{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["דוח תקציב חודשי","הוצאות חודשיות","מידע נוסף"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"דוח תקציב חודשי","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"מבט כולל על תקציב",{"$nulls":7},"סיכום תקציב"]
[null,"איזון"]
[null,"יתרה צפויה","(צפוי מינוס הוצאות)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[עלות צפויה])","v":{"v":1885,"d":"₪ 1,885"}}]
[null,"יתרה בפועל ","(בפועל מינוס הוצאות)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[עלות בפועל])","v":{"v":2040,"d":"₪ 2,040"}}]
[null,"הפרש","(בפועל מינוס צפוי",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"₪ 155"}}]
[]
[null,"הכנסות",{"$nulls":3},"הוצאות",{"$nulls":3},"לחץ באמצעות לחצן העכבר הימני על ה- PivotTable שלהלן ולאחר מכן לחץ על רענן כדי לעדכן"]
[null,"בפועל","הכנסה 1",{"v":5800,"d":"₪ 5,800"},null,"בפועל",{"$f":"SUM(BudgetDetails[עלות בפועל])","v":{"v":7560,"d":"₪ 7,560"}}]
[null,null,"הכנסה 2",{"v":2300,"d":"₪ 2,300"},{"$nulls":5},"קטגוריה","סכום של עלות צפויה","סכום של עלות בפועל","סכום של הפרש"]
[null,null,"הכנסות נוספות",{"v":1500,"d":"₪ 1,500"},{"$nulls":5},"אוכל",{"v":1100,"d":"₪ 1,100"},{"v":1320,"d":"₪ 1,320"},{"v":-220,"d":"₪ -220"}]
[null,null,"סה\"כ הכנסה",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"₪ 9,600"}}]
[{"$nulls":9},"בידור",{"v":400,"d":"₪ 400"},{"v":358,"d":"₪ 358"},{"v":42,"d":"₪ 42"}]
[null,"צפוי",{"$nulls":3},"צפוי",{"$f":"SUM(BudgetDetails[עלות צפויה])","v":{"v":7615,"d":"₪ 7,615"}}]
[null,null,"הכנסה 1",{"v":6000,"d":"₪ 6,000"},{"$nulls":5},"ביטוח",{"v":900,"d":"₪ 900"},{"v":900,"d":"₪ 900"},{"v":0,"d":"₪ 0"}]
[null,null,"הכנסה 2",{"v":1000,"d":"₪ 1,000"}]
[null,null,"הכנסות נוספות",{"v":2500,"d":"₪ 2,500"},{"$nulls":5},"דיור",{"v":2830,"d":"₪ 2,830"},{"v":2702,"d":"₪ 2,702"},{"v":128,"d":"₪ 128"}]
[null,null,"סה\"כ הכנסה",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"₪ 9,500"}}]
[{"$nulls":9},"הלוואות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":9},"חיות מחמד",{"v":170,"d":"₪ 170"},{"v":100,"d":"₪ 100"},{"v":70,"d":"₪ 70"}]
[]
[{"$nulls":9},"חסכונות או השקעות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":9},"טיפוח אישי",{"v":150,"d":"₪ 150"},{"v":140,"d":"₪ 140"},{"v":10,"d":"₪ 10"}]
[]
[{"$nulls":9},"ילדים",{"v":140,"d":"₪ 140"},{"v":140,"d":"₪ 140"},{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":9},"מיסים",null,null,{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":9},"מתנות וצדקה",{"v":100,"d":"₪ 100"},{"v":125,"d":"₪ 125"},{"v":-25,"d":"₪ -25"}]
[]
[{"$nulls":9},"תחבורה",{"v":1425,"d":"₪ 1,425"},{"v":1375,"d":"₪ 1,375"},{"v":50,"d":"₪ 50"}]
[]
[{"$nulls":9},"סכום כולל",{"v":7615,"d":"₪ 7,615"},{"v":7560,"d":"₪ 7,560"},{"v":55,"d":"₪ 55"}]

{"sheet":"הוצאות חודשיות","index":1,"n_rows":60,"n_cols":7,"rows_kept":60}
[null,"הוצאות חודשיות"]
[null,"תיאור","קטגוריה","עלות צפויה","עלות בפועל","הפרש","מבט כולל על עלות בפועל"]
[null,"פעילויות מחוץ לשעות הלימודים","ילדים",{"v":40,"d":"₪ 40"},{"v":40,"d":"₪ 40"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":40,"d":"$40"}}]
[null,"הוצאות רפואיות","ילדים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"ציוד בית ספר","ילדים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"דמי לימוד","ילדים",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"$100"}}]
[null,"הופעות","בידור",{"v":50,"d":"₪ 50"},{"v":40,"d":"₪ 40"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":10,"d":"₪ 10"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":40,"d":"$40"}}]
[null,"תיאטרון","בידור",{"v":200,"d":"₪ 200"},{"v":150,"d":"₪ 150"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":150,"d":"$150"}}]
[null,"סרטים","בידור",{"v":50,"d":"₪ 50"},{"v":28,"d":"₪ 28"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":22,"d":"₪ 22"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":28,"d":"$28"}}]
