{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["דוח תקציב חודשי","הוצאות חודשיות","נתונים נוספים"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"דוח תקציב חודשי","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"מבט כולל על תקציב",{"$nulls":7},"סיכום תקציב"]
[null,"יתרה"]
[null,"יתרה מתוכננת","('מתוכננות' פחות הוצאות)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[עלות מתוכננת])","v":{"v":1585,"d":"₪ 1,585"}}]
[null,"יתרה בפועל ","('בפועל' פחות הוצאות)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[עלות בפועל])","v":{"v":1740,"d":"₪ 1,740"}}]
[null,"הפרש","('בפועל' פחות 'מתוכנן')",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"₪ 155"}}]
[]
[null,"הכנסות",{"$nulls":3},"הוצאות",{"$nulls":3},"לחץ באמצעות לחצן העכבר הימני על ה- PivotTable הבא ולאחר מכן לחץ על רענן  כדי לעדכן"]
[null,"בפועל","הכנסה 1",{"v":5800,"d":"₪ 5,800"},null,"בפועל",{"$f":"SUM(BudgetDetails[עלות בפועל])","v":{"v":7860,"d":"₪ 7,860"}}]
[null,null,"הכנסה 2",{"v":2300,"d":"₪ 2,300"},{"$nulls":6},"קטגוריה","עלות מתוכננת ","עלות בפועל ","הפרש "]
[null,null,"הכנסה נוספת",{"v":1500,"d":"₪ 1,500"},{"$nulls":6},"בידור",{"v":400,"d":"₪ 400"},{"v":358,"d":"₪ 358"},{"v":42,"d":"₪ 42"}]
[null,null,"סה\"כ הכנסות",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"₪ 9,600"}}]
[{"$nulls":10},"ביטוח",{"v":900,"d":"₪ 900"},{"v":900,"d":"₪ 900"},{"v":0,"d":"₪ 0"}]
[null,"מתוכננות",{"$nulls":3},"מתוכננות",{"$f":"SUM(BudgetDetails[עלות מתוכננת])","v":{"v":7915,"d":"₪ 7,915"}}]
[null,null,"הכנסה 1",{"v":6000,"d":"₪ 6,000"},{"$nulls":6},"בריאות וטיפוח",{"v":150,"d":"₪ 150"},{"v":140,"d":"₪ 140"},{"v":10,"d":"₪ 10"}]
[null,null,"הכנסה 2",{"v":1000,"d":"₪ 1,000"}]
[null,null,"הכנסה נוספת",{"v":2500,"d":"₪ 2,500"},{"$nulls":6},"דיור",{"v":2830,"d":"₪ 2,830"},{"v":2702,"d":"₪ 2,702"},{"v":128,"d":"₪ 128"}]
[null,null,"סה\"כ הכנסות",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"₪ 9,500"}}]
[{"$nulls":10},"הלוואות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":10},"חיות מחמד",{"v":170,"d":"₪ 170"},{"v":100,"d":"₪ 100"},{"v":70,"d":"₪ 70"}]
[]
[{"$nulls":10},"חסכונות או השקעות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":10},"ילדים",{"v":140,"d":"₪ 140"},{"v":140,"d":"₪ 140"},{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":10},"מזון",{"v":1100,"d":"₪ 1,100"},{"v":1320,"d":"₪ 1,320"},{"v":-220,"d":"₪ -220"}]
[]
[{"$nulls":10},"מסים",{"v":300,"d":"₪ 300"},{"v":300,"d":"₪ 300"},{"v":0,"d":"₪ 0"}]
[]
[{"$nulls":10},"מתנות וצדקה",{"v":100,"d":"₪ 100"},{"v":125,"d":"₪ 125"},{"v":-25,"d":"₪ -25"}]
[]
[{"$nulls":10},"תחבורה",{"v":1425,"d":"₪ 1,425"},{"v":1375,"d":"₪ 1,375"},{"v":50,"d":"₪ 50"}]
[]
[{"$nulls":10},"סכום כולל",{"v":7915,"d":"₪ 7,915"},{"v":7860,"d":"₪ 7,860"},{"v":55,"d":"₪ 55"}]

{"sheet":"הוצאות חודשיות","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"הוצאות חודשיות"]
[null,"תיאור","קטגוריה","עלות מתוכננת","עלות בפועל","הפרש","מבט כולל על עלות בפועל"]
[null,"פעילויות מחוץ ללימודים","ילדים",{"v":40,"d":"₪ 40"},{"v":40,"d":"₪ 40"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":40,"d":"₪ 40"}}]
[null,"תרופות","ילדים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"ציוד לבית הספר","ילדים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"תשלומים לבית הספר","ילדים",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"₪ 100"}}]
[null,"מופעים","בידור",{"v":50,"d":"₪ 50"},{"v":40,"d":"₪ 40"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":10,"d":"₪ 10"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":40,"d":"₪ 40"}}]
[null,"תיאטרון","בידור",{"v":200,"d":"₪ 200"},{"v":150,"d":"₪ 150"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":150,"d":"₪ 150"}}]
[null,"סרטים","בידור",{"v":50,"d":"₪ 50"},{"v":28,"d":"₪ 28"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":22,"d":"₪ 22"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":28,"d":"₪ 28"}}]
[null,"מוסיקה (תקליטורים, הורדות וכן הלאה)","בידור",{"v":50,"d":"₪ 50"},{"v":30,"d":"₪ 30"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":20,"d":"₪ 20"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":30,"d":"₪ 30"}}]
