{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["הוצאות","הכנסות","סיכום"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"הוצאות","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"תקציב אירוע עבור \n[שם האירוע]"]
[{"$nulls":7}," הוצאות"]
[]
[{"$nulls":7},"משוערת","בפועל"]
[null,null,"סך הכל הוצאות",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"₪ 1,145.00"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"₪ 395.00"}}]
[]
[null,null,"אתר","משוערת","בפועל",null,"כיבוד","משוערת","בפועל"]
[null,null,"שכירת חדר ואולם",{"v":500,"d":"₪ 500.00"},{"v":250,"d":"₪ 250.00"},null,"מזון"]
[null,null,"צוות באתר",{"v":400,"d":"₪ 400.00"},{"v":50,"d":"₪ 50.00"},null,"משקאות"]
[null,null,"ציוד",{"$nulls":3},"מפות"]
[null,null,"שולחנות וכיסאות",{"$nulls":3},"צוות ודמי שירות"]
[null,null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה1[משוערת])","v":{"v":900,"d":"₪ 900.00"}},{"$f":"SUBTOTAL(109,טבלה1[בפועל])","v":{"v":300,"d":"₪ 300.00"}},null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה5[משוערת])","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUBTOTAL(109,טבלה5[בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,null,"קישוטים","משוערת","בפועל",null,"תוכנית","משוערת","בפועל"]
[null,null,"פרחים",{"v":200,"d":"₪ 200.00"},{"v":50,"d":"₪ 50.00"},null,"הופעה"]
[null,null,"נרות",{"$nulls":3},"מרצים"]
[null,null,"תאורה",{"$nulls":3},"נסיעות"]
[null,null,"בלונים",{"$nulls":3},"מלון"]
[null,null,"קישוטי נייר",{"$nulls":3},"אחר"]
[null,null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה2[משוערת])","v":{"v":200,"d":"₪ 200.00"}},{"$f":"SUBTOTAL(109,טבלה2[בפועל])","v":{"v":50,"d":"₪ 50.00"}},null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה6[משוערת])","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUBTOTAL(109,טבלה6[בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,null,"פרסום","משוערת","בפועל",null,"פרסים","משוערת","בפועל"]
[null,null,"גרפיקה",{"v":45,"d":"₪ 45.00"},{"v":45,"d":"₪ 45.00"},null,"גביעים/מדליות"]
[null,null,"צילום/הדפסה",{"$nulls":3},"מתנות"]
[null,null,"דמי דואר",{"$nulls":3},"סה\"כ",{"$f":"SUBTOTAL(109,טבלה7[משוערת])","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUBTOTAL(109,טבלה7[בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[null,null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה3[משוערת])","v":{"v":45,"d":"₪ 45.00"}},{"$f":"SUBTOTAL(109,טבלה3[בפועל])","v":{"v":45,"d":"₪ 45.00"}}]
[]
[null,null,"שונות","משוערת","בפועל"]
[null,null,"טלפון"]
[null,null,"תחבורה"]
[null,null,"מוצרי נייר"]
[null,null,"שירותי פקס"]
[null,null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה4[משוערת])","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUBTOTAL(109,טבלה4[בפועל])","v":{"v":0,"d":"₪ 0.00"}}]

{"sheet":"הכנסות","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"תקציב אירוע עבור \n[שם האירוע]"]
[{"$nulls":5}," הכנסות"]
[]
[{"$nulls":5},"משוערת","בפועל"]
[null,"סך הכל הכנסות",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"₪ 1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"₪ 1,831.00"}}]
[]
[null,"כרטיסי כניסה"]
[null,"משוערת","בפועל",null,null,"משוערת","בפועל"]
[null,300,278,"מבוגרים",{"v":5,"d":"₪ 5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"₪ 1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"₪ 1,390.00"}}]
[null,197,195,"ילדים",{"v":2,"d":"₪ 2.00"},{"$f":"B12*E12","v":{"v":394,"d":"₪ 394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"₪ 390.00"}}]
[null,42,51,"אחר",{"v":1,"d":"₪ 1.00"},{"$f":"B13*E13","v":{"v":42,"d":"₪ 42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"₪ 51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"₪ 1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"₪ 1,831.00"}}]
[]
[null,"פרסומות בתוכנייה"]
[null,"משוערת","בפועל",null,null,"משוערת","בפועל"]
[{"$nulls":3},"כריכות",null,{"$f":"B18*E18","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"חצי עמוד",null,{"$f":"B19*E19","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"רבע עמוד",null,{"$f":"B20*E20","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,"מציגים/מוכרים"]
[null,"משוערת","בפועל",null,null,"משוערת","בפועל"]
[{"$nulls":3},"דוכנים גדולים",null,{"$f":"B25*E25","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"דוכנים בינוניים",null,{"$f":"B26*E26","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"דוכנים קטנים",null,{"$f":"B27*E27","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,"מכירת פריטים"]
[null,"משוערת","בפועל",null,null,"משוערת","בפועל"]
[{"$nulls":3},"פריטים",null,{"$f":"B32*E32","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"פריטים",null,{"$f":"B33*E33","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"פריטים",null,{"$f":"B34*E34","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"פריטים",null,{"$f":"B35*E35","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"₪ 0.00"}}]

{"sheet":"סיכום","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"תקציב אירוע עבור \n[שם האירוע]"]
[{"$nulls":5},"סיכום רווח והפסד"]
[]
[{"$nulls":5},"משוערת","בפועל"]
[null,"סה\"כ הכנסות",{"$nulls":3},{"$f":"הכנסות!F7","v":{"v":1936,"d":"₪ 1,936.00"}},{"$f":"הכנסות!G7","v":{"v":1831,"d":"₪ 1,831.00"}}]
[null,"סה\"כ הוצאות",{"$nulls":3},{"$f":"הוצאות!H7","v":{"v":1145,"d":"₪ 1,145.00"}},{"$f":"הוצאות!I7","v":{"v":395,"d":"₪ 395.00"}}]
[null,"סך הכל רווח (או הפסד)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"₪ 791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"₪ 1,436.00"}}]