{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["לוח מחוונים","תקציב","הגדרה","נתוני תרשים"],"not_rendered":{"charts":2,"images":2,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"לוח מחוונים","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetName&\"  - תקציב אינטראקטיבי\"","v":"משפחת כהן 2012  - תקציב אינטראקטיבי"}]
[]
[{"$f":"'נתוני תרשים'!C38","v":{"v":4000,"d":"₪4000"}}]
[]
[{"$nulls":3},"הכנסה"]
[]
[{"$f":"'נתוני תרשים'!C39","v":{"v":5933,"d":"₪5933"}}]
[]
[{"$nulls":3},"הוצאות"]
[]
[{"$f":"'נתוני תרשים'!D40& \"₪\"&'נתוני תרשים'!C40","v":"-₪1933"}]
[]
[{"$nulls":3},"תזרים מזומנים"]

{"sheet":"תקציב","index":1,"n_rows":132,"n_cols":16,"rows_kept":132,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[111,1,111,13],[118,1,118,13],[125,1,125,13]]}
[null,null,"ינו","פבר","מרץ","אפר","מאי","יונ","יול","אוג","ספט","אוק","נוב","דצמ","שנה","ממוצע"]
[]
[]
[]
[null,"יתרה התחלתית",1000]
[null,"הכנסה כוללת",{"$f":"SUM(tblIncome[ינו])","v":4222},{"$f":"SUM(tblIncome[פבר])","v":9033},{"$f":"SUM(tblIncome[מרץ])","v":4000},{"$f":"SUM(tblIncome[אפר])","v":4045},{"$f":"SUM(tblIncome[מאי])","v":9000},{"$f":"SUM(tblIncome[יונ])","v":1525},{"$f":"SUM(tblIncome[יול])","v":1500},{"$f":"SUM(tblIncome[אוג])","v":6500},{"$f":"SUM(tblIncome[ספט])","v":4000},{"$f":"SUM(tblIncome[אוק])","v":4000},{"$f":"SUM(tblIncome[נוב])","v":9000},{"$f":"SUM(tblIncome[דצמ])","v":4000},{"$f":"SUM(tblIncome[שנים])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"הוצאה כוללת",{"$f":"SUM(tblExpenseCategory_01[ינו],tblExpenseCategory_02[ינו],tblExpenseCategory_03[ינו],tblExpenseCategory_04[ינו],tblExpenseCategory_05[ינו],tblExpenseCategory_06[ינו],tblExpenseCategory_07[ינו],tblExpenseCategory_08[ינו],tblExpenseCategory_09[ינו],tblExpenseCategory_10[ינו],tblExpenseCategory_11[ינו],tblExpenseCategory_12[ינו],tblExpenseCategory_13[ינו],tblExpenseCategory_14[ינו],tblExpenseCategory_15[ינו])","v":7936},{"$f":"SUM(tblExpenseCategory_01[פבר],tblExpenseCategory_02[פבר],tblExpenseCategory_03[פבר],tblExpenseCategory_04[פבר],tblExpenseCategory_05[פבר],tblExpenseCategory_06[פבר],tblExpenseCategory_07[פבר],tblExpenseCategory_08[פבר],tblExpenseCategory_09[פבר],tblExpenseCategory_10[פבר],tblExpenseCategory_11[פבר],tblExpenseCategory_12[פבר],tblExpenseCategory_13[פבר],tblExpenseCategory_14[פבר],tblExpenseCategory_15[פבר])","v":5243},{"$f":"SUM(tblExpenseCategory_01[מרץ],tblExpenseCategory_02[מרץ],tblExpenseCategory_03[מרץ],tblExpenseCategory_04[מרץ],tblExpenseCategory_05[מרץ],tblExpenseCategory_06[מרץ],tblExpenseCategory_07[מרץ],tblExpenseCategory_08[מרץ],tblExpenseCategory_09[מרץ],tblExpenseCategory_10[מרץ],tblExpenseCategory_11[מרץ],tblExpenseCategory_12[מרץ],tblExpenseCategory_13[מרץ],tblExpenseCategory_14[מרץ],tblExpenseCategory_15[מרץ])","v":5933},{"$f":"SUM(tblExpenseCategory_01[אפר],tblExpenseCategory_02[אפר],tblExpenseCategory_03[אפר],tblExpenseCategory_04[אפר],tblExpenseCategory_05[אפר],tblExpenseCategory_06[אפר],tblExpenseCategory_07[אפר],tblExpenseCategory_08[אפר],tblExpenseCategory_09[אפר],tblExpenseCategory_10[אפר],tblExpenseCategory_11[אפר],tblExpenseCategory_12[אפר],tblExpenseCategory_13[אפר],tblExpenseCategory_14[אפר],tblExpenseCategory_15[אפר])","v":5858},{"$f":"SUM(tblExpenseCategory_01[מאי],tblExpenseCategory_02[מאי],tblExpenseCategory_03[מאי],tblExpenseCategory_04[מאי],tblExpenseCategory_05[מאי],tblExpenseCategory_06[מאי],tblExpenseCategory_07[מאי],tblExpenseCategory_08[מאי],tblExpenseCategory_09[מאי],tblExpenseCategory_10[מאי],tblExpenseCategory_11[מאי],tblExpenseCategory_12[מאי],tblExpenseCategory_13[מאי],tblExpenseCategory_14[מאי],tblExpenseCategory_15[מאי])","v":5468},{"$f":"SUM(tblExpenseCategory_01[יונ],tblExpenseCategory_02[יונ],tblExpenseCategory_03[יונ],tblExpenseCategory_04[יונ],tblExpenseCategory_05[יונ],tblExpenseCategory_06[יונ],tblExpenseCategory_07[יונ],tblExpenseCategory_08[יונ],tblExpenseCategory_09[יונ],tblExpenseCategory_10[יונ],tblExpenseCategory_11[יונ],tblExpenseCategory_12[יונ],tblExpenseCategory_13[יונ],tblExpenseCategory_14[יונ],tblExpenseCategory_15[יונ])","v":5118},{"$f":"SUM(tblExpenseCategory_01[יול],tblExpenseCategory_02[יול],tblExpenseCategory_03[יול],tblExpenseCategory_04[יול],tblExpenseCategory_05[יול],tblExpenseCategory_06[יול],tblExpenseCategory_07[יול],tblExpenseCategory_08[יול],tblExpenseCategory_09[יול],tblExpenseCategory_10[יול],tblExpenseCategory_11[יול],tblExpenseCategory_12[יול],tblExpenseCategory_13[יול],tblExpenseCategory_14[יול],tblExpenseCategory_15[יול])","v":5743},{"$f":"SUM(tblExpenseCategory_01[אוג],tblExpenseCategory_02[אוג],tblExpenseCategory_03[אוג],tblExpenseCategory_04[אוג],tblExpenseCategory_05[אוג],tblExpenseCategory_06[אוג],tblExpenseCategory_07[אוג],tblExpenseCategory_08[אוג],tblExpenseCategory_09[אוג],tblExpenseCategory_10[אוג],tblExpenseCategory_11[אוג],tblExpenseCategory_12[אוג],tblExpenseCategory_13[אוג],tblExpenseCategory_14[אוג],tblExpenseCategory_15[אוג])","v":5353},{"$f":"SUM(tblExpenseCategory_01[ספט],tblExpenseCategory_02[ספט],tblExpenseCategory_03[ספט],tblExpenseCategory_04[ספט],tblExpenseCategory_05[ספט],tblExpenseCategory_06[ספט],tblExpenseCategory_07[ספט],tblExpenseCategory_08[ספט],tblExpenseCategory_09[ספט],tblExpenseCategory_10[ספט],tblExpenseCategory_11[ספט],tblExpenseCategory_12[ספט],tblExpenseCategory_13[ספט],tblExpenseCategory_14[ספט],tblExpenseCategory_15[ספט])","v":5983},{"$f":"SUM(tblExpenseCategory_01[אוק],tblExpenseCategory_02[אוק],tblExpenseCategory_03[אוק],tblExpenseCategory_04[אוק],tblExpenseCategory_05[אוק],tblExpenseCategory_06[אוק],tblExpenseCategory_07[אוק],tblExpenseCategory_08[אוק],tblExpenseCategory_09[אוק],tblExpenseCategory_10[אוק],tblExpenseCategory_11[אוק],tblExpenseCategory_12[אוק],tblExpenseCategory_13[אוק],tblExpenseCategory_14[אוק],tblExpenseCategory_15[אוק])","v":5943},{"$f":"SUM(tblExpenseCategory_01[נוב],tblExpenseCategory_02[נוב],tblExpenseCategory_03[נוב],tblExpenseCategory_04[נוב],tblExpenseCategory_05[