[null,"אירועי ספורט","בידור",{"v":0,"d":"₪ 0"},{"v":40,"d":"₪ 40"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-40,"d":"₪ -40"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":40,"d":"₪ 40"}}]
[null,"וידאו/DVD (רכישה)","בידור",{"v":20,"d":"₪ 20"},{"v":50,"d":"₪ 50"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-30,"d":"₪ -30"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}}]
[null,"וידאו/DVD (השכרה)","בידור",{"v":30,"d":"₪ 30"},{"v":20,"d":"₪ 20"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":10,"d":"₪ 10"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":20,"d":"₪ 20"}}]
[null,"ארוחות מחוץ לבית","מזון",{"v":1000,"d":"₪ 1,000"},{"v":1200,"d":"₪ 1,200"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-200,"d":"₪ -200"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":1200,"d":"₪ 1,200"}}]
[null,"מצרכים","מזון",{"v":100,"d":"₪ 100"},{"v":120,"d":"₪ 120"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-20,"d":"₪ -20"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":120,"d":"₪ 120"}}]
[null,"צדקה 1","מתנות וצדקה",{"v":75,"d":"₪ 75"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-25,"d":"₪ -25"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"₪ 100"}}]
[null,"צדקה 2","מתנות וצדקה",{"v":25,"d":"₪ 25"},{"v":25,"d":"₪ 25"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":25,"d":"₪ 25"}}]
[null,"מתנה 1","מתנות וצדקה",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"מתנה 2","מתנות וצדקה",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"כבלים/לוויין","דיור",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"₪ 100"}}]
[null,"חשמל","דיור",{"v":45,"d":"₪ 45"},{"v":50,"d":"₪ 50"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-5,"d":"₪ -5"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}}]
[null,"גז","דיור",{"v":300,"d":"₪ 300"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-100,"d":"₪ -100"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"₪ 400"}}]
[null,"עוזרי בית","דיור",{"v":200,"d":"₪ 200"},null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":200,"d":"₪ 200"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"תחזוקה","דיור",{"v":200,"d":"₪ 200"},{"v":150,"d":"₪ 150"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":150,"d":"₪ 150"}}]
[null,"משכנתה או שכר דירה","דיור",{"v":1700,"d":"₪ 1,700"},{"v":1700,"d":"₪ 1,700"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":1700,"d":"₪ 1,700"}}]
[null,"גז טבעי","דיור",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"שירות אינטרנט","דיור",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"₪ 100"}}]
[null,"טלפון (סלולרי)","דיור",{"v":60,"d":"₪ 60"},{"v":60,"d":"₪ 60"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":60,"d":"₪ 60"}}]
[null,"טלפון (בית)","דיור",{"v":35,"d":"₪ 35"},{"v":39,"d":"₪ 39"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-4,"d":"₪ -4"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":39,"d":"₪ 39"}}]
[null,"ציוד","דיור",{"v":40,"d":"₪ 40"},{"v":55,"d":"₪ 55"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-15,"d":"₪ -15"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":55,"d":"₪ 55"}}]
[null,"פינוי פסולת ומיחזור","דיור",{"v":25,"d":"₪ 25"},{"v":22,"d":"₪ 22"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":3,"d":"₪ 3"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":22,"d":"₪ 22"}}]
[null,"מים וביוב","דיור",{"v":25,"d":"₪ 25"},{"v":26,"d":"₪ 26"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-1,"d":"₪ -1"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":26,"d":"₪ 26"}}]
[null,"בריאות","ביטוח",{"v":400,"d":"₪ 400"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"₪ 400"}}]
[null,"דירה","ביטוח",{"v":400,"d":"₪ 400"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"₪ 400"}}]
[null,"חיים","ביטוח",{"v":100,"d":"₪ 100"},{"v":100,"d":"₪ 100"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":100,"d":"₪ 100"}}]
[null,"כרטיס אשראי 1","הלוואות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":200,"d":"₪ 200"}}]
