{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Zadávání dat","Výkaz o prodeji","Prognóza prodeje"],"not_rendered":{"charts":5,"defined_names":8,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Zadávání dat","index":0,"n_rows":24,"n_cols":17,"rows_kept":24}
[{"$nulls":9},{"$f":"365*2","v":730}]
[null,"MĚSÍČNÍ  VÝKAZZADÁVÁNÍ DAT"]
[{"$nulls":11},"CELKEM",null,null,"PROGNÓZA"]
[]
[null,"DATUM","SPOLEČNOST","PRODEJ","PLÁNOVANÉ","NÁKLADY","VÝNOSY","MĚSÍC","ČTVRTLETÍ","ROK","Č. MĚSÍCE (SKRÝT)","MĚSÍC ","ČTVRTLETÍ ","ROK ","MĚSÍC  ","ČTVRTLETÍ  ","ROK  "]
[null,{"$f":"40657+(365*2)","v":"2013-04-23"},"A. Datum, a.s.",{"v":6400,"d":"6,400.00 Kč"},{"v":6200,"d":"6,200.00 Kč"},{"v":4450,"d":"4,450.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1950,"d":"1,950.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B6),MONTH('Zadávání dat'!$B6),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H6),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B6)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":4},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":14600,"d":"14,600.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":14600,"d":"14,600.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40659+(365*2)","v":"2013-04-25"},"Contoso Pharma, a.s.",{"v":8200,"d":"8,200.00 Kč"},{"v":8000,"d":"8,000.00 Kč"},{"v":6400,"d":"6,400.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1800,"d":"1,800.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B7),MONTH('Zadávání dat'!$B7),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H7),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B7)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":4},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":14600,"d":"14,600.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":14600,"d":"14,600.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40671+(365*2)","v":"2013-05-07"},"Consolidated Messenger, s.r.o.",{"v":4400,"d":"4,400.00 Kč"},{"v":4200,"d":"4,200.00 Kč"},{"v":2600,"d":"2,600.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1800,"d":"1,800.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B8),MONTH('Zadávání dat'!$B8),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H8),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B8)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":5},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":21800,"d":"21,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":28999.999999999996,"d":"29,000.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"Proseware, s.r.o.",{"v":5400,"d":"5,400.00 Kč"},{"v":5500,"d":"5,500.00 Kč"},{"v":4500,"d":"4,500.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":900,"d":"900.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B9),MONTH('Zadávání dat'!$B9),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H9),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B9)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":5},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":21800,"d":"21,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":29000,"d":"29,000.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"Škola výtvarného umění",{"v":5800,"d":"5,800.00 Kč"},{"v":6000,"d":"6,000.00 Kč"},{"v":4500,"d":"4,500.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1300,"d":"1,300.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B10),MONTH('Zadávání dat'!$B10),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H10),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B10)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":5},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":21800,"d":"21,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":29000,"d":"29,000.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40693+(365*2)","v":"2013-05-29"},"Trey Research",{"v":6200,"d":"6,200.00 Kč"},{"v":6000,"d":"6,000.00 Kč"},{"v":4500,"d":"4,500.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1700,"d":"1,700.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B11),MONTH('Zadávání dat'!$B11),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H11),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B11)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":5},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":21800,"d":"21,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":29000,"d":"29,000.