{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Súhrn rozpočtu od začiatku roka","Mesačný súhrn výdavkov","Výdavky po položkách","Dobročinnosť a sponzorstvo"],"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":"Súhrn rozpočtu od začiatku roka","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Skutočnosť oproti rozpočtu od začiatku roka 2005"]
[]
["Kód hlavnej knihy","Názov účtu","Skutočnosť","Rozpočet","Zostávajúce (Sk)","Zostávajúce (%)"]
[]
[1000,"Reklama",750.75,100000,99249.25,0.9924925]
[]
[2000,"Kancelárske zariadenie",0,100000,100000,1]
[]
[3000,"Tlačiarne",0,100000,100000,1]
[]
[4000,"Náklady na server",0,100000,100000,1]
[]
[5000,"Spotrebný materiál",0,50000,50000,1]
[]
[6000,"Výdavky súvisiace s klientmi",0,25000,25000,1]
[]
[7000,"Počítače",2500,75000,72500,0.9666666666666667]
[]
[8000,"Zdravotné poistenie",0,65000,65000,1]
[]
[9000,"Náklady na budovy",0,125000,125000,1]
[]
[10000,"Marketing",0,100000,100000,1]
[]
[11000,"Dobročinnosť",2500,250000,247500,0.99]
[]
[12000,"Sponzorstvo",1000,50000,49000,0.98]
[]
[null,"CELKOM",6750.75,1140000,1133249.25,0.9940782894736843]

{"sheet":"Mesačný súhrn výdavkov","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Mesačné výdavky 2005"]
[]
["Kód hlavnej knihy","Názov účtu","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,"Reklama",750.75,0,0,0,0,0,0,0,0,0,0,0,750.75]
[]
[2000,"Kancelárske zariadenie",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Tlačiarne",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Náklady na server",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Spotrebný materiál",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Výdavky súvisiace s klientmi",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Počítače",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"Zdravotné poistenie",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Náklady na budovy",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Marketing",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Dobročinnosť",0,2500,0,0,0,0,0,0,0,0,0,0,2500]
[]
[12000,"Sponzorstvo",1000,0,0,0,0,0,0,0,0,0,0,0,1000]
[]
[null,"Celkom",4250.75,2500,0,0,0,0,0,0,0,0,0,0,6750.75]

{"sheet":"Výdavky po položkách","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kód hlavnej knihy","Dátum faktúry","Číslo faktúry","Vyžiadal"," Čiastka šeku ","Príjemca platby","Použitie šeku","Spôsob distribúcie","Dátum záznamu","Zostavené kľúčové pole"]
[1000,"2005-01-01",100,"Andrej Teller",750.75,"Zlúčená kuriérska služba ","Zasielateľ","Pošta","2005-01-04","1000Jan-rr"]
[7000,"2005-01-15",101,"Róbert Walter",2500,"Spoločnosť A. Datum ","2 stolné počítače","Kredit","2005-01-20","7000Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,"Jan-rr"]

{"sheet":"Dobročinnosť a sponzorstvo","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kód hlavnej knihy","Dátum požiadavky na šek","Vyžiadal"," Čiastka šeku "," Príspevok v predchádzajúcom roku ","Príjemca platby","Účel","Odpísal","Kategória","Spôsob distribúcie","Dátum záznamu","Zostavené kľúčové pole"]
[12000,"2005-01-20","Zuzana Trnavská",1000,0,"Výtvarná škola ","Štipendiá","Katarína Biela","Oddelenie umenia","Šek","2005-01-30","12000Jan-rr"]
[11000,"2005-02-15","Zuzana Trnavská",2500,0,"Hračky Wingtip ","Samospráva","Elena Vetrovská","Samospráva","Šek","2005-03-01","11000Feb-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-rr"]