{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["př.č.1 - Tkalci","př.č.2 - Brašnáři","př.č.3 - Zahradníci","př.č.4 - Šití","př.č.5 - Elektro","př.č.6 - Celkové shrnutí","př.č.7 - Sazby pro výpočet"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"př.č.1 - Tkalci","index":0,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[8,0,8,13],[9,0,10,0],[9,1,9,2],[9,3,9,4],[9,5,9,6],[9,7,9,8],[9,9,9,10],[10,1,10,2],[10,3,10,4],[10,5,10,6],[10,7,10,8],[12,0,12,10],[13,0,14,0],[13,1,13,2],[13,3,13,4],[13,5,13,6],[13,7,13,8],[13,9,13,10],[14,1,14,2],[14,3,14,4],[14,5,14,6],[14,7,14,8]],"flags":["formulas_cached_only"]}
["31-57-E/01 - Textilní a oděvní výroba, zaměření tkalcovské práce - F",{"$nulls":12},"př. č. 1"]
["místnost","plocha",null,"započteno","cena nájmu za m2/rok","nájem celkem v Kč","označení místnosti","umístění","výška",null,"kubatura",null,"jednot. cena za vytápění v Kč","otop celkem"]
["dílna, učebna",38.64,"m2",{"v":1,"d":"100%"},550,{"v":21252,"d":"21,252.00"},107,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":131.376,"d":"131.38"},"m3",{"v":94.2,"d":"94.20"},{"v":12375.619200000001,"d":"12,375.62"}]
["kabinet",{"v":18.8,"d":"18.80"},"m2",{"v":1,"d":"100%"},550,{"v":10340,"d":"10,340.00"},108,"1.NP/G",{"v":3.4,"d":"3.40"},"m",63.92,"m3",{"v":94.2,"d":"94.20"},{"v":6021.264,"d":"6,021.26"}]
["předsíň, kuchyňka",7.79,"m2",{"v":1,"d":"100%"},260,{"v":2025.4,"d":"2,025.40"},106,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":26.486,"d":"26.49"},"m3",{"v":94.2,"d":"94.20"},{"v":2494.9812,"d":"2,494.98"}]
["WC",2.72,"m2",{"v":1,"d":"100%"},260,{"v":707.2,"d":"707.20"},105,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":9.248000000000001,"d":"9.25"},"m3",{"v":94.2,"d":"94.20"},{"v":871.1616000000001,"d":"871.16"}]
[null,67.95,"m2",67.95,"m2",{"v":34324.6,"d":"34,324.60"},{"$nulls":7},{"v":21763.025999999998,"d":"21,763.03"}]
[]
["Výpočet - vodné a stočné"]
["Vodné a stočné","počet osob",null,"m3 / osoba / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[null,8,null,0.025,null,180,null,{"v":87.109,"d":"87.11"},null,null,{"v":3135.924,"d":"3,135.92"}]
[]
["Výpočet - elektrická energie"]
["Elektrická energie","počet osob",null,"kWh / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[{"$nulls":10},{"v":0,"d":"0.00"}]
["Elektrická energie od 1.11.2024 bude fakturována podle skutečné spotřeby. "]
["Pronajaté prostory jsou osazeny samostatným měřidlem. "]

{"sheet":"př.č.2 - Brašnáři","index":1,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[14,0,14,13],[15,0,16,0],[15,1,15,2],[15,3,15,4],[15,5,15,6],[15,7,15,8],[15,9,15,10],[16,1,16,2],[16,3,16,4],[16,5,16,6],[16,7,16,8],[18,0,18,10],[19,0,20,0],[19,1,19,2],[19,3,19,4],[19,5,19,6],[19,7,19,8],[19,9,19,10],[20,1,20,2],[20,3,20,4],[20,5,20,6],[20,7,20,8]],"flags":["formulas_cached_only"]}
["32-41-E/01 - Kožedělná výroba, zaměření brašnářské a sedlářské práce - N;       32-52-H/01 - Výrobce kožedělného zboží - D",{"$nulls":12},"př. č. 2"]
["místnost","plocha",null,"započteno","cena nájmu za m2/rok","nájem celkem v Kč","označení místnosti","umístění","výška",null,"kubatura",null,"jednot. cena za vytápění v Kč","otop celkem"]
