{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["הוצאות","הכנסות","סיכום רווח והפסד"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"הוצאות","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"תקציב אירוע עבור [שם האירוע] ",{"$nulls":5},"הוצאות"]
[]
[null,"סך הכל הוצאות",{"$nulls":4},"משוערת","בפועל"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"₪ 882.00"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"₪ 333.00"}}]
[]
[null,"אתר","משוערת","בפועל",null,"כיבוד","משוערת","בפועל"]
[null,"שכירת חדר ואולם",{"v":500,"d":"₪ 500.00"},null,null,"מזון"]
[null,"צוות באתר",{"$nulls":3},"משקאות",{"v":20,"d":"₪ 20.00"}]
[null,"ציוד",{"$nulls":3},"מפות",null,{"v":20,"d":"₪ 20.00"}]
[null,"שולחנות וכיסאות",{"$nulls":3},"צוות ודמי שירות"]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה1[משוערת])","v":{"v":500,"d":"₪ 500.00"}},{"$f":"SUBTOTAL(109,טבלה1[בפועל])","v":{"v":0,"d":"₪ 0.00"}},null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה3[משוערת])","v":{"v":20,"d":"₪ 20.00"}},{"$f":"SUBTOTAL(109,טבלה3[בפועל])","v":{"v":20,"d":"₪ 20.00"}}]
[]
[null,"קישוטים","משוערת","בפועל",null,"תוכנית","משוערת","בפועל"]
[null,"פרחים",{"v":200,"d":"₪ 200.00"},{"v":300,"d":"₪ 300.00"},null,"הופעה"]
[null,"נרות",{"$nulls":3},"מרצים",{"v":30,"d":"₪ 30.00"}]
[null,"תאורה",{"$nulls":3},"נסיעות"]
[null,"בלונים",{"$nulls":3},"מלון"]
[null,"קישוטי נייר",{"$nulls":3},"אחר"]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה4[משוערת])","v":{"v":200,"d":"₪ 200.00"}},{"$f":"SUBTOTAL(109,טבלה4[בפועל])","v":{"v":300,"d":"₪ 300.00"}},null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה5[משוערת])","v":{"v":30,"d":"₪ 30.00"}},{"$f":"SUBTOTAL(109,טבלה5[בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,"פרסום","משוערת","בפועל",null,"פרסים","משוערת","בפועל"]
[null,"גרפיקה",{"$nulls":3},"גביעים/מדליות"]
[null,"צילום/הדפסה",{"v":20,"d":"₪ 20.00"},null,null,"מתנות",{"v":100,"d":"₪ 100.00"}]
[null,"דמי דואר",{"$nulls":3},"סה\"כ",{"$f":"SUBTOTAL(109,טבלה7[משוערת])","v":{"v":100,"d":"₪ 100.00"}},{"$f":"SUBTOTAL(109,טבלה7[בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה6[משוערת])","v":{"v":20,"d":"₪ 20.00"}},{"$f":"SUBTOTAL(109,טבלה6[בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,"שונות","משוערת","בפועל"]
[null,"טלפון",null,{"v":13,"d":"₪ 13.00"}]
[null,"תחבורה",{"v":12,"d":"₪ 12.00"}]
[null,"מוצרי נייר"]
[null,"שירותי פקס"]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,טבלה8[משוערת])","v":{"v":12,"d":"₪ 12.00"}},{"$f":"SUBTOTAL(109,טבלה8[בפועל])","v":{"v":13,"d":"₪ 13.00"}}]

{"sheet":"הכנסות","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"תקציב אירוע עבור [שם האירוע] ",{"$nulls":4},"הכנסות"]
[]
[null,"סך הכל הכנסות",{"$nulls":3},"משוערת","בפועל"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"₪ 1,936.00"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"₪ 1,831.00"}}]
[]
[null,"כרטיסי כניסה"]
[null,"מס' משוער","מס' בפועל","סוג","מחיר","הכנסה משוערת","הכנסה בפועל"]
[null,300,278,"מבוגרים",{"v":5,"d":"₪ 5.00"},{"$f":"B8*E8","v":{"v":1500,"d":"₪ 1,500.00"}},{"$f":"C8*E8","v":{"v":1390,"d":"₪ 1,390.00"}}]
[null,197,195,"ילדים",{"v":2,"d":"₪ 2.00"},{"$f":"B9*E9","v":{"v":394,"d":"₪ 394.00"}},{"$f":"C9*E9","v":{"v":390,"d":"₪ 390.00"}}]