נוב],tblExpenseCategory_06[נוב],tblExpenseCategory_07[נוב],tblExpenseCategory_08[נוב],tblExpenseCategory_09[נוב],tblExpenseCategory_10[נוב],tblExpenseCategory_11[נוב],tblExpenseCategory_12[נוב],tblExpenseCategory_13[נוב],tblExpenseCategory_14[נוב],tblExpenseCategory_15[נוב])","v":5058},{"$f":"SUM(tblExpenseCategory_01[דצמ],tblExpenseCategory_02[דצמ],tblExpenseCategory_03[דצמ],tblExpenseCategory_04[דצמ],tblExpenseCategory_05[דצמ],tblExpenseCategory_06[דצמ],tblExpenseCategory_07[דצמ],tblExpenseCategory_08[דצמ],tblExpenseCategory_09[דצמ],tblExpenseCategory_10[דצמ],tblExpenseCategory_11[דצמ],tblExpenseCategory_12[דצמ],tblExpenseCategory_13[דצמ],tblExpenseCategory_14[דצמ],tblExpenseCategory_15[דצמ])","v":4958},{"$f":"SUM(tblExpenseCategory_01[שנים],tblExpenseCategory_02[שנים],tblExpenseCategory_03[שנים],tblExpenseCategory_04[שנים],tblExpenseCategory_05[שנים],tblExpenseCategory_06[שנים],tblExpenseCategory_07[שנים],tblExpenseCategory_08[year],tblExpenseCategory_09[שנים],tblExpenseCategory_10[שנים],tblExpenseCategory_11[שנים],tblExpenseCategory_12[שנים],tblExpenseCategory_13[שנים],tblExpenseCategory_14[שנים],tblExpenseCategory_15[שנים])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"הכנסה נטו",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,3532,-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"תזרים מזומנים כולל",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,862,-2731,-6974,-5827,-7810,-9753,-5811,-6769]
[]
[]
[null,"הכנסה"]
[null,"שכר וטיפים",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIncome[[#This Row],[ינו]:[דצמ]])","v":39000},{"$f":"tblIncome[[#This Row],[שנים]]/12","v":3250}]
[null,"הכנסה מריבית",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[ינו]:[דצמ]])","v":325},{"$f":"tblIncome[[#This Row],[שנים]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"דיבידנדים",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIncome[[#This Row],[ינו]:[דצמ]])","v":20000},{"$f":"tblIncome[[#This Row],[שנים]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"החזרים כספיים/פיצויים",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[ינו]:[דצמ]])","v":1500},{"$f":"tblIncome[[#This Row],[שנים]]/12","v":125}]
[null,"אחר",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblIncome[[#This Row],[שנים]]/12","v":0}]
[null,"הכנסה כוללת",{"$f":"SUM(tblIncome[ינו])","v":4222},{"$f":"SUM(tblIncome[פבר])","v":9033},{"$f":"SUM(tblIncome[מרץ])","v":4000},{"$f":"SUM(tblIncome[אפר])","v":4045},{"$f":"SUM(tblIncome[מאי])","v":9000},{"$f":"SUM(tblIncome[יונ])","v":1525},{"$f":"SUM(tblIncome[יול])","v":1500},{"$f":"SUM(tblIncome[אוג])","v":6500},{"$f":"SUM(tblIncome[ספט])","v":4000},{"$f":"SUM(tblIncome[אוק])","v":4000},{"$f":"SUM(tblIncome[נוב])","v":9000},{"$f":"SUM(tblIncome[דצמ])","v":4000},{"$f":"SUM(tblIncome[שנים])","v":60825},{"$f":"tblIncome[[#Totals],[שנים]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[null,"בית"]
[null,"משכנתא/שכירות",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[ינו]:[דצמ]])","v":10300},{"$f":"tblExpenseCategory_01[[#This Row],[שנים]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"חשמל",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[ינו]:[דצמ]])","v":2200},{"$f":"tblExpenseCategory_01[[#This Row],[שנים]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"טלפון",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[ינו]:[דצמ]])","v":800},{"$f":"tblExpenseCategory_01[[#This Row],[שנים]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"כבלים/לוויין",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[ינו]:[דצמ]])","v":828},{"$f":"tblExpenseCategory_01[[#This Row],[שנים]]/12","v":69}]
[null,"ריבית",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[ינו]:[דצמ]])","v":468},{"$f":"tblExpenseCategory_01[[#This Row],[שנים]]/12","v":39}]
[null,{"$f":"UPPER(\"סה''כ \"&B21)","v":"סה''כ בית"},{"$f":"SUM(tblExpenseCategory_01[ינו])","v":1208},{"$f":"SUM(tblExpenseCategory_01[פבר])","v":1208},{"$f":"SUM(tblExpenseCategory_01[מרץ])","v":1233},{"$f":"SUM(tblExpenseCategory_01[אפר])","v":1208},{"$f":"SUM(tblExpenseCategory_01[מאי])","v":1158},{"$f":"SUM(tblExpenseCategory_01[יונ])","v":1183},{"$f":"SUM(tblExpenseCategory_01[יול])","v":1283},{"$f":"SUM(tblExpenseCategory_01[אוג])","v":1333},{"$f":"SUM(tblExpenseCategory_01[ספט])","v":1208},{"$f":"SUM(tblExpenseCategory_01[אוק])","v":1158},{"$f":"SUM(tblExpenseCategory_01[נוב])","v":1208},{"$f":"SUM(tblExpenseCategory_01[דצמ])","v":1208},{"$f":"SUM(tblExpenseCategory_01[שנים])","v":14596},{"$f":"tblExpenseCategory_01[[#Totals],[שנים]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[null,"פעולות יומיומיות"]
[null,"מצרכים",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[ינו]:[דצמ]])","v":3795},{"$f":"tblExpenseCategory_02[[#This Row],[שנים]]/12","v":{"v":316.25,"d":"316"}}]
[null,"ביגוד",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[ינו]:[דצמ]])","v":1200},{"$f":"tblExpenseCategory_02[[#This Row],[שנים]]/12","v":100}]
[null,"ארוחות/מסעדות",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[ינו]:[דצמ]])","v":1750},{"$f":"tblExpenseCategory_02[[#This Row],[שנים]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"מכון יופי/ספר",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[ינו]:[דצמ]])","v":275},{"$f":"tblExpenseCategory_02[[#This Row],[שנים]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"אחר",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[שנים]]/12","v":0}]
[null,{"$f":"UPPER(\"סה''כ \"&B30)","v":"סה''כ פעולות יומיומיות"},{"$f":"SUM(tblExpenseCategory_02[ינו])","v":795},{"$f":"SUM(tblExpenseCategory_02[פבר])","v":375},{"$f":"SUM(tblExpenseCategory_02[מרץ])","v":550},{"$f":"SUM(tblExpenseCategory_02[אפר])","v":825},{"$f":"SUM(tblExpenseCategory_02[מאי])","v":500},{"$f":"SUM(tblExpenseCategory_02[יונ])","v":450},{"$f":"SUM(tblExpenseCategory_02[יול])","v":875},{"$f":"SUM(tblExpenseCategory_02[אוג])","v":475},{"$f":"SUM(tblExpenseCategory_02[ספט])","v":400},{"$f":"SUM(tblExpenseCategory_02[אוק])","v":825},{"$f":"SUM(tblExpenseCategory_02[נוב])","v":575},{"$f":"SUM(tblExpenseCategory_02[דצמ])","v":375},{"$f":"SUM(tblExpenseCategory_02[שנים])","v":7020},{"$f":"tblExpenseCategory_02[[#Totals],[שנים]]/12","v":585}]
