{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Izdevumu atskaite"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Izdevumu atskaite","index":0,"n_rows":45,"n_cols":10,"rows_kept":45,"merged":[[18,1,18,9],[27,1,27,9],[35,1,35,9],[40,1,43,4]]}
["UZŅĒMUMA NOSAUKUMS"]
["IZDEVUMU ATSKAITE"]
[]
[null,"DARBINIEKS:","Laura Vanaga",{"$nulls":3},"APSTIPRINĀJA:"]
[null,"NODAĻA:","Pārdošana"]
[null,"NEDĒĻAS BEIGAS:","2013-03-07",{"$nulls":3},"DATUMS:"]
[null,"LIKME PAR KILOMETRU:",{"v":0.67,"d":"0.67 €"}]
[]
[null,null,{"$f":"UPPER(TEXT(C10,\"dddd\"))","v":"PIEKTDIENA"},{"$f":"UPPER(TEXT(D10,\"dddd\"))","v":"SESTDIENA"},"SVĒTDIENA","PIRMDIENA","OTRDIENA","TREŠDIENA","CETURTDIENA"]
[null,"TRANSPORTA IZDEVUMI",{"$f":"NedēļasBeigas-6","v":"2013-03-01"},{"$f":"NedēļasBeigas-5","v":"2013-03-02"},{"$f":"NedēļasBeigas-4","v":"2013-03-03"},{"$f":"NedēļasBeigas-3","v":"2013-03-04"},{"$f":"NedēļasBeigas-2","v":"2013-03-05"},{"$f":"NedēļasBeigas-1","v":"2013-03-06"},{"$f":"NedēļasBeigas","v":"2013-03-07"},"KOPSUMMA"]
[null,"Nobrauktie kilometri",{"v":145,"d":"145.00 €"},{"$nulls":6},{"$f":"SUM(Transports[[#This Row],[1. diena]:[7. diena]])","v":{"v":145,"d":"145.00 €"}}]
[null,"Kilometru kompensācija",{"$f":"C11*LikmeParKilometru","v":{"v":97.15,"d":"97.15 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUM(Transports[[#This Row],[1. diena]:[7. diena]])","v":{"v":97.15,"d":"97.15 €"}}]
[null,"Autostāvvietas un maksas ceļi",{"$nulls":3},{"v":17,"d":"17.00 €"},{"$nulls":3},{"$f":"SUM(Transports[[#This Row],[1. diena]:[7. diena]])","v":{"v":17,"d":"17.00 €"}}]
[null,"Autonoma",{"v":79,"d":"79.00 €"},null,null,{"v":79,"d":"79.00 €"},{"$nulls":3},{"$f":"SUM(Transports[[#This Row],[1. diena]:[7. diena]])","v":{"v":158,"d":"158.00 €"}}]
[null,"Taksometrs/limuzīns",{"$nulls":7},{"$f":"SUM(Transports[[#This Row],[1. diena]:[7. diena]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Citi (vilciens vai autobuss)",{"$nulls":7},{"$f":"SUM(Transports[[#This Row],[1. diena]:[7. diena]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Aviobiļetes",{"$nulls":3},{"v":235,"d":"235.00 €"},{"$nulls":3},{"$f":"SUM(Transports[[#This Row],[1. diena]:[7. diena]])","v":{"v":235,"d":"235.00 €"}}]
[null,"KOPSUMMA",{"$f":"SUBTOTAL(109,C12:C17)","v":{"v":176.15,"d":"176.15 €"}},{"$f":"SUBTOTAL(109,D12:D17)","v":{"v":0,"d":"0.00 €"}},null,{"$f":"SUBTOTAL(109,F12:F17)","v":{"v":331,"d":"331.00 €"}},{"$f":"SUBTOTAL(109,G12:G17)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,H12:H17)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,I12:I17)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(J12:J17)","v":{"v":507.15,"d":"507.15 €"}}]
[]
[null,"NAKTSMĪTNE UN MALTĪTES"]
[null,"Naktsmītne",{"v":145,"d":"145.00 €"},{"$nulls":6},{"$f":"SUM(NaktsmītneMaltītes[[#This Row],[1. diena]:[7. diena]])","v":{"v":145,"d":"145.00 €"}}]
[null,"Brokastis",{"v":11.49,"d":"11.49 €"},{"$nulls":6},{"$f":"SUM(NaktsmītneMaltītes[[#This Row],[1. diena]:[7. diena]])","v":{"v":11.49,"d":"11.49 €"}}]
[null,"Pusdienas",{"v":12,"d":"12.00 €"},{"$nulls":6},{"$f":"SUM(NaktsmītneMaltītes[[#This Row],[1. diena]:[7. diena]])","v":{"v":12,"d":"12.00 €"}}]
[null,"Vakariņas",{"v":17,"d":"17.00 €"},{"$nulls":6},{"$f":"SUM(NaktsmītneMaltītes[[#This Row],[1. diena]:[7. diena]])","v":{"v":17,"d":"17.00 €"}}]
[null,"Uzkodas",{"$f":"C24*LikmeParKilometru","v":{"v":11.39,"d":"11.39 €"}},{"$nulls":6},{"$f":"SUM(NaktsmītneMaltītes[[#This Row],[1. diena]:[7. diena]])","v":{"v":11.39,"d":"11.39 €"}}]
