{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Бюджет с 18 периода"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Бюджет с 18 периода","index":0,"n_rows":27,"n_cols":22,"rows_kept":27,"merged":[[0,1,1,4],[1,8,1,9],[12,1,12,20],[27,1,27,21]]}
[null,"фирмен бюджет"]
[{"$nulls":6},"НАЧАЛНА ДАТА","2011-01-01","ДЪЛЖИНА НА ПЕРИОДА (В ДНИ)",null,14,"КРАЙНА ДАТА",{"$f":"TEXT(T5,\"dd.mm.yyyy\")","v":"26.08.2012"}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmm\"))","v":"01-ЯНУ"},{"$f":"UPPER(TEXT(C5+Интервал_в_дни,\"dd-mmm\"))","v":"15-ЯНУ"},"29-ЯНУ","12-ФЕВ",{"$f":"UPPER(TEXT(F5+Интервал_в_дни,\"dd mmm\"))","v":"26 ФЕВ"},"11 МАР","25 МАР","08 АПР","22 АПР","06 МАЙ","20 МАЙ","03 ЮНИ","17 ЮНИ","01 ЮЛИ","15 ЮЛИ","29 ЮЛИ","12 АВГ","26 АВГ","ОБЩО","ТЕНДЕНЦИЯ"]
[null,"НЕТЕН ПРИХОД",{"v":1750,"d":"1,750.00 лв."},{"v":2236,"d":"2,236.00 лв."},{"v":1442,"d":"1,442.00 лв."},{"v":2253,"d":"2,253.00 лв."},{"v":1533,"d":"1,533.00 лв."},{"v":1086,"d":"1,086.00 лв."},{"v":1594,"d":"1,594.00 лв."},0,0,0,0,0,0,0,0,0,0,0,{"v":11894,"d":"11,894.00 лв."}]
[]
["приходи"]
[null,"ПРИХОД 1",{"v":3000,"d":"3,000.00 лв."},{"v":3500,"d":"3,500.00 лв."},{"v":2978,"d":"2,978.00 лв."},{"v":3384,"d":"3,384.00 лв."},{"v":2858,"d":"2,858.00 лв."},{"v":2809,"d":"2,809.00 лв."},{"v":3220,"d":"3,220.00 лв."},{"$nulls":11},{"$f":"SUM(Таблицаприходи[[#This Row],[Седмица 1]:[Седмица 18]])","v":{"v":21749,"d":"21,749.00 лв."}}]
[null,"ПРИХОД 2",{"v":1150,"d":"1,150.00"},{"v":1200,"d":"1,200.00"},{"v":1144,"d":"1,144.00"},{"v":1400,"d":"1,400.00"},{"v":1358,"d":"1,358.00"},{"v":1154,"d":"1,154.00"},{"v":1245,"d":"1,245.00"},{"$nulls":11},{"$f":"SUM(Таблицаприходи[[#This Row],[Седмица 1]:[Седмица 18]])","v":{"v":8651,"d":"8,651.00"}}]
[null,"ПРИХОД 3",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":392,"d":"392.00"},{"v":326,"d":"326.00"},{"v":381,"d":"381.00"},{"v":364,"d":"364.00"},{"v":315,"d":"315.00"},{"$nulls":11},{"$f":"SUM(Таблицаприходи[[#This Row],[Седмица 1]:[Седмица 18]])","v":{"v":2428,"d":"2,428.00"}}]
[null,"ОБЩО ПРИХОДИ",{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 1])","v":{"v":4450,"d":"4,450.00 лв."}},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 2])","v":{"v":5050,"d":"5,050.00 лв."}},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 3])","v":{"v":4514,"d":"4,514.00 лв."}},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 4])","v":{"v":5110,"d":"5,110.00 лв."}},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 5])","v":{"v":4597,"d":"4,597.00 лв."}},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 6])","v":{"v":4327,"d":"4,327.00 лв."}},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 7])","v":{"v":4780,"d":"4,780.00 лв."}},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 8])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 9])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 10])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 11])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 12])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 13])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 14])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 15])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 16])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 17])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Седмица 18])","v":0},{"$f":"SUBTOTAL(109,Таблицаприходи[Общо])","v":{"v":32828,"d":"32,828.00 лв."}}]
[]
["разходи"]
[null,"Колона1","Колона2","Колона3","Колона4","Колона5","Колона6","Колона7","Колона8","Колона9","Колона10","Колона11","Колона12","Колона13","Колона14","Колона15","Колона16","Колона17","Колона18","Колона19","Колона20","Колона21"]
[null,"ЗАПЛАТИ",{"v":1500,"d":"1,500.00 лв."},{"v":1577,"d":"1,577.00 лв."},{"v":1823,"d":"1,823.00 лв."},{"v":1529,"d":"1,529.00 лв."},{"v":1759,"d":"1,759.00 лв."},{"v":1947,"d":"1,947.00 лв."},{"v":1875,"d":"1,875.00 лв."},{"$nulls":11},{"v":12010,"d":"12,010.00 лв."}]
[null,"НАЕМ",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":11},{"v":7000,"d":"7,000.00"}]
[null,"ЕЛЕКТРИЧЕСТВО",{"v":40,"d":"40.00"},{"v":43,"d":"43.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"$nulls":11},{"v":292,"d":"292.00"}]
[null,"ТЕЛЕФОН",{"v":12,"d":"12.00"},{"v":11,"d":"11.00"},{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":11,"d":"11.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"v":91,"d":"91.00"}]
[null,"ИНТЕРНЕТ",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"v":105,"d":"105.00"}]
[null,"ВОДА",{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"$nulls":11},{"v":79,"d":"79.00"}]
[null,"БЕНЗИН",{"v":23,"d":"23.00"},{"v":27,"d":"27.00"},{"v":26,"d":"26.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":29,"d":"29.00"},{"v":21,"d":"21.00"},{"$nulls":11},{"v":175,"d":"175.00"}]
[null,"ТАКСА СМЕТ",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":11},{"v":28,"d":"28.00"}]
[null,"КАБЕЛНА ТВ",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":11},{"v":70,"d":"70.00"}]
[null,"ОФИСНИ КОНСУМАТИВИ",{"v":25,"d":"25.00"},{"v":57,"d":"57.00"},{"v":68,"d":"68.00"},{"v":146,"d":"146.00"},{"v":125,"d":"125.00"},{"v":111,"d":"111.00"},{"v":132,"d":"132.00"},{"$nulls":11},{"v":664,"d":"664.00"}]
[null,"ЗАСТРАХОВКА",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":11},{"v":420,"d":"420.00"}]
[null,"ОБЩО РАЗХОДИ",{"v":2700,"d":"2,700.00 лв."},{"v":2814,"d":"2,814.00 лв."},{"v":3072,"d":"3,072.00 лв."},{"v":2857,"d":"2,857.00 лв."},{"v":3064,"d":"3,064.00 лв."},{"v":3241,"d":"3,241.00 лв."},{"v":3186,"d":"3,186.00 лв."},0,0,0,0,0,0,0,0,0,0,0,{"v":20934,"d":"20,934.00 лв."}]