[]
[]
[null,"ילדים"]
[null,"ציוד בית ספר",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[ינו]:[דצמ]])","v":568},{"$f":"tblExpenseCategory_03[[#This Row],[שנים]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"ביגוד",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[ינו]:[דצמ]])","v":400},{"$f":"tblExpenseCategory_03[[#This Row],[שנים]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"ארוחת צהריים בבית הספר",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[ינו]:[דצמ]])","v":500},{"$f":"tblExpenseCategory_03[[#This Row],[שנים]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"הוצאות רפואיות",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[ינו]:[דצמ]])","v":2400},{"$f":"tblExpenseCategory_03[[#This Row],[שנים]]/12","v":200}]
[null,"אחר",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[ינו]:[דצמ]])","v":2450},{"$f":"tblExpenseCategory_03[[#This Row],[שנים]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"סה''כ \"&B39)","v":"סה''כ ילדים"},{"$f":"SUM(tblExpenseCategory_03[ינו])","v":2373},{"$f":"SUM(tblExpenseCategory_03[פבר])","v":500},{"$f":"SUM(tblExpenseCategory_03[מרץ])","v":350},{"$f":"SUM(tblExpenseCategory_03[אפר])","v":250},{"$f":"SUM(tblExpenseCategory_03[מאי])","v":350},{"$f":"SUM(tblExpenseCategory_03[יונ])","v":450},{"$f":"SUM(tblExpenseCategory_03[יול])","v":200},{"$f":"SUM(tblExpenseCategory_03[אוג])","v":545},{"$f":"SUM(tblExpenseCategory_03[ספט])","v":350},{"$f":"SUM(tblExpenseCategory_03[אוק])","v":350},{"$f":"SUM(tblExpenseCategory_03[נוב])","v":250},{"$f":"SUM(tblExpenseCategory_03[דצמ])","v":350},{"$f":"SUM(tblExpenseCategory_03[שנים])","v":6318},{"$f":"tblExpenseCategory_03[[#Totals],[שנים]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"תחבורה"]
[null,"תשלומי רכב",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[ינו]:[דצמ]])","v":7200},{"$f":"tblExpenseCategory_04[[#This Row],[שנים]]/12","v":600}]
[null,"דלק",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[ינו]:[דצמ]])","v":4425},{"$f":"tblExpenseCategory_04[[#This Row],[שנים]]/12","v":{"v":368.75,"d":"369"}}]
[null,"תיקונים",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[ינו]:[דצמ]])","v":500},{"$f":"tblExpenseCategory_04[[#This Row],[שנים]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"רישום/רשיון",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[ינו]:[דצמ]])","v":410},{"$f":"tblExpenseCategory_04[[#This Row],[שנים]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"אחר",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[ינו]:[דצמ]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[שנים]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"סה''כ \"&B48)","v":"סה''כ תחבורה"},{"$f":"SUM(tblExpenseCategory_04[ינו])","v":1110},{"$f":"SUM(tblExpenseCategory_04[פבר])","v":1025},{"$f":"SUM(tblExpenseCategory_04[מרץ])","v":925},{"$f":"SUM(tblExpenseCategory_04[אפר])","v":1025},{"$f":"SUM(tblExpenseCategory_04[מאי])","v":1325},{"$f":"SUM(tblExpenseCategory_04[יונ])","v":1200},{"$f":"SUM(tblExpenseCategory_04[יול])","v":1100},{"$f":"SUM(tblExpenseCategory_04[אוג])","v":1200},{"$f":"SUM(tblExpenseCategory_04[ספט])","v":1150},{"$f":"SUM(tblExpenseCategory_04[אוק])","v":1025},{"$f":"SUM(tblExpenseCategory_04[נוב])","v":925},{"$f":"SUM(tblExpenseCategory_04[דצמ])","v":925},{"$f":"SUM(tblExpenseCategory_04[שנים])","v":12935},{"$f":"tblExpenseCategory_04[[#Totals],[שנים]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[null,"בריאות"]
[null,"רופאים/רופאי שיניים",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[ינו]:[דצמ]])","v":175},{"$f":"tblExpenseCategory_05[[#This Row],[שנים]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"רפואה/תרופות",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[ינו]:[דצמ]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[שנים]]/12","v":25}]
[null,"אחר",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[ינו]:[דצמ]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[שנים]]/12","v":25}]
[null,{"$f":"UPPER(\"סה''כ \"&B57)","v":"סה''כ בריאות"},{"$f":"SUM(tblExpenseCategory_05[ינו])","v":25},{"$f":"SUM(tblExpenseCategory_05[פבר])","v":60},{"$f":"SUM(tblExpenseCategory_05[מרץ])","v":175},{"$f":"SUM(tblExpenseCategory_05[אפר])","v":25},{"$f":"SUM(tblExpenseCategory_05[מאי])","v":60},{"$f":"SUM(tblExpenseCategory_05[יונ])","v":60},{"$f":"SUM(tblExpenseCategory_05[יול])","v":60},{"$f":"SUM(tblExpenseCategory_05[אוג])","v":25},{"$f":"SUM(tblExpenseCategory_05[ספט])","v":175},{"$f":"SUM(tblExpenseCategory_05[אוק])","v":60},{"$f":"SUM(tblExpenseCategory_05[נוב])","v":25},{"$f":"SUM(tblExpenseCategory_05[דצמ])","v":25},{"$f":"SUM(tblExpenseCategory_05[שנים])","v":775},{"$f":"tblExpenseCategory_05[[#Totals],[שנים]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"ביטוח"]
[null,"מכונית",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[ינו]:[דצמ]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[שנים]]/12","v":150}]
[null,"בריאות",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[ינו]:[דצמ]])","v":8100},{"$f":"tblExpenseCategory_06[[#This Row],[שנים]]/12","v":675}]
[null,"חיים",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[ינו]:[דצמ]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[שנים]]/12","v":150}]
[null,{"$f":"UPPER(\"סה''כ \"&B64)","v":"סה''כ ביטוח"},{"$f":"SUM(tblExpenseCategory_06[ינו])","v":975},{"$f":"SUM(tblExpenseCategory_06[פבר])","v":975},{"$f":"SUM(tblExpenseCategory_06[מרץ])","v":975},{"$f":"SUM(tblExpenseCategory_06[אפר])","v":975},{"$f":"SUM(tblExpenseCategory_06[מאי])","v":975},{"$f":"SUM(tblExpenseCategory_06[יונ])","v":975},{"$f":"SUM(tblExpenseCategory_06[יול])","v":975},{"$f":"SUM(tblExpenseCategory_06[אוג])","v":975},{"$f":"SUM(tblExpenseCategory_06[ספט])","v":975},{"$f":"SUM(tblExpenseCategory_06[אוק])","v":975},{"$f":"SUM(tblExpenseCategory_06[נוב])","v":975},{"$f":"SUM(tblExpenseCategory_06[דצמ])","v":975},{"$f":"SUM(tblExpenseCategory_06[שנים])","v":11700},{"$f":"tblExpenseCategory_06[[#Totals],[שנים]]/12","v":975}]
