{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["CENA ZA RENOVACI"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"CENA ZA RENOVACI","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[25,1,25,5],[26,1,26,5],[27,1,27,5]]}
[null,"LIST PRO VÝPOČET CENY ZA RENOVACI KUCHYNĚ"]
[]
[null,"Kategorie","Položky","Počet","Odhadovaná cena","Skutečná cena","Celková odhadovaná cena","Celková skutečná cena"]
[null,"Skříňky","Dolní skříňky: standardní sektorové (běžné metry)",25,{"v":5,"d":"5.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":125,"d":"125 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Skříňky","Horní skříňky: standardní sektorové (běžné metry)",25,{"v":3.5,"d":"3.50 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":87.5,"d":"88 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Úklid – spotřebiče","Myčka: standardní",1,{"v":250,"d":"250.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":250,"d":"250 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Úklid – spotřebiče","Drtič odpadu: standardní",1,{"v":175,"d":"175.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":175,"d":"175 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Vaření – spotřebiče","Sporák: standardní, vestavný",1,{"v":375,"d":"375.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":375,"d":"375 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Vaření – spotřebiče","Mikrovlnná trouba: standardní",1,{"v":300,"d":"300.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":300,"d":"300 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Pracovní deska","Umělý kámen (běžné metry)",23,{"v":10,"d":"10.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":230,"d":"230 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Dveře","Interiérové: dýhované, plné",1,{"v":65,"d":"65.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":65,"d":"65 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Doplňkové vybavení","Doplňkové vybavení: boiler, standardní",1,{"v":120,"d":"120.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":120,"d":"120 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Doplňkové vybavení","Doplňkové vybavení: dávkovač mýdla",1,{"v":40,"d":"40.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":40,"d":"40 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Baterie","Baterie: páková, standardní",1,{"v":130,"d":"130.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":130,"d":"130 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Podlaha","Plovoucí (čtvereční metry)",165,{"v":3.5,"d":"3.50 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":577.5,"d":"578 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Praní – spotřebiče","Pračka: standardní",1,{"v":500,"d":"500.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":500,"d":"500 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Praní – spotřebiče","Sušička: standardní",1,{"v":375,"d":"375.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":375,"d":"375 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Osvětlení","Osvětlení: bodové",4,{"v":35,"d":"35.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":140,"d":"140 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Lednice","Chladnička: samostatně stojící, luxusní",1,{"v":1200,"d":"1,200.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":1200,"d":"1,200 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Dřez","Nerezový dvoudřez, luxusní",1,{"v":125,"d":"125.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":125,"d":"125 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Odsavač par","Digestoř: napojená na odtah, standardní",1,{"v":180,"d":"180.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":180,"d":"180 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Zdi","Sádrokarton (metry čtvereční)",70,{"v":2,"d":"2.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":140,"d":"140 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Okna","Posuvné okno",2,{"v":120,"d":"120.00 Kč"},null,{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":240,"d":"240 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Jiné",{"$nulls":4},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Odhadovaná cena]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Data[[#This Row],[Počet]]*Data[[#This Row],[Skutečná cena]]","v":{"v":0,"d":"0 Kč"}}]
[null,"Celkem",null,null,{"$f":"SUBTOTAL(109,Data[Odhadovaná cena])","v":{"v":4014,"d":"4,014.00 Kč"}},{"$f":"SUBTOTAL(109,Data[Skutečná cena])","v":{"v":0,"d":"0.00 Kč"}},{"$f":"SUBTOTAL(109,Data[Celková odhadovaná cena])","v":{"v":5375,"d":"5,375.00 Kč"}},{"$f":"SUBTOTAL(109,Data[Celková skutečná cena])","v":{"v":0,"d":"0.00 Kč"}}]
[null,"Mezisoučet",{"$nulls":4},{"$f":"SUBTOTAL(109,Data[Celková odhadovaná cena])","v":{"v":5375,"d":"5,375.00 Kč"}},{"$f":"SUBTOTAL(109,Data[Celková skutečná cena])","v":{"v":0,"d":"0.00 Kč"}}]
[null,"Neočekávané náklady – 30 % navíc",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"1,612.50 Kč"}},{"$f":"H26*0.3","v":{"v":0,"d":"0.00 Kč"}}]
[null,"Celkem",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"6,987.50 Kč"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"0.00 Kč"}}]