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40705+(365*2)","v":"2013-06-10"},"A. Datum, a.s.",{"v":6900,"d":"6,900.00 Kč"},{"v":7500,"d":"7,500.00 Kč"},{"v":5400,"d":"5,400.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1500,"d":"1,500.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B12),MONTH('Zadávání dat'!$B12),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H12),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B12)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":6},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":14400,"d":"14,400.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":21600.000000000004,"d":"21,600.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40716+(365*2)","v":"2013-06-21"},"Contoso Pharma, a.s.",{"v":7500,"d":"7,500.00 Kč"},{"v":7200,"d":"7,200.00 Kč"},{"v":6500,"d":"6,500.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1000,"d":"1,000.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B13),MONTH('Zadávání dat'!$B13),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H13),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Čtvrtletí 2"}},{"$f":"YEAR('Zadávání dat'!$B13)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":6},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":14400,"d":"14,400.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":17950,"d":"17,950.00 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":50800,"d":"50,800.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40731+(365*2)","v":"2013-07-06"},"Consolidated Messenger, s.r.o.",{"v":8700,"d":"8,700.00 Kč"},{"v":8500,"d":"8,500.00 Kč"},{"v":7250,"d":"7,250.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1450,"d":"1,450.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B14),MONTH('Zadávání dat'!$B14),1)","v":"2013-07-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H14),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Čtvrtletí 3"}},{"$f":"YEAR('Zadávání dat'!$B14)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":7},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":8700,"d":"8,700.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":49100,"d":"49,100.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":10776.470588235294,"d":"10,776.47 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":47400,"d":"47,400.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40761+(365*2)","v":"2013-08-05"},"Proseware, s.r.o.",{"v":8500,"d":"8,500.00 Kč"},{"v":8300,"d":"8,300.00 Kč"},{"v":7100,"d":"7,100.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1400,"d":"1,400.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B15),MONTH('Zadávání dat'!$B15),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H15),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Čtvrtletí 3"}},{"$f":"YEAR('Zadávání dat'!$B15)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":8},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":16400,"d":"16,400.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":49100,"d":"49,100.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":12455.862068965516,"d":"12,455.86 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":47400,"d":"47,400.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40775+(365*2)","v":"2013-08-19"},"Škola výtvarného umění",{"v":7900,"d":"7,900.00 Kč"},{"v":7700,"d":"7,700.00 Kč"},{"v":6600,"d":"6,600.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1300,"d":"1,300.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B16),MONTH('Zadávání dat'!$B16),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H16),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Čtvrtletí 3"}},{"$f":"YEAR('Zadávání dat'!$B16)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":8},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":16400,"d":"16,400.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":49100,"d":"49,100.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":13667.567567567567,"d":"13,667.57 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":47400.00000000001,"d":"47,400.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40791+(365*2)","v":"2013-09-04"},"Trey Research",{"v":9100,"d":"9,100.00 Kč"},{"v":8900,"d":"8,900.00 Kč"},{"v":7900,"d":"7,900.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1200,"d":"1,200.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B17),MONTH('Zadávání dat'!