{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Rozpočet na 18 období"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Rozpočet na 18 období","index":0,"n_rows":26,"n_cols":22,"rows_kept":26,"merged":[[0,1,1,4],[1,8,1,9],[27,1,27,21]]}
[null,"rozpočet společnosti"]
[{"$nulls":6},"POČÁTEČNÍ DATUM","2011-01-01","DÉLKA OBDOBÍ (VE DNECH)",null,14,"DATUM UKONČENÍ",{"$f":"TEXT(T5,\"dd.mm.rrrr\")","v":"26.08.2012"}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmmm\"))","v":"01-LEDEN"},{"$f":"UPPER(TEXT(C5+IntervalVeDnech,\"dd-mmmm\"))","v":"15-LEDEN"},"29-LEDEN","12-ÚNOR","26-ÚNOR","11-BŘEZEN","25-BŘEZEN","08-DUBEN","22-DUBEN","06-KVĚTEN","20-KVĚTEN","03-ČERVEN","17-ČERVEN","01-ČERVENEC","15-ČERVENEC","29-ČERVENEC","12-SRPEN","26-SRPEN","CELKEM","TREND"]
[null,"ČISTÝ PŘÍJEM",{"$f":"TabulkaPříjmů[[#Totals],[Týden 1]]-TabulkaVýdajů[[#Totals],[Týden 1]]","v":{"v":1750,"d":"1,750.00 Kč"}},{"$f":"TabulkaPříjmů[[#Totals],[Týden 2]]-TabulkaVýdajů[[#Totals],[Týden 2]]","v":{"v":2236,"d":"2,236.00 Kč"}},{"$f":"TabulkaPříjmů[[#Totals],[Týden 3]]-TabulkaVýdajů[[#Totals],[Týden 3]]","v":{"v":1442,"d":"1,442.00 Kč"}},{"$f":"TabulkaPříjmů[[#Totals],[Týden 4]]-TabulkaVýdajů[[#Totals],[Týden 4]]","v":{"v":2253,"d":"2,253.00 Kč"}},{"$f":"TabulkaPříjmů[[#Totals],[Týden 5]]-TabulkaVýdajů[[#Totals],[Týden 5]]","v":{"v":1533,"d":"1,533.00 Kč"}},{"$f":"TabulkaPříjmů[[#Totals],[Týden 6]]-TabulkaVýdajů[[#Totals],[Týden 6]]","v":{"v":1086,"d":"1,086.00 Kč"}},{"$f":"TabulkaPříjmů[[#Totals],[Týden 7]]-TabulkaVýdajů[[#Totals],[Týden 7]]","v":{"v":1594,"d":"1,594.00 Kč"}},{"$f":"TabulkaPříjmů[[#Totals],[Týden 8]]-TabulkaVýdajů[[#Totals],[Týden 8]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 9]]-TabulkaVýdajů[[#Totals],[Týden 9]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 10]]-TabulkaVýdajů[[#Totals],[Týden 10]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 11]]-TabulkaVýdajů[[#Totals],[Týden 11]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 12]]-TabulkaVýdajů[[#Totals],[Týden 12]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 13]]-TabulkaVýdajů[[#Totals],[Týden 13]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 14]]-TabulkaVýdajů[[#Totals],[Týden 14]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 15]]-TabulkaVýdajů[[#Totals],[Týden 15]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 16]]-TabulkaVýdajů[[#Totals],[Týden 16]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 17]]-TabulkaVýdajů[[#Totals],[Týden 17]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Týden 18]]-TabulkaVýdajů[[#Totals],[Týden 18]]","v":0},{"$f":"TabulkaPříjmů[[#Totals],[Celkem]]-TabulkaVýdajů[[#Totals],[Celkem]]","v":{"v":11894,"d":"11,894.00 Kč"}}]
[]
["Příjmy"]
[null,"POLOŽKA PŘÍJMŮ 1",{"v":3000,"d":"3,000.00 Kč"},{"v":3500,"d":"3,500.00 Kč"},{"v":2978,"d":"2,978.00 Kč"},{"v":3384,"d":"3,384.00 Kč"},{"v":2858,"d":"2,858.00 Kč"},{"v":2809,"d":"2,809.00 Kč"},{"v":3220,"d":"3,220.00 Kč"},{"$nulls":11},{"$f":"SUM(TabulkaPříjmů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":21749,"d":"21,749.00 Kč"}}]
[null,"POLOŽKA PŘÍJMŮ 2",{"v":1150,"d":"1,150.00"},{"v":1200,"d":"1,200.00"},{"v":1144,"d":"1,144.00"},{"v":1400,"d":"1,400.00"},{"v":1358,"d":"1,358.00"},{"v":1154,"d":"1,154.00"},{"v":1245,"d":"1,245.00"},{"$nulls":11},{"$f":"SUM(TabulkaPříjmů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":8651,"d":"8,651.00"}}]
[null,"POLOŽKA PŘÍJMŮ 3",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":392,"d":"392.00"},{"v":326,"d":"326.00"},{"v":381,"d":"381.00"},{"v":364,"d":"364.00"},{"v":315,"d":"315.00"},{"$nulls":11},{"$f":"SUM(TabulkaPříjmů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":2428,"d":"2,428.00"}}]
