{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Обобщение на бюджета","Обобщение на месечните разходи","Изброени разходи","Разходи за благотворителност и "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Обобщение на бюджета","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Актуален бюджет 2005 и бюджет YTD"]
[]
["Код в сч. книга","Наименование на сметка","Действителна","Бюджет","Остатък лв","Остатък лв"]
[]
[1000,"Реклама",9009,100000,90991,0.90991]
[]
[2000,"Офис оборудване",0,100000,100000,1]
[]
[3000,"Принтери",0,100000,100000,1]
[]
[4000,"Разходи по сървъри",0,100000,100000,1]
[]
[5000,"Материали",0,50000,50000,1]
[]
[6000,"Разходи по клиенти",0,25000,25000,1]
[]
[7000,"Компютри",30000,75000,45000,0.6]
[]
[8000,"Медицински план",0,65000,65000,1]
[]
[9000,"Строителни разходи",0,125000,125000,1]
[]
[10000,"Маркетинг",0,100000,100000,1]
[]
[11000,"Разходи за благотворителност",30000,250000,220000,0.88]
[]
[12000,"Спонсорство",12000,50000,38000,0.76]
[]
[null,"ВСИЧКО",81009,1140000,1058991,0.9289394736842105]

{"sheet":"Обобщение на месечните разходи","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Месечни разходи за 2005"]
[]
["Код в сч. книга","Наименование на сметка","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Реклама",750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,9009]
[]
[2000,"Офис оборудване",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Принтери",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Разходи по сървъри",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Материали",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Разходи по клиенти",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Компютри",2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,30000]
[]
[8000,"Медицински план",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Строителни разходи",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Маркетинг",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Разходи за благотворителност",2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,30000]
[]
[12000,"Спонсорство",1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000]
[]
[null,"Всичко",6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,81009]

{"sheet":"Изброени разходи","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Код в сч. книга","Дата на фактурата","Фактура #","Заявено от"," Сума ","Платец","Предназначение","Начин на разпространение","Дата на файла","Ключово поле"]
[1000,"2005-01-01",100,"Минко Минков",750.75,"Consolidated Messenger ","Програма за поща","\"Поща\"","2005-01-04","1000ммм-гг"]
[7000,"2005-01-15",101,"Андрей Лазаров",2500,"A. Datum Corporation ","2 настолни компютъра","Кредит","2005-01-20","7000ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]

{"sheet":"Разходи за благотворителност и ","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Код в сч. книга","Начало на заявка за чек","Заявено от"," Сума "," Сума за предишна година ","Платец","Използвано за","Проверено от","Категория","Начин на разпространение","Дата на файла","Ключово поле"]
[12000,"2005-01-20","Таня Манева",1000,0,"Училище за изящни изкуства ","Стипендии","Ким Ралс","Изкуства","Чек","2005-01-30","12000ммм-гг"]
[11000,"2005-02-15","Таня Манева",2500,0,"Играчки ","Общност","Антония Петрова","Общност","Чек","2005-03-01","11000ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]