{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["الايرادات"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"الايرادات","index":0,"n_rows":54,"n_cols":49,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,1,1,38],[2,39,2,40],[2,41,3,41],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,42,3,42],[2,29,2,30],[2,31,2,32],[2,33,2,34],[2,9,2,10],[2,17,2,18],[2,19,2,20],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,35,2,36],[2,37,2,38]]}
[]
[]
[null,"الرصيد المرحل",null,"كهرباء",null,"ايجار المحلات ",null,"إيرادات\n الملعب خماسى",null,"إيرادات\n الملعب السباعى",null,"ايرادات \n مدرسة الكورة",null,"إيرادات\n مدرسة الكارتية",null,"إيرادات\n اشتركات عضوية",null,"إيرادات \nكراسة الشروط",null,"10725 تامين النهائي\n للبوفية / 7150 والحضانة",null,"ايرادات \nصالة الجيم",null,"إيرادات\n ايجار البوفية",null," ايرادات الدورة\n السنوية والرمضانية",null,"ايرادات  \nتنس الطاولة",null," ايرادات البلياردو",null,"ايجار \nحجرة الماكولات",null,"ايجار\n كافية شوب",null,"ايجار الحضانة",null,"إيرادات ترشيح\n مجلس الإدارة",null,"المبلغ",null,"البيان","التاريخ"]
[null,"ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ","ق","جــ"]
[null,null,null,null,null,null,null,null,1120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,"إيرادات\n الملعب خماسى",null,null,null,null,null,null,"الرصيد المرحل"]
[null,null,null,null,null,null,null,null,null,null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,"إيرادات\n الملعب السباعى",null,null,null,null,null,null,"كهرباء"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1800,null,null,null,1800,"ايجار الحضانة",null,null,null,null,null,null,"ايجار المحلات "]
[null,null,null,null,null,null,null,null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,"إيرادات\n الملاعب خماسى",null,null,null,null,null,null,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,null,null,null,84," ايرادات البلياردو",null,null,null,null,null,null,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2700,"إيرادات\n ايجار البوفية",null,null,null,null,null,null,"ايرادات \n مدرسة الكورة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,1200,"ايجار\n كافية شوب",null,null,null,null,null,null,"إيرادات\n مدرسة الكارتية"]
[null,null,null,null,null,null,null,null,840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,null,null,null,null,null,500,"ايجار \nحجرة الماكولات",null,null,null,null,null,null,"إيرادات\n اشتركات عضوية"]
[null,null,null,null,null,null,null,null,null,null,490,null,null,null,1550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840,"إيرادات\n الملعب خماسى",null,null,null,null,null,null,"إيرادات \nكراسة الشروط"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,"إيرادات\n الملعب السباعى",null,null,null,null,null,null,"10725 تامين النهائي\n للبوفية / 7150 والحضانة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,1550,"إيرادات\n مدرسة الكارتية",null,null,null,null,null,null,"ايرادات \nصالة الجيم"]
[null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"إيرادات\n اشتركات عضوية",null,null,null,null,null,null,"إيرادات\n ايجار البوفية"]
[null,null,null,null,null,null,null,null,1400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"ايرادات البلياردو",null,null,null,null,null,null,"ايرادات الدورة\n السنوية والرمضانية"]
[null,null,null,null,null,null,null,null,null,null,1190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,"إيرادات\n الملعب خماسى",null,null,null,null,null,null,"ايرادات  \nتنس الطاولة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,1400,"إيرادات\n الملعب خماسى",null,null,null,null,null,null,"ايرادات البلياردو"]
[null,null,null,null,null,null,null,null,460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1190,"إيرادات\n الملعب السباعى",null,null,null,null,null,null,"ايجار \nحجرة الماكولات"]
[null,null,null,null,null,null,null,null,980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"ايرادات البلياردو",null,null,null,null,null,null,"ايجار\n كافية شوب"]
[null,null,null,null,null,null,null,null,null,null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,"إيرادات\n الملعب السباعى",null,null,null,null,null,null,"ايجار الحضانة"]