[null,"כרטיס אשראי 2","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"כרטיס אשראי 3","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"אישי","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"סטודנט","הלוואות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"בגדים","בריאות וטיפוח",{"v":150,"d":"₪ 150"},{"v":140,"d":"₪ 140"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":10,"d":"₪ 10"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":140,"d":"₪ 140"}}]
[null,"ניקוי יבש","בריאות וטיפוח",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"שיער/ציפורניים","בריאות וטיפוח",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"מועדון בריאות","בריאות וטיפוח",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"תרופות","בריאות וטיפוח",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"מזון","חיות מחמד",{"v":150,"d":"₪ 150"},{"v":75,"d":"₪ 75"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":75,"d":"₪ 75"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":75,"d":"₪ 75"}}]
[null,"טיפוח","חיות מחמד",{"v":20,"d":"₪ 20"},{"v":25,"d":"₪ 25"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-5,"d":"₪ -5"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":25,"d":"₪ 25"}}]
[null,"תרופות","חיות מחמד",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"צעצועים","חיות מחמד",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"חשבון להשקעה","חסכונות או השקעות",{"v":200,"d":"₪ 200"},{"v":200,"d":"₪ 200"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":200,"d":"₪ 200"}}]
[null,"חשבון לפרישה","חסכונות או השקעות",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"ארצי","מסים",{"v":300,"d":"₪ 300"},{"v":300,"d":"₪ 300"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":300,"d":"₪ 300"}}]
[null,"מקומי","מסים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"של המדינה","מסים",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"תשלום עבור אוטובוס/מונית","תחבורה",{"v":100,"d":"₪ 100"},{"v":150,"d":"₪ 150"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":-50,"d":"₪ -50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":150,"d":"₪ 150"}}]
[null,"דלק","תחבורה",{"v":450,"d":"₪ 450"},{"v":400,"d":"₪ 400"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":400,"d":"₪ 400"}}]
[null,"ביטוח","תחבורה",{"v":300,"d":"₪ 300"},{"v":300,"d":"₪ 300"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":300,"d":"₪ 300"}}]
[null,"רישוי ","תחבורה",{"v":25,"d":"₪ 25"},{"v":25,"d":"₪ 25"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":25,"d":"₪ 25"}}]
[null,"תחזוקה","תחבורה",{"v":100,"d":"₪ 100"},{"v":50,"d":"₪ 50"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":50,"d":"₪ 50"}}]
[null,"דמי חניה","תחבורה",null,null,{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}}]
[null,"תשלום רכב","תחבורה",{"v":450,"d":"₪ 450"},{"v":450,"d":"₪ 450"},{"$f":"BudgetDetails[[#This Row],[עלות מתוכננת]]-BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":0,"d":"₪ 0"}},{"$f":"BudgetDetails[[#This Row],[עלות בפועל]]","v":{"v":450,"d":"₪ 450"}}]
[null,"סה\"כ",null,{"$f":"SUBTOTAL(109,BudgetDetails[עלות מתוכננת])","v":{"v":7915,"d":"₪ 7,915"}},{"$f":"SUBTOTAL(109,BudgetDetails[עלות בפועל])","v":{"v":7860,"d":"₪ 7,860"}},{"$f":"SUBTOTAL(109,BudgetDetails[הפרש])","v":{"v":55,"d":"₪ 55"}}]

{"sheet":"נתונים נוספים","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"PivotTable עבור התרשים 'מבט כולל על תקציב'",null,null,"רשימת בדיקת מידע עבור קטגוריית פרטי התקציב"]
[null,"קטגוריה","עלות",null,"בדיקת מידע של קטגוריות תקציב"]
[null,"בידור",358,null,"ילדים"]
[null,"ביטוח",900,null,"בידור"]
[null,"בריאות וטיפוח",140,null,"מזון"]
[null,"דיור",2702,null,"מתנות וצדקה"]
[null,"הלוואות",200,null,"דיור"]
[null,"חיות מחמד",100,null,"ביטוח"]
[null,"חסכונות או השקעות",200,null,"הלוואות"]
[null,"ילדים",140,null,"בריאות וטיפוח"]
[null,"מזון",1320,null,"חיות מחמד"]
[null,"מסים",300,null,"חסכונות או השקעות"]
[null,"מתנות וצדקה",125,null,"מסים"]
[null,"תחבורה",1375,null,"תחבורה"]
[null,"סכום כולל",7860]