{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["vaňa"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"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","formulas":"cached_only"}

{"sheet":"vaňa","index":0,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[32,0,32,5],[30,0,30,5],[22,0,22,5],[1,2,1,3],[1,4,1,5],[24,0,24,5],[26,0,26,5],[37,0,37,5],[0,0,0,5],[3,0,3,5],[8,0,8,5],[11,0,11,5],[13,0,13,5],[17,0,17,5],[19,0,19,5],[28,0,28,5],[34,0,34,5]],"flags":["formulas_cached_only"]}
["Výpočet nákladov na rekonštrukciu kúpeľne"]
["Položky","Množstvo","Náklady na položku (Sk)",null,"Celkové náklady (Sk)"]
[null,null,"Odhadované","Skutočné","Odhadované","Skutočné"]
["Vaňa/Sprcha"]
["Vaňa: liatinová, 170 cm, štandardná",1,4500,null,4500,0]
["Dvere na sprche: kĺbové, štandardné",1,2600,null,2600,0]
["Nástavec na sprchu: štandardný",1,1400,null,1400,0]
["Vaňová stena: štandardná",1,2800,null,2800,0]
["Skrinky"]
["Skrinka: 60 cm, luxusná",1,3300,null,3300,0]
["Skrinka: 80 cm, štandardná",2,2250,null,4500,0]
["Pult"]
["Keramická dlažba: luxusná\n(množstvo v m2)",2,900,null,1800,0]
["Batérie"]
["Vaňová batéria: štandardná",1,3400,null,3400,0]
["Sprchová batéria: páková, štandardná",1,4200,null,4200,0]
["Umývadlová batéria: štandardná",1,2350,null,2350,0]
["Podlaha"]
["Keramická dlažba: štandardná\n(množstvo v m2)",10,1100,null,11000,0]
["Príslušenstvo"]
["Stojan na uteráky: štandardný",2,750,null,1500,0]
["Držiak",1,300,null,300,0]
["Osvetlenie"]
["Zabudované svetlá: štandardné",4,1180,null,4720,0]
["Umývadlá"]
["Umývadlo: štandardné",2,2200,null,4400,0]
["Toaleta/Bidet"]
["Toaleta: štandardná",1,3200,null,3200,0]
["Ventilácia"]
["Odsávací ventilátor: štandardný",1,1450,null,1450,0]
["Steny"]
["Dekoratívna tapeta: luxusná\n(množstvo v m2)",4,900,null,3600,0]
["Okná"]
["Drevené rámovanie: luxusné",2,3800,null,7600,0]
["Ostatné"]
[null,null,null,null,0,0]
["Medzisúčet",null,null,null,68620,0]
["Neočakávané náklady"]
["Pripočítať 30%",null,null,null,20586,0]
["Celkové náklady",null,null,null,89206,0]