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

{"sheet":"תקציב מכללה","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,0,1,6],[3,1,3,2],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[10,1,10,2],[10,4,10,5],[20,4,20,5]]}
[]
["תקציב מכללה"]
[]
[null,"הכנסה חודשית",null,null,"שם התלמיד"]
[null,"   פריט","סכום"]
[null,"   הכנסה נקיה חודשית משוערת",null,null,"משגיח"]
[null,"   מענקי סיוע כספי"]
[null,"   הכנסה אחרת",null,null,"בית ספר/מכללה"]
[null,"סך הכל",{"$f":"SUBTOTAL(109,MonthlyIncome[סכום])","v":0}]
[]
[null,"הוצאות חודשיות",null,null,"הוצאת סמסטר"]
[null,"   פריט","סכום",null,"   פריט","סכום"]
[null,"   שכר דירה",null,null,"   שכר לימוד"]
[null,"   שירותים ציבוריים",null,null,"   תשלומי מעבדה"]
[null,"   טלפון סלולרי",null,null,"   תשלומים אחרים"]
[null,"   מצרכים",null,null,"   ספרים"]
[null,"   הוצאות רכב",null,null,"   הפקדות"]
[null,"   הלוואות לסטודנטים",null,null,"   תחבורה"]
[null,"   הלוואות אחרות",null,null,"סך הכל",{"$f":"SUBTOTAL(109,SemesterExpenses[סכום])","v":0}]
[null,"   כרטיסי אשראי"]
[null,"   ביטוח",null,null,"הכנסה חופשית"]
[null,"   מכבסה",null,null,"   פריט","סכום"]
[null,"   תספורות",null,null,"   הכנסה חודשית",{"$f":"SUM(MonthlyIncome[סכום])","v":0}]
[null,"   הוצאות רפואיות",null,null,"   הוצאות חודשיות",{"$f":"SUM(MonthlyExpenses[סכום])","v":0}]
[null,"   בידור",null,null,"   הוצאת סמסטר",{"$f":"SUM(SemesterExpenses[סכום])","v":0}]
[null,"   שונות",null,null,"הפרש",{"$f":"F23-(F24+F25)","v":0}]
[null,"סך הכל",{"$f":"SUBTOTAL(109,MonthlyExpenses[סכום])","v":0}]