["dílna, učebna",83.27,"m2",{"v":1,"d":"100%"},550,{"v":45798.5,"d":"45,798.50"},116,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":241.48299999999998,"d":"241.48"},"m3",{"v":94.2,"d":"94.20"},{"v":22747.6986,"d":"22,747.70"}]
["kabinet",14.64,"m2",{"v":1,"d":"100%"},550,{"v":8052,"d":"8,052.00"},117,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":42.456,"d":"42.46"},"m3",{"v":94.2,"d":"94.20"},{"v":3999.3552000000004,"d":"3,999.36"}]
["šatna",6.05,"m2",{"v":1,"d":"100%"},260,{"v":1573,"d":"1,573.00"},118,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":17.544999999999998,"d":"17.55"},"m3",{"v":94.2,"d":"94.20"},{"v":1652.7389999999998,"d":"1,652.74"}]
["předsíň",15.61,"m2",{"v":1,"d":"100%"},260,{"v":4058.6,"d":"4,058.60"},113,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":45.269,"d":"45.27"},"m3",{"v":94.2,"d":"94.20"},{"v":4264.3398,"d":"4,264.34"}]
["WC",2.16,"m2",{"v":1,"d":"100%"},260,{"v":561.6,"d":"561.60"},119,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":6.264,"d":"6.26"},"m3",{"v":94.2,"d":"94.20"},{"v":590.0688,"d":"590.07"}]
["WC pro TP",2.52,"m2",{"v":1,"d":"100%"},260,{"v":655.2,"d":"655.20"},120,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":7.308,"d":"7.31"},"m3",{"v":94.2,"d":"94.20"},{"v":688.4136,"d":"688.41"}]
["sprcha",2.29,"m2",{"v":1,"d":"100%"},260,{"v":595.4,"d":"595.40"},121,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":6.641,"d":"6.64"},"m3",{"v":94.2,"d":"94.20"},{"v":625.5822000000001,"d":"625.58"}]
["sklad",1.65,"m2",{"v":1,"d":"100%"},260,{"v":429,"d":"429.00"},122,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":4.784999999999999,"d":"4.79"},"m3",{"v":94.2,"d":"94.20"},{"v":450.74699999999996,"d":"450.75"}]
["sklad",{"v":12.8,"d":"12.80"},"m2",{"v":1,"d":"100%"},260,{"v":3328,"d":"3,328.00"},115,"1.NP/G",{"v":2.9,"d":"2.90"},"m",37.12,"m3",{"v":94.2,"d":"94.20"},{"v":3496.7039999999997,"d":"3,496.70"}]
["sklad",34.35,"m2",{"v":1,"d":"100%"},260,{"v":8931,"d":"8,931.00"},114,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":99.615,"d":"99.62"},"m3",{"v":94.2,"d":"94.20"},{"v":9383.733,"d":"9,383.73"}]
[null,175.34,"m2",175.34,"m2",{"v":73982.29999999999,"d":"73,982.30"},{"$nulls":7},{"v":47899.3812,"d":"47,899.38"}]
[]
["Výpočet - vodné, stočné"]
["Vodné, stočné","počet osob",null,"m3 / osoba / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[null,8,null,0.025,null,90,null,{"v":87.109,"d":"87.11"},null,null,{"v":1567.962,"d":"1,567.96"}]
[]
["Výpočet - elektrická energie"]
["Elektrická energie","počet osob",null,"kWh / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[null,8,null,4.75,null,90,null,{"v":7.7,"d":"7.70"},null,null,{"v":26334,"d":"26,334.00"}]

{"sheet":"př.č.3 - Zahradníci","index":2,"n_rows":58,"n_cols":14,"rows_kept":58,"merged":[[0,0,0,12],[26,0,26,13],[27,0,28,0],[27,1,27,2],[27,3,27,4],[27,5,27,6],[27,7,27,8],[27,9,27,10],[27,12,28,13],[28,1,28,2],[28,3,28,4],[28,5,28,6],[28,7,28,8],[30,0,30,10],[31,0,32,0],[31,1,31,2],[31,3,31,4],[31,5,31,6],[31,7,31,8],[31,9,31,10],[32,1,32,2],[32,3,32,4],[32,5,32,6],[32,7,32,8],[35,1,35,2],[35,6,35,7],[35,12,35,13],[36,1,36,2],[36,6,36,7],[36,12,36,13],[37,1,37,2],[37,12,37,13],[38,1,38,2],[38,12,38,13],[39,1,39,2],[39,12,39,13],[40,1,40,2],[40,12,40,13],[41,1,41,2],[41,12,41,13],[42,1,42,2],[42,12,42,13],[43,0,43,7],[43,12,43,13],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,0,52,7],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,0,57,5]],"flags":["formulas_cached_only"]}
