{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["סיכום","הוצאות"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"סיכום","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"תקציב אישי"]
[null,null,"ינו","פבר","מרץ","אפר","מאי","יונ","יול","אוג","ספט","אוק","נוב","דצמ","שנה"]
[null,"הוצאות כוללות",{"$f":"Expenses[[#Totals],[ינו]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[פבר]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[מרץ]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[אפר]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[מאי]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[יונ]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[יול]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[אוג]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[ספט]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[אוק]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[נוב]]","v":{"v":0,"d":"₪ 0"}},{"$f":"Expenses[[#Totals],[דצמ]]","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"₪ 0"}}]
[null,"מחסור/עודף במזומנים",{"$f":"SUM(Income[[#Totals],[ינו]]-C3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[פבר]]-D3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[מרץ]]-E3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[אפר]]-F3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[מאי]]-G3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[יונ]]-H3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[יול]]-I3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[אוג]]-J3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[ספט]]-K3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[אוק]]-L3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[נוב]]-M3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(Income[[#Totals],[דצמ]]-N3)","v":{"v":0,"d":"₪ 0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"₪ 0"}}]
[null,"הכנסות"]
[null,"קטגוריה","ינו","פבר","מרץ","אפר","מאי","יונ","יול","אוג","ספט","אוק","נוב","דצמ","שנה"]
[null,"שכר",{"$nulls":12},{"$f":"SUM(Income[[#This Row],[ינו]:[דצמ]])","v":{"v":0,"d":"₪ 0"}}]
[null,"ריבית/דיבידנדים",{"$nulls":12},{"$f":"SUM(Income[[#This Row],[ינו]:[דצמ]])","v":{"v":0,"d":"₪ 0"}}]
[null,"שונות",{"$nulls":12},{"$f":"SUM(Income[[#This Row],[ינו]:[דצמ]])","v":{"v":0,"d":"₪ 0"}}]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,Income[ינו])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[פבר])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[מרץ])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[אפר])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[מאי])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[יונ])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[יול])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[אוג])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[ספט])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[אוק])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[נוב])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[דצמ])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Income[שנה])","v":{"v":0,"d":"₪ 0"}}]

{"sheet":"הוצאות","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"תקציב אישי"]
[null,"הוצאות"]
[null,"קטגוריה","קטגוריית משנה","ינו","פבר","מרץ","אפר","מאי","יונ","יול","אוג","ספט","אוק","נוב","דצמ","שנה"]
[null,"בית","משכנתה/שכ\"ד",{"$nulls":12},{"$f":"SUM(הוצאות!$D4:$O4)","v":{"v":0,"d":"₪ 0"}}]
[null,"הוצאות שוטפות","מצרכים ",{"$nulls":12},{"$f":"SUM(הוצאות!$D5:$O5)","v":{"v":0,"d":"₪ 0"}}]
[null,"תחבורה","דלק",{"$nulls":12},{"$f":"SUM(הוצאות!$D6:$O6)","v":{"v":0,"d":"₪ 0"}}]
[null,"בידור","טלוויזיה בכבלים",{"$nulls":12},{"$f":"SUM(הוצאות!$D7:$O7)","v":{"v":0,"d":"₪ 0"}}]
[null,"בריאות","דמי חבר במועדון בריאות",{"$nulls":12},{"$f":"SUM(הוצאות!$D8:$O8)","v":{"v":0,"d":"₪ 0"}}]
[null,"חופשות","כרטיסי טיסה",{"$nulls":12},{"$f":"SUM(הוצאות!$D9:$O9)","v":{"v":0,"d":"₪ 0"}}]
[null,"פנאי","דמי חבר במועדון כושר",{"$nulls":12},{"$f":"SUM(הוצאות!$D10:$O10)","v":{"v":0,"d":"₪ 0"}}]
[null,"דמי מנוי","מגזינים",{"$nulls":12},{"$f":"SUM(הוצאות!$D11:$O11)","v":{"v":0,"d":"₪ 0"}}]
[null,"סה\"כ",null,{"$f":"SUBTOTAL(109,Expenses[ינו])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[פבר])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[מרץ])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[אפר])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[מאי])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[יונ])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[יול])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[אוג])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[ספט])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[אוק])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[נוב])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[דצמ])","v":{"v":0,"d":"₪ 0"}},{"$f":"SUBTOTAL(109,Expenses[שנה])","v":{"v":0,"d":"₪ 0"}}]