[null,42,51,"אחר",{"v":1,"d":"₪ 1.00"},{"$f":"B10*E10","v":{"v":42,"d":"₪ 42.00"}},{"$f":"C10*E10","v":{"v":51,"d":"₪ 51.00"}}]
[null,"סה\"כ",{"$nulls":3},{"$f":"SUBTOTAL(109,טבלה9[הכנסה משוערת])","v":{"v":1936,"d":"₪ 1,936.00"}},{"$f":"SUBTOTAL(109,טבלה9[הכנסה בפועל])","v":{"v":1831,"d":"₪ 1,831.00"}}]
[]
[null,"פרסומות בתוכנייה"]
[null,"מס' משוער","מס' בפועל","סוג","מחיר","הכנסה משוערת","הכנסה בפועל"]
[null,12,null,"כריכות",null,{"$f":"B15*E15","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C15*E15","v":{"v":0,"d":"₪ 0.00"}}]
[null,null,158,"חצי עמוד",null,{"$f":"B16*E16","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C16*E16","v":{"v":0,"d":"₪ 0.00"}}]
[null,4,null,"רבע עמוד",null,{"$f":"B17*E17","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C17*E17","v":{"v":0,"d":"₪ 0.00"}}]
[null,"סה\"כ",{"$nulls":3},{"$f":"SUBTOTAL(109,טבלה10[הכנסה משוערת])","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUBTOTAL(109,טבלה10[הכנסה בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,"מציגים/מוכרים"]
[null,"מס' משוער","מס' בפועל","סוג","מחיר","הכנסה משוערת","הכנסה בפועל"]
[null,23,null,"דוכנים גדולים",null,{"$f":"B22*E22","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C22*E22","v":{"v":0,"d":"₪ 0.00"}}]
[null,354,null,"דוכנים בינוניים",null,{"$f":"B23*E23","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C23*E23","v":{"v":0,"d":"₪ 0.00"}}]
[null,56,null,"דוכנים קטנים",null,{"$f":"B24*E24","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C24*E24","v":{"v":0,"d":"₪ 0.00"}}]
[null,"סה\"כ",{"$nulls":3},{"$f":"SUBTOTAL(109,טבלה11[הכנסה משוערת])","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUBTOTAL(109,טבלה11[הכנסה בפועל])","v":{"v":0,"d":"₪ 0.00"}}]
[]
[null,"מכירת פריטים"]
[null,"מס' משוער","מס' בפועל","סוג","מחיר","הכנסה משוערת","הכנסה בפועל"]
[{"$nulls":3},"פריטים",null,{"$f":"B29*E29","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C29*E29","v":{"v":0,"d":"₪ 0.00"}}]
[null,123,null,"פריטים",null,{"$f":"B30*E30","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C30*E30","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":3},"פריטים",null,{"$f":"B31*E31","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C31*E31","v":{"v":0,"d":"₪ 0.00"}}]
[null,13,null,"פריטים",null,{"$f":"B32*E32","v":{"v":0,"d":"₪ 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"₪ 0.00"}}]
[null,"סה\"כ",{"$nulls":3},{"$f":"SUBTOTAL(109,טבלה12[הכנסה משוערת])","v":{"v":0,"d":"₪ 0.00"}},{"$f":"SUBTOTAL(109,טבלה12[הכנסה בפועל])","v":{"v":0,"d":"₪ 0.00"}}]

{"sheet":"סיכום רווח והפסד","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"תקציב אירוע עבור [שם האירוע] ",{"$nulls":4},"רווח "]
[{"$nulls":6},"סיכום הפסד"]
[]
[]
[null,null,"משוערת","בפועל"]
[null,"סה\"כ הכנסות",{"$f":"הכנסות!F4","v":{"v":1936,"d":"₪ 1,936.00"}},{"$f":"הכנסות!G4","v":{"v":1831,"d":"₪ 1,831.00"}}]
[null,"סה\"כ הוצאות",{"$f":"הוצאות!G4","v":{"v":882,"d":"₪ 882.00"}},{"$f":"הוצאות!H4","v":{"v":333,"d":"₪ 333.00"}}]
[]
[null,"סה\"כ רווח\n (או הפסד)",{"$f":"C6-C7","v":{"v":1054,"d":"₪ 1,054.00"}},{"$f":"D6-D7","v":{"v":1498,"d":"₪ 1,498.00"}}]