{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["תקציב מועדון אקדמי"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"תקציב מועדון אקדמי","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"תקציב מועדון אקדמי"]
[null,"עלות הטיול:",{"v":5000,"d":"₪ 5,000"},null,null,"הסכום הנדרש עדיין:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"₪ 760"}}]
[null,"הכנסות:",{"$f":"SUM(הכנסה_שנתית[סכום])","v":{"v":5550,"d":"₪ 5,550"}}]
[null,"הוצאות:",{"$f":"SUM(הוצאות_שנתיות[סכום])","v":{"v":1310,"d":"₪ 1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"הכנסה שנתית","סכום",null,null,"הוצאות שנתיות","סכום"]
[null,"דמי חבר",{"v":750,"d":"₪ 750"},null,null,"נייר לעלונים",{"v":1000,"d":"₪ 1,000"}]
[null,"גיוסי כספים",{"v":3500,"d":"₪ 3,500"},null,null,"פרסום",{"v":200,"d":"₪ 200"}]
[null,"תרומות",{"v":1000,"d":"₪ 1,000"},null,null,"קישוטים",{"v":90,"d":"₪ 90"}]
[null,"אחר",{"v":300,"d":"₪ 300"},null,null,"אחר",{"v":20,"d":"₪ 20"}]