{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["موازنة الكلية"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"موازنة الكلية","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,0,1,6],[3,1,3,2],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[10,1,10,2],[10,4,10,5],[20,4,20,5]]}
[]
["موازنة الكلية"]
[]
[null,"الدخل الشهري",null,null,"اسم الطالب"]
[null,"العنصر","المقدار"]
[null,"صافي الدخل الشهري المقدّر",null,null,"ولي الأمر"]
[null,"مساعدة (مساعدات) مالية"]
[null,"دخل آخر",null,null,"مدرسة/كلية"]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,MonthlyIncome[المقدار])","v":0}]
[]
[null,"المصاريف الشهرية",null,null,"مصاريف نصف السنة"]
[null,"العنصر","المقدار",null,"العنصر","المقدار"]
[null,"إيجار",null,null,"تعليم"]
[null,"خدمات عامة",null,null,"رسوم المختبر"]
[null,"هاتف خلوي",null,null,"رسوم أخرى"]
[null,"بقالة",null,null,"كتب"]
[null,"مصاريف السيارة",null,null,"ودائع"]
[null,"قروض خاصة بالطلاب",null,null,"نقل"]
[null,"قروض أخرى",null,null,"الإجمالي",{"$f":"SUBTOTAL(109,SemesterExpenses[المقدار])","v":0}]
[null,"‏‏بطاقات الائتمان"]
[null,"تأمين",null,null,"دخل تقديري"]
[null,"مصبغة",null,null,"العنصر","المقدار"]
[null,"تسريحات الشعر",null,null,"الدخل الشهري",{"$f":"SUM(MonthlyIncome[المقدار])","v":0}]
[null,"مصاريف طبية",null,null,"المصاريف الشهرية",{"$f":"SUM(MonthlyExpenses[المقدار])","v":0}]
[null,"ترفيه",null,null,"مصاريف نصف السنة",{"$f":"SUM(SemesterExpenses[المقدار])","v":0}]
[null,"متنوعات",null,null,"الفرق",{"$f":"F23-(F24+F25)","v":0}]
[null,"الإجمالي",{"$f":"SUBTOTAL(109,MonthlyExpenses[المقدار])","v":0}]