{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Darba komandējuma budžets"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Darba komandējuma budžets","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,"Darba komandējuma budžets"]
[null,"Komandējuma mērķa budžets",null,{"v":2500,"d":"2,500.00 EUR"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 EUR"}}]
[null,"Komandējuma izdevumu kopsumma",null,{"$f":"SUBTOTAL(9,Dati[Summa])","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,\"Jūsu budžeta atlikums ir\",\"Jūsu budžeta pārtēriņš ir\")","v":"Jūsu budžeta atlikums ir"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 EUR"}}]
[null,"Vienums","Apraksts","Izmaksas","Daudz.","Summa","Piezīmes"]
[null,"Lidojums","Biļetes",{"v":300,"d":"300.00 EUR"},1,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":300,"d":"300.00 EUR"}}]
[null,"Lidojums","Biļetes",{"v":350,"d":"350.00 EUR"},1,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":350,"d":"350.00 EUR"}}]
[null,"Viesnīca","Telpa",{"v":125,"d":"125.00 EUR"},3,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":375,"d":"375.00 EUR"}}]
[null,"Viesnīca","Telpa",{"v":150,"d":"150.00 EUR"},3,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":450,"d":"450.00 EUR"}}]
[null,"Automašīnas noma","Izmaksas dienā",{"v":52,"d":"52.00 EUR"},6,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":312,"d":"312.00 EUR"}}]
[null,"Degviela","Viena litra degvielas izmaksas",{"v":1.74,"d":"1.74 EUR"},14,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":24.36,"d":"24.36 EUR"}}]
[null,"Izklaide","Summa",{"v":130,"d":"130.00 EUR"},1,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":130,"d":"130.00 EUR"}}]
[null,"Dāvanas","Daudzums",{"v":85,"d":"85.00 EUR"},1,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":85,"d":"85.00 EUR"}}]
[null,"Dažādi","Summa",{"v":55,"d":"55.00 EUR"},1,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":55,"d":"55.00 EUR"}}]
[null,"Pārtika","Izmaksas dienā",{"v":48,"d":"48.00 EUR"},6,{"$f":"Dati[[#This Row],[Daudz.]]*Dati[[#This Row],[Izmaksas]]","v":{"v":288,"d":"288.00 EUR"}}]
[null,"Kopsumma",{"$nulls":3},{"$f":"SUBTOTAL(109,Dati[Summa])","v":{"v":2369.3599999999997,"d":"2,369.36 EUR"}}]