{"text_format":"1","workbook":"xlsx","n_sheets":65,"sheets":["Obsah","procesní schéma","zdroje dle stř.","zdroje dle výrob. oper.","kapac. zdrojů","Provoz. rozp. - výrob. činnosti","Provoz. rozp. - ostat. činnosti","rozpočet středisek","celk. rozpočet podniku","odpisy","HNS","Kapacita + tržby","tržby + kapacita","Kalkulační vzorec","dveře  podrobně","zárubně podrobně","Dveře V1","dveře souhrn","zárubně souhrn","Zárubně V1","HNS (2)","HNS_fail","Odpovědnost + Motivace","HNS - controlling. alter. ","TRIUMF","PRIMUM","PEGGY","MAXIM","ALEX III","ALEX IV","TRIX","QUARTEX 1-4","NEXIS 1-5","RUBIKA","HORIZONT","KLASIK","KVADRANT","KUBIK","FENIX I","FENIX II","NEMO","MADA","ALUMI","BETTY","PRIMUM DÝHA","HIT I","TARIFY1","TARIFY2","TARIFY","G+DN","KOEFICIENTY","TARIFY původní","PRACOVIŠTĚ","SKLA","Investice","Kapacita + tržby INV.","Kalkulační vzorec INV.","Zdroje INV.","HNS INV.","Kapacita zdrojů INV.","Porovnání HNS a kapacit","Provoz. rozp. - ostat. činn INV","Prostory - výpočet nákladů","vazby manaž. nástrojů","schéma propojenosti úloh"],"not_rendered":{"charts":0,"images":19,"macros":1,"external_links":4,"defined_names":95,"comments":12,"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"}

{"sheet":"Obsah","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"procesní schéma","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"zdroje dle stř.","index":2,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":false,"merged":[[40,1,50,1],[33,2,37,2],[18,2,18,3],[6,1,12,1],[2,1,5,1],[13,1,16,1],[23,1,37,1],[19,1,22,1],[4,16,5,16],[5,6,12,6],[39,2,39,3],[1,2,1,3],[25,2,29,2],[2,7,16,7],[19,7,37,7],[13,6,14,6],[15,6,16,6],[2,6,3,6],[23,2,24,2],[23,4,24,4],[23,6,24,6],[23,5,24,5],[26,5,37,5],[26,6,37,6]]}
[]
[null,null,"pozice/středisko/ činnost"]
[null,"obchodní fáze","11 ks","maloobchodní pobočky",{"$f":"SUM(E41:E51)","v":22},"vzorkovna, počítač, mobilní telefon, tiskárna, kancelářské vybavení, automobil","systém CAG, web CN, Premier, MS Office, know-how","vlastní kapitál, krátkodobý odběratelský úvěr (zálohové faktury) či dodavatelský úvěr (doba splatnost faktur)"]
[null,null,319,"velkoobchod",1,"počítač, mobilní telefon, tiskárna, kancelářské vybavení, automobil"]
[null,null,"ext.","zaměřovací technik",2," počítač, mobilní telefon, vybavení pro zaměření: laserový metr a úhloměr","MS Office, know-how",null,null,null,null,null,null,null,null,null,"VYSVĚTLIVKY","lidské",null,"hmotné"]
[null,null,301,"zadávací centrum výroby",4,"kancelář, počítač, mobilní telefon, tiskárna, kancelářské vybavení","systém CAG, web CN, Premier, MS Office, know-how",null,null,null,null,null,null,null,null,null,null,"finanční",null,"nehmotné"]
[null,"výrobní fáze",111,"výroba dveří",12,"výrobní hala, formátovací pily, olepovačka, CNC stroje, bruska, spodní fréza, ruční nástroje, dílenské vybavení"]
[null,null,113,"zasklívání",4,"ruční nástroje, dílenské vybavení"]
[null,null,114,"výroba skříní",5,"výrobní hala, formátovací pila, olepovačka, ruční nářadí, dílenské vybavení"]
[null,null,121,"lakovna PU, AC, H20",4,"lakovací box, ruční nástroje, vybavené pro lakování"]
[null,null,122,"lakovna dýha",1,"bruska pásová, kašírovací stroj, lakovací box, dílenské vybavení"]
[null,null,130,"výroba zárubní",15,"výrobní hala, formátovací, pokosová, nářezová pila, fréza, vrtačka, bruska, obalovačka, olepovačka, dlabačka, lis, ruční nástroje, dílenské vybavení"]
[null,null,131,"lisovna",4,"prostor ve výrobní hale, nanášecí stroj, lis etážový"]
[null,"expediční fáze",313,"expedice",2,"kancelář, počítač, mobilní telefon, tiskárna, kancelářské vybavení","Flaveo, systém CAG, web CN, Premier, MS Office, know-how"]
[null,null,310,"sklad dveří + sklad zárubní",5,"skladovací prostory, vysokozdvižný vozík, kancelář, počítač, mobilní telefon, tiskárna, kancelářské vybavení"]
[null,null,150,"rozvozový řidiči",3,"nákladní automobil, mobil","know-how"]
[null,null,"ext.","montážníci",15,"automobil, nástroje a vybavení pro montáž"]
[]
[null,null,"pozice/středisko/ činnost"]
[null,"VPN činnosti",110,"dřevovýroba",1,"ruční nástroje a dílenské vybavení",null,"vlastní kapitál, krátkodobý odběratelský úvěr (zálohové faktury) či dodavatelský úvěr (doba splatnost faktur)"]
[null,null,120,"výroba rámečků",3," ruční nástroje, dílenské vybavení"]
[null,null,230,"brusírna",1,"bruska, ruční nástroje a dílenské vybavení"]
[null,null,210,"kovodílna",5,"hala, jednoúčelové nástroje: lakovací box, ruční nářadí, dílenské vybavení"]
[null,"ostatní nepřímo přiřaditelné činnosti",200,"IT oddělení",3,"kancelář, počítač, mobil, tiskárna, kancelářské vybavení, speciální hardware, automobil","systém CAG, web CN, Premier, MS Office, CAD, spec. software pro programování, know-how"]
[null,null,null,"výzkum a vývoj"]
[null,null,300,"uklízečka",1]
[null,null,null,"marketing ",2,"kancelář, počítač, mobil, tiskárna, kancelářské vybavení, automobil","systém CAG, web CN, Premier, MS Office, know-how"]
[null,null,null,"účetní oddělení",3]
[null,null,null,"obchodní ředitel",1]
[null,null,null,"asistentka OŘ",1]
[null,null,301,"reklamační oddělení",2]
[null,null,11,"vedení výroby dveří",5]
[null,null,13,"vedení výroby zárubní",2]
[null,null,9,"ekonomické oddělení",3]
[null,null,null,"technické kreslení",1]
[null,null,null,"vedoucí výroby",1]
[null,null,null,"právní oddělení",1]
[null,null,null,"vedení společnosti",2]
[]
[null,null,"středisko"]
[null,"maloobchodní pobočky","303","vzorkovna Kytín",2]
[null,null,"321","vzorkovna Písek",2]
[null,null,330,"vzorkovna České Budějovice",1]
[null,null,"340","vzorkovna Příbram",2]
[null,null,"341","vzorkovna Horoměřice",2]
[null,null,"351","vzorkovna Praha 9",2]
[null,null,"353","vzorkovna Praha 4",2]
[null,null,"370","vzorkovna Plzeň",2]
[null,null,382,"vzorkovna Brno",3]
[null,null,"390","vzorkovna Pardubice",2]
[null,null,395,"vzorkovna Liberec",2]

{"sheet":"zdroje dle výrob. oper.","index":3,"n_rows":66,"n_cols":16,"rows_kept":66,"cut":false,"hidden":false,"merged":[[14,11,15,11],[26,1,30,1],[26,3,30,3],[26,4,27,4],[26,5,27,5],[28,4,30,4],[13,5,14,5],[29,7,30,7],[29,8,30,8],[29,9,30,9],[29,10,30,10],[29,11,30,11],[20,1,24,1],[19,3,20,3],[11,1,14,1],[26,7,27,7],[3,1,6,1],[7,1,10,1],[16,1,19,1],[11,3,14,3],[16,3,18,3],[7,3,10,3],[26,10,27,10],[13,4,14,4],[11,4,12,4],[22,9,25,9],[2,9,9,9],[2,7,9,7],[19,9,20,9],[10,7,25,7],[13,9,14,9],[7,10,9,10],[23,10,25,10],[16,4,20,4],[23,4,24,4]]}
[]
[null,"stř.","výrobní operace","zam.","hmotné vybavení","ks",null,"stř.","výrobní operace","zam.","hmotné vybavení","ks"]
[null,131,"lisování",4,"nanášecí stroj, lis etážový",2,null,114,"řezání",5,"formátovací pila",2]
[null,111,"formátování",2,"dvoustranný formátovací stroj",1,null,null,"olepování",null,"olepovačka hran",1]
[null,null,"olepování",2,"olepovačka hran",1,null,null,"čištění",null,"ruční nástroje, dílenské vybavení",1]
[null,null,"opracování na CNC",2,"CNC stroj - 1x 5 osá, 1x 3 osá",2,null,null,"opracování na CNC",null,"CNC stroj (stř. 111)",null,"vrtání, frézování, dlabání, formátování"]
[null,null,"výroba Triumf + Kitty",2,"spodní fréza",1,null,null,"rozvrtání/lamelování",null,"výrobní přípravek",1]
[null,122,"broušení",1,"bruska pásová",1,null,null,"kompletování",null,"ruční nástroje, dílenské vybavení"]
[null,null,"kartáčování",null,"kartáčovací stroj",1,null,null,"balení"]
[null,null,"moření",null,"ruční nástroje, dílenské vybavení",null,null,null,"výstupní kontrola"]
[null,null,"lakování/olejovoskování",null,"lakovací box, vybavení pro lakování",1,null,130,"řezání proužků na obložky",1,"nářezová pila",1]
[null,121,"čištění",4,"ruční nástroje, dílenské vybavení",null,null,null,"lepení středů a boků",1.5,"olepovačka",1]
[null,null,"broušení",null,null,null,null,null,"obalování obložek",1,"obalovací stroj",1]
[null,null,"základní nástřik",null,"lakovací box, vybavení pro lakování",2,null,null,"krácení + vrtání excentrů",1,"pokosová pila, vrtačka",2]
[null,null,"vrchní nástřik",null,null,null,null,null,"opracování na CNC",null,"CNC stroj (stř. 111)"]
[null,113,"zasklívání",4,"ruční nástroje, dílenské vybavení",null,null,null,"broušení hran obložek",1,"ruční nástroje, dílenské vybavení"]
[null,111,"čištění",3,"ruční nástroje, dílenské vybavení",null,null,null,"fréz., dlab., vrtání P+P",1,"ruční fréza, dlabačka, vrtačka",4]
[null,null,"kompletování",null,null,null,null,null,"řezání základních formátů",1,"ruční elekrická pila",1]
