{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Rozpočet na služobnú cestu"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Rozpočet na služobnú cestu","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[1,5,2,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Rozpočet na služobnú cestu"]
[null,"Cieľový rozpočet na cestu",null,{"v":2500,"d":"2,500.00 EUR"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 EUR"}}]
[null,"Celkové náklady na cestu",null,{"$f":"SUBTOTAL(9,Údaje[Suma])","v":{"v":2369.3599999999997,"d":"2,369.36 EUR"}},null,null,{"$f":"D2","v":{"v":2500,"d":"2,500.00 EUR"}}]
[null,{"$f":"IF(D2>D3,\"Minuli ste menej ako je rozpočet o\",\"Prekročili ste rozpočet o\")","v":"Minuli ste menej ako je rozpočet o"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 EUR"}}]
[null,"Položka","Popis","Náklady","Množstvo","Suma","Poznámky"]
[null,"Letenky","Lístky",{"v":300,"d":"300.00 EUR"},1,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":300,"d":"300.00 EUR"}}]
[null,"Letenky","Lístky",{"v":350,"d":"350.00 EUR"},1,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":350,"d":"350.00 EUR"}}]
[null,"Hotel","Izba",{"v":125,"d":"125.00 EUR"},3,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":375,"d":"375.00 EUR"}}]
[null,"Hotel","Izba",{"v":150,"d":"150.00 EUR"},3,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":450,"d":"450.00 EUR"}}]
[null,"Prenájom automobilu","Cena za deň",{"v":52,"d":"52.00 EUR"},6,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":312,"d":"312.00 EUR"}}]
[null,"Pohonné hmoty","Cena za liter",{"v":1.74,"d":"1.74 EUR"},14,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":24.36,"d":"24.36 EUR"}}]
[null,"Zábava","Suma",{"v":130,"d":"130.00 EUR"},1,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":130,"d":"130.00 EUR"}}]
[null,"Dary","Suma",{"v":85,"d":"85.00 EUR"},1,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":85,"d":"85.00 EUR"}}]
[null,"Rôzne","Suma",{"v":55,"d":"55.00 EUR"},1,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":55,"d":"55.00 EUR"}}]
[null,"Strava","Cena za deň",{"v":48,"d":"48.00 EUR"},6,{"$f":"Údaje[[#This Row],[Množstvo]]*Údaje[[#This Row],[Náklady]]","v":{"v":288,"d":"288.00 EUR"}}]
[null,"Celková hodnota",{"$nulls":3},{"$f":"SUBTOTAL(109,Údaje[Suma])","v":{"v":2369.3599999999997,"d":"2,369.36 EUR"}}]