{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Rozpočet pracovnej cesty"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Rozpočet pracovnej cesty","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[0,0,1,6]]}
["Rozpočet služobnej cesty"]
[]
[]
["Cieľový rozpočet cesty",{"v":37000,"d":"37,000.00 Sk"}]
[{"$nulls":6},"  Celkom"]
["Letenky","Celková cena lístkov",{"v":10000,"d":"10,000.00 Sk"},"na",1,"letenku (letenky)",{"$f":"(C6*E6)","v":{"v":10000,"d":"10,000.00 Sk"}}]
[null,"\"",{"v":12500,"d":"12,500.00 Sk"},"na",1,"letenku (letenky)",{"v":12500,"d":"12,500.00 Sk"}]
[null,"\"",0,"na",0,"letenku (letenky)",0]
["Hotel","Cena za noc",{"v":750,"d":"750.00 Sk"},"na",3,"noc (noci)",{"v":2250,"d":"2,250.00 Sk"}]
[null,"\"",{"v":820,"d":"820.00 Sk"},"na",3,"noc (noci)",{"v":2460,"d":"2,460.00 Sk"}]
[null,"\"",0,"na",0,"noc (noci)",0]
["Strava","Náklady na deň",{"v":480,"d":"480.00 Sk"},"na",6,"deň (dni)",{"v":2880,"d":"2,880.00 Sk"}]
["Prenájom motorového vozidla","Náklady na deň",{"v":520,"d":"520.00 Sk"},"na",6,"deň (dni)",{"v":3120,"d":"3,120.00 Sk"}]
["Pohonné hmoty","Cena za liter",{"v":30,"d":"30.00 Sk"},"na",18,"litrov",{"v":540,"d":"540.00 Sk"}]
["Zábava","Čiastka",{"v":1300,"d":"1,300.00 Sk"},null,14,null,{"$f":"(C15)","v":{"v":1300,"d":"1,300.00 Sk"}}]
["Darčeky","Čiastka",{"v":850,"d":"850.00 Sk"},{"$nulls":3},{"$f":"(C16)","v":{"v":850,"d":"850.00 Sk"}}]
["Rôzne výdavky","Čiastka",{"v":550,"d":"550.00 Sk"},{"$nulls":3},{"$f":"(C17)","v":{"v":550,"d":"550.00 Sk"}}]
[{"$nulls":3},"Celkové náklady na cestu",null,null,{"$f":"SUM(G6:G17)","v":{"v":36450,"d":"36,450.00 Sk"}}]
[{"$nulls":3},{"$f":"IF(B4>G18,\"Oproti rozpočtu ste utratili menej o\",\"Rozpočet ste prekročili o\")","v":"Oproti rozpočtu ste utratili menej o"},null,null,{"$f":"(B4-G18)","v":{"v":550,"d":"550.00 Sk"}}]