["41-52-E/01 - Zahradnické práce, zaměření květinářské a aranžérské práce - Ga; 41-52-E/01 - Zahradnické práce - Gz;                                                                       41-52-H/01 - Zahradník",{"$nulls":12},"př. č. 3"]
["místnost","plocha",null,"započteno","cena nájmu za m2/rok","nájem celkem v Kč","označ. místn.","umístění","výška",null,"kubatura",null,"jednot. cena za vytápění v Kč","otop - plyn - zahrada"]
["sklepní box 3 - sklad ",43.25,"m2",{"v":1,"d":"100%"},260,{"v":11245,"d":"11,245.00"},"004","1.PP/stolárna",{"v":2.2,"d":"2.20"},"m",95.15,"m3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["pracovna 1 - vpravo",32.76,"m2",{"v":1,"d":"100%"},550,{"v":18018,"d":"18,018.00"},"012","1.PP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":95.00399999999999,"d":"95.00"},"m3",{"v":128.2,"d":"128.20"},{"v":12179.512799999999,"d":"12,179.51"}]
["pracovna 2 - uprostřed - chodba",{"v":42.4,"d":"42.40"},"m2",{"v":0.5,"d":"50%"},260,{"v":5512,"d":"5,512.00"},"013","1.PP/zahrada",{"v":2.9,"d":"2.90"},"m",61.48,"m3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["pracovna 3 - míchárna",26.18,"m2",{"v":0.5,"d":"50%"},550,{"v":7199.5,"d":"7,199.50"},"014","1.PP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":37.961,"d":"37.96"},"m3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["chodba",{"v":12,"d":"12.00"},"m2",{"v":0.5,"d":"50%"},260,{"v":1560,"d":"1,560.00"},"016","1.PP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":17.4,"d":"17.40"},"m3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["učebna - vpravo, vazárna",{"v":59.8,"d":"59.80"},"m2",{"v":1,"d":"100%"},550,{"v":32890,"d":"32,890.00"},101,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",173.42,"m3",{"v":128.2,"d":"128.20"},{"v":22232.443999999996,"d":"22,232.44"}]
["sušárna",{"v":11,"d":"11.00"},"m2",{"v":1,"d":"100%"},260,{"v":2860,"d":"2,860.00"},102,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":31.9,"d":"31.90"},"m3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["WC - H",{"v":10.4,"d":"10.40"},"m2",{"v":1,"d":"100%"},260,{"v":2704,"d":"2,704.00"},103,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",30.16,"m3",{"v":128.2,"d":"128.20"},{"v":3866.5119999999997,"d":"3,866.51"}]
["úklidová komora",1.43,"m2",{"v":1,"d":"100%"},260,{"v":371.8,"d":"371.80"},104,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":4.146999999999999,"d":"4.15"},"m3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["předsíňka - H",2.75,"m2",{"v":1,"d":"100%"},260,{"v":715,"d":"715.00"},105,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":7.975,"d":"7.98"},"m3",{"v":128.2,"d":"128.20"},{"v":1022.3949999999999,"d":"1,022.40"}]
["chodba",17.36,"m2",{"v":0.5,"d":"50%"},260,{"v":2256.7999999999997,"d":"2,256.80"},106,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":25.171999999999997,"d":"25.17"},"m3",{"v":128.2,"d":"128.20"},{"v":3227.050399999999,"d":"3,227.05"}]
