{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["סיכום","סה\"כ","הכנסות","הוצאות"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"סיכום","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"תקציב משפחתי חודשי"]
[null,"סיכום"]
[null,"יתרה","סכום"]
[null,"יתרה מתוכננת (הכנסות מתוכננות פחות הוצאות מתוכננות)",{"$f":"ProjectedIncome-ProjectedExpenses","v":{"v":1114,"d":"₪ 1,114"}}]
[null,"יתרה בפועל (הכנסות בפועל פחות הוצאות בפועל)",{"$f":"ActualIncome-ActualExpenses","v":{"v":997,"d":"₪ 997"}}]
[null,"הפרש (בפועל פחות מתוכנן)",{"$f":"ActualBalance-ProjectedBalance","v":{"v":-117,"d":"₪ -117"}}]

{"sheet":"סה\"כ","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Workbook_Title","v":"תקציב משפחתי חודשי"}]
[null,"סה\"כ"]
[null,"סה\"כ","סכום"]
[null,"עלות כוללת מתוכננת",{"$f":"ProjectedExpenses","v":{"v":4486,"d":"₪ 4,486"}}]
[null,"עלות כוללת בפועל",{"$f":"ActualExpenses","v":{"v":4603,"d":"₪ 4,603"}}]
[null,"סך ההפרש",{"$f":"C4-C5","v":{"v":-117,"d":"₪ -117"}}]

{"sheet":"הכנסות","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Workbook_Title","v":"תקציב משפחתי חודשי"}]
[null,"הכנסות"]
[null,"הכנסה מתוכננת","מתוכנן","בפועל","הפרש"]
[null,"הכנסה 1",{"v":4000,"d":"₪ 4,000.00"},{"v":4000,"d":"₪ 4,000.00"},{"$f":"IncomeTable[[#This Row],[מתוכנן]]-IncomeTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"הכנסה 2",{"v":1300,"d":"₪ 1,300.00"},{"v":1300,"d":"₪ 1,300.00"},{"$f":"IncomeTable[[#This Row],[מתוכנן]]-IncomeTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"הכנסה נוספת",{"v":300,"d":"₪ 300.00"},{"v":300,"d":"₪ 300.00"},{"$f":"IncomeTable[[#This Row],[מתוכנן]]-IncomeTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"סה\"כ הכנסות חודשיות",{"$f":"SUBTOTAL(109,IncomeTable[מתוכנן])","v":{"v":5600,"d":"₪ 5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[בפועל])","v":{"v":5600,"d":"₪ 5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[הפרש])","v":{"v":0,"d":"₪ 0.00"}}]

{"sheet":"הוצאות","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Workbook_Title","v":"תקציב משפחתי חודשי"}]
[null,"הוצאות"]
[null,"כלי פריסה לסינון טבלת הוצאות לפי קטגוריה מופיע בתא זה."]