$B17),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H17),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Čtvrtletí 3"}},{"$f":"YEAR('Zadávání dat'!$B17)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":9},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":24000,"d":"24,000.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":49100,"d":"49,100.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":17651.666666666668,"d":"17,651.67 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":47400,"d":"47,400.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40807+(365*2)","v":"2013-09-20"},"Contoso Pharma, a.s.",{"v":5600,"d":"5,600.00 Kč"},{"v":5800,"d":"5,800.00 Kč"},{"v":4500,"d":"4,500.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1100,"d":"1,100.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B18),MONTH('Zadávání dat'!$B18),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H18),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Čtvrtletí 3"}},{"$f":"YEAR('Zadávání dat'!$B18)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":9},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":24000,"d":"24,000.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":49100,"d":"49,100.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":19877.911646586344,"d":"19,877.91 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":47400,"d":"47,400.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40812+(365*2)","v":"2013-09-25"},"Consolidated Messenger, s.r.o.",{"v":9300,"d":"9,300.00 Kč"},{"v":9100,"d":"9,100.00 Kč"},{"v":7500,"d":"7,500.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1800,"d":"1,800.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B19),MONTH('Zadávání dat'!$B19),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H19),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Čtvrtletí 3"}},{"$f":"YEAR('Zadávání dat'!$B19)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":9},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":24000,"d":"24,000.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":49100,"d":"49,100.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":21138.050314465407,"d":"21,138.05 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":47400,"d":"47,400.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40832+(365*2)","v":"2013-10-15"},"Proseware, s.r.o.",{"v":8800,"d":"8,800.00 Kč"},{"v":9350,"d":"9,350.00 Kč"},{"v":7100,"d":"7,100.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1700,"d":"1,700.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B20),MONTH('Zadávání dat'!$B20),1)","v":"2013-10-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H20),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Čtvrtletí 4"}},{"$f":"YEAR('Zadávání dat'!$B20)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":10},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":8800,"d":"8,800.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":43900,"d":"43,900.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":17951.74418604651,"d":"17,951.74 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":43258.139534883725,"d":"43,258.14 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40853+(365*2)","v":"2013-11-05"},"Škola výtvarného umění",{"v":9100,"d":"9,100.00 Kč"},{"v":9200,"d":"9,200.00 Kč"},{"v":7850,"d":"7,850.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1250,"d":"1,250.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B21),MONTH('Zadávání dat'!$B21),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H21),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Čtvrtletí 4"}},{"$f":"YEAR('Zadávání dat'!$B21)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":11},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":25600,"d":"25,600.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":43900,"d":"43,900.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":20556.130108423687,"d":"20,556.13 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":42312.90322580645,"d":"42,312.90 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40874+(365*2)","v":"2013-11-26"},"Trey Research",{"v":9000,"d":"9,000.00 Kč"},{"v":10000,"d":"10,000.00 Kč"},{"v":7575,"d":"7,575.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1425,"d":"1,425.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B22),MONTH('Zadávání dat'!