["předsíňka - D",{"v":4.2,"d":"4.20"},"m2",{"v":1,"d":"100%"},260,{"v":1092,"d":"1,092.00"},107,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",12.18,"m3",{"v":128.2,"d":"128.20"},{"v":1561.4759999999999,"d":"1,561.48"}]
["WC - D",{"v":4.7,"d":"4.70"},"m2",{"v":1,"d":"100%"},260,{"v":1222,"d":"1,222.00"},108,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",13.63,"m3",{"v":128.2,"d":"128.20"},{"v":1747.366,"d":"1,747.37"}]
["umývárna a sprchy - D",{"v":12.6,"d":"12.60"},"m2",{"v":1,"d":"100%"},260,{"v":3276,"d":"3,276.00"},110,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",36.54,"m3",{"v":128.2,"d":"128.20"},{"v":4684.428,"d":"4,684.43"}]
["vstup - zádveří",{"v":10,"d":"10.00"},"m2",{"v":0.5,"d":"50%"},260,{"v":1300,"d":"1,300.00"},111,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":14.5,"d":"14.50"},"m3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["kabinet 2 - šatna H",{"v":10.8,"d":"10.80"},"m2",{"v":1,"d":"100%"},260,{"v":2808,"d":"2,808.00"},112,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",31.32,"m3",{"v":128.2,"d":"128.20"},{"v":4015.2239999999997,"d":"4,015.22"}]
["šatna - D",{"v":9.6,"d":"9.60"},"m2",{"v":1,"d":"100%"},260,{"v":2496,"d":"2,496.00"},113,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",27.84,"m3",{"v":128.2,"d":"128.20"},{"v":3569.0879999999997,"d":"3,569.09"}]
["kabinet 1",8.64,"m2",{"v":1,"d":"100%"},550,{"v":4752,"d":"4,752.00"},114,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":25.056,"d":"25.06"},"m3",{"v":128.2,"d":"128.20"},{"v":3212.1792,"d":"3,212.18"}]
["šatna - D",4.18,"m2",{"v":1,"d":"100%"},260,{"v":1086.8,"d":"1,086.80"},115,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":12.121999999999998,"d":"12.12"},"m3",{"v":128.2,"d":"128.20"},{"v":1554.0403999999996,"d":"1,554.04"}]
["šatna - D",4.18,"m2",{"v":1,"d":"100%"},260,{"v":1086.8,"d":"1,086.80"},116,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":12.121999999999998,"d":"12.12"},"m3",{"v":128.2,"d":"128.20"},{"v":1554.0403999999996,"d":"1,554.04"}]
["šatna - D - sklad",{"v":10.8,"d":"10.80"},"m2",{"v":1,"d":"100%"},260,{"v":2808,"d":"2,808.00"},117,"1.PP/zahrada",{"v":2.9,"d":"2.90"},"m",31.32,"m3",{"v":128.2,"d":"128.20"},{"v":4015.2239999999997,"d":"4,015.22"}]
["učebna - vlevo",{"v":37,"d":"37.00"},"m2",{"v":1,"d":"100%"},550,{"v":20350,"d":"20,350.00"},118,"1.NP/zahrada",{"v":2.9,"d":"2.90"},"m",{"v":107.3,"d":"107.30"},"m3",{"v":128.2,"d":"128.20"},{"v":13755.859999999999,"d":"13,755.86"}]
[null,{"v":376.03000000000003,"d":"376.03"},"m2",322.06,"m2",{"v":127609.70000000001,"d":"127,609.70"},{"$nulls":7},{"v":82196.84019999999,"d":"82,196.84"}]
[]
["Výpočet - vodné a stočné"]
["Vodné a stočné","počet osob",null,"m3 / osoba / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč",null,null,"Plyn celkem za učebny i skleníky v Kč"]
[null,8,null,0.025,null,180,null,{"v":87.109,"d":"87.11"},null,null,{"v":3135.924,"d":"3,135.92"}]
[{"$nulls":13},{"v":82196.84019999999,"d":"82,196.84"}]
["Výpočet - elektrická energie",{"$nulls":12},{"v":9175.95,"d":"9,175.95"}]
["Elektrická energie","počet osob",null,"kWh / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč",{"$nulls":3},{"v":91372.79019999999,"d":"91,372.79"}]