[null,"Starpsumma par maltītēm",{"$f":"SUM(C22:C24)","v":{"v":40.49,"d":"40.49 €"}},{"$f":"SUM(D22:D24)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUM(NaktsmītneMaltītes[[#This Row],[1. diena]:[7. diena]])","v":{"v":40.49,"d":"40.49 €"}}]
[null,"KOPSUMMA",{"$f":"SUBTOTAL(109,C21,C26)","v":{"v":185.49,"d":"185.49 €"}},{"$f":"SUBTOTAL(109,D21,D26)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":185.49,"d":"185.49 €"}]
[]
[null,"DAŽĀDI"]
[null,"Krājumi",{"$nulls":7},{"$f":"SUM(Dažādi[[#This Row],[1. diena]:[7. diena]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Aprīkojums",{"$nulls":7},{"$f":"SUM(Dažādi[[#This Row],[1. diena]:[7. diena]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Tālrunis, fakss, internets",{"$nulls":7},{"$f":"SUM(Dažādi[[#This Row],[1. diena]:[7. diena]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Citi*",{"$nulls":7},{"$f":"SUM(Dažādi[[#This Row],[1. diena]:[7. diena]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Izklaide*",{"$nulls":3},{"v":199,"d":"199.00 €"},{"$nulls":3},{"$f":"SUM(Dažādi[[#This Row],[1. diena]:[7. diena]])","v":{"v":199,"d":"199.00 €"}}]
[null,"KOPSUMMA",{"$f":"SUBTOTAL(109,Dažādi[1. diena])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Dažādi[2. diena])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Dažādi[3. diena])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Dažādi[4. diena])","v":{"v":199,"d":"199.00 €"}},{"$f":"SUBTOTAL(109,Dažādi[5. diena])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Dažādi[6. diena])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Dažādi[7. diena])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Dažādi[Kopsumma])","v":{"v":199,"d":"199.00 €"}}]
[]
[null,"GALA SUMMAS",{"$f":"SUM(Dažādi[[#Totals],[1. diena]],NaktsmītneMaltītes[[#Totals],[1. diena]],Transports[[#Totals],[1. diena]])","v":{"v":361.64,"d":"361.64 €"}},{"$f":"SUM(Dažādi[[#Totals],[2. diena]],NaktsmītneMaltītes[[#Totals],[2. diena]],Transports[[#Totals],[2. diena]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Dažādi[[#Totals],[3. diena]],NaktsmītneMaltītes[[#Totals],[3. diena]],Transports[[#Totals],[3. diena]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Dažādi[[#Totals],[4. diena]],NaktsmītneMaltītes[[#Totals],[4. diena]],Transports[[#Totals],[4. diena]])","v":{"v":530,"d":"530.00 €"}},{"$f":"SUM(Dažādi[[#Totals],[5. diena]],NaktsmītneMaltītes[[#Totals],[5. diena]],Transports[[#Totals],[5. diena]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Dažādi[[#Totals],[6. diena]],NaktsmītneMaltītes[[#Totals],[6. diena]],Transports[[#Totals],[6. diena]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Dažādi[[#Totals],[7. diena]],NaktsmītneMaltītes[[#Totals],[7. diena]],Transports[[#Totals],[7. diena]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Dažādi[[#Totals],[Kopsumma]],NaktsmītneMaltītes[[#Totals],[Kopsumma]],Transports[[#Totals],[Kopsumma]])","v":{"v":891.64,"d":"891.64 €"}}]
[]
[{"$nulls":9},"IZDEVUMI KOPĀ"]
[null,"*Pozīciju \"Izklaide\" un \"Citi\" uzņēmējdarbību veicinošais mērķis:",{"$nulls":7},{"$f":"SUM(J18,J27,J35)","v":{"v":891.64,"d":"891.64 €"}}]
[{"$nulls":9},"AVANSA MAKSĀJUMI"]
[]
[{"$nulls":9},"KOPĒJĀ KOMPENSĀCIJA"]
[{"$nulls":9},{"$f":"J40-J42","v":{"v":891.64,"d":"891.64 €"}}]
[{"$nulls":9},"Lūdzu, pievienojiet visus čekus."]