{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["הזנת נתוני תקציב","דוח תקציב","נתוני רשימה"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"הזנת נתוני תקציב","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"תקציב הספורט בבית הספר"]
[{"$nulls":3}," הזנת נתונים"]
[]
[null,"תאריך","סוג פריט","פריט הוצאה","עלות מתוקצבת","עלות בפועל","מעל/מתחת","הפרש"]
[null,"2012-06-03","הוצאה","שופטים",{"v":100,"d":"100.00"},{"v":85,"d":"₪ 85.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":15,"d":"₪ 15.00"}}]
[null,"2012-06-03","הוצאה","אבטחה",{"v":250,"d":"250.00"},{"v":215,"d":"₪ 215.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":35,"d":"₪ 35.00"}}]
[null,"2012-06-03","הוצאה","עובדי אירועים",{"v":200,"d":"200.00"},{"v":210,"d":"₪ 210.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-10,"d":"-₪ 10.00"}}]
[null,"2012-06-03","הוצאה","עובדי אירועים שאינם מועסקים בארגון",{"v":750,"d":"750.00"},{"v":724,"d":"₪ 724.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":26,"d":"₪ 26.00"}}]
[null,"2012-06-03","הוצאה","תלבושות",{"v":670,"d":"670.00"},{"v":733,"d":"₪ 733.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-63,"d":"-₪ 63.00"}}]
[null,"2012-06-03","הכנסה","הכנסות מכרטיסים",{"v":710,"d":"710.00"},{"v":750,"d":"₪ 750.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-40,"d":"-₪ 40.00"}}]
[null,"2012-06-03","הוצאה","ציוד, כללי",{"v":160,"d":"160.00"},{"v":145,"d":"₪ 145.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":15,"d":"₪ 15.00"}}]
[null,"2012-06-03","הוצאה","נסיעות תלמידים בתוך הארץ",{"v":490,"d":"490.00"},{"v":350,"d":"₪ 350.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":140,"d":"₪ 140.00"}}]
[null,"2012-06-03","הוצאה","נסיעות תלמידים בתוך הארץ",{"v":760,"d":"760.00"},{"v":725,"d":"₪ 725.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":35,"d":"₪ 35.00"}}]
[null,"2012-06-03","הוצאה","ציוד כללי",{"v":850,"d":"850.00"},{"v":475,"d":"₪ 475.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":375,"d":"₪ 375.00"}}]
[null,"2012-06-03","הוצאה","ציוד משרדי",{"v":660,"d":"660.00"},{"v":200,"d":"₪ 200.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":460,"d":"₪ 460.00"}}]
[null,"2012-06-03","הוצאה","העברות חיצוניות",{"v":860,"d":"860.00"},{"v":350,"d":"₪ 350.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":510,"d":"₪ 510.00"}}]
[null,"2012-06-03","הוצאה","שונות",{"v":150,"d":"150.00"},{"v":144,"d":"₪ 144.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":6,"d":"₪ 6.00"}}]
[null,"2012-06-03","הכנסה","חלוקת כרטיסים",{"v":340,"d":"340.00"},{"v":350,"d":"₪ 350.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-10,"d":"-₪ 10.00"}}]
[null,"2012-06-03","הכנסה","גיוסי כספים",{"v":670,"d":"670.00"},{"v":700,"d":"₪ 700.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-30,"d":"-₪ 30.00"}}]
