{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Mācību kluba budžets"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Mācību kluba budžets","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"Mācību kluba budžets"]
[null,"Ceļojuma izmaksas:",{"v":5000,"d":"5,000 EUR"},null,null,"Joprojām nepieciešamā summa:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"760 EUR"}}]
[null,"Ieņēmumi:",{"$f":"SUM(GadaIeņēmumi[Summa])","v":{"v":5550,"d":"5,550 EUR"}}]
[null,"Izdevumi:",{"$f":"SUM(GadaIzdevumi[Summa])","v":{"v":1310,"d":"1,310 EUR"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Gada ieņēmumi","Summa",null,null,"Gada izdevumi","Summa"]
[null,"Veicamie maksājumi",{"v":750,"d":"750 EUR"},null,null,"Papīrs skrejlapām",{"v":1000,"d":"1,000 EUR"}]
[null,"Līdzekļu vākšana",{"v":3500,"d":"3,500 EUR"},null,null,"Reklāma",{"v":200,"d":"200 EUR"}]
[null,"Ziedojumi",{"v":1000,"d":"1,000 EUR"},null,null,"Dekorācijas",{"v":90,"d":"90 EUR"}]
[null,"Citi",{"v":300,"d":"300 EUR"},null,null,"Citi",{"v":20,"d":"20 EUR"}]