{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["תקציב שאינו למטרות רווח"],"not_rendered":{"charts":2,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"תקציב שאינו למטרות רווח","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"תקציב שאינו למטרות רווח",{"$nulls":3},"שנת כספים",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"FY \",FY-1)","v":"FY 2011"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"}]
[null,"הכנסות","שנה קודמת","הוצע","בפועל","סטיה","+/- שנה קודמת"]
[null,"מגייסי כספים ואירועים",{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":180000,"d":"180000.00"},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[הוצע]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[שנה קודמת]]","v":{"v":30000,"d":"30000.00"}}]
[null,"קרן",{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"תרומות",{"v":30000,"d":"30000.00"},{"v":40000,"d":"40000.00"},{"v":20000,"d":"20000.00"},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[הוצע]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[שנה קודמת]]","v":{"v":-10000,"d":"(10000.00)"}}]
[null,"הכנסה מריביות",{"$nulls":3},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"שונות",{"$nulls":3},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"RevenueTable[[#This Row],[בפועל]]-RevenueTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"סכומים",{"$f":"SUBTOTAL(109,RevenueTable[שנה קודמת])","v":{"v":230000,"d":"₪ 230,000.00"}},{"$f":"SUBTOTAL(109,RevenueTable[הוצע])","v":{"v":290000,"d":"₪ 290,000.00"}},{"$f":"SUBTOTAL(109,RevenueTable[בפועל])","v":{"v":250000,"d":"₪ 250,000.00"}},{"$f":"SUBTOTAL(109,RevenueTable[סטיה])","v":{"v":-40000,"d":"₪ -40,000.00"}},{"$f":"SUBTOTAL(105,RevenueTable[+/- שנה קודמת])","v":{"v":-10000,"d":"₪ -10,000.00"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"FY \",FY-1)","v":"FY 2011"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"}]
[null,"הוצאות","שנה קודמת","הוצע","בפועל","סטיה","+/- שנה קודמת"]
[null,"משכורות",{"v":15000,"d":"15,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":15000,"d":"15,000.00"}}]
[null,"הטבות",{"v":5000,"d":"5,000.00"},{"v":7500,"d":"7,500.00"},{"v":7800,"d":"7,800.00"},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":300,"d":"300.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":2800,"d":"2,800.00"}}]
[null,"שכירות",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"עזרים",{"v":1000,"d":"1,000.00"},{"v":1200,"d":"1,200.00"},{"v":1150,"d":"1,150.00"},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":-50,"d":"(50.00)"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":150,"d":"150.00"}}]
[null,"נסיעות ופגישות",{"v":2500,"d":"2,500.00"},{"v":2000,"d":"2,000.00"},{"v":2800,"d":"2,800.00"},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":800,"d":"800.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":300,"d":"300.00"}}]
[null,"עמלות אנשי מקצוע",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"שיווק/פרסום",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"ביטוח",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"טלפון",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"עמלות אינטרנט (אתר אינטרנט, מרחב וירטואלי לפגישות ועידה ועוד)",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"ציוד",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"אספקה",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"דברי דואר",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[הוצע]]","v":{"v":0,"d":"0.00"}},{"$f":"ExpenseTable[[#This Row],[בפועל]]-ExpenseTable[[#This Row],[שנה קודמת]]","v":{"v":0,"d":"0.00"}}]
[null,"סכומים",{"$f":"SUBTOTAL(109,ExpenseTable[שנה קודמת])","v":{"v":29500,"d":"₪ 29,500.00"}},{"$f":"SUBTOTAL(109,ExpenseTable[הוצע])","v":{"v":46700,"d":"₪ 46,700.00"}},{"$f":"SUBTOTAL(109,ExpenseTable[בפועל])","v":{"v":47750,"d":"₪ 47,750.00"}},{"$f":"SUBTOTAL(109,ExpenseTable[סטיה])","v":{"v":1050,"d":"₪ 1,050.00"}},{"$f":"SUBTOTAL(109,ExpenseTable[+/- שנה קודמת])","v":{"v":18250,"d":"₪ 18,250.00"}}]