{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Výdavky","Príjmy","Súhrn"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Výdavky","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Rozpočet podujatia \n[Názov podujatia]"]
[{"$nulls":7}," Výdavky"]
[]
[{"$nulls":7},"Odhadované","Skutočné"]
[null,null,"Celkové výdavky",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 EUR"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 EUR"}}]
[]
[null,null,"Priestory","Odhadované","Skutočné",null,"Občerstvenie","Odhadované","Skutočné"]
[null,null,"Poplatky za miestnosť a sálu",{"v":500,"d":"500.00 EUR"},{"v":250,"d":"250.00 EUR"},null,"Strava"]
[null,null,"Personál priestorov",{"v":400,"d":"400.00 EUR"},{"v":50,"d":"50.00 EUR"},null,"Nápoje"]
[null,null,"Vybavenie",{"$nulls":3},"Obrusy"]
[null,null,"Stoly a stoličky",{"$nulls":3},"Personál a výpomoc"]
[null,null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka1[Odhadované])","v":{"v":900,"d":"900.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka1[Skutočné])","v":{"v":300,"d":"300.00 EUR"}},null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka5[Odhadované])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka5[Skutočné])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,null,"Výzdoba","Odhadované","Skutočné",null,"Program","Odhadované","Skutočné"]
[null,null,"Kvety",{"v":200,"d":"200.00 EUR"},{"v":50,"d":"50.00 EUR"},null,"Vystupujúci"]
[null,null,"Sviečky",{"$nulls":3},"Moderátori"]
[null,null,"Osvetlenie",{"$nulls":3},"Cestovné"]
[null,null,"Balóny",{"$nulls":3},"Hotel"]
[null,null,"Papierové materiály",{"$nulls":3},"Iné"]
[null,null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka2[Odhadované])","v":{"v":200,"d":"200.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka2[Skutočné])","v":{"v":50,"d":"50.00 EUR"}},null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka6[Odhadované])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka6[Skutočné])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,null,"Propagácia","Odhadované","Skutočné",null,"Ceny","Odhadované","Skutočné"]
[null,null,"Grafické práce",{"v":45,"d":"45.00 EUR"},{"v":45,"d":"45.00 EUR"},null,"Stuhy, plakety a trofeje"]
[null,null,"Fotokopírovanie a tlač",{"$nulls":3},"Dary"]
[null,null,"Poštovné",{"$nulls":3},"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka7[Odhadované])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka7[Skutočné])","v":{"v":0,"d":"0.00 EUR"}}]
[null,null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka3[Odhadované])","v":{"v":45,"d":"45.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka3[Skutočné])","v":{"v":45,"d":"45.00 EUR"}}]
[]
[null,null,"Rôzne","Odhadované","Skutočné"]
[null,null,"Telefón"]
[null,null,"Doprava"]
[null,null,"Kancelárske potreby"]
[null,null,"Faxové služby"]
[null,null,"Celková hodnota",{"$f":"SUBTOTAL(109,Tabuľka4[Odhadované])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka4[Skutočné])","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Príjmy","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Rozpočet podujatia \n[Názov podujatia]"]
[{"$nulls":5}," Príjmy"]
[]
[{"$nulls":5},"Odhadované","Skutočné"]
[null,"Celkové príjmy",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"Vstupenky"]
[null,"Odhadované","Skutočné",null,null,"Odhadované","Skutočné"]
[null,300,278,"Dospelí",{"v":5,"d":"5.00 EUR"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 EUR"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 EUR"}}]
[null,197,195,"Deti",{"v":2,"d":"2.00 EUR"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 EUR"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 EUR"}}]
[null,42,51,"Iné",{"v":1,"d":"1.00 EUR"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 EUR"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"Reklamy v programe"]
[null,"Odhadované","Skutočné",null,null,"Odhadované","Skutočné"]
[{"$nulls":3},"Titulné strany",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Polstrany",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Štvrťstrany",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Vystavovatelia a predajcovia"]
[null,"Odhadované","Skutočné",null,null,"Odhadované","Skutočné"]
[{"$nulls":3},"Veľké stánky",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Stredne veľké stánky",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Malé stánky",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Predaj položiek"]
[null,"Odhadované","Skutočné",null,null,"Odhadované","Skutočné"]
[{"$nulls":3},"Položky",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Položky",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Položky",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Položky",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Súhrn","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Rozpočet podujatia \n[Názov podujatia]"]
[{"$nulls":5},"Súhrn zisku a straty"]
[]
[{"$nulls":5},"Odhadované","Skutočné"]
[null,"Celkové príjmy",{"$nulls":3},{"$f":"Príjmy!F7","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"Príjmy!G7","v":{"v":1831,"d":"1,831.00 EUR"}}]
[null,"Celkové výdavky",{"$nulls":3},{"$f":"Výdavky!H7","v":{"v":1145,"d":"1,145.00 EUR"}},{"$f":"Výdavky!I7","v":{"v":395,"d":"395.00 EUR"}}]
[null,"Celkový zisk (alebo strata)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 EUR"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 EUR"}}]