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

{"sheet":"תקציב לנסיעת עסקים","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["תקציב לנסיעת עסקים"]
[]
[]
[null,"תקציב נסיעה רצוי",{"v":9500,"d":"₪9,500.00"}]
[{"$nulls":7},"  סה\"כ"]
[null,"מחיר הטיסה","עלות כוללת של כרטיסים",{"v":1000,"d":"₪1,000.00"},"עבור",1,"כרטיסים",{"$f":"(D6*F6)","v":{"v":1000,"d":"₪1,000.00"}}]
[null,null,"\"",{"v":1375,"d":"₪1,375.00"},"עבור",1,"כרטיסים",{"v":1375,"d":"₪1,375.00"}]
[null,null,"\"",0,"עבור",0,"כרטיסים",0]
[null,"מלון","עלות ללילה",{"v":375,"d":"₪375.00"},"עבור",3,"לילות",{"v":1125,"d":"₪1,125.00"}]
[null,null,"\"",{"v":410,"d":"₪410.00"},"עבור",3,"לילות",{"v":1230,"d":"₪1,230.00"}]
[null,null,"\"",0,"עבור",0,"לילות",0]
[null,"מזון","עלות ליום",{"v":240,"d":"₪240.00"},"עבור",6,"ימים",{"v":1440,"d":"₪1,440.00"}]
[null,"השכרת רכב","עלות ליום",{"v":260,"d":"₪260.00"},"עבור",6,"ימים",{"v":1560,"d":"₪1,560.00"}]
[null,"דלק","עלות לליטר",{"v":4.7,"d":"₪4.70"},"עבור",52,"ליטר",{"v":244.4,"d":"₪244.40"}]
[null,"בידור","סך של",{"v":650,"d":"₪650.00"},{"$nulls":3},{"$f":"(D15)","v":{"v":650,"d":"₪650.00"}}]
[null,"מתנות","סך של",{"v":425,"d":"₪425.00"},{"$nulls":3},{"$f":"(D16)","v":{"v":425,"d":"₪425.00"}}]
[null,"שונות","סך של",{"v":275,"d":"₪275.00"},{"$nulls":3},{"$f":"(D17)","v":{"v":275,"d":"₪275.00"}}]
[{"$nulls":4},"עלות כוללת של הנסיעה",null,null,{"$f":"SUM(H6:H17)","v":{"v":9324.4,"d":"₪9,324.40"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"סכום שנותר עד למכסת התקציב\",\"סכום חריגה מהתקציב\")","v":"סכום שנותר עד למכסת התקציב"},null,null,{"$f":"(C4-H18)","v":{"v":175.60000000000036,"d":"₪175.60"}}]