{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["תקציב חודשי של משפחה"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"תקציב חודשי של משפחה","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"merged":[[0,0,0,6],[2,0,2,1],[2,5,2,6],[8,5,8,6],[18,0,18,3],[27,5,27,8],[29,0,29,3],[36,0,36,3],[37,5,37,8],[42,0,42,3],[44,5,44,8],[54,0,54,3],[54,5,54,8],[61,0,61,3],[62,5,62,8]]}
["תקציב חודשי של משפחה"]
[]
["עלות מתוכננת כוללת",null,"עלות ממשית כוללת","הפרש כולל",null,"הכנסה חודשית מתוכננת"]
[{"$nulls":5},"הכנסה 1",{"v":4000,"d":"₪4,000"}]
[{"$nulls":5},"הכנסה 2",{"v":1200,"d":"₪1,200"}]
["דיור","עלות מתוכננת","עלות ממשית","הפרש",null,"הכנסה נוספת",{"v":300,"d":"₪300"}]
["משכנתא או שכירות",{"v":1000,"d":"₪1,000"},{"v":1000,"d":"₪1,000"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"הכנסה חודשית כוללת",{"$f":"SUM(G4:G6)","v":{"v":5500,"d":"₪5,500"}}]
["משכנתא שניה או שכירות",{"v":0,"d":"₪0"},{"v":0,"d":"₪0"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}}]
["טלפון",{"v":62,"d":"₪62"},{"v":100,"d":"₪100"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"הכנסה חודשית ממשית"]
["חשמל",{"v":44,"d":"₪44"},{"v":125,"d":"₪125"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"הכנסה 1",{"v":4000,"d":"₪4,000"}]
["גז",{"v":22,"d":"₪22"},{"v":35,"d":"₪35"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"הכנסה 2",{"v":1200,"d":"₪1,200"}]
["מים וביוב",{"v":8,"d":"₪8"},{"v":8,"d":"₪8"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"הכנסה נוספת",{"v":300,"d":"₪300"}]
["כבלים",{"v":34,"d":"₪34"},{"v":39,"d":"₪39"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"הכנסה חודשית כוללת",{"$f":"SUM(G10:G12)","v":{"v":5500,"d":"₪5,500"}}]
["פינוי אשפה",{"v":10,"d":"₪10"},{"v":10,"d":"₪10"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}}]
["תחזוקה או תיקונים",{"v":23,"d":"₪23"},{"v":0,"d":"₪0"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"יתרה מתוכננת\n",{"$f":"SUM(G7-B4)","v":{"v":5500,"d":"₪5,500"}}]
["אספקה",{"v":0,"d":"₪0"},{"v":0,"d":"₪0"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"יתרה ממשית",{"$f":"SUM(G13-C4)","v":{"v":5500,"d":"₪5,500"}}]
["אחר",{"v":0,"d":"₪0"},{"v":0,"d":"₪0"},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}},null,"הפרש",{"$f":"SUM(G16-G15)","v":{"v":0,"d":"₪0"}}]
["סך הכל",{"$f":"SUBTOTAL(109,[1]!Housing[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Housing[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Housing[Difference])","v":{"$error":"#REF!"}}]
[]
["תחבורה","עלות מתוכננת","עלות ממשית","הפרש",null,"הלוואות","עלות מתוכננת","עלות ממשית","הפרש"]
["תשלום כלי רכב 1",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"אישי",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["תשלום כלי רכב 2",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"תלמיד/ה",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["דמי אוטובוס/מוניות",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"כרטיס אשראי",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["ביטוח",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"כרטיס אשראי",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["רשיון",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"כרטיס אשראי",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["דלק",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"אחר",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["תחזוקה",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"סך הכל",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["אחר",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}}]
["סך הכל",{"$f":"SUBTOTAL(109,[1]!Transportation[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Transportation[Difference])","v":{"$error":"#REF!"}},null,"בידור","עלות מתוכננת","עלות ממשית","הפרש"]
[{"$nulls":5},"וידאו/DVD",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["ביטוח","עלות מתוכננת","עלות ממשית","הפרש",null,"תקליטורים",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["בית",{"$f":"SUBTOTAL(109,[1]!Insurance[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Difference])","v":{"$error":"#REF!"}},null,"קולנוע",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["בריאות",{"$f":"SUBTOTAL(109,[1]!Insurance[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Difference])","v":{"$error":"#REF!"}},null,"קונצרטים",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["חיים",{"$f":"SUBTOTAL(109,[1]!Insurance[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Difference])","v":{"$error":"#REF!"}},null,"אירועי ספורט",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["אחר",{"$f":"SUBTOTAL(109,[1]!Insurance[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Difference])","v":{"$error":"#REF!"}},null,"תיאטרון",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["סך הכל",{"$f":"SUBTOTAL(109,[1]!Insurance[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Insurance[Difference])","v":{"$error":"#REF!"}},null,"אחר",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
[{"$nulls":5},"סך הכל",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["אוכל","עלות מתוכננת","עלות ממשית","הפרש"]
["מצרכים",{"$f":"SUBTOTAL(109,[1]!Food[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Difference])","v":{"$error":"#REF!"}},null,"מיסים","עלות מתוכננת","עלות ממשית","הפרש"]