[null,null,"balení",null,null,null,null,null,"lisování ostění",2,"nanášecí stroj, lis",2]
[null,null,"výstupní kontrola",1,null,null,null,null,"řezání + krácení ostění",2,"formátovací pila",1]
[null,11,"výrobní mistr",null,null,null,null,null,"olepování + fréz. ostění",null,"olepovačka hran s frézováním",1]
[null,null,"manipulace mater. a zboží",1,"2x vysokozdvižný vozík",2,null,null,"čištění + broušení hran",0.5,"ruční nástroje, dílenské vybavení"]
[null,null,"úklid",1,"ruční nástroje",null,null,null,"sponkování",3,"sponkovačka",1]
[null,null,"technická podpora výroby",1,"kancelář, počítač, mobil, tiskárna, kancelářské vybavení, automobil",null,null,null,"kompletování",null,"ruční nástroje, dílenské vybavení"]
[null,null,"vedoucí výroby dveří",1,null,null,null,null,"balení"]
[null,110,"dřevovýroba (VPN)",1,"ruční nástroje, dílenské vybavení",null,null,null,"výstupní kontrola"]
[null,120,"řezání",3,"pokosová pila",4,null,13,"technická podpora výroby",1,"kancelář, počítač, mobil, tiskárna, kancelářské vybavení, automobil"]
[null,null,"úpravy dřevěné/alumi",null,null,null,null,null,"vedoucí výroby zárubní",1]
[null,null,"kompletování",null,"ruční nástroje, dílenské vybavení",null,null,230,"brusírna (VPN)",1,"specializované brusky",3]
[null,null,"broušení ",null,null,null,null,210,"kovodílna (VPN)",5,"2x soustruh, 2x fréza, stojanová vrtačka, ohybačka",6]
[null,null,"lakování"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zodpovědnost za koordinaci, implementaci a rozvoj obchodní a prodejní strategie, rozhodování o využití interních zdrojů, strategické řízení, ovlivňování vývojových a inovačních procesů, vytváření a udržování obchodních vztahů a jednání s partnery, vedení a kontrola zaměstnanců, rozdělování úkolů a následná kontrola jejich plnění, motivace a hodnocení těchto zaměstnanců"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"stanovování finanční strategie a postupů, tvorba ročních plánů a rozpočtů, hodnocení rizikovosti projektů, analýza finančních ukazatelů, poskytování finančních analýz a doporučení, reprezentace organizace na jednáních, organizace a koordinování činnosti podřízených manažerů, zajištění efektivnosti hospodaření organizace, dotační management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zpracovávání účetních dokladů, oceňování majetku, vedení daňové evidence nebo účetnictví, komunikace s úřady a jinými institucemi, výpočet srážek a odvodů, vedení evidence, kontrola správnosti faktur, sestavování účetních výkazů, provádění pravidelných kontrol"]

{"sheet":"kapac. zdrojů","index":4,"n_rows":110,"n_cols":14,"rows_kept":110,"cut":false,"hidden":false,"merged":[[87,9,88,9],[87,10,88,10],[87,11,88,11],[103,9,106,9],[103,10,106,10],[103,11,106,11],[108,9,109,9],[108,10,109,10],[108,11,109,11],[96,9,101,9],[96,10,101,10],[96,11,101,11],[72,9,74,9],[72,10,74,10],[72,11,74,11],[80,9,82,9],[80,10,82,10],[80,11,82,11],[66,10,68,10],[66,11,68,11],[69,9,70,9],[69,10,70,10],[69,11,70,11],[66,9,68,9],[108,7,109,7],[61,8,62,8],[63,8,64,8],[66,8,68,8],[69,8,70,8],[80,8,82,8],[72,8,74,8],[108,8,109,8],[103,8,106,8],[96,8,101,8],[75,7,82,7],[86,7,87,7],[92,7,93,7],[95,7,98,7],[102,7,106,7],[87,8,88,8],[108,5,109,5],[108,6,109,6],[101,1,109,1],[99,1,100,1],[52,1,69,1],[75,1,98,1],[66,5,68,5],[66,6,68,6],[69,5,70,5],[69,6,70,6],[75,5,82,5],[75,6,82,6],[86,5,87,5],[86,6,87,6],[92,5,93,5],[92,6,93,6],[99,2,100,2],[102,2,106,2],[102,4,106,4],[108,2,109,2],[108,3,109,3],[108,4,109,4],[75,4,82,4],[83,2,98,2],[86,4,87,4],[92,4,93,4],[95,4,98,4],[1,2,1,3],[2,1,5,1],[6,1,12,1],[13,1,16,1],[17,1,20,1],[21,6,22,6],[51,2,51,3],[57,4,60,4],[61,4,64,4],[66,2,69,2],[66,4,68,4],[69,4,70,4],[70,2,74,2],[75,2,82,2],[21,7,22,7],[31,2,35,2],[38,1,48,1],[21,5,22,5],[37,2,37,3],[21,1,35,1],[21,2,22,2],[21,4,22,4],[23,2,27,2],[2,8,35,8],[18,10,18,13],[19,10,19,11],[20,10,20,11],[21,10,21,11],[22,10,22,11],[23,10,23,11],[24,10,24,11],[25,10,25,11],[26,10,26,11],[38,8,48,8],[70,1,74,1],[52,12,109,12],[57,6,60,6],[57,5,60,5],[57,7,60,7],[61,5,64,5],[61,6,64,6],[53,2,56,2],[57,2,60,2],[61,2,64,2],[95,5,98,5],[95,6,98,6],[102,5,106,5],[102,6,106,6],[61,9,62,9],[61,10,62,10],[61,11,62,11],[63,9,64,9],[63,10,64,10],[63,11,64,11],[61,7,64,7],[66,7,68,7],[69,7,70,7]]}
[]
[null,null,"pozice/středisko/ činnost",null,null,"hrubý počet hodin/den","čistý počet dnů/rok","čistý počet hodin/rok","omezující faktor"]
[null,"obchodní fáze","11x","maloobchodní pobočky",{"$f":"'zdroje dle stř.'!$E3","v":22},8,{"$f":"E3*$M$27","v":4840},{"$f":"G3*F3","v":38720}]
[null,null,319,"velkoobchod",{"$f":"'zdroje dle stř.'!$E4","v":1},8,220,{"$f":"G4*F4","v":1760}]
[null,null,"ext.","zaměřovací technik",{"$f":"'zdroje dle stř.'!$E5","v":2},8,440,3520]
[null,null,301,"technik zadávacího centra výroby",{"$f":"'zdroje dle stř.'!$E6","v":4},8,880,7040]
[null,"výrobní fáze",111,"výroba dveří",{"$f":"'zdroje dle stř.'!$E7","v":12},8,2640,21120]
[null,null,113,"zasklívání",{"$f":"'zdroje dle stř.'!$E8","v":4},8,880,7040]
[null,null,114,"výroba skříní",{"$f":"'zdroje dle stř.'!$E9","v":5},8,1100,8800]
[null,null,121,"lakovna PU, AC, H20",{"$f":"'zdroje dle stř.'!$E10","v":4},8,880,7040]
[null,null,122,"lakovna dýha",{"$f":"'zdroje dle stř.'!$E11","v":1},8,220,1760]
[null,null,130,"výroba zárubní",{"$f":"'zdroje dle stř.'!$E12","v":15},8,3300,26400]
[null,null,131,"lisovna",{"$f":"'zdroje dle stř.'!$E13","v":4},8,880,7040]
[null,"expediční fáze",313,"expedice",{"$f":"'zdroje dle stř.'!$E14","v":2},8,440,3520]
[null,null,310,"sklad dveří + sklad zárubní",{"$f":"'zdroje dle stř.'!$E15","v":5},8,1100,8800]
[null,null,150,"rozvozový řidiči",{"$f":"'zdroje dle stř.'!$E16","v":3},8,660,5280]
[null,null,"ext.","montážníci",{"$f":"'zdroje dle stř.'!$E17","v":15},8,3300,26400]
[null,"VPN činnosti",110,{"$f":"'zdroje dle stř.'!D20","v":"dřevovýroba"},{"$f":"'zdroje dle stř.'!$E20","v":1},8,220,{"$f":"G18*F18","v":1760}]
[null,null,120,{"$f":"'zdroje dle stř.'!D21","v":"výroba rámečků"},{"$f":"'zdroje dle stř.'!$E21","v":3},8,660,5280,null,null,"Postup výpočtu kapacitního plánu [den]"]
[null,null,230,{"$f":"'zdroje dle stř.'!D22","v":"brusírna"},{"$f":"'zdroje dle stř.'!$E22","v":1},8,220,1760,null,null,null,null,"Pracovník ","Zařízení "]
[null,null,210,{"$f":"'zdroje dle stř.'!D23","v":"kovodílna"},{"$f":"'zdroje dle stř.'!$E23","v":5},8,1100,8800,null,null,"celkem ",null,250,250]
[null,"ostatní nepřímo přiřaditelné činnosti (ONPČ)",200,{"$f":"'zdroje dle stř.'!D24","v":"IT oddělení"},{"$f":"'zdroje dle stř.'!$E24","v":3},8,660,{"$f":"F22*G22","v":5280},null,null,"dovolená",null,15,"-"]
[null,null,null,{"$f":"'zdroje dle stř.'!D25","v":"výzkum a vývoj"},null,null,null,null,null,null,"celozávodní dovolená",null,5,5]
[null,null,300,{"$f":"'zdroje dle stř.'!D26","v":"uklízečka"},{"$f":"'zdroje dle stř.'!$E26","v":1},8,{"$f":"E24*$M$27","v":220},1760,null,null,"školení",null,5,"-"]
[null,null,null,{"$f":"'zdroje dle stř.'!D27","v":"marketing "},{"$f":"'zdroje dle stř.'!$E27","v":2},8,440,3520,null,null,"nemoc",null,5,"-"]
[null,null,null,{"$f":"'zdroje dle stř.'!D28","v":"účetní oddělení"},{"$f":"'zdroje dle stř.'!$E28","v":3},8,660,5280,null,null,"údržba strojů",null,"-",5]
[null,null,null,{"$f":"'zdroje dle stř.'!D29","v":"obchodní ředitel"},{"$f":"'zdroje dle stř.'!$E29","v":1},8,220,1760,null,null,"roční časový fond",null,220,240]
[null,null,null,{"$f":"'zdroje dle stř.'!D30","v":"asistentka OŘ"},{"$f":"'zdroje dle stř.'!$E30","v":1},8,220,1760]
[null,null,301,{"$f":"'zdroje dle stř.'!D31","v":"reklamační oddělení"},{"$f":"'zdroje dle stř.'!$E31","v":2},8,440,3520]
[null,null,11,{"$f":"'zdroje dle stř.'!D32","v":"vedení výroby dveří"},{"$f":"'zdroje dle stř.'!$E32","v":5},8,1100,8800]
[null,null,13,{"$f":"'zdroje dle stř.'!D33","v":"vedení výroby zárubní"},{"$f":"'zdroje dle stř.'!$E33","v":2},8,440,3520]
[null,null,9,{"$f":"'zdroje dle stř.'!D34","v":"ekonomické oddělení"},{"$f":"'zdroje dle stř.'!$E34","v":3},8,660,5280]
[null,null,null,{"$f":"'zdroje dle stř.'!D35","v":"technické kreslení"},{"$f":"'zdroje dle stř.'!$E35","v":1},8,220,1760]
[null,null,null,{"$f":"'zdroje dle stř.'!D36","v":"vedoucí výroby"},{"$f":"'zdroje dle stř.'!$E36","v":1},8,220,1760]
[null,null,null,{"$f":"'zdroje dle stř.'!D37","v":"právní oddělení"},{"$f":"'zdroje dle stř.'!$E37","v":1},8,220,1760]
