{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Výdavky","Príjmy","Súhrn ziskov a strát"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Výdavky","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Rozpočet podujatia [Názov podujatia] ",{"$nulls":5},"VÝDAVKY"]
[]
[null,"CELKOVÉ VÝDAVKY",{"$nulls":4},"Odhadované","Skutočné"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 EUR"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 EUR"}}]
[]
[null,"Priestory","Odhadované","Skutočné",null,"Občerstvenie","Odhadované","Skutočné"]
[null,"Poplatky za miestnosť a sálu",{"v":500,"d":"500.00 EUR"},null,null,"Strava"]
[null,"Personál priestorov",{"$nulls":3},"Nápoje",{"v":20,"d":"20.00 EUR"}]
[null,"Vybavenie",{"$nulls":3},"Obrusy",null,{"v":20,"d":"20.00 EUR"}]
[null,"Stoly a stoličky",{"$nulls":3},"Personál a výpomoc"]
[null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka1[Odhadované])","v":{"v":500,"d":"500.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka1[Skutočné])","v":{"v":0,"d":"0.00 EUR"}},null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka3[Odhadované])","v":{"v":20,"d":"20.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka3[Skutočné])","v":{"v":20,"d":"20.00 EUR"}}]
[]
[null,"Výzdoba","Odhadované","Skutočné",null,"Program","Odhadované","Skutočné"]
[null,"Kvety",{"v":200,"d":"200.00 EUR"},{"v":300,"d":"300.00 EUR"},null,"Vystupujúci"]
[null,"Sviečky",{"$nulls":3},"Moderátori",{"v":30,"d":"30.00 EUR"}]
[null,"Osvetlenie",{"$nulls":3},"Cestovné"]
[null,"Balóny",{"$nulls":3},"Hotel"]
[null,"Papierové materiály",{"$nulls":3},"Iné"]
[null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka4[Odhadované])","v":{"v":200,"d":"200.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka4[Skutočné])","v":{"v":300,"d":"300.00 EUR"}},null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka5[Odhadované])","v":{"v":30,"d":"30.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka5[Skutočné])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Propagácia","Odhadované","Skutočné",null,"Ceny","Odhadované","Skutočné"]
[null,"Grafické práce",{"$nulls":3},"Stuhy, plakety a trofeje"]
[null,"Fotokopírovanie a tlač",{"v":20,"d":"20.00 EUR"},null,null,"Dary",{"v":100,"d":"100.00 EUR"}]
[null,"Poštovné",{"$nulls":3},"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka7[Odhadované])","v":{"v":100,"d":"100.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka7[Skutočné])","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka6[Odhadované])","v":{"v":20,"d":"20.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka6[Skutočné])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Rôzne","Odhadované","Skutočné"]
[null,"Telefón",null,{"v":13,"d":"13.00 EUR"}]
[null,"Doprava",{"v":12,"d":"12.00 EUR"}]
[null,"Kancelárske potreby"]
[null,"Faxové služby"]
[null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka8[Odhadované])","v":{"v":12,"d":"12.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka8[Skutočné])","v":{"v":13,"d":"13.00 EUR"}}]

{"sheet":"Príjmy","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Rozpočet podujatia [Názov podujatia] ",{"$nulls":4},"PRÍJMY"]
[]
[null,"CELKOVÉ PRÍJMY",{"$nulls":3},"Odhadované","Skutočné"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"VSTUPENKY"]
[null,"Odhadovaný počet","Skutočný počet","Typ","Cena","Odhadovaná príjmy","Skutočné príjmy"]
[null,300,278,"Dospelí",{"v":5,"d":"5.00 EUR"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 EUR"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 EUR"}}]
[null,197,195,"Deti",{"v":2,"d":"2.00 EUR"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 EUR"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 EUR"}}]
[null,42,51,"Iné",{"v":1,"d":"1.00 EUR"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 EUR"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 EUR"}}]
[null,"Celková hodnota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabuľka9[Odhadovaná príjmy])","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka9[Skutočné príjmy])","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"REKLAMY V PROGRAME"]
[null,"Odhadovaný počet","Skutočný počet","Typ","Cena","Odhadovaná príjmy","Skutočné príjmy"]
[null,12,null,"Titulné strany",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 EUR"}}]
[null,null,158,"Polstrany",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 EUR"}}]
[null,4,null,"Štvrťstrany",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Celková hodnota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabuľka10[Odhadovaná príjmy])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka10[Skutočné príjmy])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"VYSTAVOVATELIA A PREDAJCOVIA"]
[null,"Odhadovaný počet","Skutočný počet","Typ","Cena","Odhadovaná príjmy","Skutočné príjmy"]
[null,23,null,"Veľké stánky",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 EUR"}}]
[null,354,null,"Stredne veľké stánky",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 EUR"}}]
[null,56,null,"Malé stánky",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Celková hodnota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabuľka11[Odhadovaná príjmy])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka11[Skutočné príjmy])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"PREDAJ POLOŽIEK"]
[null,"Odhadovaný počet","Skutočný počet","Typ","Cena","Odhadovaná príjmy","Skutočné príjmy"]
[{"$nulls":3},"Položky",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 EUR"}}]
[null,123,null,"Položky",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Položky",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 EUR"}}]
[null,13,null,"Položky",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Celková hodnota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabuľka12[Odhadovaná príjmy])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka12[Skutočné príjmy])","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Súhrn ziskov a strát","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Rozpočet podujatia [Názov podujatia] ",{"$nulls":4},"SÚHRN "]
[{"$nulls":6},"zisku a straty"]
[]
[]
[null,null,"Odhadované","Skutočné"]
[null,"Celkové príjmy",{"$f":"Príjmy!F4","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"Príjmy!G4","v":{"v":1831,"d":"1,831.00 EUR"}}]
[null,"Celkové výdavky",{"$f":"Výdavky!G4","v":{"v":882,"d":"882.00 EUR"}},{"$f":"Výdavky!H4","v":{"v":333,"d":"333.00 EUR"}}]
[]
[null,"Celkový zisk\n(alebo strata)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 EUR"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 EUR"}}]