[null,"מוסיקה (דיסקים, הורדות וכדומה)","בידור",{"v":50,"d":"₪ 50"},{"v":30,"d":"₪ 30"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":20,"d":"₪ 20"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":30,"d":"$30"}}]
[null,"אירועי ספורט","בידור",{"v":0,"d":"₪ 0"},{"v":40,"d":"₪ 40"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-40,"d":"₪ -40"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":40,"d":"$40"}}]
[null,"רכישת סרטי DVD","בידור",{"v":20,"d":"₪ 20"},{"v":50,"d":"₪ 50"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-30,"d":"₪ -30"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"$50"}}]
[null,"השכרת סרטי DVD","בידור",{"v":30,"d":"₪ 30"},{"v":20,"d":"₪ 20"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":10,"d":"₪ 10"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":20,"d":"$20"}}]
[null,"מסעדות","אוכל",{"v":1000,"d":"₪ 1,000"},{"v":1200,"d":"₪ 1,200"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-200,"d":"₪ -200"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":1200,"d":"$1,200"}}]
[null,"מצרכים","אוכל",{"v":100,"d":"₪ 100"},{"v":120,"d":"₪ 120"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-20,"d":"₪ -20"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":120,"d":"$120"}}]
[null,"ארגון צדקה 1","מתנות וצדקה",{"v":75,"d":"₪ 75"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-25,"d":"₪ -25"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"$100"}}]
[null,"ארגון צדקה 2","מתנות וצדקה",{"v":25,"d":"₪ 25"},{"v":25,"d":"₪ 25"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":25,"d":"$25"}}]
[null,"מתנה 1","מתנות וצדקה",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"מתנה 2","מתנות וצדקה",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"כבלים/לוויין","דיור",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"$100"}}]
[null,"חשמל","דיור",{"v":45,"d":"₪ 45"},{"v":50,"d":"₪ 50"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-5,"d":"₪ -5"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"$50"}}]
[null,"גז","דיור",{"v":300,"d":"₪ 300"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-100,"d":"₪ -100"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"$400"}}]
[null,"מנקה","דיור",{"v":200,"d":"₪ 200"},null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":200,"d":"₪ 200"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"תחזוקה","דיור",{"v":200,"d":"₪ 200"},{"v":150,"d":"₪ 150"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":150,"d":"$150"}}]
[null,"משכנתא או שכר דירה","דיור",{"v":1700,"d":"₪ 1,700"},{"v":1700,"d":"₪ 1,700"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":1700,"d":"$1,700"}}]
[null,"גז/סולר לחימום","דיור",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"חיבור לאינטרנט","דיור",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"$100"}}]
[null,"טלפון (סלולארי)","דיור",{"v":60,"d":"₪ 60"},{"v":60,"d":"₪ 60"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":60,"d":"$60"}}]
[null,"טלפון (בית)","דיור",{"v":35,"d":"₪ 35"},{"v":39,"d":"₪ 39"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-4,"d":"₪ -4"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":39,"d":"$39"}}]
[null,"ציוד","דיור",{"v":40,"d":"₪ 40"},{"v":55,"d":"₪ 55"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-15,"d":"₪ -15"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":55,"d":"$55"}}]
[null,"פינוי אשפה ומיחזור","דיור",{"v":25,"d":"₪ 25"},{"v":22,"d":"₪ 22"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":3,"d":"₪ 3"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":22,"d":"$22"}}]
[null,"מים וביוב","דיור",{"v":25,"d":"₪ 25"},{"v":26,"d":"₪ 26"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-1,"d":"₪ -1"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":26,"d":"$26"}}]
[null,"תקינות","ביטוח",{"v":400,"d":"₪ 400"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"$400"}}]
