{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["תקציב גינון"],"not_rendered":{"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"תקציב גינון","index":0,"n_rows":76,"n_cols":5,"rows_kept":76}
[null,"תקציב גינון"]
[]
["הסכום העומד לרשותי","עלויות כוללות","הפרש"]
[{"v":2500,"d":"₪ 2,500.00"},{"$f":"SUM(E76,E69,E63,E58,E52,E46,E40,E34,E28,E22,E14)","v":{"v":1159.7,"d":"₪ 1,159.70"}},{"$f":"A4-B4","v":{"v":1340.3,"d":"₪ 1,340.30"}}]
[]
["שם","תיאור","כמות","עלות לכל פריט","סה\"כ"]
["שתילים"]
["רודודנדרון","פריחת עד",2,{"v":175,"d":"₪ 175.00"},{"$f":"C8*D8","v":{"v":350,"d":"₪ 350.00"}}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
["סה\"כ שתילים",{"$nulls":3},{"$f":"SUM(E8:E13)","v":{"v":350,"d":"₪ 350.00"}}]
["פרחים"]
["פטוניה","שנתי, סגול ולבן",6,{"v":9.95,"d":"₪ 9.95"},{"$f":"C16*D16","v":{"v":59.699999999999996,"d":"₪ 59.70"}}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":4},{"v":0,"d":"₪ 0.00"}]
["סה\"כ פרחים",{"$nulls":3},{"$f":"SUM(E16:E21)","v":{"v":59.699999999999996,"d":"₪ 59.70"}}]
["עצים"]
["אדר יפני","עץ מרובה עלווה",1,{"v":750,"d":"₪ 750.00"},{"$f":"C24*D24","v":{"v":750,"d":"₪ 750.00"}}]
[{"$nulls":4},{"$f":"C25*D25","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C26*D26","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C27*D27","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ עצים",{"$nulls":3},{"$f":"SUM(E24:E27)","v":{"v":750,"d":"₪ 750.00"}}]
["זרעים"]
[{"$nulls":4},{"$f":"C30*D30","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C31*D31","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C32*D32","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C33*D33","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ זרעים",{"$nulls":3},{"$f":"SUM(E30:E33)","v":{"v":0,"d":"₪ 0.00"}}]
["חומרי דישון לצמחים"]
[{"$nulls":4},{"$f":"C36*D36","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C37*D37","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C38*D38","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C39*D39","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ חומרי דישון לצמחים",{"$nulls":3},{"$f":"SUM(E36:E39)","v":{"v":0,"d":"₪ 0.00"}}]
["אדמה"]
[{"$nulls":4},{"$f":"C42*D42","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C43*D43","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C44*D44","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C45*D45","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ אדמה",{"$nulls":3},{"$f":"SUM(E42:E45)","v":{"v":0,"d":"₪ 0.00"}}]
["גבבה"]
[{"$nulls":4},{"$f":"C48*D48","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C49*D49","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C50*D50","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C51*D51","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ גבבה",{"$nulls":3},{"$f":"SUM(E48:E51)","v":{"v":0,"d":"₪ 0.00"}}]
["דשן/קומפוסט"]
[{"$nulls":4},{"$f":"C54*D54","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C55*D55","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C56*D56","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C57*D57","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ דשן/קומפוסט",{"$nulls":3},{"$f":"SUM(E54:E57)","v":{"v":0,"d":"₪ 0.00"}}]
["קוטלי עשבים/מדבירי מזיקים"]
[{"$nulls":4},{"$f":"C60*D60","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C61*D61","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C62*D62","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ קוטלי עשבים/מדבירי מזיקים",{"$nulls":3},{"$f":"SUM(E60:E62)","v":{"v":0,"d":"₪ 0.00"}}]
["גידור"]
[{"$nulls":4},{"$f":"C65*D65","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C66*D66","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C67*D67","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C68*D68","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ גידור",{"$nulls":3},{"$f":"SUM(E65:E68)","v":{"v":0,"d":"₪ 0.00"}}]
["ריהוט/פסלים"]
[{"$nulls":4},{"$f":"C71*D71","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C72*D72","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C73*D73","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C74*D74","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":4},{"$f":"C75*D75","v":{"v":0,"d":"₪ 0.00"}}]
["סה\"כ ריהוט/פסלים",{"$nulls":3},{"$f":"SUM(E71:E75)","v":{"v":0,"d":"₪ 0.00"}}]