[null,null,null,{"$f":"'zdroje dle stř.'!D38","v":"vedení společnosti"},{"$f":"'zdroje dle stř.'!$E38","v":2},8,440,3520]
[]
[null,null,"obchodní středisko",null,null,"hrubý počet hodin/den","čistý počet dnů/rok","čistý počet hodin/rok","omezující faktor"]
[null,"maloobchodní pobočky","303","vzorkovna Kytín",{"$f":"'zdroje dle stř.'!$E41","v":2},8,{"$f":"E39*$M$27","v":440},3520]
[null,null,"321","vzorkovna Písek",{"$f":"'zdroje dle stř.'!$E42","v":2},8,440,3520]
[null,null,330,"vzorkovna České Buděj.",{"$f":"'zdroje dle stř.'!$E43","v":1},8,220,1760]
[null,null,"340","vzorkovna Příbram",{"$f":"'zdroje dle stř.'!$E44","v":2},8,440,3520]
[null,null,"341","vzorkovna Horoměřice",{"$f":"'zdroje dle stř.'!$E45","v":2},8,440,3520]
[null,null,"351","vzorkovna Praha 9",{"$f":"'zdroje dle stř.'!$E46","v":2},8,440,3520]
[null,null,"353","vzorkovna Praha 4",{"$f":"'zdroje dle stř.'!$E47","v":2},8,440,3520]
[null,null,"370","vzorkovna Plzeň",{"$f":"'zdroje dle stř.'!$E48","v":2},8,440,3520]
[null,null,382,"vzorkovna Brno",{"$f":"'zdroje dle stř.'!$E49","v":3},8,660,5280]
[null,null,"390","vzorkovna Pardubice",{"$f":"'zdroje dle stř.'!$E50","v":2},8,440,3520]
[null,null,395,"vzorkovna Liberec",{"$f":"'zdroje dle stř.'!$E51","v":2},8,440,3520]
[]
[]
[null,null,"výrobní operace/středisko",null,null,"hrubý počet hodin/den","čistý počet dnů/rok","čistý počet hodin/rok",null,"hrubý počet hodin/den","čistý počet dnů/rok","čistý počet hodin/rok","omezující faktor"]
[null,"výrobní fáze",131,"lisování",{"$f":"'zdroje dle výrob. oper.'!D3","v":4},8,{"$f":"E53*$M$27","v":880},{"$f":"F53*G53","v":7040},{"$f":"'zdroje dle výrob. oper.'!F3","v":2},8,{"$f":"I53*$N$27","v":480},{"$f":"K53*J53","v":3840}]
[null,null,111,"formátování",{"$f":"'zdroje dle výrob. oper.'!D4","v":2},8,440,3520,{"$f":"'zdroje dle výrob. oper.'!F4","v":1},8,240,{"$f":"K54*J54","v":1920}]
[null,null,null,"olepování",2,8,440,3520,{"$f":"'zdroje dle výrob. oper.'!F5","v":1},8,240,1920]
[null,null,null,"opracování na CNC",2,8,440,3520,{"$f":"'zdroje dle výrob. oper.'!F6","v":2},8,480,3840]
[null,null,null,"výroba Triumf + Kitty",2,8,440,3520,{"$f":"'zdroje dle výrob. oper.'!F7","v":1},8,240,1920]
[null,null,122,"broušení",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!F8","v":1},8,240,1920]
[null,null,null,"kartáčování",null,8,0,0,{"$f":"'zdroje dle výrob. oper.'!F9","v":1},8,240,1920]
[null,null,null,"moření",null,8,0,0,null,8,null,0]
[null,null,null,"lakování/olejovoskování",null,8,0,0,{"$f":"'zdroje dle výrob. oper.'!F11","v":1},8,{"$f":"I61*$N$27","v":240},1920]
[null,null,121,"čištění",4,8,880,7040]
[null,null,null,"broušení",null,8,0,0]
[null,null,null,"základní nástřik",null,8,0,0,{"$f":"'zdroje dle výrob. oper.'!F14","v":2},8,{"$f":"I64*$N$27","v":480},{"$f":"J64*$N$27","v":1920}]
[null,null,null,"vrchní nástřik",null,8,0,0]
[null,null,113,"zasklívání",4,8,880,7040]
[null,null,111,"čištění",3,8,660,5280]
[null,null,null,"kompletování",null,8,0,0]
[null,null,null,"balení",null,8,0,0]
[null,null,null,"výstupní kontrola",1,8,220,1760]
[null,"ONPČ",11,"výrobní mistr",null,8,0,0]
[null,null,null,"manipulace mater. a zboží",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!F22","v":2},8,{"$f":"I72*$N$27","v":480},{"$f":"K72*J72","v":3840}]
[null,null,null,"úklid",1,8,220,1760]
[null,null,null,"technická podpora výroby",1,8,220,1760]
[null,null,null,"vedoucí výroby dveří",1,8,220,1760]
[null,"výrobní fáze",114,"řezání",5,8,1100,8800,{"$f":"'zdroje dle výrob. oper.'!L3","v":2},8,{"$f":"I76*$N$27","v":480},{"$f":"K76*J76","v":3840}]
[null,null,null,"olepování",null,8,0,0,{"$f":"'zdroje dle výrob. oper.'!L4","v":1},8,{"$f":"I77*$N$27","v":240},{"$f":"K77*J77","v":1920}]
[null,null,null,"čištění",null,8,0,0,{"$f":"'zdroje dle výrob. oper.'!L5","v":1},8,{"$f":"I78*$N$27","v":240},{"$f":"K78*J78","v":1920}]
[null,null,null,"opracování na CNC",null,8,0,0]
[null,null,null,"rozvrtání/lamelování",null,8,0,0,{"$f":"'zdroje dle výrob. oper.'!L7","v":1},8,{"$f":"I80*$N$27","v":240},{"$f":"K80*J80","v":1920}]
[null,null,null,"kompletování",null,8,0,0]
[null,null,null,"balení",null,8,0,0]
[null,null,null,"výstupní kontrola",null,8,0,0]
[null,null,130,"řezání proužků na obložky",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!L11","v":1},8,{"$f":"I84*$N$27","v":240},{"$f":"K84*J84","v":1920}]
[null,null,null,"lepení středů a boků",1.5,8,{"$f":"E85*$M$27","v":330},{"$f":"F85*G85","v":2640},{"$f":"'zdroje dle výrob. oper.'!L12","v":1},8,{"$f":"I85*$N$27","v":240},{"$f":"K85*J85","v":1920}]
[null,null,null,"obalování obložek",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!L13","v":1},8,{"$f":"I86*$N$27","v":240},{"$f":"K86*J86","v":1920}]
[null,null,null,"krácení + vrtání excentrů",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!L14","v":2},8,{"$f":"I87*$N$27","v":480},{"$f":"K87*J87","v":3840}]
[null,null,null,"opracování na CNC",null,8,0,0]
[null,null,null,"broušení hran obložek",1,8,220,1760]
[null,null,null,"fréz., dlab., vrtání P+P",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!L17","v":4},8,{"$f":"I90*$N$27","v":960},{"$f":"K90*J90","v":7680}]
[null,null,null,"řezání základních formátů",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!L18","v":1},8,{"$f":"I91*$N$27","v":240},{"$f":"K91*J91","v":1920}]
[null,null,null,"lisování ostění",2,8,440,3520,{"$f":"'zdroje dle výrob. oper.'!L19","v":2},8,{"$f":"I92*$N$27","v":480},{"$f":"K92*J92","v":3840}]
[null,null,null,"řezání + krácení ostění",2,8,440,3520,{"$f":"'zdroje dle výrob. oper.'!L20","v":1},8,{"$f":"I93*$N$27","v":240},{"$f":"K93*J93","v":1920}]
[null,null,null,"olepování + fréz. ostění",null,8,0,0,{"$f":"'zdroje dle výrob. oper.'!L21","v":1},8,{"$f":"I94*$N$27","v":240},{"$f":"K94*J94","v":1920}]
[null,null,null,"čištění + broušení hran",0.5,8,110,880]
[null,null,null,"sponkování",3,8,660,5280,{"$f":"'zdroje dle výrob. oper.'!L23","v":1},8,{"$f":"I96*$N$27","v":240},{"$f":"K96*J96","v":1920}]
[null,null,null,"kompletování",null,8,0,0]
[null,null,null,"balení",null,8,0,0]
[null,null,null,"výstupní kontrola",null,8,0,0]
[null,"ONPČ",13,"technická podpora výroby",1,8,220,1760]
[null,null,null,"vedoucí výroby zárubní",1,8,220,1760]
[null,"VPN činnosti",110,"dřevovýroba (VPN)",1,8,220,1760]
[null,null,120,"řezání",3,8,660,5280,{"$f":"'zdroje dle výrob. oper.'!F27","v":4},8,{"$f":"I103*$N$27","v":960},{"$f":"K103*J103","v":7680}]
[null,null,null,"úpravy dřevěné/alumi",null,8,0,0]
[null,null,null,"kompletování",null,8,0,0]
[null,null,null,"broušení ",null,8,0,0]
[null,null,null,"lakování",null,8,0,0]
[null,null,230,"brusírna (VPN)",1,8,220,1760,{"$f":"'zdroje dle výrob. oper.'!L29","v":3},8,{"$f":"I108*$N$27","v":720},{"$f":"K108*J108","v":5760}]
[null,null,210,"kovodílna (VPN)",5,8,1100,8800,{"$f":"'zdroje dle výrob. oper.'!L30","v":6},8,{"$f":"I109*$N$27","v":1440},{"$f":"J109*K109","v":11520}]
[null,null,null,null,null,8,0,0]

{"sheet":"Provoz. rozp. - výrob. činnosti","index":5,"n_rows":34,"n_cols":16,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Provozní rozpočet - výrobních činnosti","řezání surového materiálu [Kč]","broušení [Kč]","kompletace obložek [Kč]","olepení obložek [Kč]","ohranění ostění [Kč]","lakování [Kč]","osazení protiplechu a pantů [Kč]","osazení příslušenství [Kč]","kompletace zárubní [Kč]","IT - přenastavování CNC ","řízení jednotl. výr. oddělení ","řízení výroby ","∑ nákladů"]
[null,1,"Celkové osobní náklady",{"$f":"SUM(D4:D7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D3:O3)","v":{"$error":"#REF!"}}]
[null,null,"Osobní N",{"$f":"35000*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$f":"SUM(D4:O4)","v":{"$error":"#REF!"}}]
[null,null,"Odměny, bonusy",{"$f":"3050*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"3050*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"N na školení",{"$f":"500*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"500*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"N na osobní prac. vybavení",{"$f":"390*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"2a","Náklady na vybavení HW a SW",{"$f":"SUM(D9:D12)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"N na odpisy HW",{"$f":"2155*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"2155*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"N na údržbu HW",{"$f":"536*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"536*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"N na pořízení a aktivaci HW",{"$f":"488*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"488*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"N na režijní materiál HW",{"$f":"732*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"732*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"2b","Náklady na stroj. vybavení",{"$f":"SUM(D14:D17)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"}]