[]
[]
[null,"חינוך"]
[null,"שכר לימוד",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[ינו]:[דצמ]])","v":800},{"$f":"tblExpenseCategory_07[[#This Row],[שנים]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"ספרים",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[ינו]:[דצמ]])","v":450},{"$f":"tblExpenseCategory_07[[#This Row],[שנים]]/12","v":{"v":37.5,"d":"38"}}]
[null,"אחר",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[שנים]]/12","v":0}]
[null,{"$f":"UPPER(\"סה''כ \"&B71)","v":"סה''כ חינוך"},{"$f":"SUM(tblExpenseCategory_07[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_07[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_07[מרץ])","v":625},{"$f":"SUM(tblExpenseCategory_07[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_07[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_07[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_07[יול])","v":0},{"$f":"SUM(tblExpenseCategory_07[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_07[ספט])","v":625},{"$f":"SUM(tblExpenseCategory_07[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_07[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_07[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_07[שנים])","v":1250},{"$f":"tblExpenseCategory_07[[#Totals],[שנים]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"צדקה"]
[null,"מתנות שניתנו",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[ינו]:[דצמ]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":25}]
[null,"תרומות לצדקה",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[ינו]:[דצמ]])","v":500},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"אחר",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[ינו]:[דצמ]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":25}]
[null,{"$f":"UPPER(\"סה''כ \"&B78)","v":"סה''כ צדקה"},{"$f":"SUM(tblExpenseCategory_08[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_08[פבר])","v":100},{"$f":"SUM(tblExpenseCategory_08[מרץ])","v":100},{"$f":"SUM(tblExpenseCategory_08[אפר])","v":100},{"$f":"SUM(tblExpenseCategory_08[מאי])","v":100},{"$f":"SUM(tblExpenseCategory_08[יונ])","v":100},{"$f":"SUM(tblExpenseCategory_08[יול])","v":100},{"$f":"SUM(tblExpenseCategory_08[אוג])","v":100},{"$f":"SUM(tblExpenseCategory_08[ספט])","v":100},{"$f":"SUM(tblExpenseCategory_08[אוק])","v":100},{"$f":"SUM(tblExpenseCategory_08[נוב])","v":100},{"$f":"SUM(tblExpenseCategory_08[דצמ])","v":100},{"$f":"SUM(tblExpenseCategory_08[year])","v":1100},{"$f":"tblExpenseCategory_08[[#Totals],[year]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"חיסכון"]
[null,"קרן חירום",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[ינו]:[דצמ]])","v":900},{"$f":"tblExpenseCategory_09[[#This Row],[שנים]]/12","v":75}]
[null,"פנסיה",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[ינו]:[דצמ]])","v":6000},{"$f":"tblExpenseCategory_09[[#This Row],[שנים]]/12","v":500}]
[null,"העברה לחסכונות",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[ינו]:[דצמ]])","v":1800},{"$f":"tblExpenseCategory_09[[#This Row],[שנים]]/12","v":150}]
[null,{"$f":"UPPER(\"סה''כ \"&B85)","v":"סה''כ חיסכון"},{"$f":"SUM(tblExpenseCategory_09[ינו])","v":800},{"$f":"SUM(tblExpenseCategory_09[פבר])","v":800},{"$f":"SUM(tblExpenseCategory_09[מרץ])","v":800},{"$f":"SUM(tblExpenseCategory_09[אפר])","v":800},{"$f":"SUM(tblExpenseCategory_09[מאי])","v":800},{"$f":"SUM(tblExpenseCategory_09[יונ])","v":500},{"$f":"SUM(tblExpenseCategory_09[יול])","v":500},{"$f":"SUM(tblExpenseCategory_09[אוג])","v":500},{"$f":"SUM(tblExpenseCategory_09[ספט])","v":800},{"$f":"SUM(tblExpenseCategory_09[אוק])","v":800},{"$f":"SUM(tblExpenseCategory_09[נוב])","v":800},{"$f":"SUM(tblExpenseCategory_09[דצמ])","v":800},{"$f":"SUM(tblExpenseCategory_09[שנים])","v":8700},{"$f":"tblExpenseCategory_09[[#Totals],[שנים]]/12","v":725}]
[]
[]
[null,"התחייבויות"]
[null,"כרטיס אשראי ",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[ינו]:[דצמ]])","v":1740},{"$f":"tblExpenseCategory_10[[#This Row],[שנים]]/12","v":145}]
[null,"מסי מדינה",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[ינו]:[דצמ]])","v":1800},{"$f":"tblExpenseCategory_10[[#This Row],[שנים]]/12","v":150}]
[null,"הלוואת סטודנט",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[ינו]:[דצמ]])","v":660},{"$f":"tblExpenseCategory_10[[#This Row],[שנים]]/12","v":55}]
[null,{"$f":"UPPER(\"סה''כ \"&B92)","v":"סה''כ התחייבויות"},{"$f":"SUM(tblExpenseCategory_10[ינו])","v":650},{"$f":"SUM(tblExpenseCategory_10[פבר])","v":200},{"$f":"SUM(tblExpenseCategory_10[מרץ])","v":200},{"$f":"SUM(tblExpenseCategory_10[אפר])","v":650},{"$f":"SUM(tblExpenseCategory_10[מאי])","v":200},{"$f":"SUM(tblExpenseCategory_10[יונ])","v":200},{"$f":"SUM(tblExpenseCategory_10[יול])","v":650},{"$f":"SUM(tblExpenseCategory_10[אוג])","v":200},{"$f":"SUM(tblExpenseCategory_10[ספט])","v":200},{"$f":"SUM(tblExpenseCategory_10[אוק])","v":650},{"$f":"SUM(tblExpenseCategory_10[נוב])","v":200},{"$f":"SUM(tblExpenseCategory_10[דצמ])","v":200},{"$f":"SUM(tblExpenseCategory_10[שנים])","v":4200},{"$f":"tblExpenseCategory_10[[#Totals],[שנים]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[שנים]]/12","v":0}]
[null,{"$f":"UPPER(\"סה''כ \"&B99)","v":"סה''כ  "},{"$f":"SUM(tblExpenseCategory_11[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_11[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_11[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_11[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_11[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_11[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_11[יול])","v":0},{"$f":"SUM(tblExpenseCategory_11[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_11[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_11[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_11[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_11[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_11[שנים])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[שנים]]/12","v":0}]