$B22),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H22),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Čtvrtletí 4"}},{"$f":"YEAR('Zadávání dat'!$B22)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":11},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":25600,"d":"25,600.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":43900,"d":"43,900.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":21997.139141742522,"d":"21,997.14 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":41811.11111111111,"d":"41,811.11 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40878+(365*2)","v":"2013-11-30"},"Trey Research",{"v":7500,"d":"7,500.00 Kč"},{"v":8000,"d":"8,000.00 Kč"},{"v":5850,"d":"5,850.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1650,"d":"1,650.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B23),MONTH('Zadávání dat'!$B23),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H23),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Čtvrtletí 4"}},{"$f":"YEAR('Zadávání dat'!$B23)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":11},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":25600,"d":"25,600.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":43900,"d":"43,900.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":22917.63452317528,"d":"22,917.63 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":41500,"d":"41,500.00 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]
[null,{"$f":"40889+(365*2)","v":"2013-12-11"},"Contoso Pharma, a.s.",{"v":9500,"d":"9,500.00 Kč"},{"v":9200,"d":"9,200.00 Kč"},{"v":8500,"d":"8,500.00 Kč"},{"$f":"tblData[[#This Row],[PRODEJ]]-tblData[[#This Row],[NÁKLADY]]","v":{"v":1000,"d":"1,000.00 Kč"}},{"$f":"DATE(YEAR('Zadávání dat'!$B24),MONTH('Zadávání dat'!$B24),1)","v":"2013-12-01"},{"$f":"LOOKUP(MONTH('Zadávání dat'!$H24),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Čtvrtletí 4"}},{"$f":"YEAR('Zadávání dat'!$B24)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATUM]])","v":12},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&EOMONTH(tblData[[#This Row],[DATUM]],-1)+1,tblData[DATUM],\"<=\"&EOMONTH(tblData[[#This Row],[DATUM]],0))","v":{"v":9500,"d":"9,500.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31),tblData[ČTVRTLETÍ],tblData[[#This Row],[ČTVRTLETÍ]])","v":{"v":43900,"d":"43,900.00 Kč"}},{"$f":"SUMIFS(tblData[PRODEJ],tblData[DATUM],\">=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),1,1),tblData[DATUM],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATUM]]),12,31))","v":{"v":143800,"d":"143,800.00 Kč"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATUM]])=12,13,MONTH(tblData[[#This Row],[DATUM]])+1)),\"\")","v":{"v":20504.31472081218,"d":"20,504.31 Kč"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[ČTVRTLETÍ]]=4,5,tblData[[#This Row],[ČTVRTLETÍ]]+1)),\"\")","v":{"v":41288.23529411765,"d":"41,288.24 Kč"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ROK]]+1),\"\")","v":{"v":143800,"d":"143,800.00 Kč"}}]

{"sheet":"Výkaz o prodeji","index":1,"n_rows":28,"n_cols":6,"rows_kept":28}
[]
[null,"MĚSÍČNÍ VÝKAZ SESTAVA PRODEJE"]
[]
[]
[null,"ROK","ČTVRTLETÍ","MĚSÍC","SPOLEČNOST","PRODEJ CELKEM"]
[null,2013,{"v":2,"d":"Čtvrtletí 2"},"2013-04-01","A. Datum, a.s.",{"v":6400,"d":"6,400.00 Kč"}]
[{"$nulls":4},"Contoso Pharma, a.s.",{"v":8200,"d":"8,200.00 Kč"}]
[{"$nulls":3},"2013-05-01","Consolidated Messenger, s.r.o.",{"v":4400,"d":"4,400.00 Kč"}]
[{"$nulls":4},"Proseware, s.r.o.",{"v":5400,"d":"5,400.00 Kč"}]
[{"$nulls":4},"Škola výtvarného umění",{"v":5800,"d":"5,800.00 Kč"}]
[{"$nulls":4},"Trey Research",{"v":6200,"d":"6,200.00 Kč"}]
[{"$nulls":3},"2013-06-01","A. Datum, a.s.",{"v":6900,"d":"6,900.00 Kč"}]
[{"$nulls":4},"Contoso Pharma, a.s.",{"v":7500,"d":"7,500.00 Kč"}]
[null,null,"Čtvrtletí 2 Celkem",null,null,{"v":50800,"d":"50,800.00 Kč"}]
[null,null,{"v":3,"d":"Čtvrtletí 3"},"2013-07-01","Consolidated Messenger, s.r.o.",{"v":8700,"d":"8,700.00 Kč"}]
[{"$nulls":3},"2013-08-01","Proseware, s.r.o.",{"v":8500,"d":"8,500.00 Kč"}]
[{"$nulls":4},"Škola výtvarného umění",{"v":7900,"d":"7,900.00 Kč"}]
[{"$nulls":3},"2013-09-01","Consolidated Messenger, s.r.o.",{"v":9300,"d":"9,300.00 Kč"}]
[{"$nulls":4},"Contoso Pharma, a.s.",{"v":5600,"d":"5,600.00 Kč"}]
[{"$nulls":4},"Trey Research",{"v":9100,"d":"9,100.00 Kč"}]
[null,null,"Čtvrtletí 3 Celkem",null,null,{"v":49100,"d":"49,100.00 Kč"}]
