{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Varianta 21%","Varianta 15%"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Varianta 21%","index":0,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
{"$rows_empty":18}
["položka","druh","délka cm","šířka cm","síla cm","kusů","jedn.","celk.  jednotek","zákl. cena á jedn.","skutečná    cena          á  jedn. bez DPH","celk. cena bez DPH","celk. DPH 21%","celk. cena   vč. DPH 21%","položka","druh","délka bez přesahu","šířka bez přesahu","vzor"]
["schod",null,200,36,8,12,"bm",24,2500,3000,72000,10800,82800,"1",null,0,0]
["schod",null,200,46,8,2,"bm",4,1600,2453.3333333333335,9813.333333333334,1472,11285.333333333334]
["5 soklíky",null,0,5,1.4,1,"bm",0,0,0,0,0,0]
["6 květináč","atyp",0,50,4,8,"bm",0,1000,1666.6666666666667,0,0,0]
[]
["7 dlažba",null,40,40,0,80,"bm",0,125,166.66666666666666,0,0,0]
["8 demontáž dlažby",null,null,0,0,80,"bm",0,150,150,0,0,0]
[]
["9 demontáž nášlap",null,200,40,8,14,"bm",28,350,466.66666666666663,13066.666666666666,1959.9999999999982,15026.666666666664]
["10 montáž nášlap",null,200,40,8,14,"bm",28,550,733.3333333333333,20533.333333333332,3079.9999999999964,23613.33333333333]
["11 montáž podstupnice",null,0,0,0,1,"bm",0,0,0,0,0,0]
["12 řezání broušení",null,200,41,8.5,14,"bm",28,90,123,3444,516.5999999999999,3960.6]
[]
["13 stav.práce /izolace",null,0,0,0,1,"bm",0,2000,2000,0,0,0]
["14 montáž dlažby",null,0,0,8.5,0,"bm",0,200,200,0,0,0]
["15 spárování / tmelení",null,0,0,0,1,"bm",0,1500,1500,0,0,0]
[]
["16 lepidlo Sika",null,0,0,0,5,"bm",5,350,350,1750,262.4999999999998,2012.4999999999998]
["17 silikon / tmel",null,0,0,0,4,"bm",4,250,250,1000,150,1150]
["18 impregnace",null,0,0,0,5,"bm",5,750,750,3750,787.5,4537.5]
["19 doprava 3X",null,0,0,0,1,"km",60,200,200,12000,2520,14520]
["20 různé stav.práce",null,0,0,0,1,"km",0,15000,15000,0,0,0]
["21 pojištění",null,0,0,0,0,"km",0,6000,6000,0,0,0]
["+příplatek za pemrlování",null,0,0,0,1,"bm",14,250,250,3500,524.9999999999995,4024.9999999999995]
[]
["Celkem",{"$nulls":9},140857.3333333333,21548.59999999999,158905.93333333332]
[{"$nulls":11},43622.19999999998,158905.93333333332]

{"sheet":"Varianta 15%","index":1,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,0,39,12]],"flags":["formulas_cached_only"]}
{"$rows_empty":18}
["položka","druh","délka cm","šířka cm","síla cm","kusů","jedn.","celk.  jednotek","zákl. cena á jedn.","skutečná    cena          á  jedn. bez DPH","celk. cena bez DPH","celk. DPH 15%","celk. cena   vč. DPH 15%","položka","druh","délka bez přesahu","šířka bez přesahu","vzor"]
["1 nášlap",null,110,31,4,69,"bm",75.9,670,692.3333333333334,52548.100000000006,7882.2149999999965,60430.315,"1",null,0,0]
["2 podstupnice",null,0,11,3,0,"bm",0,0,0,0,0,0]
["3 nášlap",null,110,30,4,8,"bm",8.8,660,660,5808.000000000001,871.1999999999998,6679.200000000001]
["4 podstupnice",null,0,12,3,0,"bm",0,0,0,0,0,0]
["5 soklíky",null,3450,5,1.4,1,"bm",0,0,0,0,0,0]
["6",null,0,0,0,1,"bm",0,0,0,0,0,0]
["7",null,0,0,0,1,"bm",0,0,0,0,0,0]
[null,null,0,0,3,1,"bm",0,570,570,0,0,0]
[null,null,0,0,3,1,"bm",0,570,570,0,0,0]
["8",null,0,0,0,1,"bm",0,0,0,0,0,0]
["9",null,0,0,5,1,"bm",0,0,0,0,0,0]
["10 montáž nášlap",null,0,0,0,1,"bm",0,0,0,0,0,0]
["11 montáž podstupnice",null,0,0,0,1,"bm",0,0,0,0,0,0]
["12 lepidlo Sika",null,0,0,0,1,"bm",0,0,0,0,0,0]
["13 silikon",null,0,0,0,1,"bm",0,0,0,0,0,0]
["14 impregnace",null,0,0,0,1,"bm",12,750,750,9000,1350,10350]
["15 doprava 2X",null,0,0,0,1,"km",250,15,15,3750,562.5,4312.5]
["Celkem",{"$nulls":9},71106.1,10665.914999999994,81772.015]
[]
["           CELKOVÁ  CENA  DÍLA  BEZ  DPH:  0,0 - KČ\n       \n         \n\n         \n\n                                                                                                                                                                       \n   Cenovou nabídku vypracoval : p.  Havránek                                                                         Razítko a podpis\n"]