{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Výdavky","Príjmy","Súhrn ziskov a strát"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"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":"Výdavky","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Rozpočet pre podujatie [názov podujatia]"]
["Výdavky"]
[null,null,null,null,null,"Odhadované","Skutočné"]
["Celkové výdavky",null,null,null,null,700,300]
[]
[null,"Odhadované","Skutočné",null,null,"Odhadované","Skutočné"]
["Miesto",null,null,null,"Občerstvenie"]
["Poplatky za prenájom miestnosti a priestorov",500,null,null,"Jedlo"]
["Personál",null,null,null,"Nápoje"]
["Vybavenie",null,null,null,"Obrusy"]
["Stoly a stoličky",null,null,null,"Personál a prepitné"]
["Celkom",500,0,null,"Celkom",0,0]
[]
["Dekorácia",null,null,null,"Program"]
["Kvetiny",200,300,null,"Účinkujúci"]
["Sviečky",null,null,null,"Reproduktory"]
["Osvetlenie",null,null,null,"Cestovné výdavky"]
["Balóny",null,null,null,"Hotel"]
["Papierové potreby",null,null,null,"Iné"]
["Celkom",200,300,null,"Celkom",0,0]
[]
["Propagácia",null,null,null,"Ceny"]
["Grafické práce",null,null,null,"Stuhy, medaily, trofeje"]
["Fotokopírovanie a tlač",null,null,null,"Dary"]
["Poštovné",null,null,null,"Celkom",0,0]
["Celkom",0,0]
[]
["Rôzne výdavky"]
["Telefón"]
["Preprava"]
["Papiernicky tovar"]
["Faxové služby"]
["Celkom",0,0]

{"sheet":"Príjmy","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Rozpočet pre podujatie [názov podujatia]"]
["Príjmy"]
[null,null,null,null,null,"Odhadované","Skutočné"]
["Celkový príjem",null,null,null,null,1936,1831]
[]
["Vstupné"]
["Odhadované","Skutočné",null,null,null,"Odhadované","Skutočné"]
[300,278,"Dospelí",5,null,1500,1390]
[197,195,"Deti",2,null,394,390]
[42,51,"Ostatní",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Reklamy v programe"]
[null,null,"Obálka",null,null,0,0]
[null,null,"Pol strany",null,null,0,0]
[null,null,"Štvrť strany",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Vystavovatelia/dodávatelia"]
[null,null,"Veľké stánky",null,null,0,0]
[null,null,"Stredne veľké stánky",null,null,0,0]
[null,null,"Malé stánky",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Predaj položiek"]
[null,null,"Položky po",null,null,0,0]
[null,null,"Položky po",null,null,0,0]
[null,null,"Položky po",null,null,0,0]
[null,null,"Položky po",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Súhrn ziskov a strát","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Rozpočet pre podujatie [názov podujatia]"]
["Súhrn ziskov a strát"]
[]
[]
[null,"Odhadované","Skutočné"]
["Celkový príjem",1936,1831]
["Celkové výdavky",700,300]
[]
["Celkový zisk (alebo strata)",1236,1531]