[null,"קטגוריה","קטגוריית משנה","מתוכנן","בפועל","הפרש"]
[null,"דיור","משכנתא או שכר דירה",{"v":1000,"d":"₪ 1,000.00"},{"v":1000,"d":"₪ 1,000.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"דיור","משכנתא שניה או שכר דירה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"דיור","טלפון",{"v":54,"d":"₪ 54.00"},{"v":100,"d":"₪ 100.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-46,"d":"₪ -46.00"}}]
[null,"דיור","חשמל",{"v":44,"d":"₪ 44.00"},{"v":56,"d":"₪ 56.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-12,"d":"₪ -12.00"}}]
[null,"דיור","גז",{"v":22,"d":"₪ 22.00"},{"v":28,"d":"₪ 28.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-6,"d":"₪ -6.00"}}]
[null,"דיור","מים וביוב",{"v":8,"d":"₪ 8.00"},{"v":8,"d":"₪ 8.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"דיור","טלוויזיה בכבלים",{"v":34,"d":"₪ 34.00"},{"v":34,"d":"₪ 34.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"דיור","סילוק פסולת",{"v":10,"d":"₪ 10.00"},{"v":10,"d":"₪ 10.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"דיור","תחזוקה או תיקונים",{"v":23,"d":"₪ 23.00"},{"v":0,"d":"₪ 0.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":23,"d":"₪ 23.00"}}]
[null,"דיור","ציוד",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"דיור","אחר",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"תחבורה","תשלום רכב 1",{"v":16,"d":"₪ 16.00"},{"v":66,"d":"₪ 66.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-50,"d":"₪ -50.00"}}]
[null,"תחבורה","תשלום רכב 2",{"v":35,"d":"₪ 35.00"},{"v":42,"d":"₪ 42.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-7,"d":"₪ -7.00"}}]
[null,"תחבורה","תשלום עבור אוטובוס/מונית",{"v":1,"d":"₪ 1.00"},{"v":62,"d":"₪ 62.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-61,"d":"₪ -61.00"}}]
[null,"תחבורה","ביטוח",{"v":91,"d":"₪ 91.00"},{"v":27,"d":"₪ 27.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":64,"d":"₪ 64.00"}}]
[null,"תחבורה","רישוי",{"v":80,"d":"₪ 80.00"},{"v":89,"d":"₪ 89.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-9,"d":"₪ -9.00"}}]
[null,"תחבורה","דלק",{"v":18,"d":"₪ 18.00"},{"v":93,"d":"₪ 93.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-75,"d":"₪ -75.00"}}]
[null,"תחבורה","תחזוקה",{"v":34,"d":"₪ 34.00"},{"v":37,"d":"₪ 37.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-3,"d":"₪ -3.00"}}]
[null,"תחבורה","אחר",{"v":83,"d":"₪ 83.00"},{"v":61,"d":"₪ 61.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":22,"d":"₪ 22.00"}}]
[null,"ביטוח","בית",{"v":48,"d":"₪ 48.00"},{"v":63,"d":"₪ 63.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-15,"d":"₪ -15.00"}}]
[null,"ביטוח","בריאות",{"v":21,"d":"₪ 21.00"},{"v":44,"d":"₪ 44.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-23,"d":"₪ -23.00"}}]
[null,"ביטוח","חיים",{"v":35,"d":"₪ 35.00"},{"v":65,"d":"₪ 65.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-30,"d":"₪ -30.00"}}]
[null,"ביטוח","אחר",{"v":14,"d":"₪ 14.00"},{"v":75,"d":"₪ 75.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-61,"d":"₪ -61.00"}}]
[null,"מזון","מצרכים",{"v":79,"d":"₪ 79.00"},{"v":0,"d":"₪ 0.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":79,"d":"₪ 79.00"}}]
[null,"מזון","ארוחות מחוץ לבית",{"v":56,"d":"₪ 56.00"},{"v":50,"d":"₪ 50.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":6,"d":"₪ 6.00"}}]
[null,"מזון","אחר",{"v":96,"d":"₪ 96.00"},{"v":23,"d":"₪ 23.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":73,"d":"₪ 73.00"}}]