[]
[]
[null," "]
[]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[שנים]]/12","v":0}]
[null,{"$f":"UPPER(\"סה''כ \"&B106)","v":"סה''כ  "},{"$f":"SUM(tblExpenseCategory_12[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_12[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_12[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_12[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_12[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_12[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_12[יול])","v":0},{"$f":"SUM(tblExpenseCategory_12[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_12[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_12[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_12[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_12[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_12[שנים])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[שנים]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[שנים]]/12","v":0}]
[null,{"$f":"UPPER(\"סה''כ \"&B114)","v":"סה''כ  "},{"$f":"SUM(tblExpenseCategory_13[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_13[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_13[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_13[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_13[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_13[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_13[יול])","v":0},{"$f":"SUM(tblExpenseCategory_13[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_13[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_13[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_13[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_13[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_13[שנים])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[שנים]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[שנים]]/12","v":0}]
[null,{"$f":"UPPER(\"סה''כ \"&B121)","v":"סה''כ  "},{"$f":"SUM(tblExpenseCategory_14[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_14[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_14[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_14[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_14[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_14[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_14[יול])","v":0},{"$f":"SUM(tblExpenseCategory_14[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_14[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_14[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_14[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_14[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_14[שנים])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[שנים]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[שנים]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[ינו]:[דצמ]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[שנים]]/12","v":0}]
[null,{"$f":"UPPER(\"סה''כ \"&B128)","v":"סה''כ  "},{"$f":"SUM(tblExpenseCategory_15[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_15[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_15[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_15[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_15[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_15[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_15[יול])","v":0},{"$f":"SUM(tblExpenseCategory_15[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_15[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_15[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_15[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_15[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_15[שנים])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[שנים]]/12","v":0}]

{"sheet":"הגדרה","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"משפחת כהן 2012"]
[null,"הכנסה",null,"הוצאות"]
[null,"שכר וטיפים",null," "]
[null,"הכנסה מריבית",null,"בית",null,"בית",null,"פעולות יומיומיות",null,"ילדים"]
[null,"דיבידנדים",null,"פעולות יומיומיות",null,"משכנתא/שכירות",null,"מצרכים",null,"הוצאות רפואיות"]
[null,"מתנות שהתקבלו",null,"ילדים",null,"חשמל",null,"ציוד אישי",null,"ביגוד"]
[null,"החזרים כספיים/פיצויים",null,"תחבורה",null,"גז/דלק",null,"ביגוד",null,"שכר לימוד לבית הספר"]
[null,"משיכה מחסכונות",null,"בריאות",null,"מים/ביוב/אשפה",null,"שירותי ניקיון",null,"ארוחת צהריים בבית הספר"]
[null,"אחר",null,"ביטוח",null,"טלפון",null,"ארוחות/מסעדות",null,"ציוד בית ספר"]
[{"$nulls":3},"חינוך",null,"כבלים/לוויין",null,"ניקוי יבש",null,"שמרטפות"]
[{"$nulls":3},"צדקה",null,"ריבית",null,"מכון יופי/ספר",null,"צעצועים/משחקים"]
[{"$nulls":3},"חסכונות",null,"ריהוט/מכשירים",null,"אחר",null,"אחר"]
[{"$nulls":3},"התחייבויות",null,"מדשאה/גינה"]
[{"$nulls":3},"בידור",null,"ציוד ביתי"]
[{"$nulls":3},"חיות מחמד",null,"תחזוקה"]
[{"$nulls":3},"מנויים",null,"שיפורים"]
[{"$nulls":3},"חופשה",null,"אחר"]
[{"$nulls":3},"שונות"]
[]
[{"$nulls":5},"תחבורה",null,"בריאות",null,"ביטוח"]
[{"$nulls":5},"תשלומי רכב",null,"רופאים/רופאי שיניים",null,"מכונית"]
[{"$nulls":5},"דלק",null,"רפואה/תרופות",null,"בריאות"]
[{"$nulls":5},"דמי נסיעה באוטובוס/מונית/רכבת",null,"תשלומים למועדון בריאות",null,"בית/שכירות"]
[{"$nulls":5},"תיקונים",null,"חירום",null,"חיים"]
[{"$nulls":5},"רישום/רשיון",null,"אחר",null,"אחר"]
[{"$nulls":5},"אחר"]
[]
[]
[{"$nulls":5},"חינוך",null,"צדקה",null,"חסכונות"]
[{"$nulls":5},"שכר לימוד",null,"מתנות שניתנו",null,"קרן חירום"]
[{"$nulls":5},"ספרים",null,"תרומות לצדקה",null,"העברה לחסכונות"]
[{"$nulls":5},"שיעורי מוסיקה",null,"תרומות דת",null,"פנסיה"]