[null,null,"N na odpisy",{"$f":"4000*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"}]
[null,null,"N na el. energii",{"$f":"862*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"}]
[null,null,"N na údržbu",{"$f":"469*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"}]
[null,null,"N na režijní materiál",{"$f":"155*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"}]
[null,3,"Náklady na automobily",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M19:M23)","v":126472.20560449867},{"$f":"SUM(N19:N23)","v":127274.13879813133},{"$f":"SUM(O19:O23)","v":128076.07199176386},381822.41639439389]
[null,null,"N na leasing",null,null,null,null,null,null,null,null,null,72083.473151275,70997.425938573506,69911.378725871997,212992.2778157205]
[null,null,"N na pohonné hmoty",null,null,null,null,null,null,null,null,null,42737.501803113097,44698.066710707302,46658.631618301399,134094.2001321218]
[null,null,"N na údržbu",null,null,null,null,null,null,null,null,null,7274.7340659260299,7268.0881454371302,7261.4422249482404,21804.264436311401]
[null,null,"N na pojištění",null,null,null,null,null,null,null,null,null,3346.7326820234798,3296.3090614337698,3245.8854408440602,9888.9271843013103]
[null,null,"Ostatní N",null,null,null,null,null,null,null,null,null,1029.7639021610701,1014.24894197962,998.73398179817195,3042.746825938862]
[null,4,"Náklady na prostory",{"$f":"SUM(D25:D29)","v":64466.723549488059},40828.924914675772,47275.597269624574,51573.378839590448,38680.034129692831,53722.269624573382,64466.723549488059,75211.177474402721,47275.597269624574,27935.580204778158,21488.907849829353,50706.666666666664,583631.58134243463]
[null,null,"N na odpisy budovy",{"$f":"'Prostory - výpočet nákladů'!C12","v":35593.003412969287},{"$f":"'Prostory - výpočet nákladů'!D12","v":22542.235494880548},{"$f":"'Prostory - výpočet nákladů'!E12","v":26101.535836177474},{"$f":"'Prostory - výpočet nákladů'!F12","v":28474.402730375426},{"$f":"'Prostory - výpočet nákladů'!G12","v":21355.80204778157},{"$f":"'Prostory - výpočet nákladů'!H12","v":29660.836177474404},{"$f":"'Prostory - výpočet nákladů'!I12","v":35593.003412969287},{"$f":"'Prostory - výpočet nákladů'!J12","v":41525.170648464162},{"$f":"'Prostory - výpočet nákladů'!K12","v":26101.535836177474},{"$f":"'Prostory - výpočet nákladů'!L12","v":15423.634812286689},{"$f":"'Prostory - výpočet nákladů'!M12","v":11864.334470989761},{"$f":"'Prostory - výpočet nákladů'!N12","v":28840},323075.49488054612]
[null,null,"N na opravy a údržbu bud.",{"$f":"'Prostory - výpočet nákladů'!C13","v":4095.5631399317408},{"$f":"'Prostory - výpočet nákladů'!D13","v":2593.8566552901025},{"$f":"'Prostory - výpočet nákladů'!E13","v":3003.4129692832767},{"$f":"'Prostory - výpočet nákladů'!F13","v":3276.4505119453925},{"$f":"'Prostory - výpočet nákladů'!G13","v":2457.3378839590446},{"$f":"'Prostory - výpočet nákladů'!H13","v":3412.9692832764504},{"$f":"'Prostory - výpočet nákladů'!I13","v":4095.5631399317408},{"$f":"'Prostory - výpočet nákladů'!J13","v":4778.1569965870303},{"$f":"'Prostory - výpočet nákladů'!K13","v":3003.4129692832767},{"$f":"'Prostory - výpočet nákladů'!L13","v":1774.7440273037544},{"$f":"'Prostory - výpočet nákladů'!M13","v":1365.1877133105802},{"$f":"'Prostory - výpočet nákladů'!N13","v":4533.333333333333},38389.988623435725]
[null,null,"N na vytápění",{"$f":"'Prostory - výpočet nákladů'!C14","v":15358.361774744028},{"$f":"'Prostory - výpočet nákladů'!D14","v":9726.9624573378842},{"$f":"'Prostory - výpočet nákladů'!E14","v":11262.798634812287},{"$f":"'Prostory - výpočet nákladů'!F14","v":12286.689419795222},{"$f":"'Prostory - výpočet nákladů'!G14","v":9215.0170648464173},{"$f":"'Prostory - výpočet nákladů'!H14","v":12798.634812286689},{"$f":"'Prostory - výpočet nákladů'!I14","v":15358.361774744028},{"$f":"'Prostory - výpočet nákladů'!J14","v":17918.088737201364},{"$f":"'Prostory - výpočet nákladů'!K14","v":11262.798634812287},{"$f":"'Prostory - výpočet nákladů'!L14","v":6655.2901023890781},{"$f":"'Prostory - výpočet nákladů'!M14","v":5119.4539249146756},{"$f":"'Prostory - výpočet nákladů'!N14","v":7466.666666666667},134429.12400455063]
[null,null,"N na el. energii",{"$f":"'Prostory - výpočet nákladů'!C15","v":7372.0136518771333},{"$f":"'Prostory - výpočet nákladů'!D15","v":4668.9419795221847},{"$f":"'Prostory - výpočet nákladů'!E15","v":5406.143344709898},{"$f":"'Prostory - výpočet nákladů'!F15","v":5897.6109215017068},{"$f":"'Prostory - výpočet nákladů'!G15","v":4423.2081911262794},{"$f":"'Prostory - výpočet nákladů'!H15","v":6143.3447098976112},{"$f":"'Prostory - výpočet nákladů'!I15","v":7372.0136518771333},{"$f":"'Prostory - výpočet nákladů'!J15","v":8600.6825938566544},{"$f":"'Prostory - výpočet nákladů'!K15","v":5406.143344709898},{"$f":"'Prostory - výpočet nákladů'!L15","v":3194.5392491467578},{"$f":"'Prostory - výpočet nákladů'!M15","v":2457.3378839590446},{"$f":"'Prostory - výpočet nákladů'!N15","v":6666.666666666667},67608.646188850966]
[null,null,"N na obsluhu budovy",{"$f":"'Prostory - výpočet nákladů'!C16","v":2047.7815699658704},{"$f":"'Prostory - výpočet nákladů'!D16","v":1296.9283276450512},{"$f":"'Prostory - výpočet nákladů'!E16","v":1501.7064846416383},{"$f":"'Prostory - výpočet nákladů'!F16","v":1638.2252559726962},{"$f":"'Prostory - výpočet nákladů'!G16","v":1228.6689419795223},{"$f":"'Prostory - výpočet nákladů'!H16","v":1706.4846416382252},{"$f":"'Prostory - výpočet nákladů'!I16","v":2047.7815699658704},{"$f":"'Prostory - výpočet nákladů'!J16","v":2389.0784982935152},{"$f":"'Prostory - výpočet nákladů'!K16","v":1501.7064846416383},{"$f":"'Prostory - výpočet nákladů'!L16","v":887.37201365187718},{"$f":"'Prostory - výpočet nákladů'!M16","v":682.5938566552901},{"$f":"'Prostory - výpočet nákladů'!N16","v":3200},20128.327645051195]
[null,5,"Náklady spojů",{"$f":"SUM(D31:D32)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"N na internet",{"$f":"250*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"N na mobilní telefony",{"$f":"199*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*N34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*O34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"∑","Celkové náklady",{"$f":"D3+D8+D13+D18+D24+D30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,1.06,0.98,0.77,1.03,1.1100000000000001,1.26,0.84,0.93,0.87,1.23,1.86,2.56]

{"sheet":"Provoz. rozp. - ostat. činnosti","index":6,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Provozní rozpočet - podle činností","Obch. Asistent [Kč]","Zaměřovací technik [Kč]","Technik zadávání [Kč]","oprava a údržba strojů [Kč]","úklid [Kč]","broušení nástrojů [Kč]","úprava pantů a příslušenství [Kč]","Sklad\n [Kč]","Montáž\n [Kč]","Účetní\n [Kč]","∑ nákladů"]
[null,1,"Celkové osobní náklady",{"$f":"SUM(D4:D7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(G4:G7)","v":{"$error":"#REF!"}},{"$f":"SUM(H4:H7)","v":{"$error":"#REF!"}},{"$f":"SUM(I4:I7)","v":{"$error":"#REF!"}},{"$f":"SUM(J4:J7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D3:M3)","v":{"$error":"#REF!"}}]
[null,null,"Osobní náklady",{"$f":"45000*12*'zdroje dle stř.'!#REF!*$D$34","v":{"$error":"#REF!"}},{"$f":"40000*12*'zdroje dle stř.'!#REF!*$E$34","v":{"$error":"#REF!"}},{"$f":"38000*12*'zdroje dle stř.'!#REF!*$F$34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$G$34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$H$34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$I$34","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$J$34","v":{"$error":"#REF!"}},{"$f":"34000*12*'zdroje dle stř.'!#REF!*$K$34","v":{"$error":"#REF!"}},{"$f":"42000*12*'zdroje dle stř.'!#REF!*$L$34","v":{"$error":"#REF!"}},{"$f":"40000*12*'zdroje dle stř.'!#REF!*$M$34","v":{"$error":"#REF!"}},{"$f":"SUM(D4:M4)","v":{"$error":"#REF!"}}]