[null,"2012-06-03","הכנסה","תרומות",{"v":720,"d":"720.00"},{"v":800,"d":"₪ 800.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-80,"d":"-₪ 80.00"}}]
[null,"2012-06-03","הוצאה","נסיעות תלמידים לחו\"ל",{"v":880,"d":"880.00"},{"v":750,"d":"₪ 750.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":130,"d":"₪ 130.00"}}]
[null,"2012-06-03","הכנסה","תרומות",{"v":800,"d":"800.00"},{"v":700,"d":"₪ 700.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"₪ 100.00"}}]
[null,"2012-06-03","הכנסה","העברה",{"v":720,"d":"720.00"},{"v":700,"d":"₪ 700.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":20,"d":"₪ 20.00"}}]
[null,"2012-06-03","הוצאה","מרפאה/נסיעות מאמנים",{"v":620,"d":"620.00"},{"v":820,"d":"₪ 820.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-200,"d":"-₪ 200.00"}}]
[null,"2012-06-03","הכנסה","העברות פנימיות",{"v":880,"d":"880.00"},{"v":875,"d":"₪ 875.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":5,"d":"₪ 5.00"}}]
[null,"2012-06-03","הוצאה","תלבושות",{"v":850,"d":"850.00"},{"v":875,"d":"₪ 875.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-25,"d":"-₪ 25.00"}}]
[null,"2012-06-03","הוצאה","נסיעות תלמידים לחו\"ל",{"v":710,"d":"710.00"},{"v":710,"d":"₪ 710.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"2012-06-03","הכנסה","שונות",{"v":950,"d":"950.00"},{"v":949,"d":"₪ 949.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":1,"d":"₪ 1.00"}}]
[null,"2012-06-03","הכנסה","גיוסי כספים",{"v":720,"d":"720.00"},{"v":725,"d":"₪ 725.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":-5,"d":"-₪ 5.00"}}]
[null,"2012-06-03","הוצאה","נסיעות תלמידים לחו\"ל",{"v":580,"d":"580.00"},{"v":569,"d":"₪ 569.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":11,"d":"₪ 11.00"}}]
[null,"2012-06-03","הוצאה","ציוד משרדי",{"v":570,"d":"570.00"},{"v":550,"d":"₪ 550.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":20,"d":"₪ 20.00"}}]
[null,"2012-06-03","הכנסה","הכנסות מכרטיסים",{"v":670,"d":"670.00"},{"v":650,"d":"₪ 650.00"},{"$f":"--(BudgetTable[[#This Row],[הפרש]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[עלות מתוקצבת]]-BudgetTable[[#This Row],[עלות בפועל]]","v":{"v":20,"d":"₪ 20.00"}}]

{"sheet":"דוח תקציב","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"תקציב הספורט בבית הספר"]
[null,null,"  במבט מהיר"]
[]
[null,"הוצאות והכנסות","סכום של עלות מתוקצבת","סכום של עלות בפועל","סכום של הפרש"]
[null,"הוצאה",{"v":10110,"d":"₪ 10,110.00"},{"v":8630,"d":"₪ 8,630.00"},{"v":1480,"d":"₪ 1,480.00"}]
[null,"אבטחה",{"v":250,"d":"₪ 250.00"},{"v":215,"d":"₪ 215.00"},{"v":35,"d":"₪ 35.00"}]
[null,"העברות חיצוניות",{"v":860,"d":"₪ 860.00"},{"v":350,"d":"₪ 350.00"},{"v":510,"d":"₪ 510.00"}]
