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

{"sheet":"Бюджет за бизнес пътуване","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Бюджет за бизнес пътуване"]
[null,"Целеви бюджет за пътуването",null,{"v":2500,"d":"2,500.00 лв."},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 лв."}}]
[null,"Обща цена на пътуването",null,{"$f":"SUBTOTAL(9,Данни[Сума])","v":{"v":2369.3599999999997,"d":"2,369.36 лв."}},null,null,{"$f":"D2","v":{"v":2500,"d":"2,500.00 лв."}}]
[null,{"$f":"IF(D2>D3,\"Вие сте под бюджета с\",\"Вие сте над бюджета с\")","v":"Вие сте под бюджета с"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 лв."}}]
[null,"Артикул","Описание","Разходи","Количество","Сума","Бележки"]
[null,"Самолетни билети","Билети",{"v":300,"d":"300.00 лв."},1,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":300,"d":"300.00 лв."}}]
[null,"Самолетни билети","Билети",{"v":350,"d":"350.00 лв."},1,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":350,"d":"350.00 лв."}}]
[null,"Хотел","Стая",{"v":125,"d":"125.00 лв."},3,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":375,"d":"375.00 лв."}}]
[null,"Хотел","Стая",{"v":150,"d":"150.00 лв."},3,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":450,"d":"450.00 лв."}}]
[null,"Кола под наем","Цена на ден",{"v":52,"d":"52.00 лв."},6,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":312,"d":"312.00 лв."}}]
[null,"Газ","Цена за литър",{"v":1.74,"d":"1.74 лв."},14,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":24.36,"d":"24.36 лв."}}]
[null,"Развлечения","Сума",{"v":130,"d":"130.00 лв."},1,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":130,"d":"130.00 лв."}}]
[null,"Подаръци","Сума",{"v":85,"d":"85.00 лв."},1,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":85,"d":"85.00 лв."}}]
[null,"Разни","Сума",{"v":55,"d":"55.00 лв."},1,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":55,"d":"55.00 лв."}}]
[null,"Храна","Цена на ден",{"v":48,"d":"48.00 лв."},6,{"$f":"Данни[[#This Row],[Количество]]*Данни[[#This Row],[Разходи]]","v":{"v":288,"d":"288.00 лв."}}]
[null,"Общо",{"$nulls":3},{"$f":"SUBTOTAL(109,Данни[Сума])","v":{"v":2369.3599999999997,"d":"2,369.36 лв."}}]