[null,"ילדים","תרופות",{"v":90,"d":"₪ 90.00"},{"v":90,"d":"₪ 90.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"ילדים","בגדים",{"v":33,"d":"₪ 33.00"},{"v":30,"d":"₪ 30.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":3,"d":"₪ 3.00"}}]
[null,"ילדים","תשלומים לבית הספר",{"v":86,"d":"₪ 86.00"},{"v":64,"d":"₪ 64.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":22,"d":"₪ 22.00"}}]
[null,"ילדים","ציוד לבית הספר",{"v":76,"d":"₪ 76.00"},{"v":2,"d":"₪ 2.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":74,"d":"₪ 74.00"}}]
[null,"ילדים","תשלומים או עמלות של ארגון",{"v":60,"d":"₪ 60.00"},{"v":90,"d":"₪ 90.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-30,"d":"₪ -30.00"}}]
[null,"ילדים","כסף לארוחת צהריים",{"v":37,"d":"₪ 37.00"},{"v":60,"d":"₪ 60.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-23,"d":"₪ -23.00"}}]
[null,"ילדים","שמרטפות",{"v":22,"d":"₪ 22.00"},{"v":70,"d":"₪ 70.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-48,"d":"₪ -48.00"}}]
[null,"ילדים","צעצועים/משחקים",{"v":80,"d":"₪ 80.00"},{"v":21,"d":"₪ 21.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":59,"d":"₪ 59.00"}}]
[null,"ילדים","אחר",{"v":65,"d":"₪ 65.00"},{"v":20,"d":"₪ 20.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":45,"d":"₪ 45.00"}}]
[null,"חיות מחמד","מזון",{"v":37,"d":"₪ 37.00"},{"v":34,"d":"₪ 34.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":3,"d":"₪ 3.00"}}]
[null,"חיות מחמד","תרופות",{"v":74,"d":"₪ 74.00"},{"v":86,"d":"₪ 86.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-12,"d":"₪ -12.00"}}]
[null,"חיות מחמד","טיפוח",{"v":80,"d":"₪ 80.00"},{"v":92,"d":"₪ 92.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-12,"d":"₪ -12.00"}}]
[null,"חיות מחמד","צעצועים",{"v":61,"d":"₪ 61.00"},{"v":22,"d":"₪ 22.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":39,"d":"₪ 39.00"}}]
[null,"חיות מחמד","אחר",{"v":83,"d":"₪ 83.00"},{"v":51,"d":"₪ 51.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":32,"d":"₪ 32.00"}}]
[null,"טיפוח אישי","תרופות",{"v":28,"d":"₪ 28.00"},{"v":10,"d":"₪ 10.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":18,"d":"₪ 18.00"}}]
[null,"טיפוח אישי","שיער/ציפורניים",{"v":25,"d":"₪ 25.00"},{"v":81,"d":"₪ 81.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-56,"d":"₪ -56.00"}}]
[null,"טיפוח אישי","בגדים",{"v":59,"d":"₪ 59.00"},{"v":72,"d":"₪ 72.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-13,"d":"₪ -13.00"}}]
[null,"טיפוח אישי","ניקוי יבש",{"v":89,"d":"₪ 89.00"},{"v":90,"d":"₪ 90.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-1,"d":"₪ -1.00"}}]
[null,"טיפוח אישי","מועדון בריאות",{"v":78,"d":"₪ 78.00"},{"v":48,"d":"₪ 48.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":30,"d":"₪ 30.00"}}]
[null,"טיפוח אישי","תשלומים או עמלות של ארגון",{"v":6,"d":"₪ 6.00"},{"v":73,"d":"₪ 73.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-67,"d":"₪ -67.00"}}]
[null,"טיפוח אישי","אחר",{"v":80,"d":"₪ 80.00"},{"v":66,"d":"₪ 66.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":14,"d":"₪ 14.00"}}]
[null,"בידור","וידאו/DVD",{"v":11,"d":"₪ 11.00"},{"v":29,"d":"₪ 29.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-18,"d":"₪ -18.00"}}]
[null,"בידור","תקליטורים",{"v":77,"d":"₪ 77.00"},{"v":32,"d":"₪ 32.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":45,"d":"₪ 45.00"}}]
[null,"בידור","סרטים",{"v":71,"d":"₪ 71.00"},{"v":43,"d":"₪ 43.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":28,"d":"₪ 28.00"}}]
[null,"בידור","מופעים",{"v":64,"d":"₪ 64.00"},{"v":21,"d":"₪ 21.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":43,"d":"₪ 43.00"}}]