[null,8,null,2.375,null,180,null,{"v":7.7,"d":"7.70"},null,null,{"v":26334,"d":"26,334.00"}]
[]
["Výpočet - půda ve sklenících, pařeništích, na poli, na záhonech"]
[null,"rozměry",null,"rozměry","m2 celkem","cena za m2 v Kč","půda celkem v Kč",{"$nulls":5},"otop - plyn - zahrada"]
["skleníky"]
["2. skleník - stůl posuvný",{"v":5,"d":"5.00"},null,{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":100,"d":"100.00"},null,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2. skleník - stůl posuvný",{"v":5,"d":"5.00"},null,{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":100,"d":"100.00"},null,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2. skleník - stůl posuvný",{"v":5,"d":"5.00"},null,{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":100,"d":"100.00"},null,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2. skleník - stůl posuvný",{"v":5,"d":"5.00"},null,{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":100,"d":"100.00"},null,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2. skleník - stůl množírenský",{"v":4.8,"d":"4.80"},null,{"v":1,"d":"1.00"},{"v":4.8,"d":"4.80"},{"v":100,"d":"100.00"},null,{"v":480,"d":"480.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["3. skleník - záhon vlevo celoroč.",{"v":1.5,"d":"1.50"},null,{"v":21,"d":"21.00"},{"v":31.5,"d":"31.50"},{"v":100,"d":"100.00"},null,{"v":3150,"d":"3,150.00"},{"$nulls":4},{"v":9175.95,"d":"9,175.95"}]
["pařeniště",{"$nulls":11},{"v":9175.95,"d":"9,175.95"}]
["pařeniště - velké sedlové",{"v":3.7,"d":"3.70"},null,{"v":30,"d":"30.00"},{"v":111,"d":"111.00"},{"v":8,"d":"8.00"},null,{"v":888,"d":"888.00"}]
["pozemek - před pařeništěm, duben, květen",{"v":3.7,"d":"3.70"},null,{"v":1.5,"d":"1.50"},{"v":5.550000000000001,"d":"5.55"},{"v":8,"d":"8.00"},null,{"v":44.400000000000006,"d":"44.40"}]
["pařeniště - malé",{"v":1.6,"d":"1.60"},null,{"v":10.2,"d":"10.20"},16.32,{"v":8,"d":"8.00"},null,130.56]
["pařeniště - malé",{"v":1.6,"d":"1.60"},null,{"v":10.2,"d":"10.20"},16.32,{"v":8,"d":"8.00"},null,130.56]
["pařeniště - malé",{"v":1.6,"d":"1.60"},null,{"v":10.2,"d":"10.20"},16.32,{"v":8,"d":"8.00"},null,130.56]
["pozemek - na uložení oken u pařeniště",{"v":1.5,"d":"1.50"},null,{"v":1,"d":"1.00"},{"v":1.5,"d":"1.50"},{"v":8,"d":"8.00"},null,{"v":12,"d":"12.00"}]
["pozemek - na uložení oken u pařeniště",{"v":1.5,"d":"1.50"},null,{"v":1,"d":"1.00"},{"v":1.5,"d":"1.50"},{"v":8,"d":"8.00"},null,{"v":12,"d":"12.00"}]
["pozemek - na uložení oken u pařeniště",{"v":1.5,"d":"1.50"},null,{"v":1,"d":"1.00"},{"v":1.5,"d":"1.50"},{"v":8,"d":"8.00"},null,{"v":12,"d":"12.00"}]
["pole"]
["pole - orané",{"v":21,"d":"21.00"},null,{"v":22,"d":"22.00"},{"v":462,"d":"462.00"},{"v":8,"d":"8.00"},null,{"v":3696,"d":"3,696.00"}]
["pole - pod ořechem vpravo",{"v":21,"d":"21.00"},null,{"v":25,"d":"25.00"},{"v":525,"d":"525.00"},{"v":8,"d":"8.00"},null,{"v":4200,"d":"4,200.00"}]
["pole - pod ořechem vlevo",{"v":20,"d":"20.00"},null,{"v":17,"d":"17.00"},{"v":340,"d":"340.00"},{"v":8,"d":"8.00"},null,{"v":2720,"d":"2,720.00"}]
["pole - pod ořechem betonový záhon",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":25,"d":"25.00"},{"v":8,"d":"8.00"},null,{"v":200,"d":"200.00"}]