[null,"מרפאה/נסיעות מאמנים",{"v":620,"d":"₪ 620.00"},{"v":820,"d":"₪ 820.00"},{"v":-200,"d":"-₪ 200.00"}]
[null,"נסיעות תלמידים בתוך הארץ",{"v":1250,"d":"₪ 1,250.00"},{"v":1075,"d":"₪ 1,075.00"},{"v":175,"d":"₪ 175.00"}]
[null,"נסיעות תלמידים לחו\"ל",{"v":2170,"d":"₪ 2,170.00"},{"v":2029,"d":"₪ 2,029.00"},{"v":141,"d":"₪ 141.00"}]
[null,"עובדי אירועים",{"v":200,"d":"₪ 200.00"},{"v":210,"d":"₪ 210.00"},{"v":-10,"d":"-₪ 10.00"}]
[null,"עובדי אירועים שאינם מועסקים בארגון",{"v":750,"d":"₪ 750.00"},{"v":724,"d":"₪ 724.00"},{"v":26,"d":"₪ 26.00"}]
[null,"ציוד כללי",{"v":850,"d":"₪ 850.00"},{"v":475,"d":"₪ 475.00"},{"v":375,"d":"₪ 375.00"}]
[null,"ציוד משרדי",{"v":1230,"d":"₪ 1,230.00"},{"v":750,"d":"₪ 750.00"},{"v":480,"d":"₪ 480.00"}]
[null,"ציוד, כללי",{"v":160,"d":"₪ 160.00"},{"v":145,"d":"₪ 145.00"},{"v":15,"d":"₪ 15.00"}]
[null,"שונות",{"v":150,"d":"₪ 150.00"},{"v":144,"d":"₪ 144.00"},{"v":6,"d":"₪ 6.00"}]
[null,"שופטים",{"v":100,"d":"₪ 100.00"},{"v":85,"d":"₪ 85.00"},{"v":15,"d":"₪ 15.00"}]
[null,"תלבושות",{"v":1520,"d":"₪ 1,520.00"},{"v":1608,"d":"₪ 1,608.00"},{"v":-88,"d":"-₪ 88.00"}]
[null,"הכנסה",{"v":7180,"d":"₪ 7,180.00"},{"v":7199,"d":"₪ 7,199.00"},{"v":-19,"d":"-₪ 19.00"}]
[null,"גיוסי כספים",{"v":1390,"d":"₪ 1,390.00"},{"v":1425,"d":"₪ 1,425.00"},{"v":-35,"d":"-₪ 35.00"}]
[null,"הכנסות מכרטיסים",{"v":1380,"d":"₪ 1,380.00"},{"v":1400,"d":"₪ 1,400.00"},{"v":-20,"d":"-₪ 20.00"}]
[null,"העברה",{"v":720,"d":"₪ 720.00"},{"v":700,"d":"₪ 700.00"},{"v":20,"d":"₪ 20.00"}]
[null,"העברות פנימיות",{"v":880,"d":"₪ 880.00"},{"v":875,"d":"₪ 875.00"},{"v":5,"d":"₪ 5.00"}]
[null,"חלוקת כרטיסים",{"v":340,"d":"₪ 340.00"},{"v":350,"d":"₪ 350.00"},{"v":-10,"d":"-₪ 10.00"}]
[null,"שונות",{"v":950,"d":"₪ 950.00"},{"v":949,"d":"₪ 949.00"},{"v":1,"d":"₪ 1.00"}]
[null,"תרומות",{"v":1520,"d":"₪ 1,520.00"},{"v":1500,"d":"₪ 1,500.00"},{"v":20,"d":"₪ 20.00"}]
[null,"総計",{"v":17290,"d":"₪ 17,290.00"},{"v":15829,"d":"₪ 15,829.00"},{"v":1461,"d":"₪ 1,461.00"}]

{"sheet":"נתוני רשימה","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"תקציב הספורט בבית הספר"]
[{"$nulls":3}," ערוך רשימות"]
[]
[null,"רשימת פריטי הכנסה",null,"רשימת פריטי הוצאה"]
[null,"הכנסות מכרטיסים",null,"שופטים"]
[null,"חלוקת כרטיסים",null,"אבטחה"]
[null,"גיוסי כספים",null,"עובדי אירועים"]
[null,"תרומות",null,"עובדי אירועים שאינם מועסקים בארגון"]
[null,"העברה",null,"תלבושות"]
[null,"העברות פנימיות",null,"ציוד לשטח"]
[null,"שונות",null,"ציוד, כללי"]
[{"$nulls":3},"ארוחות לפני משחקים"]
[{"$nulls":3},"נסיעות תלמידים בתוך הארץ"]
[{"$nulls":3},"נסיעות תלמידים לחו\"ל"]
[{"$nulls":3},"מרפאה/נסיעות מאמנים"]
[{"$nulls":3},"ציוד כללי"]
[{"$nulls":3},"ציוד משרדי"]
[{"$nulls":3},"העברות חיצוניות"]
[{"$nulls":3},"שונות"]