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

{"sheet":"Rozpočet služební cesty","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[1,5,2,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Rozpočet služební cesty"]
[null,"Cílový rozpočet cesty",null,{"v":2500,"d":"2,500.00 Kč"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 Kč"}}]
[null,"Celkové náklady na cestu",null,{"$f":"SUBTOTAL(9,Data[Částka])","v":{"v":2369.3599999999997,"d":"2,369.36 Kč"}},null,null,{"$f":"D2","v":{"v":2500,"d":"2,500.00 Kč"}}]
[null,{"$f":"IF(D2>D3,\"Z rozpočtu vám zbývá ještě\",\"Rozpočet jste překročili o\")","v":"Z rozpočtu vám zbývá ještě"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 Kč"}}]
[null,"Položka","Popis","Cena","Množ.","Částka","Poznámky"]
[null,"Let","Letenky",{"v":300,"d":"300.00 Kč"},1,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":300,"d":"300.00 Kč"}}]
[null,"Let","Letenky",{"v":350,"d":"350.00 Kč"},1,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":350,"d":"350.00 Kč"}}]
[null,"Hotel","Pokoj",{"v":125,"d":"125.00 Kč"},3,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":375,"d":"375.00 Kč"}}]
[null,"Hotel","Pokoj",{"v":150,"d":"150.00 Kč"},3,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":450,"d":"450.00 Kč"}}]
[null,"Pronájem auta","Cena za den",{"v":52,"d":"52.00 Kč"},6,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":312,"d":"312.00 Kč"}}]
[null,"Benzin","Cena benzinu",{"v":1.74,"d":"1.74 Kč"},14,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":24.36,"d":"24.36 Kč"}}]
[null,"Zábava","Částka",{"v":130,"d":"130.00 Kč"},1,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":130,"d":"130.00 Kč"}}]
[null,"Dárky","Částka",{"v":85,"d":"85.00 Kč"},1,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":85,"d":"85.00 Kč"}}]
[null,"Různé","Částka",{"v":55,"d":"55.00 Kč"},1,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":55,"d":"55.00 Kč"}}]
[null,"Jídlo","Cena za den",{"v":48,"d":"48.00 Kč"},6,{"$f":"Data[[#This Row],[Množ.]]*Data[[#This Row],[Cena]]","v":{"v":288,"d":"288.00 Kč"}}]
[null,"Celkem",{"$nulls":3},{"$f":"SUBTOTAL(109,Data[Částka])","v":{"v":2369.3599999999997,"d":"2,369.36 Kč"}}]