{"text_format":"5","workbook":"xls","n_sheets":3,"sheets":["גיליון1","גיליון2","גיליון3"],"props":{"creator":"zina","last_modified_by":"mosheh","company":"asaf"},"custom":{"_AuthorEmail":"MosheH@d-u.co.il","_AuthorEmailDisplayName":"Moshe Hartman"},"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"גיליון1","index":0,"n_rows":42,"n_cols":13,"rows_kept":42,"merged":[[0,0,0,10],[2,0,2,1],[3,1,3,3],[3,4,3,6],[3,7,3,9],[3,10,3,12],[13,1,13,3],[13,7,13,9],[24,0,24,1],[24,2,24,4],[25,0,26,1],[25,2,25,4],[26,2,26,6],[27,0,30,1],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,6],[31,0,34,1],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,6],[35,0,38,1],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,6],[39,0,40,1],[39,2,39,4],[41,2,41,6]],"flags":["formulas_cached_only"]}
["ניתוח תשלום אגרות - תשע\"ב"]
["הכנסות"]
[]
[null,"סל תרבות",null,null,"ספרים",null,null,"טיולים",null,null,"שלח "]
["שכבה","סכום","מס. משלמים","סה\"כ","סכום","מס. משלמים","סה\"כ","סכום","מס. משלמים","סה\"כ","סכום","מס. משלמים","סה\"כ"]
["ז'",149,280,{"v":40854,"d":"40,854"},280,284,{"v":77737,"d":"77,737"},387,{"v":262.26775193798454,"d":"262"},{"v":101497.62000000002,"d":"101,498"},150,{"v":266.64666666666665,"d":"267"},{"v":39997,"d":"39,997"}]
["ח'",149,277,{"v":39957,"d":"39,957"},280,280,{"v":75685,"d":"75,685"},387,{"v":253.65788113695092,"d":"254"},{"v":98165.6,"d":"98,166"},150,{"v":260.4266666666667,"d":"260"},{"v":39064,"d":"39,064"}]
["ט'",165,301,{"v":48754,"d":"48,754"},280,305,{"v":83892,"d":"83,892"},387,{"v":263.69922480620147,"d":"264"},{"v":102051.59999999998,"d":"102,052"},150,{"v":272.8666666666667,"d":"273"},{"v":40930,"d":"40,930"}]
["י'",165,254,{"v":40291,"d":"40,291"},320,259,{"v":79560,"d":"79,560"},513,{"v":206.98284600389874,"d":"207"},{"v":106182.20000000006,"d":"106,182"},150,{"v":216.34,"d":"216"},{"v":32451,"d":"32,451"}]
["י\"א",176,303,{"v":52733,"d":"52,733"},320,311,{"v":98120,"d":"98,120"},513,{"v":282.5727875243664,"d":"283"},{"v":144959.83999999997,"d":"144,960"},150,{"v":271.44,"d":"271"},{"v":40716,"d":"40,716"}]
["י\"ב",176,233,{"v":40424,"d":"40,424"},320,251,{"v":78828,"d":"78,828"},616,{"v":240.28977272727272,"d":"240"},{"v":148018.5,"d":"148,019"}]
["סה\"כ",null,{"v":1648,"d":"1,648"},{"v":263013,"d":"263,013"},null,{"v":1690,"d":"1,690"},{"v":493822,"d":"493,822"},null,{"v":1509.4702641366748,"d":"1,509"},{"v":700875.3600000001,"d":"700,875"},null,{"v":1287.72,"d":"1,288"},{"v":191408,"d":"191,408"}]
[]
[null,"ביטוח",{"$nulls":5},"תרומה לטיולים"]
["שכבה","סכום","מס. משלמים","סה\"כ",null,null,"שכבה","סכום","מס. משלמים","סה\"כ"]
["ז'",34,293,9962,null,null,"ז'",310,{"v":268.7503225806452,"d":"269"},{"v":83312.60000000002,"d":"83,313"}]
["ח'",34,288,9792,null,null,"ח'",350,{"v":268.35042857142855,"d":"268"},{"v":93922.65,"d":"93,923"}]
["ט'",34,308,10472,null,null,"ט'",390,{"v":290.5966666666665,"d":"291"},{"v":113332.69999999995,"d":"113,333"}]
["י'",34,261,8874,null,null,"י'",350,{"v":221.98514285714282,"d":"222"},{"v":77694.79999999999,"d":"77,695"}]
["י\"א",34,329,11186,null,null,"י\"א",310,{"v":253.01838709677423,"d":"253"},{"v":78435.70000000001,"d":"78,436"}]
["י\"ב",34,275,9350,null,null,"י\"ב",590,{"v":217.43076271186436,"d":"217"},{"v":128284.14999999998,"d":"128,284"}]
["סה\"כ",null,1756,{"v":59715.6,"d":"59,715.60"},null,null,"סה\"כ",null,{"v":1520.1317104845218,"d":"1,520"},{"v":574982.6,"d":"574,983"}]
[]
["הוצאות"]
["סעיף",null,"פרוט",null,null,"סעיפי תקציב","סכום","סה\"כ לסעיף","הכנסות","יתרה"]
["ביטוח תלמידים",null,"ביטוח תלמידים",null,null,1817521441,{"v":60282,"d":"60,282"}]
[null,null,"סה\"כ לסעיף",{"$nulls":4},{"v":60282,"d":"60,282"},{"v":59715.6,"d":"59,716"},{"v":-566.4000000000015,"d":"-566"}]
["סל תרבות",null,"פעילות",null,null,1817921726,{"v":245915,"d":"245,915"}]
[null,null,"שכר רכזת",null,null,1817920210,{"v":10464,"d":"10,464"}]
[null,null,"הסעות",null,null,1817920713,{"v":39805,"d":"39,805"}]
[null,null,"סה\"כ לסעיף",{"$nulls":4},{"v":296184,"d":"296,184"},{"v":263013,"d":"263,013"},{"v":-33171,"d":"-33,171"}]
["ספרי לימוד",null,"ספרים",null,null,1815721785,{"v":371235,"d":"371,235"}]
[null,null,"שכר אחראית מחסן ספרים",null,null,1817921210,{"v":57899,"d":"57,899"}]
[null,null,"שכר עבודת תלמידים",null,null,1817920210,{"v":70604,"d":"70,604"}]
[null,null,"סה\"כ לסעיף",{"$nulls":4},{"v":499738,"d":"499,738"},{"v":493822,"d":"493,822"},{"v":-5916,"d":"-5,916"}]
["טיולים",null,"טיולים+ שלח",null,null,1817920723,{"v":710288,"d":"710,288"}]
[null,null,"הסעות טיולים",null,null,1817920711,{"v":65920,"d":"65,920"}]
[null,null,"שכר",null,null,1817920210,{"v":131631,"d":"131,631"}]
[null,null,"סה\"כ לסעיף",{"$nulls":4},{"v":907839,"d":"907,839"},{"v":892283.3600000001,"d":"892,283"},{"v":-15555.639999999898,"d":"-15,556"}]
["טיולים בעמותה",null,"טיולים",{"$nulls":3},{"v":552554,"d":"552,554"}]
[{"$nulls":7},{"v":552554,"d":"552,554"},{"v":574983,"d":"574,983"},{"v":22429,"d":"22,429"}]
[null,null,"סה\"כ טיולים",{"$nulls":5},{"v":1467266.36,"d":"1,467,266"},{"v":-32780.0399999999,"d":"-32,780"}]

{"sheet":"גיליון2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"גיליון3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}