[{"$nulls":5},"אחר",null,"אחר",null,"השקעות"]
[{"$nulls":9},"מכללה"]
[{"$nulls":9},"אחר"]
[]
[]
[{"$nulls":5},"התחייבויות",null,"בידור",null,"חיות מחמד"]
[{"$nulls":5},"הלוואת סטודנט",null,"קלטות וידאו/DVD",null,"מזון"]
[{"$nulls":5},"הלוואה אחרת",null,"מוסיקה",null,"הוצאות רפואיות"]
[{"$nulls":5},"כרטיס אשראי 1",null,"משחקים",null,"צעצועים/ציוד"]
[{"$nulls":5},"כרטיס אשראי 2",null,"השכרות",null,"אחר"]
[{"$nulls":5},"כרטיס אשראי 3",null,"קולנוע/תיאטרון"]
[{"$nulls":5},"מזונות/תמיכה לילדים",null,"מופעים/מחזות"]
[{"$nulls":5},"מסי מדינה",null,"ספרים"]
[{"$nulls":5},"מס רכוש",null,"תחביבים"]
[{"$nulls":5},"מסים עירוניים",null,"צילום"]
[{"$nulls":5},"תשלום לוועד בית",null,"ספורט"]
[{"$nulls":5},"הוצאות משפטיות",null,"בילויים מחוץ לבית"]
[{"$nulls":5},"אחר",null,"צעצועים/גאדג'טים"]
[{"$nulls":7},"אחר"]
[]
[{"$nulls":5},"מנויים",null,"חופשה",null,"שונות"]
[{"$nulls":5},"עיתונים",null,"נסיעות",null,"עמלות בנק"]
[{"$nulls":5},"מגזינים",null,"לינה",null,"דואר"]
[{"$nulls":5},"אגרות",null,"מזון",null,"אחר"]
[{"$nulls":5},"חברויות במועדונים",null,"השכרת רכב"]
[{"$nulls":5},"אחר",null,"בידור"]
[{"$nulls":7},"אחר"]

{"sheet":"נתוני תרשים","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** גיליון זה צריך להישאר מוסתר ***"]
[]
[]
[null,"תקופה",3]
[]
[null,null,"ינו","פבר","מרץ","אפר","מאי","יונ","יול","אוג","ספט","אוק","נוב","דצמ","שנה","ממוצע"]
[null,{"$f":"LOWER(תקציב!B128)","v":" "},{"$f":"SUM(tblExpenseCategory_15[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_15[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_15[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_15[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_15[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_15[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_15[יול])","v":0},{"$f":"SUM(tblExpenseCategory_15[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_15[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_15[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_15[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_15[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_15[שנים])","v":0},{"$f":"SUM(tblExpenseCategory_15[ממוצע])","v":0}]
[null,{"$f":"LOWER(תקציב!B121)","v":" "},{"$f":"SUM(tblExpenseCategory_14[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_14[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_14[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_14[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_14[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_14[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_14[יול])","v":0},{"$f":"SUM(tblExpenseCategory_14[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_14[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_14[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_14[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_14[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_14[שנים])","v":0},{"$f":"SUM(tblExpenseCategory_14[ממוצע])","v":0}]
[null,{"$f":"LOWER(תקציב!B114)","v":" "},{"$f":"SUM(tblExpenseCategory_13[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_13[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_13[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_13[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_13[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_13[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_13[יול])","v":0},{"$f":"SUM(tblExpenseCategory_13[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_13[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_13[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_13[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_13[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_13[שנים])","v":0},{"$f":"SUM(tblExpenseCategory_13[ממוצע])","v":0}]
[null,{"$f":"LOWER(תקציב!B106)","v":" "},{"$f":"SUM(tblExpenseCategory_12[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_12[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_12[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_12[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_12[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_12[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_12[יול])","v":0},{"$f":"SUM(tblExpenseCategory_12[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_12[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_12[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_12[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_12[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_12[שנים])","v":0},{"$f":"SUM(tblExpenseCategory_12[ממוצע])","v":0}]
[null,{"$f":"LOWER(תקציב!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_11[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_11[מרץ])","v":0},{"$f":"SUM(tblExpenseCategory_11[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_11[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_11[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_11[יול])","v":0},{"$f":"SUM(tblExpenseCategory_11[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_11[ספט])","v":0},{"$f":"SUM(tblExpenseCategory_11[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_11[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_11[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_11[שנים])","v":0},{"$f":"SUM(tblExpenseCategory_11[ממוצע])","v":0}]
[null,{"$f":"LOWER(תקציב!B92)","v":"התחייבויות"},{"$f":"SUM(tblExpenseCategory_10[ינו])","v":650},{"$f":"SUM(tblExpenseCategory_10[פבר])","v":200},{"$f":"SUM(tblExpenseCategory_10[מרץ])","v":200},{"$f":"SUM(tblExpenseCategory_10[אפר])","v":650},{"$f":"SUM(tblExpenseCategory_10[מאי])","v":200},{"$f":"SUM(tblExpenseCategory_10[יונ])","v":200},{"$f":"SUM(tblExpenseCategory_10[יול])","v":650},{"$f":"SUM(tblExpenseCategory_10[אוג])","v":200},{"$f":"SUM(tblExpenseCategory_10[ספט])","v":200},{"$f":"SUM(tblExpenseCategory_10[אוק])","v":650},{"$f":"SUM(tblExpenseCategory_10[נוב])","v":200},{"$f":"SUM(tblExpenseCategory_10[דצמ])","v":200},{"$f":"SUM(tblExpenseCategory_10[שנים])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblExpenseCategory_10[ממוצע])","v":350}]