[null,null,"Odměny, bonusy",{"$f":"3500*12*'zdroje dle stř.'!#REF!*$D$34","v":{"$error":"#REF!"}},{"$f":"1200*12*'zdroje dle stř.'!#REF!*$E$34","v":{"$error":"#REF!"}},{"$f":"2500*12*'zdroje dle stř.'!#REF!*$F$34","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$G$34","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$H$34","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$I$34","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$J$34","v":{"$error":"#REF!"}},{"$f":"1250*12*'zdroje dle stř.'!#REF!*$K$34","v":{"$error":"#REF!"}},{"$f":"2000*12*'zdroje dle stř.'!#REF!*$L$34","v":{"$error":"#REF!"}},{"$f":"3500*12*'zdroje dle stř.'!#REF!*$M$34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na školení",{"$f":"430*12*'zdroje dle stř.'!#REF!*$D$34","v":{"$error":"#REF!"}},{"$f":"1500*12*'zdroje dle stř.'!#REF!*$E$34","v":{"$error":"#REF!"}},{"$f":"420*12*'zdroje dle stř.'!#REF!*$F$34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*$G$34","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*$H$34","v":{"$error":"#REF!"}},{"$f":"560*12*'zdroje dle stř.'!#REF!*$I$34","v":{"$error":"#REF!"}},{"$f":"399*12*'zdroje dle stř.'!#REF!*$J$34","v":{"$error":"#REF!"}},{"$f":"399*12*'zdroje dle stř.'!#REF!*$K$34","v":{"$error":"#REF!"}},{"$f":"577*12*'zdroje dle stř.'!#REF!*$L$34","v":{"$error":"#REF!"}},{"$f":"412*12*'zdroje dle stř.'!#REF!*$M$34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na osobní prac. vybavení",{"$f":"450*12*'zdroje dle stř.'!#REF!*$D$34","v":{"$error":"#REF!"}},{"$f":"560*12*'zdroje dle stř.'!#REF!*$E$34","v":{"$error":"#REF!"}},{"$f":"380*12*'zdroje dle stř.'!#REF!*$F$34","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$G$34","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$H$34","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$I$34","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$J$34","v":{"$error":"#REF!"}},{"$f":"340*12*'zdroje dle stř.'!#REF!*$K$34","v":{"$error":"#REF!"}},{"$f":"420*12*'zdroje dle stř.'!#REF!*$L$34","v":{"$error":"#REF!"}},{"$f":"400*12*'zdroje dle stř.'!#REF!*$M$34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"2a","Náklady na vybavení HW a SW",{"$f":"SUM(D9:D12)","v":52000},26300.080421177689,52000,{"$f":"SUM(G9:G12)","v":52000},{"$f":"SUM(H9:H12)","v":28000},{"$f":"SUM(I9:I12)","v":57961.609743642286},{"$f":"SUM(J9:J12)","v":30000},28000,57961.609743642286,30000,414223.29990846221]
[null,null,"Náklady na odpisy HW",20000,9987.3723118396301,20000,20000,10000,22010.737877332514,12000,10000,22010.737877332514,12000,158008.84806650467]
[null,null,"Náklady na údržbu HW",10000,5659.5109767091226,10000,10000,6000,12472.751463821756,6000,6000,12472.751463821756,6000,84605.013904352629]
[null,null,"Náklady na pořízení a aktivaci HW",12000,5126.8511200776757,12000,12000,7000,11298.845443697355,7000,7000,11298.845443697355,7000,91724.542007472395]
[null,null,"Náklady na režijní materiál HW",10000,5526.3460125512611,10000,10000,5000,12179.274958790658,5000,5000,12179.274958790658,5000,79884.895930132581]
[null,"2b","Náklady na strojní vybavení",{"$f":"SUM(D14:D17)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Náklady na odpisy",null,null,null,{"$f":"4000*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,null,"Náklady na el. energii",{"$f":"158*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"158*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"158*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"789*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"158*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"158*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na údržbu",{"$f":"125*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"125*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"125*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"541*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"541*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"541*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na režijní materiál",{"$f":"99*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"99*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"99*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,3,"Náklady na automobily",{"$f":"SUM(D19:D23)","v":436329.10933552036},{"$f":"SUM(E19:E23)","v":127274.13879813133},null,null,null,null,null,null,{"$f":"SUM(L19:L23)","v":343320.03507392865},{"$f":"SUM(M19:M23)","v":124600},1031523.2832075803]
[null,null,"Náklady na leasing",{"$f":"72083.473151275*3*D34","v":248687.98237189872},70997.425938573506,null,null,null,null,null,null,191002.2708363565,84000,594687.67914682871]
[null,null,"Náklady na pohonné hmoty",{"$f":"42737.5018031131*3*D34","v":147444.38122074018},44698.066710707302,null,null,null,null,null,null,123667.4236121187,28000,343809.87154356617]
[null,null,"Náklady na údržbu",{"$f":"7274.73406592603*3*D34","v":25097.8325274448},7268.0881454371302,null,null,null,null,null,null,17053.774181817545,7500,56919.694854699475]
[null,null,"Náklady na pojištění",{"$f":"3346.73268202348*3*D34","v":11546.227752981005},3296.3090614337698,null,null,null,null,null,null,8867.9625745451249,3900,27610.499388959899]
[null,null,"Ostatní náklady",{"$f":"1029.76390216107*3*D34","v":3552.6854624556913},1014.24894197962,null,null,null,null,null,null,2728.6038690908072,1200,8495.5382735261192]
[null,4,"Náklady na prostory",{"$f":"SUM(D25:D29)","v":50706.666666666664},12676.666666666666,50706.666666666664,32233.361774744029,23637.798634812287,40828.924914675772,32233.361774744029,148250,null,{"$f":"SUM(M25:M29)","v":25353.333333333332},416626.78043230943]
[null,null,"Náklady na odpisy budovy",{"$f":"'Prostory - výpočet nákladů'!C20","v":28840},{"$f":"'Prostory - výpočet nákladů'!D20","v":7210},{"$f":"'Prostory - výpočet nákladů'!E20","v":28840},{"$f":"'Prostory - výpočet nákladů'!F20","v":17796.501706484643},{"$f":"'Prostory - výpočet nákladů'!G20","v":13050.767918088737},{"$f":"'Prostory - výpočet nákladů'!H20","v":22542.235494880548},{"$f":"'Prostory - výpočet nákladů'!I20","v":17796.501706484643},{"$f":"'Prostory - výpočet nákladů'!J20","v":77250},null,{"$f":"'Prostory - výpočet nákladů'!L20","v":14420},227746.00682593856]
[null,null,"Náklady na opravy a údržbu bud.",{"$f":"'Prostory - výpočet nákladů'!C21","v":4533.333333333333},{"$f":"'Prostory - výpočet nákladů'!D21","v":1133.3333333333333},{"$f":"'Prostory - výpočet nákladů'!E21","v":4533.333333333333},{"$f":"'Prostory - výpočet nákladů'!F21","v":2047.7815699658704},{"$f":"'Prostory - výpočet nákladů'!G21","v":1501.7064846416383},{"$f":"'Prostory - výpočet nákladů'!H21","v":2593.8566552901025},{"$f":"'Prostory - výpočet nákladů'!I21","v":2047.7815699658704},{"$f":"'Prostory - výpočet nákladů'!J21","v":7000},null,{"$f":"'Prostory - výpočet nákladů'!L21","v":2266.6666666666665},27657.792946530149]
[null,null,"Náklady na vytápění",{"$f":"'Prostory - výpočet nákladů'!C22","v":7466.666666666667},{"$f":"'Prostory - výpočet nákladů'!D22","v":1866.6666666666667},{"$f":"'Prostory - výpočet nákladů'!E22","v":7466.666666666667},{"$f":"'Prostory - výpočet nákladů'!F22","v":7679.1808873720138},{"$f":"'Prostory - výpočet nákladů'!G22","v":5631.3993174061434},{"$f":"'Prostory - výpočet nákladů'!H22","v":9726.9624573378842},{"$f":"'Prostory - výpočet nákladů'!I22","v":7679.1808873720138},{"$f":"'Prostory - výpočet nákladů'!J22","v":27000},null,{"$f":"'Prostory - výpočet nákladů'!L22","v":3733.3333333333335},78250.056882821387]
[null,null,"Náklady na el. energii",{"$f":"'Prostory - výpočet nákladů'!C23","v":6666.666666666667},{"$f":"'Prostory - výpočet nákladů'!D23","v":1666.6666666666667},{"$f":"'Prostory - výpočet nákladů'!E23","v":6666.666666666667},{"$f":"'Prostory - výpočet nákladů'!F23","v":3686.0068259385666},{"$f":"'Prostory - výpočet nákladů'!G23","v":2703.071672354949},{"$f":"'Prostory - výpočet nákladů'!H23","v":4668.9419795221847},{"$f":"'Prostory - výpočet nákladů'!I23","v":3686.0068259385666},{"$f":"'Prostory - výpočet nákladů'!J23","v":32000},null,{"$f":"'Prostory - výpočet nákladů'!L23","v":3333.3333333333335},65077.3606370876]
[null,null,"Náklady na obsluhu budovy",{"$f":"'Prostory - výpočet nákladů'!C24","v":3200},{"$f":"'Prostory - výpočet nákladů'!D24","v":800},{"$f":"'Prostory - výpočet nákladů'!E24","v":3200},{"$f":"'Prostory - výpočet nákladů'!F24","v":1023.8907849829352},{"$f":"'Prostory - výpočet nákladů'!G24","v":750.85324232081916},{"$f":"'Prostory - výpočet nákladů'!H24","v":1296.9283276450512},{"$f":"'Prostory - výpočet nákladů'!I24","v":1023.8907849829352},{"$f":"'Prostory - výpočet nákladů'!J24","v":5000},null,{"$f":"'Prostory - výpočet nákladů'!L24","v":1600},17895.563139931743]
