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

{"sheet":"Бюджет командировки","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["       Бюджет командировки"]
[]
[]
[null,"Бюджет по плану",{"v":16000,"d":"16,000р."}]
[{"$nulls":7},"  Итого"]
[null,"Авиабилеты","Стоимость билетов",{"v":2000,"d":"2,000р."},"за",1,"билетов",{"$f":"(D6*F6)","v":{"v":2000,"d":"2,000р."}}]
[null,null,"\"",{"v":2750,"d":"2,750р."},"за",1,"билетов",{"v":2750,"d":"2,750р."}]
[null,null,"\"",0,"за",0,"билетов",0]
[null,"Гостиница","Цена за ночь",{"v":750,"d":"750р."},"за",3,"ночей",{"v":2250,"d":"2,250р."}]
[null,null,"\"",{"v":820,"d":"820р."},"за",3,"ночей",{"v":2460,"d":"2,460р."}]
[null,null,"\"",0,"за",0,"ночей",0]
[null,"Питание","Сумма в день",{"v":480,"d":"480р."},"за",6,"дней",{"v":2880,"d":"2,880р."}]
[null,"Аренда машины","Цена за день",{"v":520,"d":"520р."},"на",6,"дней",{"v":3120,"d":"3,120р."}]
[null,"Бензин","Цена за литр",{"v":11,"d":"11р."},"за",14,"литров",{"v":154,"d":"154р."}]
[null,"Развлечения","Сумма",{"v":1300,"d":"1,300р."},{"$nulls":3},{"$f":"(D15)","v":{"v":1300,"d":"1,300р."}}]
[null,"Подарки","Сумма",{"v":850,"d":"850р."},{"$nulls":3},{"$f":"(D16)","v":{"v":850,"d":"850р."}}]
[null,"Прочее","Сумма",{"v":550,"d":"550р."},{"$nulls":3},{"$f":"(D17)","v":{"v":550,"d":"550р."}}]
[{"$nulls":4},"Итого",null,null,{"$f":"SUM(H6:H17)","v":{"v":18314,"d":"18,314р."}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Остаток\",\"Остаток\")","v":"Остаток"},null,null,{"$f":"(C4-H18)","v":{"v":-2314,"d":"-2,314р."}}]