["Půda - skleníky, pařeniště, pole",{"$nulls":6},{"v":19806.079999999998,"d":"19,806.08"}]

{"sheet":"př.č.4 - Šití","index":3,"n_rows":23,"n_cols":14,"rows_kept":23,"merged":[[14,0,14,13],[15,0,16,0],[15,1,15,2],[15,3,15,4],[15,5,15,6],[15,7,15,8],[15,9,15,10],[16,1,16,2],[16,3,16,4],[16,5,16,6],[16,7,16,8],[18,0,18,10],[19,0,20,0],[19,1,19,2],[19,3,19,4],[19,5,19,6],[19,7,19,8],[19,9,19,10],[20,1,20,2],[20,3,20,4],[20,5,20,6],[20,7,20,8]],"flags":["formulas_cached_only"]}
["31-59-E/02 - Šití prádla - A",{"$nulls":12},"př. č. 4"]
["místnost","plocha",null,"započteno","cena nájmu za m2/rok","nájem celkem v Kč","označení místnosti","umístění","výška",null,"kubatura",null,"jednot. cena za vytápění v Kč","otop celkem"]
["dílna, učebna (24)",80.86,"m2",{"v":1,"d":"100%"},550,{"v":44473,"d":"44,473.00"},24,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":234.5,"d":"234.50"},"m3",{"v":94.2,"d":"94.20"},{"v":22089.9,"d":"22,089.90"}]
["kabinet (23)",9.48,"m2",{"v":1,"d":"100%"},550,{"v":5214,"d":"5,214.00"},23,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":27.5,"d":"27.50"},"m3",{"v":94.2,"d":"94.20"},{"v":2590.5,"d":"2,590.50"}]
["sklad (21)",18.82,"m2",{"v":1,"d":"100%"},260,{"v":4893.2,"d":"4,893.20"},21,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":54.6,"d":"54.60"},"m3",{"v":94.2,"d":"94.20"},{"v":5143.320000000001,"d":"5,143.32"}]
["chodba (20)",15.53,"m2",{"v":1,"d":"100%"},260,{"v":4037.7999999999997,"d":"4,037.80"},20,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":45,"d":"45.00"},"m3",{"v":94.2,"d":"94.20"},{"v":4239,"d":"4,239.00"}]
["WC (27)",2.16,"m2",{"v":1,"d":"100%"},260,{"v":561.6,"d":"561.60"},27,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":6.3,"d":"6.30"},"m3",{"v":94.2,"d":"94.20"},593.46]
["WC pro TP (28)",2.52,"m2",{"v":1,"d":"100%"},260,{"v":655.2,"d":"655.20"},28,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":7.3,"d":"7.30"},"m3",{"v":94.2,"d":"94.20"},687.66]
["sprcha (29)",2.56,"m2",{"v":1,"d":"100%"},260,{"v":665.6,"d":"665.60"},29,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":7.4,"d":"7.40"},"m3",{"v":94.2,"d":"94.20"},697.08]
["sklad (30)",2.05,"m2",{"v":1,"d":"100%"},260,{"v":533,"d":"533.00"},30,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":5.9,"d":"5.90"},"m3",{"v":94.2,"d":"94.20"},{"v":555.7800000000001,"d":"555.78"}]
["šatna (26)",6.05,"m2",{"v":1,"d":"100%"},260,{"v":1573,"d":"1,573.00"},26,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":17.5,"d":"17.50"},"m3",{"v":94.2,"d":"94.20"},{"v":1648.5,"d":"1,648.50"}]
["sklad (25)",15.38,"m2",{"v":1,"d":"100%"},260,{"v":3998.8,"d":"3,998.80"},25,"1.NP/G",{"v":2.9,"d":"2.90"},"m",{"v":44.6,"d":"44.60"},"m3",{"v":94.2,"d":"94.20"},{"v":4201.320000000001,"d":"4,201.32"}]
[null,{"v":155.41000000000003,"d":"155.41"},"m2",{"v":155.41000000000003,"d":"155.41"},"m2",{"v":66605.2,"d":"66,605.20"},{"$nulls":7},{"v":42446.520000000004,"d":"42,446.52"}]
[]
["Výpočet - vodné, stočné"]
["Vodné, stočné","počet osob",null,"m3 / osoba / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[null,8,null,0.025,null,180,null,{"v":87.109,"d":"87.11"},null,null,{"v":3135.924,"d":"3,135.92"}]
