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

{"sheet":"תקציב לחתונה","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"משוערת","בפועל","מעל/מתחת"]
["סה\"כ הוצאות",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"₪ 10.00"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"₪ 10.00"}},{"$f":"B3-C3","v":{"v":0,"d":"₪ 0.00"}}]
[]
[]
[null,"משוערת","בפועל","מעל/מתחת"]
["ביגוד"]
["טבעת אירוסין",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"B8-C8","v":{"v":0,"d":"₪ 0.00"}}]
["טבעות נישואין",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"B9-C9","v":{"v":0,"d":"₪ 0.00"}}]
["שמלת כלה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["הינומה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["נעליים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["תכשיטים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["ביריות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["לבנים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["חליפת החתן",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["נעלי החתן",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["אחר_______________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["סה\"כ ביגוד",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"},null,null,"משוערת","בפועל","מעל/מתחת"]
[{"$nulls":5},"קישוטים"]
[{"$nulls":5},"פפיונים לכיסאות",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"G21-H21","v":{"v":0,"d":"₪ 0.00"}}]
[null,"משוערת","בפועל","מעל/מתחת",null,"סידור שולחן (לא כולל פרחים)",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"G22-H22","v":{"v":0,"d":"₪ 0.00"}}]
["מתנות",{"$nulls":4},"נרות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["משתתפים",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"B24-C24","v":{"v":0,"d":"₪ 0.00"}},null,"תאורה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["כלה וחתן",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"בלונים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["הורים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"אחר________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["משתתפים אחרים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"סה\"כ קישוטים",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"}]
["אחר________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["סה\"כ מתנות",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":6},"משוערת","בפועל","מעל/מתחת"]
[{"$nulls":5},"פרחים"]
[null,"משוערת","בפועל","מעל/מתחת",null,"זרים",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"G32-H32","v":{"v":0,"d":"₪ 0.00"}}]
["מוסיקה",{"$nulls":4},"פרחים לחליפה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["מוסיקאים לטקס",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"B34-C34","v":{"v":0,"d":"₪ 0.00"}},null,"צמידי פרחים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["להקה/די ג'יי",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"B35-C35","v":{"v":0,"d":"₪ 0.00"}},null,"טקס",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["אחר________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"קבלת פנים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["סה\"כ מוסיקה",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"},null,"אחר________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":5},"סה\"כ פרחים",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"}]
[]
[null,"משוערת","בפועל","מעל/מתחת"]
["קבלת פנים (לא כולל מוסיקה וקישוטים)",{"$nulls":5},"משוערת","בפועל","מעל/מתחת"]
["תשלומים לאולם האירועים",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"B42-C42","v":{"v":0,"d":"₪ 0.00"}},null,"צילום"]
["שולחנות וכיסאות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"B43-C43","v":{"v":0,"d":"₪ 0.00"}},null,"צילומים רשמיים",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"G43-H43","v":{"v":0,"d":"₪ 0.00"}}]
["מזון",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"צילומי אורחים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"G44-H44","v":{"v":0,"d":"₪ 0.00"}}]
["משקאות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"הדפסים נוספים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"$f":"G45-H45","v":{"v":0,"d":"₪ 0.00"}}]
["מפות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"אלבומי תמונות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["עוגה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"צילום וידאו",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["כיסוי לכיסאות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"אחר_________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["צוות ודמי שירות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"סה\"כ צילום",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"}]
["אחר_________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["סה\"כ קבלת פנים",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":6},"משוערת","בפועל","מעל/מתחת"]
[{"$nulls":5},"ניירות מכתבים/הדפסה"]
[null,"משוערת","בפועל","מעל/מתחת",null,"הזמנות",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"G54-H54","v":{"v":0,"d":"₪ 0.00"}}]
["הוצאות אחרות",{"$nulls":4},"הכרזות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["רבי",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"B56-C56","v":{"v":0,"d":"₪ 0.00"}},null,"כרטיסי תודה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["תשלום לרבנות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"נייר מכתבים אישי",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["מארגן חתונה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"ספר אורחים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["ארוחת ערב לפני החתונה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"תוכניות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["מסיבת רווקים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"פתקים לקבלת הפנים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["מסיבת רווקות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"קופסאות גפרורים",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["טיפולי יופי",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"קליגרפיה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["מסיבת אירוסין",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"אחר_________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["ארוחת בוקר מאוחרת",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},null,"סה\"כ ניירות מכתבים/הדפסה",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"}]
["חדרים במלון",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["אחר________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
["סה\"כ הוצאות אחרות",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"},null,null,"משוערת","בפועל","מעל/מתחת"]
[{"$nulls":5},"תחבורה"]
[{"$nulls":5},"לימוזינות",{"v":1,"d":"₪ 1.00"},{"v":1,"d":"₪ 1.00"},{"$f":"G69-H69","v":{"v":0,"d":"₪ 0.00"}}]
[{"$nulls":5},"חניה",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":5},"מוניות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":5},"אחר_________________",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
[{"$nulls":5},"סה\"כ תחבורה",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"₪ 1.00"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"₪ 1.00"}},{"v":0,"d":"₪ 0.00"}]
[]
[]
[]
[]
[{"$nulls":6},"קטגוריה","סכום"]
[{"$nulls":6},"ביגוד",{"$f":"C19","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"קישוטים",{"$f":"H27","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"מתנות",{"$f":"C29","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"פרחים",{"$f":"H38","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"מוסיקה",{"$f":"C37","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"צילום",{"$f":"H49","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"קבלת פנים",{"$f":"C51","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"נייר מכתבים",{"$f":"H64","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"תחבורה",{"$f":"H73","v":{"v":1,"d":"₪ 1.00"}}]
[{"$nulls":6},"אחר",{"$f":"C67","v":{"v":1,"d":"₪ 1.00"}}]