[null,null,null,null,null,null,null,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980,"إيرادات\n الملعب خماسى",null,null,null,null,null,null,"إيرادات ترشيح\n مجلس الإدارة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,null,null,null,700,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,1120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"ايرادات البلياردو"]
[null,null,null,null,null,null,null,null,null,null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,null,null,null,null,6900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6900,"ايرادات \n مدرسة الكورة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,380,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,1120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"ايرادات البلياردو"]
[null,null,null,null,null,null,null,null,null,null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,null,null,null,null,3300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3300,"ايرادات \n مدرسة الكورة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,150,"إيرادات\n مدرسة الكارتية"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"ايرادات البلياردو"]
[null,null,null,null,null,null,null,null,770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,null,null,560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,60,"ايرادات البلياردو"]
[null,null,null,null,null,null,null,null,380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,1120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,null,null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,null,null,340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,null,null,null,null,600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,"ايرادات \n مدرسة الكورة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,40,"تنس طاولة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,45,"ايرادات البلياردو"]
[null,null,null,null,null,null,null,null,840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840,"إيرادات\n الملعب خماسى"]
[null,null,null,null,null,null,null,null,null,null,560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,"إيرادات\n الملعب السباعى"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,42,"ايرادات  \nتنس الطاولة"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,42,"ايرادات البلياردو"]
[null,null,null,null,null,null,null,null,null,null,null,null,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3900,"ايرادات \n مدرسة الكورة"]
["تقفيل الشهر",{"$f":"MOD(SUM(B5:B52),100)","v":0},{"$f":"SUM(C5:C52)+(SUM(B5:B52)-B53)/100","v":0},{"$f":"MOD(SUM(D5:D52),100)","v":0},{"$f":"SUM(E5:E52)+(SUM(D5:D52)-D53)/100","v":0},{"$f":"MOD(SUM(F5:F52),100)","v":0},0,{"$f":"MOD(SUM(H5:H52),100)","v":0},11590,{"$f":"MOD(SUM(J5:J52),100)","v":0},7510,{"$f":"MOD(SUM(L5:L52),100)","v":0},11190,{"$f":"MOD(SUM(N5:N52),100)","v":0},{"$f":"SUM(O5:O52)+(SUM(N5:N52)-N53)/100","v":1700},{"$f":"MOD(SUM(P5:P52),100)","v":0},{"$f":"SUM(Q5:Q52)+(SUM(P5:P52)-P53)/100","v":10},{"$f":"MOD(SUM(R5:R52),100)","v":0},{"$f":"SUM(S5:S52)+(SUM(R5:R52)-R53)/100","v":0},{"$f":"MOD(SUM(T5:T52),100)","v":0},{"$f":"SUM(U5:U52)+(SUM(T5:T52)-T53)/100","v":0},{"$f":"MOD(SUM(V5:V52),100)","v":0},{"$f":"SUM(W5:W52)+(SUM(V5:V52)-V53)/100","v":0},{"$f":"MOD(SUM(X5:X52),100)","v":0},{"$f":"SUM(Y5:Y52)+(SUM(X5:X52)-X53)/100","v":2700},{"$f":"MOD(SUM(Z5:Z52),100)","v":0},{"$f":"SUM(AA5:AA52)+(SUM(Z5:Z52)-Z53)/100","v":0},{"$f":"MOD(SUM(AB5:AB52),100)","v":0},{"$f":"SUM(AC5:AC52)+(SUM(AB5:AB52)-AB53)/100","v":82},{"$f":"MOD(SUM(AD5:AD52),100)","v":0},{"$f":"SUM(AE5:AE52)+(SUM(AD5:AD52)-AD53)/100","v":555},{"$f":"MOD(SUM(AF5:AF52),100)","v":0},{"$f":"SUM(AG5:AG52)+(SUM(AF5:AF52)-AF53)/100","v":500},{"$f":"MOD(SUM(AH5:AH52),100)","v":0},{"$f":"SUM(AI5:AI52)+(SUM(AH5:AH52)-AH53)/100","v":1200},{"$f":"MOD(SUM(AJ5:AJ52),100)","v":0},{"$f":"SUM(AK5:AK52)+(SUM(AJ5:AJ52)-AJ53)/100","v":1800},{"$f":"MOD(SUM(AL5:AL52),100)","v":0},{"$f":"SUM(AM5:AM52)+(SUM(AL5:AL52)-AL53)/100","v":0},{"$f":"MOD(SUM(AN5:AN52),100)","v":0},{"$f":"SUM(AO5:AO52)+(SUM(AN5:AN52)-AN53)/100","v":42027}]
["رصيد مرحل"]