{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["סיכום","הכנסות חודשיות","הוצאות חודשיות"],"not_rendered":{"charts":1,"images":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"סיכום","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[2,1,2,3]]}
[null,"תקציב חודשי פשוט"]
[null,"אחוז ההוצאות מתוך ההכנסות"]
[null,{"$f":"TotalMonthlyExpenses","v":2336},null,null,{"$f":"TotalMonthlyExpenses/TotalMonthlyIncome","v":{"v":0.6229333333333333,"d":"62%"}}]
[null,"סיכום"]
[null,"סה\"כ הכנסות חודשיות","סה\"כ הוצאות חודשיות","יתרה"]
[null,{"$f":"TotalMonthlyIncome","v":{"v":3750,"d":"₪ 3,750"}},{"$f":"TotalMonthlyExpenses","v":{"v":2336,"d":"₪ 2,336"}},{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses","v":{"v":1414,"d":"₪ 1,414"}}]

{"sheet":"הכנסות חודשיות","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BudgetTitle","v":"תקציב חודשי פשוט"}]
[null,"הכנסות חודשיות"]
[null,"פריט","סכום"]
[null,"הכנסה 1",{"v":2500,"d":"₪ 2,500.00"}]
[null,"הכנסה 2",{"v":1000,"d":"₪ 1,000.00"}]
[null,"אחר",{"v":250,"d":"₪ 250.00"}]

{"sheet":"הוצאות חודשיות","index":2,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,{"$f":"BudgetTitle","v":"תקציב חודשי פשוט"}]
[null,"הוצאות חודשיות"]
[null,"פריט","סכום"]
[null,"שכ\"ד/משכנתה",{"v":800,"d":"₪ 800.00"}]
[null,"חשמל",{"v":120,"d":"₪ 120.00"}]
[null,"גז",{"v":50,"d":"₪ 50.00"}]
[null,"טלפון נייד",{"v":45,"d":"₪ 45.00"}]
[null,"מצרכים",{"v":500,"d":"₪ 500.00"}]
[null,"תשלומי רכב",{"v":273,"d":"₪ 273.00"}]
[null,"הוצאות רכב",{"v":120,"d":"₪ 120.00"}]
[null,"הלוואות סטודנט",{"v":50,"d":"₪ 50.00"}]
[null,"כרטיסי אשראי",{"v":100,"d":"₪ 100.00"}]
[null,"ביטוח רכב",{"v":78,"d":"₪ 78.00"}]
[null,"טיפוח אישי",{"v":50,"d":"₪ 50.00"}]
[null,"בידור",{"v":100,"d":"₪ 100.00"}]
[null,"שונות",{"v":50,"d":"₪ 50.00"}]