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

{"sheet":"הכנסות חודשיות","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"תקציב"]
[null,"% ההוצאות מתוך ההכנסות","סיכום"]
[null,"תרשים עוגה של % ההוצאות מתוך ההכנסות. ניתן למצוא את ערך האחוזים בתא שמתחת","סה\"כ הכנסות חודשיות"]
[null,null,{"$f":"SUM(הכנסות[סכום])","v":{"v":3750,"d":"₪ 3,750"}}]
[null,null,"סה\"כ הוצאות חודשיות"]
[null,null,{"$f":"SUM(הוצאות[[#All],[סכום]])","v":{"v":2058,"d":"₪ 2,058"}}]
[null,null,"סה\"כ חסכונות חודשיים"]
[null,null,{"$f":"SUM(חסכונות[[#All],[סכום]])","v":{"v":550,"d":"₪ 550"}}]
[null,null,"יתרת מזומנים"]
[null,null,{"$f":"Total_Monthly_Income-Total_Monthly_Expenses-Total_Monthly_Savings","v":{"v":1142,"d":"₪ 1,142"}}]
[null,{"$f":"MIN(Total_Monthly_Expenses/Total_Monthly_Income,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"הכנסות חודשיות"]
[null,"פריט","סכום"]
[null,"מקור הכנסה 1",{"v":2500,"d":"₪ 2,500.00"}]
[null,"מקור הכנסה 2",{"v":1000,"d":"₪ 1,000.00"}]
[null,"אחר",{"v":250,"d":"₪ 250.00"}]

{"sheet":"חסכונות חודשיים","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BudgetTitle","v":"תקציב"}]
[null,"חסכונות חודשיים"]
[null,"תאריך","סכום"]
[null,"תאריך",{"v":200,"d":"₪ 200.00"}]
[null,"תאריך",{"v":250,"d":"₪ 250.00"}]
[null,"תאריך",{"v":100,"d":"₪ 100.00"}]

{"sheet":"הוצאות חודשיות","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"BudgetTitle","v":"תקציב"}]
[null,"הוצאות חודשיות"]
[null,"פריט","סכום"]
[null,"שכ\"ד/משכנתה",{"v":800,"d":"₪ 800.00"}]
[null,"חשמל",{"v":120,"d":"₪ 120.00"}]
[null,"גז",{"v":50,"d":"₪ 50.00"}]
[null,"טלפון נייד",{"v":45,"d":"₪ 45.00"}]
[null,"מצרכים",{"v":500,"d":"₪ 500.00"}]
[null,"תשלומי רכב",{"v":273,"d":"₪ 273.00"}]
[null,"כרטיסי אשראי",{"v":120,"d":"₪ 120.00"}]
[null,"ביטוח רכב",{"v":50,"d":"₪ 50.00"}]
[null,"שונות",{"v":100,"d":"₪ 100.00"}]

{"sheet":"נתוני תרשים","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"נתוני תרשים"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Total_Monthly_Expenses/Total_Monthly_Income,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Total_Monthly_Expenses/Total_Monthly_Income)>1","v":false}]