[null,"בידור","אירועי ספורט",{"v":47,"d":"₪ 47.00"},{"v":57,"d":"₪ 57.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-10,"d":"₪ -10.00"}}]
[null,"בידור","תיאטרון",{"v":28,"d":"₪ 28.00"},{"v":1,"d":"₪ 1.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":27,"d":"₪ 27.00"}}]
[null,"בידור","אחר",{"v":13,"d":"₪ 13.00"},{"v":42,"d":"₪ 42.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-29,"d":"₪ -29.00"}}]
[null,"הלוואות","אישי",{"v":65,"d":"₪ 65.00"},{"v":6,"d":"₪ 6.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":59,"d":"₪ 59.00"}}]
[null,"הלוואות","סטודנט",{"v":100,"d":"₪ 100.00"},{"v":36,"d":"₪ 36.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":64,"d":"₪ 64.00"}}]
[null,"הלוואות","כרטיס אשראי",{"v":29,"d":"₪ 29.00"},{"v":69,"d":"₪ 69.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-40,"d":"₪ -40.00"}}]
[null,"הלוואות","כרטיס אשראי",{"v":64,"d":"₪ 64.00"},{"v":3,"d":"₪ 3.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":61,"d":"₪ 61.00"}}]
[null,"הלוואות","כרטיס אשראי",{"v":34,"d":"₪ 34.00"},{"v":35,"d":"₪ 35.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-1,"d":"₪ -1.00"}}]
[null,"הלוואות","אחר",{"v":38,"d":"₪ 38.00"},{"v":52,"d":"₪ 52.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-14,"d":"₪ -14.00"}}]
[null,"מסים","פדרלי",{"v":84,"d":"₪ 84.00"},{"v":36,"d":"₪ 36.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":48,"d":"₪ 48.00"}}]
[null,"מסים","של המדינה",{"v":2,"d":"₪ 2.00"},{"v":83,"d":"₪ 83.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-81,"d":"₪ -81.00"}}]
[null,"מסים","מקומי",{"v":40,"d":"₪ 40.00"},{"v":20,"d":"₪ 20.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":20,"d":"₪ 20.00"}}]
[null,"מסים","אחר",{"v":35,"d":"₪ 35.00"},{"v":72,"d":"₪ 72.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-37,"d":"₪ -37.00"}}]
[null,"חסכונות או השקעות","חשבון לפרישה",{"v":34,"d":"₪ 34.00"},{"v":20,"d":"₪ 20.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":14,"d":"₪ 14.00"}}]
[null,"חסכונות או השקעות","חשבון להשקעה",{"v":68,"d":"₪ 68.00"},{"v":98,"d":"₪ 98.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-30,"d":"₪ -30.00"}}]
[null,"חסכונות או השקעות","מכללה",{"v":89,"d":"₪ 89.00"},{"v":68,"d":"₪ 68.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":21,"d":"₪ 21.00"}}]
[null,"חסכונות או השקעות","אחר",{"v":82,"d":"₪ 82.00"},{"v":26,"d":"₪ 26.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":56,"d":"₪ 56.00"}}]
[null,"מתנות ותרומות","צדקה 1",{"v":41,"d":"₪ 41.00"},{"v":85,"d":"₪ 85.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-44,"d":"₪ -44.00"}}]
[null,"מתנות ותרומות","צדקה 2",{"v":0,"d":"₪ 0.00"},{"v":69,"d":"₪ 69.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-69,"d":"₪ -69.00"}}]
[null,"מתנות ותרומות","צדקה 3",{"v":2,"d":"₪ 2.00"},{"v":57,"d":"₪ 57.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-55,"d":"₪ -55.00"}}]
[null,"משפטי","עורך דין",{"v":7,"d":"₪ 7.00"},{"v":98,"d":"₪ 98.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-91,"d":"₪ -91.00"}}]
[null,"משפטי","דמי מזונות",{"v":39,"d":"₪ 39.00"},{"v":85,"d":"₪ 85.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-46,"d":"₪ -46.00"}}]
[null,"משפטי","תשלומי שעבוד",{"v":78,"d":"₪ 78.00"},{"v":84,"d":"₪ 84.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":-6,"d":"₪ -6.00"}}]
[null,"משפטי","אחר",{"v":93,"d":"₪ 93.00"},{"v":71,"d":"₪ 71.00"},{"$f":"ExpendituresTable[[#This Row],[מתוכנן]]-ExpendituresTable[[#This Row],[בפועל]]","v":{"v":22,"d":"₪ 22.00"}}]
[null,"סך הכל",{"$nulls":3},{"$f":"SUBTOTAL(109,ExpendituresTable[הפרש])","v":{"v":-117,"d":"₪ -117.00"}}]