{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["תזרים מזומנים","הכנסות חודשיות","הוצאות חודשיות","נתוני תרשים"],"not_rendered":{"charts":1,"images":3,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"תזרים מזומנים","index":0,"n_rows":14,"n_cols":6,"rows_kept":14}
[{"$nulls":5}," "]
[]
[null," שם משפחה"]
[null,"תקציב משפחתי"]
[null,{"$f":"\" עבור חודש \" & TEXT(TODAY(),\"mmmm yyyy\")","v":" עבור חודש ספטמבר 2021"}]
[]
[]
[null,"ניתוח תזרים מזומנים"]
[]
[]
[null," ","צפוי","בפועל","שונות"]
[{"$f":"הכנסות[[#Totals],[שונות]]","v":300},"סה\"כ הכנסות",{"$f":"הכנסות[[#Totals],[צפוי]]","v":{"v":5700,"d":"₪ 5,700"}},{"$f":"הכנסות[[#Totals],[בפועל]]","v":{"v":6000,"d":"₪ 6,000"}},{"$f":"A12","v":{"v":300,"d":"₪ 300"}}]
[{"$f":"הוצאות[[#Totals],[שונות]]","v":-52},"סה\"כ הוצאות",{"$f":"הוצאות[[#Totals],[צפוי]]","v":{"v":3603,"d":"₪ 3,603"}},{"$f":"הוצאות[[#Totals],[בפועל]]","v":{"v":3655,"d":"₪ 3,655"}},{"$f":"A13","v":{"v":-52,"d":"₪ -52"}}]
[null,"סה\"כ מזומנים",{"$f":"C12-C13","v":{"v":2097,"d":"₪ 2,097"}},{"$f":"D12-D13","v":{"v":2345,"d":"₪ 2,345"}},{"$f":"SUBTOTAL(109,תזרים_מזומנים[שונות])","v":{"v":248,"d":"₪ 248"}}]

{"sheet":"הכנסות חודשיות","index":1,"n_rows":9,"n_cols":6,"rows_kept":9}
[{"$nulls":5}," "]
[null,"הכנסות חודשיות"]
[]
[]
[null," ","צפוי","בפועל","שונות"]
[null,"הכנסה 1",{"v":4000,"d":"₪ 4,000.00"},{"v":4000,"d":"₪ 4,000.00"},{"$f":"הכנסות[[#This Row],[בפועל]]-הכנסות[[#This Row],[צפוי]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"הכנסה 2",{"v":1400,"d":"₪ 1,400.00"},{"v":1500,"d":"₪ 1,500.00"},{"$f":"הכנסות[[#This Row],[בפועל]]-הכנסות[[#This Row],[צפוי]]","v":{"v":100,"d":"₪ 100.00"}}]
[null,"הכנסות אחרות",{"v":300,"d":"₪ 300.00"},{"v":500,"d":"₪ 500.00"},{"$f":"הכנסות[[#This Row],[בפועל]]-הכנסות[[#This Row],[צפוי]]","v":{"v":200,"d":"₪ 200.00"}}]
[null,"סה\"כ הכנסות",{"$f":"SUBTOTAL(109,הכנסות[צפוי])","v":{"v":5700,"d":"₪ 5,700.00"}},{"$f":"SUBTOTAL(109,הכנסות[בפועל])","v":{"v":6000,"d":"₪ 6,000.00"}},{"$f":"SUBTOTAL(109,הכנסות[שונות])","v":{"v":300,"d":"₪ 300.00"}}]

{"sheet":"הוצאות חודשיות","index":2,"n_rows":26,"n_cols":6,"rows_kept":26}
[{"$nulls":5}," "]
[null,"הוצאות חודשיות"]
[]
[]
[null," ","צפוי","בפועל","שונות"]
[null,"דיור",{"v":1500,"d":"₪ 1,500.00"},{"v":1500,"d":"₪ 1,500.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"מצרכים",{"v":250,"d":"₪ 250.00"},{"v":280,"d":"₪ 280.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":-30,"d":"₪ -30.00"}}]
[null,"טלפון",{"v":38,"d":"₪ 38.00"},{"v":38,"d":"₪ 38.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"חשמל / גז",{"v":65,"d":"₪ 65.00"},{"v":78,"d":"₪ 78.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":-13,"d":"₪ -13.00"}}]
[null,"מים / ביוב / אשפה",{"v":25,"d":"₪ 25.00"},{"v":21,"d":"₪ 21.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":4,"d":"₪ 4.00"}}]
[null,"טלוויזיה בכבלים",{"v":75,"d":"₪ 75.00"},{"v":83,"d":"₪ 83.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":-8,"d":"₪ -8.00"}}]
[null,"אינטרנט",{"v":60,"d":"₪ 60.00"},{"v":60,"d":"₪ 60.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"תחזוקה / תיקונים",{"v":0,"d":"₪ 0.00"},{"v":60,"d":"₪ 60.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":-60,"d":"₪ -60.00"}}]
[null,"טיפול בילדים",{"v":180,"d":"₪ 180.00"},{"v":150,"d":"₪ 150.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":30,"d":"₪ 30.00"}}]
[null,"שכר לימוד",{"v":250,"d":"₪ 250.00"},{"v":250,"d":"₪ 250.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"חיות מחמד",{"v":75,"d":"₪ 75.00"},{"v":80,"d":"₪ 80.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":-5,"d":"₪ -5.00"}}]
[null,"תחבורה",{"v":280,"d":"₪ 280.00"},{"v":260,"d":"₪ 260.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":20,"d":"₪ 20.00"}}]
[null,"טיפוח אישי",{"v":75,"d":"₪ 75.00"},{"v":65,"d":"₪ 65.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":10,"d":"₪ 10.00"}}]
[null,"ביטוח",{"v":255,"d":"₪ 255.00"},{"v":255,"d":"₪ 255.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"כרטיסי אשראי",{"v":100,"d":"₪ 100.00"},{"v":100,"d":"₪ 100.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"הלוואות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"מסים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"מתנות / צדקה",{"v":150,"d":"₪ 150.00"},{"v":150,"d":"₪ 150.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"חסכונות",{"v":225,"d":"₪ 225.00"},{"v":225,"d":"₪ 225.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"אחר",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"הוצאות[[#This Row],[צפוי]]-הוצאות[[#This Row],[בפועל]]","v":{"v":0,"d":"₪ 0.00"}}]
[null,"סה\"כ",{"$f":"SUBTOTAL(109,הוצאות[צפוי])","v":{"v":3603,"d":"₪ 3,603.00"}},{"$f":"SUBTOTAL(109,הוצאות[בפועל])","v":{"v":3655,"d":"₪ 3,655.00"}},{"$f":"SUBTOTAL(109,הוצאות[שונות])","v":{"v":-52,"d":"₪ -52.00"}}]

{"sheet":"נתוני תרשים","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"נתוני תרשים"]
[]
[null,null,"מתוכננת","בפועל"]
[null,"הכנסות חודשיות",{"$f":"הכנסות[[#Totals],[צפוי]]","v":5700},{"$f":"הכנסות[[#Totals],[בפועל]]","v":6000}]
[null,"הוצאות חודשיות",{"$f":"הוצאות[[#Totals],[צפוי]]","v":3603},{"$f":"הוצאות[[#Totals],[בפועל]]","v":3655}]
[null,"תזרים מזומנים",{"$f":"תזרים_מזומנים[[#Totals],[צפוי]]","v":2097},{"$f":"תזרים_מזומנים[[#Totals],[בפועל]]","v":2345}]