[null,5,"Náklady spojů",{"$f":"SUM(D31:D32)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Náklady na internet",{"$f":"350*12*'zdroje dle stř.'!#REF!*$D$34","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$E$34","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$F$34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$G$34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$H$34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$I$34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$J$34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$K$34","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$L$34","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$M$34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na mobilní telefony",{"$f":"199*12*'zdroje dle stř.'!#REF!*D34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*E34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*F34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*G34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*H34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*I34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*J34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*K34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*L34","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*M34","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"∑","Celkové náklady",{"$f":"SUM(D3,D8,D13,D18,D24,D30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,1.1499999999999999,1.06,1.04,0.91,0.72,0.84,0.86,0.95,1.05,1.03]

{"sheet":"rozpočet středisek","index":7,"n_rows":26,"n_cols":35,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Položka/středisko",{"$f":"'kapac. zdrojů'!C30","v":11},{"$f":"'kapac. zdrojů'!C18","v":110},{"$f":"'kapac. zdrojů'!C7","v":111},{"$f":"'kapac. zdrojů'!C8","v":113},{"$f":"'zdroje dle výrob. oper.'!H3","v":114},{"$f":"'kapac. zdrojů'!C19","v":120},{"$f":"'kapac. zdrojů'!C10","v":121},{"$f":"'zdroje dle výrob. oper.'!B8","v":122},{"$f":"'kapac. zdrojů'!C13","v":131},{"$f":"'kapac. zdrojů'!C20","v":230},{"$f":"'kapac. zdrojů'!C31","v":13},{"$f":"'kapac. zdrojů'!C12","v":130},{"$f":"'kapac. zdrojů'!C24","v":300},{"$f":"'kapac. zdrojů'!C4","v":319},{"$f":"'kapac. zdrojů'!C39","v":"303"},{"$f":"'kapac. zdrojů'!C40","v":"321"},{"$f":"'kapac. zdrojů'!C41","v":330},{"$f":"'kapac. zdrojů'!C42","v":"340"},{"$f":"'kapac. zdrojů'!C43","v":"341"},{"$f":"'kapac. zdrojů'!C44","v":"351"},{"$f":"'kapac. zdrojů'!C45","v":"353"},{"$f":"'kapac. zdrojů'!C46","v":"370"},{"$f":"'kapac. zdrojů'!C47","v":382},{"$f":"'kapac. zdrojů'!C48","v":"390"},{"$f":"'kapac. zdrojů'!C49","v":395},{"$f":"'kapac. zdrojů'!C14","v":313},{"$f":"'kapac. zdrojů'!C15","v":310},{"$f":"'kapac. zdrojů'!C16","v":150},{"$f":"'kapac. zdrojů'!C6","v":301},{"$f":"'kapac. zdrojů'!C22","v":200},{"$f":"'kapac. zdrojů'!C21","v":210},{"$f":"'kapac. zdrojů'!C32","v":9},"∑ za položku"]
[null,"Mzdové nákl. fixní",93820,0,49780,22780,40780,13400,0,0,16000,18780,52260,31305,161470,24120,32160,25580,26800,38860,36850,34840,32160,40200,50920,38860,29440,16080,53600,40200,133330,123976,163850,325215,{"$f":"SUM(C3:AH3)","v":1767416}]
[null,"Mzdové nákl. var.",38210,0,10220,15000,3450,0,6500,0,0,10520,28200,0,119733,18000,45715,23500,21600,44050,45000,45000,58000,57500,76400,39600,28900,0,29100,81700,86710,0,0,86475,{"$f":"SUM(C4:AH4)","v":1019083}]
[null,"Cestovní náhrady",19200,0,0,4000,0,0,0,0,0,0,9000,17000,49696,5000,5000,0,0,6000,5000,0,0,0,4000,0,0,2000,0,0,24500,5000,9600,39050,204046]
[null,"Telefon",700,350,850,350,700,350,350,0,0,0,700,700,7200,700,800,1050,600,1200,1400,1800,800,1700,2700,1700,1200,450,800,1200,2100,800,800,12665,46715]
[null,"Nájem prostor",0,10000,0,0,0,0,20000,0,0,0,0,0,16000,0,0,12000,15500,18000,13600,0,28000,28000,44900,18000,8000,0,16000,0,0,0,9000,2680,259680]
[null,"Leasing",0,0,0,0,0,0,0,0,0,0,0,0,0,8000,0,0,0,0,0,0,0,0,8000,0,0,0,0,0,0,0,0,0,16000]
[null,"PHM",0,0,4500,0,0,0,0,0,0,0,0,3500,4300,2300,4000,0,0,0,10000,0,0,0,4000,0,0,0,400,67200,0,0,12350,9400,121950]
[null,"Pojištění auta",0,0,300,0,1800,0,0,0,0,0,0,45,1200,0,1308,0,0,0,2400,0,0,0,0,0,1326,0,0,8400,0,0,802,3000,20581]
[null,"Pojištění ostatní",0,0,0,0,0,0,0,0,0,0,0,1865,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,34400,36765]
[null,"Drobné výdaje",2000,500,4000,1000,3000,1000,1000,1000,1000,0,0,5000,0,10000,3000,500,0,2000,2000,1500,2000,1500,3000,2000,1200,0,0,7500,0,0,0,0,55700]
[null,"Údržba strojů, aut  Ext",0,0,8450,0,0,0,0,0,0,0,0,23300,31000,0,0,0,0,0,2000,0,0,0,0,0,0,0,3000,12800,0,0,18200,13200,111950]
[null,"Údržba strojů, aut",0,1000,10000,4000,2000,5000,1500,500,6000,1000,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,3000,0,0,0,46000]
[null,"Správa SŘJ",4500,500,1500,1000,0,1000,500,500,2000,1000,7110,3000,18000,3000,3250,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,1000,0,2000,0,0,70516,130376]
[null,"Vnitro doprava",0,0,0,0,0,7200,0,0,0,0,0,7500,0,0,0,0,0,0,0,0,0,0,0,0,6000,0,2000,0,0,0,2000,0,24700]
[null,"Energie - elektro",0,6000,5000,2000,4000,14000,2900,2000,7500,0,0,2500,0,0,0,7000,1000,2000,1300,2300,4000,2250,3500,1100,2000,0,1500,0,0,0,4000,0,77850]
[null,"Energie - plyn",0,0,0,0,0,0,0,0,9000,0,0,10000,0,0,0,0,0,3000,800,0,1000,1900,0,0,0,0,0,0,0,0,0,0,25700]
[null,"Energie - voda",0,0,3000,0,0,0,0,0,4000,0,0,3000,350,0,0,200,200,100,180,500,200,100,400,0,0,0,0,0,0,0,0,0,12230]
[null,"Marketing",0,0,0,0,0,0,0,0,0,0,0,0,290000,3000,2000,6000,0,6000,0,5000,0,4000,3000,3000,4000,0,0,0,0,0,0,3800,329800]
[null,"Ost.sl.ext + odpad",0,0,7750,0,1000,1000,6500,0,0,0,0,2400,17000,0,2000,0,0,3000,0,1100,4000,4000,3000,100,100,0,13000,1854,0,0,4074,180500,252378]
[null,"Ost. režie / Holdig.nákl",5000,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,56000]
[null,"Údržba budov",0,800,5100,0,0,1000,1500,0,1000,0,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10500,21900]
[null,"Bankovní popl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14800,14800]
[null,"Energie ve V1",0,5000,71000,0,0,0,0,0,11000,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117000]
[null," ∑ za středisko/měsíc",{"$f":"SUM(C3:C25)","v":163430},{"$f":"SUM(D3:D25)","v":24150},181450,50130,56730,43950,40750,4000,57500,31300,98270,153115,715949,74120,99233,76830,66700,125210,121530,93040,131160,142150,204820,105360,83666,18530,122400,220854,251640,129776,224676,856201,4768620]

{"sheet":"celk. rozpočet podniku","index":8,"n_rows":33,"n_cols":4,"rows_kept":33,"cut":false,"hidden":false,"merged":[[25,1,31,1],[16,1,21,1],[3,1,5,1],[7,1,9,1],[11,1,14,1]]}
[]
[null,null,"Celkový provozní rozpočet podniku","Náklady [Kč]"]
[null,1,"Celkové osobní náklady",{"$f":"SUM(D4:D6)","v":35886540}]
[null,null,"Osobní náklady (fixní)",{"$f":"'rozpočet středisek'!AI3*12","v":21208992}]
[null,null,"Osobní náklady (variabilní)",{"$f":"'rozpočet středisek'!AI4*12","v":12228996}]
[null,null,"Cestovní náhrady",{"$f":"'rozpočet středisek'!AI5*12","v":2448552}]
[null,2,"Náklady na vybavení HW, SW a stroje",{"$f":"SUM(D8:D10)","v":4473810.5999999996}]
[null,null,"Náklady na odpisy ",{"$f":"odpisy!D3+odpisy!D4+odpisy!D10+odpisy!D11+odpisy!D13+odpisy!D14+odpisy!D15+SUM(odpisy!D17:D42)","v":2426430.6}]
[null,null,"Náklady na údržbu",{"$f":"'rozpočet středisek'!AI13*12+'rozpočet středisek'!AI23*12","v":1606200}]
[null,null,"Náklady na ostatní pojištění",{"$f":"'rozpočet středisek'!AI11*12","v":441180}]
[null,3,"Náklady na automobily",{"$f":"SUM(D12:D15)","v":2454372}]
[null,null,"Náklady na leasing",{"$f":"'rozpočet středisek'!AI8*12","v":192000}]
[null,null,"Náklady na pohonné hmoty",{"$f":"'rozpočet středisek'!AI9*12","v":1463400}]
[null,null,"Náklady na údržbu",{"$f":"'rozpočet středisek'!AI14*12","v":552000}]
[null,null,"Náklady na pojištění",{"$f":"'rozpočet středisek'!AI10*12","v":246972}]
[null,4,"Náklady na prostory",{"$f":"SUM(D17:D22)","v":7244320}]
[null,null,"Náklady na odpisy ",{"$f":"odpisy!D5+odpisy!D6+odpisy!D7+odpisy!D8+odpisy!D9+odpisy!D12+odpisy!D16","v":1174288}]
[null,null,"Náklady na nájemné",{"$f":"'rozpočet středisek'!AI7*12","v":3116160}]
[null,null,"Náklady na SŘJ",{"$f":"'rozpočet středisek'!AI15*12","v":1564512}]