[null,{"$f":"LOWER(תקציב!B85)","v":"חיסכון"},{"$f":"SUM(tblExpenseCategory_09[ינו])","v":800},{"$f":"SUM(tblExpenseCategory_09[פבר])","v":800},{"$f":"SUM(tblExpenseCategory_09[מרץ])","v":800},{"$f":"SUM(tblExpenseCategory_09[אפר])","v":800},{"$f":"SUM(tblExpenseCategory_09[מאי])","v":800},{"$f":"SUM(tblExpenseCategory_09[יונ])","v":500},{"$f":"SUM(tblExpenseCategory_09[יול])","v":500},{"$f":"SUM(tblExpenseCategory_09[אוג])","v":500},{"$f":"SUM(tblExpenseCategory_09[ספט])","v":800},{"$f":"SUM(tblExpenseCategory_09[אוק])","v":800},{"$f":"SUM(tblExpenseCategory_09[נוב])","v":800},{"$f":"SUM(tblExpenseCategory_09[דצמ])","v":800},{"$f":"SUM(tblExpenseCategory_09[שנים])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblExpenseCategory_09[ממוצע])","v":725}]
[null,{"$f":"LOWER(תקציב!B78)","v":"צדקה"},{"$f":"SUM(tblExpenseCategory_08[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_08[פבר])","v":100},{"$f":"SUM(tblExpenseCategory_08[מרץ])","v":100},{"$f":"SUM(tblExpenseCategory_08[אפר])","v":100},{"$f":"SUM(tblExpenseCategory_08[מאי])","v":100},{"$f":"SUM(tblExpenseCategory_08[יונ])","v":100},{"$f":"SUM(tblExpenseCategory_08[יול])","v":100},{"$f":"SUM(tblExpenseCategory_08[אוג])","v":100},{"$f":"SUM(tblExpenseCategory_08[ספט])","v":100},{"$f":"SUM(tblExpenseCategory_08[אוק])","v":100},{"$f":"SUM(tblExpenseCategory_08[נוב])","v":100},{"$f":"SUM(tblExpenseCategory_08[דצמ])","v":100},{"$f":"SUM(tblExpenseCategory_08[year])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_08[ממוצע])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"LOWER(תקציב!B71)","v":"חינוך"},{"$f":"SUM(tblExpenseCategory_07[ינו])","v":0},{"$f":"SUM(tblExpenseCategory_07[פבר])","v":0},{"$f":"SUM(tblExpenseCategory_07[מרץ])","v":625},{"$f":"SUM(tblExpenseCategory_07[אפר])","v":0},{"$f":"SUM(tblExpenseCategory_07[מאי])","v":0},{"$f":"SUM(tblExpenseCategory_07[יונ])","v":0},{"$f":"SUM(tblExpenseCategory_07[יול])","v":0},{"$f":"SUM(tblExpenseCategory_07[אוג])","v":0},{"$f":"SUM(tblExpenseCategory_07[ספט])","v":625},{"$f":"SUM(tblExpenseCategory_07[אוק])","v":0},{"$f":"SUM(tblExpenseCategory_07[נוב])","v":0},{"$f":"SUM(tblExpenseCategory_07[דצמ])","v":0},{"$f":"SUM(tblExpenseCategory_07[שנים])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblExpenseCategory_07[ממוצע])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"LOWER(תקציב!B64)","v":"ביטוח"},{"$f":"SUM(tblExpenseCategory_06[ינו])","v":975},{"$f":"SUM(tblExpenseCategory_06[פבר])","v":975},{"$f":"SUM(tblExpenseCategory_06[מרץ])","v":975},{"$f":"SUM(tblExpenseCategory_06[אפר])","v":975},{"$f":"SUM(tblExpenseCategory_06[מאי])","v":975},{"$f":"SUM(tblExpenseCategory_06[יונ])","v":975},{"$f":"SUM(tblExpenseCategory_06[יול])","v":975},{"$f":"SUM(tblExpenseCategory_06[אוג])","v":975},{"$f":"SUM(tblExpenseCategory_06[ספט])","v":975},{"$f":"SUM(tblExpenseCategory_06[אוק])","v":975},{"$f":"SUM(tblExpenseCategory_06[נוב])","v":975},{"$f":"SUM(tblExpenseCategory_06[דצמ])","v":975},{"$f":"SUM(tblExpenseCategory_06[שנים])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblExpenseCategory_06[ממוצע])","v":975}]
[null,{"$f":"LOWER(תקציב!B57)","v":"בריאות"},{"$f":"SUM(tblExpenseCategory_05[ינו])","v":25},{"$f":"SUM(tblExpenseCategory_05[פבר])","v":60},{"$f":"SUM(tblExpenseCategory_05[מרץ])","v":175},{"$f":"SUM(tblExpenseCategory_05[אפר])","v":25},{"$f":"SUM(tblExpenseCategory_05[מאי])","v":60},{"$f":"SUM(tblExpenseCategory_05[יונ])","v":60},{"$f":"SUM(tblExpenseCategory_05[יול])","v":60},{"$f":"SUM(tblExpenseCategory_05[אוג])","v":25},{"$f":"SUM(tblExpenseCategory_05[ספט])","v":175},{"$f":"SUM(tblExpenseCategory_05[אוק])","v":60},{"$f":"SUM(tblExpenseCategory_05[נוב])","v":25},{"$f":"SUM(tblExpenseCategory_05[דצמ])","v":25},{"$f":"SUM(tblExpenseCategory_05[שנים])","v":775},{"$f":"SUM(tblExpenseCategory_05[ממוצע])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"LOWER(תקציב!B48)","v":"תחבורה"},{"$f":"SUM(tblExpenseCategory_04[ינו])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblExpenseCategory_04[פבר])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[מרץ])","v":925},{"$f":"SUM(tblExpenseCategory_04[אפר])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[מאי])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblExpenseCategory_04[יונ])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[יול])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_04[אוג])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[ספט])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblExpenseCategory_04[אוק])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[נוב])","v":925},{"$f":"SUM(tblExpenseCategory_04[דצמ])","v":925},{"$f":"SUM(tblExpenseCategory_04[שנים])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblExpenseCategory_04[ממוצע])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"LOWER(תקציב!B39)","v":"ילדים"},{"$f":"SUM(tblExpenseCategory_03[ינו])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblExpenseCategory_03[פבר])","v":500},{"$f":"SUM(tblExpenseCategory_03[מרץ])","v":350},{"$f":"SUM(tblExpenseCategory_03[אפר])","v":250},{"$f":"SUM(tblExpenseCategory_03[מאי])","v":350},{"$f":"SUM(tblExpenseCategory_03[יונ])","v":450},{"$f":"SUM(tblExpenseCategory_03[יול])","v":200},{"$f":"SUM(tblExpenseCategory_03[אוג])","v":545},{"$f":"SUM(tblExpenseCategory_03[ספט])","v":350},{"$f":"SUM(tblExpenseCategory_03[אוק])","v":350},{"$f":"SUM(tblExpenseCategory_03[נוב])","v":250},{"$f":"SUM(tblExpenseCategory_03[דצמ])","v":350},{"$f":"SUM(tblExpenseCategory_03[שנים])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblExpenseCategory_03[ממוצע])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"LOWER(תקציב!B30)","v":"פעולות יומיומיות"},{"$f":"SUM(tblExpenseCategory_02[ינו])","v":795},{"$f":"SUM(tblExpenseCategory_02[פבר])","v":375},{"$f":"SUM(tblExpenseCategory_02[מרץ])","v":550},{"$f":"SUM(tblExpenseCategory_02[אפר])","v":825},{"$f":"SUM(tblExpenseCategory_02[מאי])","v":500},{"$f":"SUM(tblExpenseCategory_02[יונ])","v":450},{"$f":"SUM(tblExpenseCategory_02[יול])","v":875},{"$f":"SUM(tblExpenseCategory_02[אוג])","v":475},{"$f":"SUM(tblExpenseCategory_02[ספט])","v":400},{"$f":"SUM(tblExpenseCategory_02[אוק])","v":825},{"$f":"SUM(tblExpenseCategory_02[נוב])","v":575},{"$f":"SUM(tblExpenseCategory_02[דצמ])","v":375},{"$f":"SUM(tblExpenseCategory_02[שנים])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblExpenseCategory_02[ממוצע])","v":585}]
