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

{"sheet":"תקציב לנסיעת עסקים","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[1,5,2,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"תקציב לנסיעת עסקים"]
[null,"תקציב הנסיעה הרצוי",null,{"v":2500,"d":"₪ 2,500.00"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"₪ 2,369.36"}}]
[null,"העלות הכוללת של הנסיעה",null,{"$f":"SUBTOTAL(9,Data[סכום])","v":{"v":2369.3599999999997,"d":"₪ 2,369.36"}},null,null,{"$f":"D2","v":{"v":2500,"d":"₪ 2,500.00"}}]
[null,{"$f":"IF(D2>D3,\"נמוך מהתקציב ב:\",\"חורג מהתקציב ב:\")","v":"נמוך מהתקציב ב:"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"₪ 130.64"}}]
[null,"פריט","תיאור","עלות","כמות","סכום","הערות"]
[null,"טיסות","כרטיסים",{"v":300,"d":"₪ 300.00"},1,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":300,"d":"₪ 300.00"}}]
[null,"טיסות","כרטיסים",{"v":350,"d":"₪ 350.00"},1,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":350,"d":"₪ 350.00"}}]
[null,"מלון","חדר",{"v":125,"d":"₪ 125.00"},3,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":375,"d":"₪ 375.00"}}]
[null,"מלון","חדר",{"v":150,"d":"₪ 150.00"},3,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":450,"d":"₪ 450.00"}}]
[null,"השכרת רכב","עלות לכל יום",{"v":52,"d":"₪ 52.00"},6,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":312,"d":"₪ 312.00"}}]
[null,"דלק","מחיר לליטר",{"v":1.74,"d":"₪ 1.74"},14,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":24.36,"d":"₪ 24.36"}}]
[null,"בידור","סכום",{"v":130,"d":"₪ 130.00"},1,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":130,"d":"₪ 130.00"}}]
[null,"מתנות","סכום",{"v":85,"d":"₪ 85.00"},1,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":85,"d":"₪ 85.00"}}]
[null,"שונות","סכום",{"v":55,"d":"₪ 55.00"},1,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":55,"d":"₪ 55.00"}}]
[null,"מזון","עלות לכל יום",{"v":48,"d":"₪ 48.00"},6,{"$f":"Data[[#This Row],[כמות]]*Data[[#This Row],[עלות]]","v":{"v":288,"d":"₪ 288.00"}}]
[null,"סה\"כ",{"$nulls":3},{"$f":"SUBTOTAL(109,Data[סכום])","v":{"v":2369.3599999999997,"d":"₪ 2,369.36"}}]