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

{"sheet":"Rozpočet služební cesty","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["Rozpočet služební cesty"]
[]
[]
[null,"Cílový rozpočet cesty",{"v":19000,"d":"19,000.00 CZK"}]
[{"$nulls":7},"  Celkem"]
[null,"Letenky","Celkové náklady na letenky",{"v":2000,"d":"2,000.00 CZK"},"za",1,"letenek",{"$f":"(D6*F6)","v":{"v":2000,"d":"2,000.00 CZK"}}]
[null,null,"\"",{"v":2750,"d":"2,750.00 CZK"},"za",1,"letenek",{"v":2750,"d":"2,750.00 CZK"}]
[null,null,"\"",{"v":0,"d":"0.00 CZK"},"za",0,"letenek",{"v":0,"d":"0.00 CZK"}]
[null,"Hotel","Cena za noc",{"v":750,"d":"750.00 CZK"},"za",3,"nocí",{"v":2250,"d":"2,250.00 CZK"}]
[null,null,"\"",{"v":820,"d":"820.00 CZK"},"za",3,"nocí",{"v":2460,"d":"2,460.00 CZK"}]
[null,null,"\"",{"v":0,"d":"0.00 CZK"},"za",0,"nocí",{"v":0,"d":"0.00 CZK"}]
[null,"Jídlo","Denní náklady",{"v":480,"d":"480.00 CZK"},"za",6,"dnů",{"v":2880,"d":"2,880.00 CZK"}]
[null,"Pronájem vozidla","Denní náklady",{"v":520,"d":"520.00 CZK"},"za",6,"dnů",{"v":3120,"d":"3,120.00 CZK"}]
[null,"Palivo","Cena za litr",{"v":24.04,"d":"24.04 CZK"},"za",10,"litrů",{"v":240.39999999999998,"d":"240.40 CZK"}]
[null,"Pohoštění","Částka",{"v":1300,"d":"1,300.00 CZK"},{"$nulls":3},{"$f":"(D15)","v":{"v":1300,"d":"1,300.00 CZK"}}]
[null,"Dary","Částka",{"v":850,"d":"850.00 CZK"},{"$nulls":3},{"$f":"(D16)","v":{"v":850,"d":"850.00 CZK"}}]
[null,"Různé","Částka",{"v":550,"d":"550.00 CZK"},{"$nulls":3},{"$f":"(D17)","v":{"v":550,"d":"550.00 CZK"}}]
[{"$nulls":4},"Celkové náklady na cestu",null,null,{"$f":"SUM(H6:H17)","v":{"v":18400.4,"d":"18,400.40 CZK"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Nevyčerpali jste rozpočet o\",\"Překročili jste rozpočet o\")","v":"Nevyčerpali jste rozpočet o"},null,null,{"$f":"(C4-H18)","v":{"v":599.5999999999985,"d":"599.60 CZK"}}]