["מסעדות",{"$f":"SUBTOTAL(109,[1]!Food[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Difference])","v":{"$error":"#REF!"}},null,"ממשלה",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["אחר",{"$f":"SUBTOTAL(109,[1]!Food[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Difference])","v":{"$error":"#REF!"}},null,"עירוניים",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["סך הכל",{"$f":"SUBTOTAL(109,[1]!Food[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Food[Difference])","v":{"$error":"#REF!"}},null,"מקומיים",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
[{"$nulls":5},"אחר",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["ילדים","עלות מתוכננת","עלות ממשית","הפרש",null,"סך הכל",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["רפואי",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}}]
["ביגוד",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"טיפוח אישי","עלות מתוכננת","עלות ממשית","הפרש"]
["שכר לימוד",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"רפואי",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"טיפוח_אישי[עלות מתוכננת]-טיפוח_אישי[עלות ממשית]","v":{"$error":"#REF!"}}]
["אספקה לבית הספר",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"שיער/ציפורניים",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"טיפוח_אישי[עלות מתוכננת]-טיפוח_אישי[עלות ממשית]","v":{"$error":"#REF!"}}]
["חובות או תשלומים לארגון",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"ביגוד",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"טיפוח_אישי[עלות מתוכננת]-טיפוח_אישי[עלות ממשית]","v":{"$error":"#REF!"}}]
["דמי ארוחת צהריים",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"ניקוי יבש",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"טיפוח_אישי[עלות מתוכננת]-טיפוח_אישי[עלות ממשית]","v":{"$error":"#REF!"}}]
["מעון יום",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"מועדון בריאות",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"טיפוח_אישי[עלות מתוכננת]-טיפוח_אישי[עלות ממשית]","v":{"$error":"#REF!"}}]
["צעצועים/משחקים",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"חובות/תשלומים לארגון",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"טיפוח_אישי[עלות מתוכננת]-טיפוח_אישי[עלות ממשית]","v":{"$error":"#REF!"}}]
["אחר",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"אחר",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"טיפוח_אישי[עלות מתוכננת]-טיפוח_אישי[עלות ממשית]","v":{"$error":"#REF!"}}]
["סך הכל",{"$f":"SUBTOTAL(109,[1]!Children[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Children[Difference])","v":{"$error":"#REF!"}},null,"סך הכל",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
[]
["משפטי","עלות מתוכננת","עלות ממשית","הפרש",null,"חיות מחמד","עלות מתוכננת","עלות ממשית","הפרש"]
["עורך דין",{"$f":"SUBTOTAL(109,[1]!Legal[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Difference])","v":{"$error":"#REF!"}},null,"אוכל",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"חיות_מחמד[עלות מתוכננת]-חיות_מחמד[עלות ממשית]","v":{"$error":"#REF!"}}]
["דמי מזונות",{"$f":"SUBTOTAL(109,[1]!Legal[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Difference])","v":{"$error":"#REF!"}},null,"רפואי",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"חיות_מחמד[עלות מתוכננת]-חיות_מחמד[עלות ממשית]","v":{"$error":"#REF!"}}]
["תשלומים",{"$f":"SUBTOTAL(109,[1]!Legal[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Difference])","v":{"$error":"#REF!"}},null,"טיפוח",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"חיות_מחמד[עלות מתוכננת]-חיות_מחמד[עלות ממשית]","v":{"$error":"#REF!"}}]
["אחר",{"$f":"SUBTOTAL(109,[1]!Legal[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Difference])","v":{"$error":"#REF!"}},null,"צעצועים",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"חיות_מחמד[עלות מתוכננת]-חיות_מחמד[עלות ממשית]","v":{"$error":"#REF!"}}]
["סך הכל",{"$f":"SUBTOTAL(109,[1]!Legal[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Legal[Difference])","v":{"$error":"#REF!"}},null,"אחר",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"חיות_מחמד[עלות מתוכננת]-חיות_מחמד[עלות ממשית]","v":{"$error":"#REF!"}}]
[{"$nulls":5},"סך הכל",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["חסכונות/השקעות","עלות מתוכננת","עלות ממשית","הפרש"]
["חשבון פנסיה",{"$f":"SUBTOTAL(109,[1]!Savings[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Difference])","v":{"$error":"#REF!"}},null,"מתנות ותרומות","עלות מתוכננת","עלות ממשית","הפרש"]
["חשבון השקעות",{"$f":"SUBTOTAL(109,[1]!Savings[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Difference])","v":{"$error":"#REF!"}},null,"צדקה 1",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["אוניברסיטה",{"$f":"SUBTOTAL(109,[1]!Savings[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Difference])","v":{"$error":"#REF!"}},null,"צדקה 2",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["אחר",{"$f":"SUBTOTAL(109,[1]!Savings[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Difference])","v":{"$error":"#REF!"}},null,"צדקה 3",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]
["סך הכל",{"$f":"SUBTOTAL(109,[1]!Savings[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Savings[Difference])","v":{"$error":"#REF!"}},null,"סך הכל",{"$f":"SUBTOTAL(109,[1]!Gifts[Projected Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Actual Cost])","v":{"$error":"#REF!"}},{"$f":"SUBTOTAL(109,[1]!Gifts[Difference])","v":{"$error":"#REF!"}}]