[null,"PŘÍJMY CELKEM",{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 1])","v":{"v":4450,"d":"4,450.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 2])","v":{"v":5050,"d":"5,050.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 3])","v":{"v":4514,"d":"4,514.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 4])","v":{"v":5110,"d":"5,110.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 5])","v":{"v":4597,"d":"4,597.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 6])","v":{"v":4327,"d":"4,327.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 7])","v":{"v":4780,"d":"4,780.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 8])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 9])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 10])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 11])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 12])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 13])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 14])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 15])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 16])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 17])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Týden 18])","v":0},{"$f":"SUBTOTAL(109,TabulkaPříjmů[Celkem])","v":{"v":32828,"d":"32,828.00 Kč"}}]
[]
["Výdaje"]
[null,"MZDY",{"v":1500,"d":"1,500.00 Kč"},{"v":1577,"d":"1,577.00 Kč"},{"v":1823,"d":"1,823.00 Kč"},{"v":1529,"d":"1,529.00 Kč"},{"v":1759,"d":"1,759.00 Kč"},{"v":1947,"d":"1,947.00 Kč"},{"v":1875,"d":"1,875.00 Kč"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":12010,"d":"12,010.00 Kč"}}]
[null,"NÁJEMNÉ",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":7000,"d":"7,000.00"}}]
[null,"ELEKTŘINA",{"v":40,"d":"40.00"},{"v":43,"d":"43.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":292,"d":"292.00"}}]
[null,"TELEFON",{"v":12,"d":"12.00"},{"v":11,"d":"11.00"},{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":11,"d":"11.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":91,"d":"91.00"}}]
[null,"INTERNET",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":105,"d":"105.00"}}]
[null,"VODNÉ",{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":79,"d":"79.00"}}]
[null,"PLYN",{"v":23,"d":"23.00"},{"v":27,"d":"27.00"},{"v":26,"d":"26.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":29,"d":"29.00"},{"v":21,"d":"21.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":175,"d":"175.00"}}]
[null,"ODVOZ ODPADU",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":28,"d":"28.00"}}]
[null,"KABELOVÁ TV",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":70,"d":"70.00"}}]
[null,"KANCELÁŘSKÉ POTŘEBY",{"v":25,"d":"25.00"},{"v":57,"d":"57.00"},{"v":68,"d":"68.00"},{"v":146,"d":"146.00"},{"v":125,"d":"125.00"},{"v":111,"d":"111.00"},{"v":132,"d":"132.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":664,"d":"664.00"}}]
[null,"POJIŠTĚNÍ",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":11},{"$f":"SUM(TabulkaVýdajů[[#This Row],[Týden 1]:[Týden 18]])","v":{"v":420,"d":"420.00"}}]
[null,"VÝDAJE CELKEM",{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 1])","v":{"v":2700,"d":"2,700.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 2])","v":{"v":2814,"d":"2,814.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 3])","v":{"v":3072,"d":"3,072.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 4])","v":{"v":2857,"d":"2,857.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 5])","v":{"v":3064,"d":"3,064.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 6])","v":{"v":3241,"d":"3,241.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 7])","v":{"v":3186,"d":"3,186.00 Kč"}},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 8])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 9])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 10])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 11])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 12])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 13])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 14])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 15])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 16])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 17])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Týden 18])","v":0},{"$f":"SUBTOTAL(109,TabulkaVýdajů[Celkem])","v":{"v":20934,"d":"20,934.00 Kč"}}]