[null,"בית","ביטוח",{"v":400,"d":"₪ 400"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"$400"}}]
[null,"חיים","ביטוח",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"$100"}}]
[null,"כרטיס אשראי 1","הלוואות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":200,"d":"$200"}}]
[null,"כרטיס אשראי 2","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"כרטיס אשראי 3","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"אישי","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"סטודנטים","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"ביגוד","טיפוח אישי",{"v":150,"d":"₪ 150"},{"v":140,"d":"₪ 140"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":10,"d":"₪ 10"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":140,"d":"$140"}}]
[null,"ניקוי ישב","טיפוח אישי",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"תספורת/ציפורניים","טיפוח אישי",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"מועדון כושר","טיפוח אישי",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"הוצאות רפואיות","טיפוח אישי",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"אוכל","חיות מחמד",{"v":150,"d":"₪ 150"},{"v":75,"d":"₪ 75"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":75,"d":"₪ 75"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":75,"d":"$75"}}]
[null,"תספורות","חיות מחמד",{"v":20,"d":"₪ 20"},{"v":25,"d":"₪ 25"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-5,"d":"₪ -5"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":25,"d":"$25"}}]
[null,"הוצאות רפואיות","חיות מחמד",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"צעצועים","חיות מחמד",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"חשבון השקעות","חסכונות או השקעות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":200,"d":"$200"}}]
[null,"חשבון פנסיה","חסכונות או השקעות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"מדינה","מיסים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"נסיעות אוטובוס/מונית","מיסים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"$0"}}]
[null,"דלק","תחבורה",{"v":100,"d":"₪ 100"},{"v":150,"d":"₪ 150"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-50,"d":"₪ -50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":150,"d":"$150"}}]
[null,"ביטוח","תחבורה",{"v":450,"d":"₪ 450"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"$400"}}]
[null,"רשיונות רכב ","תחבורה",{"v":300,"d":"₪ 300"},{"v":300,"d":"₪ 300"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":300,"d":"$300"}}]
[null,"תחזוקה","תחבורה",{"v":25,"d":"₪ 25"},{"v":25,"d":"₪ 25"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":25,"d":"$25"}}]
[null,"תשלומי חניה","תחבורה",{"v":100,"d":"₪ 100"},{"v":50,"d":"₪ 50"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"$50"}}]
[null,"תשלומים על הרכב","תחבורה",{"v":450,"d":"₪ 450"},{"v":450,"d":"₪ 450"},{"$f":"BudgetDetails[[#This Row],[עלות צפויה]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":450,"d":"$450"}}]
[null,"סך הכל",null,{"$f":"SUBTOTAL(109,BudgetDetails[עלות צפויה])","v":{"v":7615,"d":"₪ 7,615"}},{"$f":"SUBTOTAL(109,BudgetDetails[עלות בפועל])","v":{"v":7560,"d":"₪ 7,560"}},{"$f":"SUBTOTAL(109,BudgetDetails[הפרש])","v":{"v":55,"d":"₪ 55"}}]

{"sheet":"מידע נוסף","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"PivotTable עבור תרשים מבט כולל על תקציב",null,null,"רשימת בדיקת מידע עבור קטגוריית פרטי תקציב"]
[null,"קטגוריה","סכום של עלות בפועל",null,"בדיקת מידע של קטגוריית תקציב"]
[null,"אוכל",1320,null,"ילדים"]
[null,"בידור",358,null,"בידור"]
[null,"ביטוח",900,null,"אוכל"]
[null,"דיור",2702,null,"מתנות וצדקה"]
[null,"הלוואות",200,null,"דיור"]
[null,"חיות מחמד",100,null,"ביטוח"]
[null,"חסכונות או השקעות",200,null,"הלוואות"]
[null,"טיפוח אישי",140,null,"טיפוח אישי"]
[null,"ילדים",140,null,"חיות מחמד"]
[null,"מיסים",null,null,"חסכונות או השקעות"]
[null,"מתנות וצדקה",125,null,"מיסים"]
[null,"תחבורה",1375,null,"תחבורה"]
[null,"סכום כולל",7560]