{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["ŽÁCI SN +OBĚD + VE + II. VE"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"ŽÁCI SN +OBĚD + VE + II. VE","index":0,"n_rows":54,"n_cols":14,"rows_kept":54,"merged":[[0,0,0,8],[0,9,0,13],[1,0,1,8],[2,0,2,8],[3,0,3,8],[3,18,3,21],[4,0,4,8],[13,9,13,13]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"KALKULACE PRO ŽÁKY A STUDENTI OD 01.09.2022"]
[{"$nulls":9},"oběd vydávaný ve šj"]
[{"$nulls":9},"Kalkace plné ceny 1 oběda","7-10let","11-14let","15 a více let"]
[{"$nulls":9},"potraviny",{"v":27.6,"d":"27.60 Kč"},{"v":30.3,"d":"30.30 Kč"},{"v":33,"d":"33.00 Kč"}]
[{"$nulls":9},"ostatní náklady",{"v":28,"d":"28.00 Kč"},{"v":28,"d":"28.00 Kč"},{"v":28,"d":"28.00 Kč"}]
[{"$nulls":9},"vecná režie",{"v":16.5,"d":"16.50 Kč"},{"v":16.5,"d":"16.50 Kč"},{"v":16.5,"d":"16.50 Kč"}]
[{"$nulls":9},"zisk",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"}]
[{"$nulls":9},"celkem 1 oběd bez Dph",{"v":73.1,"d":"73.10 Kč"},{"v":75.8,"d":"75.80 Kč"},{"v":78.5,"d":"78.50 Kč"}]
[{"$nulls":9},"DPH 15%",{"v":10.964999999999998,"d":"10.97 Kč"},{"v":11.37,"d":"11.37 Kč"},{"v":11.775,"d":"11.78 Kč"}]
[{"$nulls":9},"celkem 1 oběd s Dph",{"v":84.065,"d":"84.07 Kč"},{"v":87.17,"d":"87.17 Kč"},{"v":90.275,"d":"90.28 Kč"}]
[{"$nulls":9},"PLNÁ CENA OBĚDA s Dph",{"v":84,"d":"84.00 Kč"},{"v":87,"d":"87.00 Kč"},{"v":90,"d":"90.00 Kč"}]
[{"$nulls":9},"Cena dotovaného oběda",{"v":32,"d":"32.00 Kč"},{"v":35,"d":"35.00 Kč"},{"v":38,"d":"38.00 Kč"}]
[]
[{"$nulls":9},"oběd vydávaný na Gymnáziu ( pouze pro žáky, zaměstnance a návštěvy Gymnázia ):"]
[{"$nulls":9},"Kalkace plné ceny 1 oběda","7-10let","11-14let","15 a více let"]
[{"$nulls":9},"potraviny",{"v":27.6,"d":"27.60 Kč"},{"v":30.3,"d":"30.30 Kč"},{"v":33,"d":"33.00 Kč"}]
[{"$nulls":9},"ostatní náklady",{"v":28,"d":"28.00 Kč"},{"v":28,"d":"28.00 Kč"},{"v":28,"d":"28.00 Kč"}]
[{"$nulls":9},"vecná režie",{"v":11.5,"d":"11.50 Kč"},{"v":11.5,"d":"11.50 Kč"},{"v":11.5,"d":"11.50 Kč"}]
[{"$nulls":9},"doprava",{"v":3,"d":"3.00 Kč"},{"v":3,"d":"3.00 Kč"},{"v":3,"d":"3.00 Kč"}]
[{"$nulls":9},"zisk",{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"},{"v":1,"d":"1.00 Kč"}]
[{"$nulls":9},"celkem 1 oběd bez Dph",{"v":71.1,"d":"71.10 Kč"},{"v":73.8,"d":"73.80 Kč"},{"v":76.5,"d":"76.50 Kč"}]
[{"$nulls":9},"DPH 15%",{"v":10.665,"d":"10.67 Kč"},{"v":11.069999999999999,"d":"11.07 Kč"},{"v":11.475,"d":"11.48 Kč"}]
[{"$nulls":9},"celkem 1 oběd s Dph",{"v":81.76499999999999,"d":"81.77 Kč"},{"v":84.86999999999999,"d":"84.87 Kč"},{"v":87.975,"d":"87.98 Kč"}]
[{"$nulls":9},"PLNÁ CENA OBĚDA s Dph",{"v":82,"d":"82.00 Kč"},{"v":85,"d":"85.00 Kč"},{"v":88,"d":"88.00 Kč"}]
[{"$nulls":9},"Cena dotovaného oběda",{"v":32,"d":"32.00 Kč"},{"v":35,"d":"35.00 Kč"},{"v":38,"d":"38.00 Kč"}]
[{"$nulls":9},"Cena oběda vydávaného na gymnáziu je ponížena z důvodu nižších nákladů na "]
[{"$nulls":9},"energie, které hradí gymnázium. "]
[]
[{"$nulls":9},"Kalkace plné ceny","snídaně","přesnídávka","sn + přesníd."]