[null,null,"Náklady na vodu",{"$f":"'rozpočet středisek'!AI19*12","v":146760}]
[null,null,"Náklady na el. energii",{"$f":"'rozpočet středisek'!AI17*12","v":934200}]
[null,null,"Náklady na plyn",{"$f":"'rozpočet středisek'!AI18*12","v":308400}]
[null,5,"Náklady spojů",{"$f":"SUM(D24)","v":560580}]
[null,null,"Náklady na mobilní telefony a internet",{"$f":"'rozpočet středisek'!AI6*12","v":560580}]
[null,6,"Ostatní náklady",{"$f":"SUM(D26:D32)","v":10204536}]
[null,null,{"$f":"'rozpočet středisek'!B12","v":"Drobné výdaje"},{"$f":"'rozpočet středisek'!AI12*12","v":668400}]
[null,null,{"$f":"'rozpočet středisek'!B16","v":"Vnitro doprava"},{"$f":"'rozpočet středisek'!AI16*12","v":296400}]
[null,null,{"$f":"'rozpočet středisek'!B20","v":"Marketing"},{"$f":"'rozpočet středisek'!AI20*12","v":3957600}]
[null,null,{"$f":"'rozpočet středisek'!B21","v":"Ost.sl.ext + odpad"},{"$f":"'rozpočet středisek'!AI21*12","v":3028536}]
[null,null,{"$f":"'rozpočet středisek'!B22","v":"Ost. režie / Holdig.nákl"},{"$f":"'rozpočet středisek'!AI22*12","v":672000}]
[null,null,{"$f":"'rozpočet středisek'!B24","v":"Bankovní popl."},{"$f":"'rozpočet středisek'!AI24*12","v":177600}]
[null,null,{"$f":"'rozpočet středisek'!B25","v":"Energie ve V1"},{"$f":"'rozpočet středisek'!AI25*12","v":1404000}]
[null,"∑","Celkové roční náklady",{"$f":"D3+D7+D11+D16+D23+D25","v":60824158.600000001}]

{"sheet":"odpisy","index":9,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Inv. číslo","Název","Daňový odpis","stř"]
[null,7,"Přípojka vody",2498,9]
[null,8,"Plynovod",4379,9]
[null,10,"Budova - truhlárna",28417,130]
[null,11,"Budova - truhlárna-domeček1965/49",27642,9]
[null,17,"Hala plechová - sklad",9000,9]
[null,26,"Truhlárna stř.11",72370,111]
[null,27,"drobné stavby, přístřešky",5200,9]
[null,45,"Plynový kotel",1679.6,11]
[null,47,"Kotel na ústřední vytápění ATMOS s příslušenstvím",6305,111]
[null,48,"Hala - truhlárna na pozemku 1965/178",676289,9]
[null,71,"Citroen Jumper 1SZ 28 65",121531,111]
[null,72,"JCB 3CX- zemní stroj",55625,312]
[null,73,"Citroen Berlingo 1,6 SPZ 1SZ 2733",52332,220]
[null,75,"Nebytová jednotka  1181/721",355370,9]
[null,76,"Citroen Hatchack  SPZ 2SE 1861",67029,330]
[null,78,"Formátovací pila Lazzari-Tekna3200",50646,11]
[null,79,"Citroen Berlingo 1,6 modrá SPZ 2SH 5393",65638,351]
[null,81,"osobní automobil Superb SPZ 1SZ 0098",93450,30]
[null,82,"osobní auto IBIZA ST combi SPZ 2SH 4765",34920,341]
[null,83,"nákladní auto OPEL Mováno",44500,150]
[null,84,"Škoda SuperB combi L&K TDI 125kW 4x4  SPZ 2SJ 1027",135689,9]
[null,85,"olepovací stroj BIMATIC",86330,11]
[null,86,"Citroen Berlingo kombi  3SA9766",65978,9]
[null,87,"CNC centrum Morbidelli, typ Universal X5 HD 36",652326,11]
[null,88,"server HP ML350pT08 SFF CTO Chassis,",115934,200]
[null,89,"Trakturek PARK PRO",20796,141]
[null,90,"Elekto-pneumatická dvoulistá pokosová pila",63524,120]
[null,91,"Nákladní automobil DuCATO 3ST2112",93807,114]
[null,92,"Ducato -nákladní automobil - Fiat - 2999 cm3",144509,150]
[null,93,"Kartáčovací stroj",34522,11]
[null,94,"Kotel na vytápění lisu",6440,9]
[null,97,"Škoda Rapid hatchback",62491,351]
[null,98,"Seat Leon kombi,  SPZ 5M8 9701",111250,9]
[null,99,"Vysokzdižný vozík čelní",45650,130]
[null,100,"6AL 2487 Fiat Ducato Maxi 2,3 mtj EURO 6, 177 k 35 L3 - 2287 cm3",68786,150]
[null,101,"stroj kartáčovací",39990,11]
[null,102,"Kotel Bergen Calenta",6708,11]
[null,103,"SW HP 5y 6h 24x7 CTR Pro Liant ML 350 HW Supp",20794,250]
[null,103,"šroubový kompresor  Atmos, Albert E.170 KVS",9141,11]
[null,104,"formátovací pila Kappa 400 X - Motion",41233,13]

{"sheet":"HNS","index":10,"n_rows":110,"n_cols":12,"rows_kept":110,"cut":false,"hidden":false,"merged":[[109,2,110,2],[109,3,110,3],[109,4,110,4],[109,5,110,5],[109,6,110,6],[109,7,110,7],[23,6,27,6],[31,6,35,6],[21,7,22,7],[23,7,27,7],[31,7,35,7],[87,6,88,6],[87,7,88,7],[76,2,83,2],[76,4,83,4],[76,5,83,5],[76,6,83,6],[76,7,83,7],[96,4,99,4],[21,6,22,6],[84,5,99,5],[100,5,101,5],[84,2,99,2],[87,4,88,4],[96,11,99,11],[103,6,107,6],[103,7,107,7],[103,8,107,8],[103,9,107,9],[103,10,107,10],[103,11,107,11],[109,8,110,8],[109,9,110,9],[109,10,110,10],[109,11,110,11],[96,6,99,6],[96,7,99,7],[76,9,83,9],[76,10,83,10],[76,11,83,11],[87,8,88,8],[87,9,88,9],[100,1,101,1],[100,2,101,2],[102,1,110,1],[103,2,107,2],[103,4,107,4],[103,5,107,5],[93,4,94,4],[93,6,94,6],[93,7,94,7],[76,1,99,1],[87,10,88,10],[87,11,88,11],[93,8,94,8],[93,9,94,9],[93,10,94,10],[93,11,94,11],[96,8,99,8],[96,9,99,9],[96,10,99,10],[70,11,71,11],[71,1,75,1],[71,2,75,2],[67,9,69,9],[67,10,69,10],[67,11,69,11],[70,4,71,4],[70,6,71,6],[70,7,71,7],[70,8,71,8],[70,9,71,9],[70,10,71,10],[67,2,70,2],[67,4,69,4],[67,5,69,5],[67,6,69,6],[67,7,69,7],[67,8,69,8],[76,8,83,8],[62,2,65,2],[62,4,65,4],[62,5,65,5],[62,6,65,6],[62,7,65,7],[37,2,37,3],[52,2,52,3],[53,1,70,1],[58,6,61,6],[58,7,61,7],[38,1,49,1],[58,8,61,8],[71,5,75,5],[58,2,61,2],[58,4,61,4],[58,5,61,5],[58,9,61,9],[58,10,61,10],[58,11,61,11],[62,8,65,8],[62,9,65,9],[62,10,65,10],[62,11,65,11],[21,8,22,8],[21,9,22,9],[23,8,27,8],[23,9,27,9],[31,8,35,8],[31,9,35,9],[1,2,1,3],[2,1,5,1],[6,1,12,1],[13,1,16,1],[17,1,20,1],[31,2,35,2],[23,5,27,5],[31,5,35,5],[54,2,57,2],[23,2,27,2],[21,1,35,1],[21,2,22,2],[21,4,22,4],[21,5,22,5]]}
[]
[null,null,"pozice/středisko/ činnost",null,null,"střediskové náklady [Kč/měsíc]","N na ostatní hmotné zdroje [Kč/měsíc]","∑ N [Kč/měsíc]","Celková kapacita  [hod/měsíc]","HNS [Kč/hod]"]
[null,"obchodní fáze","11x",{"$f":"'kapac. zdrojů'!D3","v":"maloobchodní pobočky"},{"$f":"'zdroje dle stř.'!$E3","v":22},{"$f":"F50","v":1249699},{"$f":"G50","v":19173.166666666664},{"$f":"F3+G3","v":1268872.1666666667},{"$f":"'kapac. zdrojů'!H3/12","v":3226.6666666666665},{"$f":"H3/I3","v":393.24550619834713}]
[null,null,319,{"$f":"'kapac. zdrojů'!D4","v":"velkoobchod"},{"$f":"'zdroje dle stř.'!$E4","v":1},{"$f":"'rozpočet středisek'!P26","v":74120},null,74120,{"$f":"'kapac. zdrojů'!H4/12","v":146.66666666666666},505.36363636363637]
[null,null,"ext.",{"$f":"'kapac. zdrojů'!D5","v":"zaměřovací technik"},{"$f":"'zdroje dle stř.'!$E5","v":2},116625,null,116625,{"$f":"'kapac. zdrojů'!H5/12","v":293.33333333333331},397.58522727272731]
[null,null,301,{"$f":"'kapac. zdrojů'!D6","v":"technik zadávacího centra výroby"},{"$f":"'zdroje dle stř.'!$E6","v":4},{"$f":"'rozpočet středisek'!AE26*0.6","v":150984},null,150984,{"$f":"'kapac. zdrojů'!H6/12","v":586.66666666666663},257.35909090909092]
[null,"výrobní fáze",111,{"$f":"'kapac. zdrojů'!D7","v":"výroba dveří"},{"$f":"'zdroje dle stř.'!$E7","v":12},{"$f":"'rozpočet středisek'!E26","v":181450},{"$f":"200206/12","v":16683.833333333332},198133.83333333334,{"$f":"'kapac. zdrojů'!H7/12","v":1760},112.57604166666667]
[null,null,113,{"$f":"'kapac. zdrojů'!D8","v":"zasklívání"},{"$f":"'zdroje dle stř.'!$E8","v":4},{"$f":"'rozpočet středisek'!F26","v":50130},null,50130,{"$f":"'kapac. zdrojů'!H8/12","v":586.66666666666663},85.44886363636364]
[null,null,114,{"$f":"'kapac. zdrojů'!D9","v":"výroba skříní"},{"$f":"'zdroje dle stř.'!$E9","v":5},{"$f":"'rozpočet středisek'!G26","v":56730},{"$f":"93807/12","v":7817.25},64547.25,{"$f":"'kapac. zdrojů'!H9/12","v":733.33333333333337},88.01897727272727]
[null,null,121,{"$f":"'kapac. zdrojů'!D10","v":"lakovna PU, AC, H20"},{"$f":"'zdroje dle stř.'!$E10","v":4},{"$f":"'rozpočet středisek'!I26","v":40750},null,40750,{"$f":"'kapac. zdrojů'!H10/12","v":586.66666666666663},69.46022727272728]
[null,null,122,{"$f":"'kapac. zdrojů'!D11","v":"lakovna dýha"},{"$f":"'zdroje dle stř.'!$E11","v":1},{"$f":"'rozpočet středisek'!J26","v":4000},null,4000,{"$f":"'kapac. zdrojů'!H11/12","v":146.66666666666666},27.272727272727273]
[null,null,130,{"$f":"'kapac. zdrojů'!D12","v":"výroba zárubní"},{"$f":"'zdroje dle stř.'!$E12","v":15},{"$f":"'rozpočet středisek'!N26","v":153115},{"$f":"74067/12","v":6172.25},159287.25,{"$f":"'kapac. zdrojů'!H12/12","v":2200},72.403295454545457]
[null,null,131,{"$f":"'kapac. zdrojů'!D13","v":"lisovna"},{"$f":"'zdroje dle stř.'!$E13","v":4},{"$f":"'rozpočet středisek'!K26","v":57500},null,57500,{"$f":"'kapac. zdrojů'!H13/12","v":586.66666666666663},98.01136363636364]
[null,"expediční fáze",313,{"$f":"'kapac. zdrojů'!D14","v":"expedice"},{"$f":"'zdroje dle stř.'!$E14","v":2},{"$f":"'rozpočet středisek'!AB26","v":18530},null,18530,{"$f":"'kapac. zdrojů'!H14/12","v":293.33333333333331},63.170454545454547]
