{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["List1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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"}

{"sheet":"List1","index":0,"n_rows":31,"n_cols":28,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Dstum",0,"Platební bilance   ČR-VM","Kontrola","Zeman","Rychetský","Nykodým","Kůrka","Polák","Šihavý","Panzerhauer","Chaloupková","Škopková","Kočandrlová","Luhan","Růička","Weissová","Fikar","Jaroš","Pokorný","Tlustá","Hekrová","Honzík"]
[null,0]
[null,7000000,"42C406/2009  OSPha2 Weissová",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*B3","v":7000000}]
[null,124782500,"15C151/2012  OSPha2  Růžička   ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*B4","v":124782500}]
[null,7844653,"20C582/2009   OSPM VK  Kočandr",null,null,null,null,null,null,null,null,null,null,{"$f":"1*B5","v":7844653}]
[null,217698,"23C38/2013-10 OSPM/Fikar"]
[null,17659,"RWE_Kočandrlová_Luhan",null,null,null,null,null,null,null,null,null,null,null,7300]
[null,44241,"Vykonané exekuce (musí vrátit)"]
[null,169590,"Státní dluh  na jednoho "]
[null,6443,"palmáre  Honzík/Hekrová/Jaroš/Pokorný",{"$f":"SUM(E10:AB10)","v":6443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10/3","v":2147.6666666666665},null,null,{"$f":"B10/3","v":2147.6666666666665},{"$f":"B10/3","v":2147.6666666666665}]
[null,11496819,"19C28/98",{"$f":"SUM(E11:AB11)","v":11496819},{"$f":"B11/2","v":5748409.5},{"$f":"B11/2","v":5748409.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0,{"$f":"SUM(B2:B9)&\"  ( má dáti celkem)\"","v":"140076341  ( má dáti celkem)"},null,{"$f":"SUM(E2:E9)","v":0},0,0,0,0,0,0,0,0,7844653,7300,124782500,7000000,0,0,null,0,0,0,0,0,0,0,0]
[null,0,null,{"$f":"SUM(E21:AB21)","v":139634453}]
[null,0]
[null,{"$f":"-166534*0.79","v":-131561.86000000002},"120713  ČRMPMP"]
[null,{"$f":"-132438*0.79","v":-104626.02},"121018 ČRMSCR odškod"]
[null,{"$f":"-166534*0.79","v":-131561.86000000002},"140206 ČRMPMP náhrada mzdy "]
[null,{"$f":" - (7192*12*0.79+6463* DATEDIF(\"16.01.2013\",TODAY(),\"M\")*0.79)","v":-277516.73},"duchod vyplacený k dnešku"]
[null,0]
[null,0,{"$f":"SUM(B22:B27)&\" (dala celkem superčistě)\"","v":"-645266,47 (dala celkem superčistě)"}]
[]
[{"$f":"TODAY()","v":"2016-06-20"},{"$f":"SUM(B1:B29)","v":150934336.52999997},"Pohledávka vůči Vaší ČR k dnešnímu dni",null,{"$f":"SUM(E2:E29)","v":5748409.5},5748409.5,0,0,0,0,0,0,0,15689306,{"$f":"SUM(B31:N31)","v":178120461.52999997},{"$f":"SUM(P4:P29)","v":249565000},{"$f":"SUM(Q3:Q29)","v":14000000},{"$f":"SUM(R6:R29)","v":0},{"$f":"SUM(S10:S29)","v":2147.6666666666665},null,{"$f":"SUM(B31:S31)","v":619808070.72666657},{"$f":"SUM(V10:V29)","v":2147.6666666666665},{"$f":"SUM(W10:W29)","v":2147.6666666666665}]