[{"$nulls":9},"potraviny",{"v":17.3,"d":"17.30 Kč"},{"v":11.2,"d":"11.20 Kč"},{"v":28.5,"d":"28.50 Kč"}]
[{"$nulls":9},"ostatní náklady",{"v":8.3,"d":"8.30 Kč"},{"v":8.3,"d":"8.30 Kč"},{"v":16.6,"d":"16.60 Kč"}]
[{"$nulls":9},"vecná režie",{"v":5.9,"d":"5.90 Kč"},{"v":4,"d":"4.00 Kč"},{"v":9.9,"d":"9.90 Kč"}]
[{"$nulls":9},"zisk",{"v":1,"d":"1.00 Kč"},{"v":0.5,"d":"0.50 Kč"},{"v":1.5,"d":"1.50 Kč"}]
[{"$nulls":9},"celkem bez DPH",{"v":32.5,"d":"32.50 Kč"},{"v":24,"d":"24.00 Kč"},{"v":56.5,"d":"56.50 Kč"}]
[{"$nulls":9},"DPH 15%",{"v":4.875,"d":"4.88 Kč"},{"v":3.5999999999999996,"d":"3.60 Kč"},{"v":8.475,"d":"8.48 Kč"}]
[{"$nulls":9},"celkem s Dph",{"v":37.375,"d":"37.38 Kč"},{"v":27.6,"d":"27.60 Kč"},{"v":64.975,"d":"64.98 Kč"}]
[{"$nulls":9},"PLNÁ CENA s Dph",{"v":37,"d":"37.00 Kč"},{"v":28,"d":"28.00 Kč"},{"v":65,"d":"65.00 Kč"}]
[{"$nulls":9},"Cena dotovaná",{"v":20,"d":"20.00 Kč"},{"v":13,"d":"13.00 Kč"},{"v":33,"d":"33.00 Kč"}]
[]
[{"$nulls":9},"Kalkace plné ceny ","večeře","svačina","VE+SV","II. večeře"]
[{"$nulls":9},"potraviny",{"v":33,"d":"33.00 Kč"},{"v":11.4,"d":"11.40 Kč"},{"v":44.4,"d":"44.40 Kč"},{"v":17,"d":"17.00 Kč"}]
[{"$nulls":9},"ostatní náklady",{"v":28,"d":"28.00 Kč"},{"v":8.3,"d":"8.30 Kč"},{"v":36.3,"d":"36.30 Kč"},{"v":8.3,"d":"8.30 Kč"}]
[{"$nulls":9},"vecná režie",{"v":16.5,"d":"16.50 Kč"},{"v":3,"d":"3.00 Kč"},{"v":19.5,"d":"19.50 Kč"},{"v":3,"d":"3.00 Kč"}]
[{"$nulls":9},"zisk",{"v":1,"d":"1.00 Kč"},{"v":0.5,"d":"0.50 Kč"},{"v":1.5,"d":"1.50 Kč"},{"v":0.5,"d":"0.50 Kč"}]
[{"$nulls":9},"celkem bez DPH",{"v":78.5,"d":"78.50 Kč"},{"v":23.200000000000003,"d":"23.20 Kč"},{"v":101.7,"d":"101.70 Kč"},{"v":28.8,"d":"28.80 Kč"}]
[{"$nulls":9},"DPH 15%",{"v":11.775,"d":"11.78 Kč"},{"v":3.4800000000000004,"d":"3.48 Kč"},{"v":15.255,"d":"15.26 Kč"},{"v":4.32,"d":"4.32 Kč"}]
[{"$nulls":9},"celkem s Dph",{"v":90.275,"d":"90.28 Kč"},{"v":26.680000000000003,"d":"26.68 Kč"},{"v":116.95500000000001,"d":"116.96 Kč"},{"v":33.120000000000005,"d":"33.12 Kč"}]
[{"$nulls":9},"PLNÁ CENA s Dph",{"v":90,"d":"90.00 Kč"},{"v":27,"d":"27.00 Kč"},{"v":117,"d":"117.00 Kč"},{"v":28,"d":"28.00 Kč"}]
[{"$nulls":9},"Cena dotovaná ",{"v":38,"d":"38.00 Kč"},{"v":13,"d":"13.00 Kč"},{"v":51,"d":"51.00 Kč"},{"v":20,"d":"20.00 Kč"}]
[{"$nulls":9},"Žáci/studenti stravu konzumují přímo ve šj za státem dotovanou cenu, 1den "]
[{"$nulls":9},"nepřítomnosti ve škole si mají možnost stravu odebrat také za dotovanou cenu."]
[{"$nulls":9},"Od 2 dne nepřítomnosti ve škole je žák/student již veden jako cizí strávník"]
[{"$nulls":9},"za plnou cenu stravy. "]
[{"$nulls":9},"V Jaroměři dne 08.08.2022",null,null,"Balcarová Jana - ředitelka"]