[null,{"$f":"LOWER(תקציב!B21)","v":"בית"},{"$f":"SUM(tblExpenseCategory_01[ינו])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[פבר])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[מרץ])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblExpenseCategory_01[אפר])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[מאי])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[יונ])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblExpenseCategory_01[יול])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblExpenseCategory_01[אוג])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblExpenseCategory_01[ספט])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[אוק])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[נוב])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[דצמ])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[שנים])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblExpenseCategory_01[ממוצע])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[]
[]
[]
[]
[null,"תזרים מזומנים מצטבר",{"$f":"SUM(תקציב!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(תקציב!$C$8:D$8)","v":76},{"$f":"SUM(תקציב!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(תקציב!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(תקציב!$C$8:G$8)","v":-138},{"$f":"SUM(תקציב!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(תקציב!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(תקציב!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(תקציב!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(תקציב!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(תקציב!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(תקציב!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(תקציב!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"תזרים מזומנים שנתי חיובי",{"$f":"IF(תקציב!C$8<0,NA(),IF(period+2<>COLUMN(תקציב!C$8),NA(),תקציב!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!D$8<0,NA(),IF(period+2<>COLUMN(תקציב!D$8),NA(),תקציב!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!E$8<0,NA(),IF(period+2<>COLUMN(תקציב!E$8),NA(),תקציב!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!F$8<0,NA(),IF(period+2<>COLUMN(תקציב!F$8),NA(),תקציב!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!G$8<0,NA(),IF(period+2<>COLUMN(תקציב!G$8),NA(),תקציב!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!H$8<0,NA(),IF(period+2<>COLUMN(תקציב!H$8),NA(),תקציב!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!I$8<0,NA(),IF(period+2<>COLUMN(תקציב!I$8),NA(),תקציב!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!J$8<0,NA(),IF(period+2<>COLUMN(תקציב!J$8),NA(),תקציב!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!K$8<0,NA(),IF(period+2<>COLUMN(תקציב!K$8),NA(),תקציב!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!L$8<0,NA(),IF(period+2<>COLUMN(תקציב!L$8),NA(),תקציב!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!M$8<0,NA(),IF(period+2<>COLUMN(תקציב!M$8),NA(),תקציב!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!N$8<0,NA(),IF(period+2<>COLUMN(תקציב!N$8),NA(),תקציב!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!O$8<0,NA(),IF(period+2<>COLUMN(תקציב!O$8),NA(),תקציב!O$8))","v":{"$error":"#N/A"}}]
[null,"תזרים מזומנים שנתי שלילי",{"$f":"IF(תקציב!C$8>=0,NA(),IF(period+2<>COLUMN(תקציב!C$8),NA(),תקציב!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!D$8>=0,NA(),IF(period+2<>COLUMN(תקציב!D$8),NA(),תקציב!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!E$8>=0,NA(),IF(period+2<>COLUMN(תקציב!E$8),NA(),תקציב!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(תקציב!F$8>=0,NA(),IF(period+2<>COLUMN(תקציב!F$8),NA(),תקציב!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!G$8>=0,NA(),IF(period+2<>COLUMN(תקציב!G$8),NA(),תקציב!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!H$8>=0,NA(),IF(period+2<>COLUMN(תקציב!H$8),NA(),תקציב!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!I$8>=0,NA(),IF(period+2<>COLUMN(תקציב!I$8),NA(),תקציב!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!J$8>=0,NA(),IF(period+2<>COLUMN(תקציב!J$8),NA(),תקציב!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!K$8>=0,NA(),IF(period+2<>COLUMN(תקציב!K$8),NA(),תקציב!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!L$8>=0,NA(),IF(period+2<>COLUMN(תקציב!L$8),NA(),תקציב!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!M$8>=0,NA(),IF(period+2<>COLUMN(תקציב!M$8),NA(),תקציב!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!N$8>=0,NA(),IF(period+2<>COLUMN(תקציב!N$8),NA(),תקציב!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(תקציב!O$8>=0,NA(),IF(period+2<>COLUMN(תקציב!O$8),NA(),תקציב!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"מרץ"}]
[null,{"$f":"display_long_period & \" הכנסה\"","v":"מרץ הכנסה"},{"$f":"INDEX(תקציב!$C$6:$P$6,,period)","v":{"v":4000,"d":"₪ 4,000.00"}}]
[null,{"$f":"display_long_period & \" הוצאות: \" & TEXT(INDEX(תקציב!$C$7:$P$7,,period),\"$#,##0\")","v":"מרץ הוצאות: $5,933"},{"$f":"INDEX(תקציב!$C$7:$P$7,,period)","v":{"v":5933,"d":"₪ 5,933.00"}}]
[null,{"$f":"display_long_period & \" תזרים מזומנים\"","v":"מרץ תזרים מזומנים"},{"$f":"ABS(INDEX(תקציב!$C$8:$P$8,,period))","v":{"v":1933,"d":"₪ 1,933.00"}},{"$f":"REPT(\"-\",INDEX(תקציב!$C$8:$P$8,,period)<0)","v":"-"}]