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

{"sheet":"Komandējuma budžets","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["      Komandējuma budžets"]
[]
[]
[null,"Komandējumam atvēlētais budžets",{"v":1900,"d":"1,900.00 €"}]
[{"$nulls":7},"  Kopā"]
[null,"Lidojums","Kopējās biļešu izmaksas",{"v":200,"d":"200.00 €"},"par",1,"biļeti(ēm)",{"$f":"(D6*F6)","v":{"v":200,"d":"200.00 €"}}]
[null,null,"\"",{"v":275,"d":"275.00 €"},"par",1,"biļeti(ēm)",{"v":275,"d":"275.00 €"}]
[null,null,"\"",0,"par",0,"biļeti(ēm)",0]
[null,"Viesnīca","Cena par nakti",{"v":75,"d":"75.00 €"},"par",3,"nakti(īm)",{"v":225,"d":"225.00 €"}]
[null,null,"\"",{"v":82,"d":"82.00 €"},"par",3,"nakti(īm)",{"v":246,"d":"246.00 €"}]
[null,null,"\"",0,"par",0,"nakti(īm)",0]
[null,"Ēšana","Izmaksas dienā",{"v":48,"d":"48.00 €"},"par",6,"dienu(ām)",{"v":288,"d":"288.00 €"}]
[null,"Automašīnas īre","Maksa dienā",{"v":52,"d":"52.00 €"},"par",6,"dienu(ām)",{"v":312,"d":"312.00 €"}]
[null,"Degviela","Cena par litru",{"v":0.38,"d":"0.38 €"},"par",64,"litriem",{"v":24.32,"d":"24.32 €"}]
[null,"Izklaide","Summa",{"v":130,"d":"130.00 €"},{"$nulls":3},{"$f":"(D15)","v":{"v":130,"d":"130.00 €"}}]
[null,"Dāvanas","Summa",{"v":85,"d":"85.00 €"},{"$nulls":3},{"$f":"(D16)","v":{"v":85,"d":"85.00 €"}}]
[null,"Dažādi izdevumi","Summa",{"v":55,"d":"55.00 €"},{"$nulls":3},{"$f":"(D17)","v":{"v":55,"d":"55.00 €"}}]
[{"$nulls":4},"Izmaksas kopā",null,null,{"$f":"SUM(H6:H17)","v":{"v":1840.32,"d":"1,840.32 €"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Budžeta pārpalikums\",\"Budžets pārtērēts par\")","v":"Budžeta pārpalikums"},null,null,{"$f":"(C4-H18)","v":{"v":59.680000000000064,"d":"59.68 €"}}]