[null,null,{"v":4,"d":"Čtvrtletí 4"},"2013-10-01","Proseware, s.r.o.",{"v":8800,"d":"8,800.00 Kč"}]
[{"$nulls":3},"2013-11-01","Škola výtvarného umění",{"v":9100,"d":"9,100.00 Kč"}]
[{"$nulls":4},"Trey Research",{"v":16500,"d":"16,500.00 Kč"}]
[{"$nulls":3},"2013-12-01","Contoso Pharma, a.s.",{"v":9500,"d":"9,500.00 Kč"}]
[null,null,"Čtvrtletí 4 Celkem",null,null,{"v":43900,"d":"43,900.00 Kč"}]
[null,"2013 Celkem",{"$nulls":3},{"v":143800,"d":"143,800.00 Kč"}]
[null,"Celkový součet",{"$nulls":3},{"v":143800,"d":"143,800.00 Kč"}]

{"sheet":"Prognóza prodeje","index":2,"n_rows":43,"n_cols":10,"rows_kept":43}
[]
[null,"MĚSÍČNÍ  VÝKAZPROGNÓZA PRODEJE"]
[null,{"$f":"\"DNEŠNÍ DATUM: \"&UPPER(TEXT(TODAY(),\"d.mmmm.rrrr\"))","v":"DNEŠNÍ DATUM: 29.ŘÍJEN.2012"},null,{"$f":"--TRIM(RIGHT(B3,LEN(B3)-FIND(\":\",B3)))","v":"2012-10-29"}]
[]
[null,"TENTO MĚSÍC","SKUTEČNÉ","PLÁNOVANÉ","ODCHYLKA","%","STAV K DATU","PLÁN K DATU","ODCHYLKA K DATU","% K DATU"]
[null,"Množství",{"$f":"COUNTIF('Zadávání dat'!$B$6:$B$24,\">=\"&DATE(pRok,MONTH(pDatum),1))-COUNTIF('Zadávání dat'!$B$6:$B$24,\">\"&EOMONTH(pDatum,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblData[DATUM],\"<=\"&EOMONTH(pDatum,0))","v":0}]
[null,"Prodej",{"$f":"SUMIF(tblData[DATUM],\">=\"&DATE(pRok,MONTH(pDatum),1),tblData[PRODEJ])-SUMIF(tblData[DATUM],\">\"&EOMONTH(pDatum,0),tblData[PRODEJ])","v":{"v":0,"d":"0.00 Kč"}},{"$f":"SUMIF('Zadávání dat'!$B$6:$B$24,\">=\"&DATE(pRok,MONTH(pDatum),1),'Zadávání dat'!$E$6:$E$24)-SUMIF('Zadávání dat'!$B$6:$B$24,\">\"&EOMONTH(pDatum,0),'Zadávání dat'!$E$6:$E$24)","v":{"v":0,"d":"0.00 Kč"}},{"$f":"D7-C7","v":{"v":0,"d":"0.00 Kč"}},{"$f":"IFERROR(D7/C7,\"-\")","v":"-"},{"$f":"SUMIF(tblData[DATUM],\"<=\"&EOMONTH(pDatum,0),tblData[PRODEJ])","v":{"v":0,"d":"0.00 Kč"}},{"$f":"SUMIF(tblData[DATUM],\"<=\"&EOMONTH(pDatum,0),tblData[PLÁNOVANÉ])","v":{"v":0,"d":"0.00 Kč"}},{"$f":"H7-G7","v":{"v":0,"d":"0.00 Kč"}},{"$f":"IFERROR(H7/G7,\"\")","v":""}]
[null,"Výnosy",{"$f":"(SUMIF(tblData[DATUM],\">=\"&DATE(pRok,MONTH(pDatum),1),tblData[PRODEJ])-SUMIF(tblData[DATUM],\">\"&EOMONTH(pDatum,0),tblData[PRODEJ]))-(SUMIF(tblData[DATUM],\">=\"&DATE(pRok,MONTH(pDatum),1),tblData[NÁKLADY])-SUMIF(tblData[DATUM],\">\"&EOMONTH(pDatum,0),tblData[NÁKLADY]))","v":{"v":0,"d":"0.00 Kč"}},{"$f":"(SUMIF('Zadávání dat'!$B$6:$B$24,\">=\"&DATE(pRok,MONTH(pDatum),1),'Zadávání dat'!$E$6:$E$24)-SUMIF('Zadávání dat'!$B$6:$B$24,\">\"&EOMONTH(pDatum,0),'Zadávání dat'!$E$6:$E$24))-(SUMIF('Zadávání dat'!$B$6:$B$24,\">=\"&DATE(pRok,MONTH(pDatum),1),'Zadávání dat'!$F$6:$F$24)-SUMIF('Zadávání dat'!$B$6:$B$24,\">\"&EOMONTH(pDatum,0),'Zadávání dat'!$F$6:$F$24))","v":{"v":0,"d":"0.00 Kč"}},{"$f":"D8-C8","v":{"v":0,"d":"0.00 Kč"}},{"$f":"IFERROR(D8/C8,\"-\")","v":"-"},{"$f":"SUMIF('Zadávání dat'!$B$6:$B$24,\"<=\"&EOMONTH(pDatum,0),'Zadávání dat'!$F$6:$F$24)","v":{"v":0,"d":"0.00 Kč"}},{"$f":"SUMIF(tblData[DATUM],\"<=\"&EOMONTH(pDatum,0),tblData[NÁKLADY])","v":{"v":0,"d":"0.00 Kč"}},{"$f":"H8-G8","v":{"v":0,"d":"0.00 Kč"}},{"$f":"IFERROR(H8/G8,\"\")","v":""}]
[null,"Marže",{"$f":"IFERROR(C8/C7,\"-\")","v":"-"},{"$f":"IFERROR(D8/D7,\"-\")","v":"-"},null,{"$f":"IFERROR(F8/F7,\"-\")","v":"-"},{"$f":"IFERROR(G8/G7,\"\")","v":""},{"$f":"IFERROR(H8/H7,\"\")","v":""},null,{"$f":"IFERROR(J8/J7,\"\")","v":""}]
[null,"Počet objednávek",{"$f":"COUNTIF(tblData[DATUM],\">=\"&DATE(pRok,MONTH(pDatum),1))-COUNTIF(tblData[DATUM],\">\"&EOMONTH(pDatum,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblData[DATUM],\">\"&EOMONTH(pDatum,0))","v":19}]
[null,"Průměrná hodnota objednávky",{"$f":"IFERROR(C7/C10,\"-\")","v":"-"},{"$nulls":3},{"$f":"IFERROR(G7/G10,\"-\")","v":{"v":0,"d":"0.00 Kč"}}]
[]
[null,"PROGNÓZA",null,"PŘÍŠTÍ MĚSÍC",null,"PŘÍŠTÍ ČTVRTLETÍ",null,null,"PŘÍŠTÍ ROK"]
[null,"Prodej",null,{"$f":"TREND(tblData[[MĚSÍC ]],tblData[Č. MĚSÍCE (SKRÝT)],IF(MONTH(pDatum)=12,13,MONTH(pDatum)+1))","v":{"v":19802.70727580372,"d":"19,802.71 Kč"}},null,{"$f":"TREND(tblData[[ČTVRTLETÍ ]],tblData[Č. MĚSÍCE (SKRÝT)],IF(MONTH(pDatum)=12,13,MONTH(pDatum)+1))","v":{"v":45107.44500846024,"d":"45,107.45 Kč"}},null,null,{"$f":"TREND(tblData[[ROK ]],tblData[Č. MĚSÍCE (SKRÝT)],IF(MONTH(pDatum)=12,13,MONTH(pDatum)+1))","v":{"v":143800,"d":"143,800.00 Kč"}}]
[]
[null,"HISTORIE PRODEJE"]
{"$rows_empty":13}
[null,"MĚSÍČNÍ PROGNÓZA",{"$nulls":3},"ČTVRTLETNÍ PROGNÓZA"]
{"$rows_empty":7}
[null,"ROČNÍ PROGNÓZA",{"$nulls":3},"FLUKTUACE VÝNOSŮ"]
[]
[]
[]
[]
[{"$nulls":9}," "]