[]
["Výpočet - elektrická energie"]
["Elektrická energie","počet osob",null,"kWh / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[{"$nulls":10},{"v":0,"d":"0.00"}]
["Elektrická energie od 1.11.2024 bude fakturována podle skutečné spotřeby. "]
["Pronajaté prostory jsou osazeny samostatným měřidlem. "]

{"sheet":"př.č.5 - Elektro","index":4,"n_rows":24,"n_cols":14,"rows_kept":24,"merged":[[15,0,15,13],[16,0,17,0],[16,1,16,2],[16,3,16,4],[16,5,16,6],[16,7,16,8],[16,9,16,10],[17,1,17,2],[17,3,17,4],[17,5,17,6],[17,7,17,8],[19,0,19,10],[20,0,21,0],[20,1,20,2],[20,3,20,4],[20,5,20,6],[20,7,20,8],[20,9,20,10],[21,1,21,2],[21,3,21,4],[21,5,21,6],[21,7,21,8]],"flags":["formulas_cached_only"]}
["26-51-E/01 - Elektrotechnické a strojně montážní práce - H",{"$nulls":12},"př. č. 5"]
["místnost","plocha",null,"započteno","cena nájmu za m2/rok","nájem celkem v Kč","označení místnosti","umístění","výška",null,"kubatura",null,"jednot. cena za vytápění v Kč","otop celkem"]
["chodba-šatna",{"v":29.6,"d":"29.60"},"m2",{"v":1,"d":"100%"},260,{"v":7696,"d":"7,696.00"},101,"1.NP/G",{"v":3.4,"d":"3.40"},"m",100.64,"m3",{"v":94.2,"d":"94.20"},{"v":9480.288,"d":"9,480.29"}]
["čajový kout",1.97,"m2",{"v":1,"d":"100%"},260,{"v":512.2,"d":"512.20"},102,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":6.6979999999999995,"d":"6.70"},"m3",{"v":94.2,"d":"94.20"},{"v":630.9516,"d":"630.95"}]
["dílna univerzální - I.č",39.78,"m2",{"v":1,"d":"100%"},550,{"v":21879,"d":"21,879.00"},103,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":135.252,"d":"135.25"},"m3",{"v":94.2,"d":"94.20"},{"v":12740.738400000002,"d":"12,740.74"}]
["dílna univerzální - II.č",18.26,"m2",{"v":1,"d":"100%"},550,{"v":10043,"d":"10,043.00"},104,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":62.084,"d":"62.08"},"m3",{"v":94.2,"d":"94.20"},{"v":5848.312800000001,"d":"5,848.31"}]
["dílna ruční elektro",20.54,"m2",{"v":1,"d":"100%"},550,{"v":11297,"d":"11,297.00"},105,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":69.836,"d":"69.84"},"m3",{"v":94.2,"d":"94.20"},{"v":6578.5512,"d":"6,578.55"}]
["sklad",9.93,"m2",{"v":1,"d":"100%"},260,{"v":2581.7999999999997,"d":"2,581.80"},106,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":33.762,"d":"33.76"},"m3",{"v":94.2,"d":"94.20"},{"v":3180.3804,"d":"3,180.38"}]
["kabinet",16.26,"m2",{"v":1,"d":"100%"},550,{"v":8943,"d":"8,943.00"},107,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":55.284000000000006,"d":"55.28"},"m3",{"v":94.2,"d":"94.20"},{"v":5207.752800000001,"d":"5,207.75"}]
["předsíň WC",{"v":28.8,"d":"28.80"},"m2",{"v":1,"d":"100%"},260,{"v":7488,"d":"7,488.00"},108,"1.NP/G",{"v":3.4,"d":"3.40"},"m",97.92,"m3",{"v":94.2,"d":"94.20"},{"v":9224.064,"d":"9,224.06"}]
["WC pro TP",2.22,"m2",{"v":1,"d":"100%"},260,{"v":577.2,"d":"577.20"},109,"1.NP/G",{"v":3.4,"d":"3.40"},"m",{"v":7.548,"d":"7.55"},"m3",{"v":94.2,"d":"94.20"},{"v":711.0216,"d":"711.02"}]
["WC",{"v":1.1,"d":"1.10"},"m2",{"v":1,"d":"100%"},260,{"v":286,"d":"286.00"},110,"1.NP/G",{"v":3.4,"d":"3.40"},"m",3.74,"m3",{"v":94.2,"d":"94.20"},{"v":352.30800000000005,"d":"352.31"}]
["WC",{"v":1.1,"d":"1.10"},"m2",{"v":1,"d":"100%"},260,{"v":286,"d":"286.00"},111,"1.NP/G",{"v":3.4,"d":"3.40"},"m",3.74,"m3",{"v":94.2,"d":"94.20"},{"v":352.30800000000005,"d":"352.31"}]
[null,168.46,"m2",168.46,"m2",{"v":71303.2,"d":"71,303.20"},{"$nulls":7},{"v":53954.368800000004,"d":"53,954.37"}]
[]
["Výpočet - vodné, stočné"]
["Vodné, stočné","počet osob",null,"m3 / osoba / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[null,8,null,0.025,null,180,null,{"v":87.109,"d":"87.11"},null,null,{"v":3135.924,"d":"3,135.92"}]
[]
["Výpočet - elektrická energie"]
["Elektrická energie","počet osob",null,"kWh / den",null,"vyučovací dny",null,"sazba",null,"celkem v Kč"]
[{"$nulls":10},{"v":0,"d":"0.00"}]
["Elektrická energie od 1.11.2024 bude fakturována podle skutečné spotřeby. "]
["Pronajaté prostory jsou osazeny samostatným měřidlem. "]

{"sheet":"př.č.6 - Celkové shrnutí","index":5,"n_rows":13,"n_cols":3,"rows_kept":13,"flags":["formulas_cached_only"]}
["Celkové shrnutí - rekapitulace úhrad za rok a za čtvrtletí",null,"př. č. 6"]
[]
["Nájmy","Kč/rok","Kč/Q"]
["nájem - nebytové prostory",{"v":373825,"d":"373,825.00"},{"v":93456.25,"d":"93,456.25"}]
["nájem - půda ve sklenících, pařeništích, na poli, na záhonech",{"v":19806.079999999998,"d":"19,806.08"},{"v":4951.5199999999995,"d":"4,951.52"}]
["Celkem za nájem",{"v":393631.08,"d":"393,631.08"},{"v":98407.77,"d":"98,407.77"}]
[]
["Služby s nájmem spojené"]
["otop - pára - pavilon G",{"v":166063.296,"d":"166,063.30"},{"v":41515.824,"d":"41,515.82"}]
["otop - plyn - zahrada",{"v":91372.79019999999,"d":"91,372.79"},{"v":22843.197549999997,"d":"22,843.20"}]
["vodné a stočné",{"v":14111.658,"d":"14,111.66"},{"v":3527.9145,"d":"3,527.91"}]
["elektrická energie",{"v":52668,"d":"52,668.00"},{"v":13167,"d":"13,167.00"}]
["Celkem za služby s nájmem spojené",{"v":324215.7442,"d":"324,215.74"},{"v":81053.93605,"d":"81,053.94"}]

{"sheet":"př.č.7 - Sazby pro výpočet","index":6,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,2],[2,0,2,2],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[15,0,15,3],[16,0,16,1],[16,2,16,3],[17,0,17,1],[17,2,17,3],[18,0,18,1],[18,2,18,3]],"flags":["formulas_cached_only"]}
["POUŽITÉ SAZBY",null,null,"př. č. 7"]
[]
["Nájemné"]
["Typ pronajímaného prostoru",null,"Kč (vč. DPH)","jednotky"]
["dílna, učebna, kabinet",null,550,"Kč/m2/rok"]
["ostatní prostory - sociální zařízení, chodby, kuchyňky, sklady, šatny, apod ",null,260,"Kč/m2/rok"]
["půda ve sklenících, pařeništích, na poli, na záhonech",null,8,"Kč/m2/rok"]
[]
["Služby"]
["Služby s nájmem spojené",null,"Kč (vč. DPH)","jednotky","sazby DPH"]
["otop - pára - pavilon G",null,{"v":94.2,"d":"94.20"},"Kč/m3/rok",{"v":0.1,"d":"10%"},{"v":0.12,"d":"12%"}]
["otop - plyn - zahrada",null,{"v":128.2,"d":"128.20"},"Kč/m3/rok",{"v":0.21,"d":"21%"}]
["vodné a stočné",null,{"v":87.109,"d":"87.11"},"Kč/m3/rok",{"v":0.1,"d":"10%"},{"v":0.12,"d":"12%"}]
["elektrická energie",null,{"v":7.7,"d":"7.70"},"Kč/kWh/rok",{"v":0.21,"d":"21%"}]
[]
["Služby s nájmem spojené - postup výpočtu"]
["Otop - pára, plyn",null,"výměra v m3 x jednotková cena"]
["Elektrická energie",null,"4,75 kWh/den x dny provozu x jednotková cena ( 1/2 spotřeba u zahrady a tkalců)"]
["Voda",null,"25 l/osoba/den x osoby x dny provozu x jednotková cena"]