[null,null,310,{"$f":"'kapac. zdrojů'!D15","v":"sklad dveří + sklad zárubní"},{"$f":"'zdroje dle stř.'!$E15","v":5},{"$f":"'rozpočet středisek'!AC26","v":122400},null,122400,{"$f":"'kapac. zdrojů'!H15/12","v":733.33333333333337},166.90909090909091]
[null,null,150,{"$f":"'kapac. zdrojů'!D16","v":"rozvozový řidiči"},{"$f":"'zdroje dle stř.'!$E16","v":3},{"$f":"'rozpočet středisek'!AD26","v":220854},{"$f":"257795/12","v":21482.916666666668},242336.91666666666,{"$f":"'kapac. zdrojů'!H16/12","v":440},550.76571969696965]
[null,null,"ext.",{"$f":"'kapac. zdrojů'!D17","v":"montážníci"},{"$f":"'zdroje dle stř.'!$E17","v":15},603683,null,603683,{"$f":"'kapac. zdrojů'!H17/12","v":2200},274.40136363636361]
[null,"VPN činnosti",110,{"$f":"'kapac. zdrojů'!D18","v":"dřevovýroba"},{"$f":"'zdroje dle stř.'!$E20","v":1},{"$f":"'rozpočet středisek'!D26","v":24150},null,24150,{"$f":"'kapac. zdrojů'!H18/12","v":146.66666666666666},164.65909090909091]
[null,null,120,{"$f":"'kapac. zdrojů'!D19","v":"výroba rámečků"},{"$f":"'zdroje dle stř.'!$E21","v":3},{"$f":"'rozpočet středisek'!H26","v":43950},{"$f":"63524/12","v":5293.666666666667},49243.666666666664,{"$f":"'kapac. zdrojů'!H19/12","v":440},111.91742424242423]
[null,null,230,{"$f":"'kapac. zdrojů'!D20","v":"brusírna"},{"$f":"'zdroje dle stř.'!$E22","v":1},{"$f":"'rozpočet středisek'!L26","v":31300},null,31300,{"$f":"'kapac. zdrojů'!H20/12","v":146.66666666666666},213.40909090909093]
[null,null,210,{"$f":"'kapac. zdrojů'!D21","v":"kovodílna"},{"$f":"'zdroje dle stř.'!$E23","v":5},{"$f":"'rozpočet středisek'!AG26","v":224676},{"$f":"52332/12","v":4361},229037,{"$f":"'kapac. zdrojů'!H21/12","v":733.33333333333337},312.32318181818181]
[null,"ostatní nepřímo přiřaditelné činnosti (ONPČ)",200,{"$f":"'kapac. zdrojů'!D22","v":"IT oddělení"},{"$f":"'zdroje dle stř.'!$E24","v":3},{"$f":"'rozpočet středisek'!AF26","v":129776},{"$f":"115934/12","v":9661.1666666666661},{"$f":"F22+G22","v":139437.16666666666},{"$f":"'kapac. zdrojů'!H22/12","v":440},{"$f":"H22/I22","v":316.90265151515149}]
[null,null,null,{"$f":"'kapac. zdrojů'!D23","v":"výzkum a vývoj"}]
[null,null,300,{"$f":"'kapac. zdrojů'!D24","v":"uklízečka"},{"$f":"'zdroje dle stř.'!E26","v":1},{"$f":"'rozpočet středisek'!O26","v":715949},{"$f":"(93450+55625)/12","v":12422.916666666666},{"$f":"F24+G24","v":728371.91666666663},{"$f":"(SUM('kapac. zdrojů'!H24:H28))/12","v":1173.3333333333333},{"$f":"H24/I24","v":620.77151988636365}]
[null,null,null,{"$f":"'kapac. zdrojů'!D25","v":"marketing "},{"$f":"'zdroje dle stř.'!E27","v":2}]
[null,null,null,{"$f":"'kapac. zdrojů'!D26","v":"účetní oddělení"},{"$f":"'zdroje dle stř.'!E28","v":3}]
[null,null,null,{"$f":"'kapac. zdrojů'!D27","v":"obchodní ředitel"},{"$f":"'zdroje dle stř.'!E29","v":1}]
[null,null,null,{"$f":"'kapac. zdrojů'!D28","v":"asistentka OŘ"},{"$f":"'zdroje dle stř.'!E30","v":1}]
[null,null,301,{"$f":"'kapac. zdrojů'!D29","v":"reklamační oddělení"},{"$f":"'zdroje dle stř.'!$E31","v":2},{"$f":"'rozpočet středisek'!AE26*0.4","v":100656},null,{"$f":"F29+G29","v":100656},{"$f":"'kapac. zdrojů'!H29/12","v":293.33333333333331},{"$f":"H29/I29","v":343.14545454545458}]
[null,null,11,{"$f":"'kapac. zdrojů'!D30","v":"vedení výroby dveří"},{"$f":"'zdroje dle stř.'!$E32","v":5},{"$f":"'rozpočet středisek'!C26","v":163430},{"$f":"881343/12","v":73445.25},{"$f":"F30+G30","v":236875.25},{"$f":"'kapac. zdrojů'!H30/12","v":733.33333333333337},{"$f":"H30/I30","v":323.01170454545451}]
[null,null,13,{"$f":"'kapac. zdrojů'!D31","v":"vedení výroby zárubní"},{"$f":"'zdroje dle stř.'!$E33","v":2},{"$f":"'rozpočet středisek'!M26","v":98270},{"$f":"41233/12","v":3436.0833333333335},{"$f":"F31+G31","v":101706.08333333333},{"$f":"'kapac. zdrojů'!H31/12","v":293.33333333333331},{"$f":"H31/I31","v":346.7252840909091}]
[null,null,9,{"$f":"'kapac. zdrojů'!D32","v":"ekonomické oddělení"},{"$f":"'zdroje dle stř.'!E34","v":3},{"$f":"'rozpočet středisek'!AH26","v":856201},{"$f":"1399735/12","v":116644.58333333333},{"$f":"F32+G32","v":972845.58333333337},{"$f":"SUM('kapac. zdrojů'!H32:H36)/12","v":1173.3333333333333},{"$f":"H32/I32","v":829.12975852272734}]
[null,null,null,{"$f":"'kapac. zdrojů'!D33","v":"technické kreslení"},{"$f":"'zdroje dle stř.'!E35","v":1}]
[null,null,null,{"$f":"'kapac. zdrojů'!D34","v":"vedoucí výroby"},{"$f":"'zdroje dle stř.'!E36","v":1}]
[null,null,null,{"$f":"'kapac. zdrojů'!D35","v":"právní oddělení"},{"$f":"'zdroje dle stř.'!E37","v":1}]
[null,null,null,{"$f":"'kapac. zdrojů'!D36","v":"vedení společnosti"},{"$f":"'zdroje dle stř.'!E38","v":2}]
[]
[null,null,"obchodní středisko",null,null,"střediskové náklady [Kč/měsíc]","N na ostatní hmotné zdroje [Kč/měsíc]","∑ N [Kč/měsíc]","Celková kapacita  [hod/měsíc]","HNS [Kč/hod]"]
[null,"maloobchodní pobočky","303",{"$f":"'kapac. zdrojů'!D39","v":"vzorkovna Kytín"},{"$f":"'zdroje dle stř.'!$E41","v":2},{"$f":"'rozpočet středisek'!Q26","v":99233},null,{"$f":"F39+G39","v":99233},{"$f":"'kapac. zdrojů'!H39/12","v":293.33333333333331},{"$f":"H39/I39","v":338.2943181818182}]
[null,null,"321",{"$f":"'kapac. zdrojů'!D40","v":"vzorkovna Písek"},{"$f":"'zdroje dle stř.'!$E42","v":2},{"$f":"'rozpočet středisek'!R26","v":76830},null,{"$f":"F40+G40","v":76830},{"$f":"'kapac. zdrojů'!H40/12","v":293.33333333333331},{"$f":"H40/I40","v":261.92045454545456}]
[null,null,330,{"$f":"'kapac. zdrojů'!D41","v":"vzorkovna České Buděj."},{"$f":"'zdroje dle stř.'!$E43","v":1},{"$f":"'rozpočet středisek'!S26","v":66700},{"$f":"67029/12","v":5585.75},72285.75,{"$f":"'kapac. zdrojů'!H41/12","v":146.66666666666666},492.85738636363641]
[null,null,"340",{"$f":"'kapac. zdrojů'!D42","v":"vzorkovna Příbram"},{"$f":"'zdroje dle stř.'!$E44","v":2},{"$f":"'rozpočet středisek'!T26","v":125210},null,125210,{"$f":"'kapac. zdrojů'!H42/12","v":293.33333333333331},426.85227272727275]
[null,null,"341",{"$f":"'kapac. zdrojů'!D43","v":"vzorkovna Horoměřice"},{"$f":"'zdroje dle stř.'!$E45","v":2},{"$f":"'rozpočet středisek'!U26","v":121530},{"$f":"34920/12","v":2910},124440,{"$f":"'kapac. zdrojů'!H43/12","v":293.33333333333331},424.22727272727275]
[null,null,"351",{"$f":"'kapac. zdrojů'!D44","v":"vzorkovna Praha 9"},{"$f":"'zdroje dle stř.'!$E46","v":2},{"$f":"'rozpočet středisek'!V26","v":93040},{"$f":"128129/12","v":10677.416666666666},103717.41666666667,{"$f":"'kapac. zdrojů'!H44/12","v":293.33333333333331},353.5821022727273]
[null,null,"353",{"$f":"'kapac. zdrojů'!D45","v":"vzorkovna Praha 4"},{"$f":"'zdroje dle stř.'!$E47","v":2},{"$f":"'rozpočet středisek'!W26","v":131160},null,131160,{"$f":"'kapac. zdrojů'!H45/12","v":293.33333333333331},447.13636363636368]
[null,null,"370",{"$f":"'kapac. zdrojů'!D46","v":"vzorkovna Plzeň"},{"$f":"'zdroje dle stř.'!$E48","v":2},{"$f":"'rozpočet středisek'!X26","v":142150},null,142150,{"$f":"'kapac. zdrojů'!H46/12","v":293.33333333333331},484.60227272727275]
[null,null,382,{"$f":"'kapac. zdrojů'!D47","v":"vzorkovna Brno"},{"$f":"'zdroje dle stř.'!$E49","v":3},{"$f":"'rozpočet středisek'!Y26","v":204820},null,204820,{"$f":"'kapac. zdrojů'!H47/12","v":440},465.5]
[null,null,"390",{"$f":"'kapac. zdrojů'!D48","v":"vzorkovna Pardubice"},{"$f":"'zdroje dle stř.'!$E50","v":2},{"$f":"'rozpočet středisek'!Z26","v":105360},null,105360,{"$f":"'kapac. zdrojů'!H48/12","v":293.33333333333331},359.18181818181819]
[null,null,395,{"$f":"'kapac. zdrojů'!D49","v":"vzorkovna Liberec"},{"$f":"'zdroje dle stř.'!$E51","v":2},{"$f":"'rozpočet středisek'!AA26","v":83666},null,83666,{"$f":"'kapac. zdrojů'!H49/12","v":293.33333333333331},285.22500000000002]
[null,null,"∑","maloobchodní pobočky",{"$f":"SUM(E39:E49)","v":22},{"$f":"SUM(F39:F49)","v":1249699},{"$f":"SUM(G39:G49)","v":19173.166666666664},{"$f":"SUM(H39:H49)","v":1268872.1666666665},{"$f":"SUM(I39:I49)","v":3226.6666666666665},{"$f":"H50/I50","v":393.24550619834707}]
[]
[]
[null,null,"výrobní operace/středisko",null,null,"střediskové náklady [Kč/měsíc]","variabilní složka mzdy [Kč/měsíc]","N na ostatní hmotné zdroje [Kč/měsíc]","VPN N [Kč/měsíc]","∑ N [Kč/měsíc]","Celková kapacita  [hod/měsíc]","HNS [Kč/hod]"]
[null,"výrobní fáze",131,"lisování",{"$f":"'zdroje dle výrob. oper.'!D3","v":4},{"$f":"'rozpočet středisek'!K26","v":57500}]
[null,null,111,"formátování",{"$f":"'zdroje dle výrob. oper.'!D4","v":2}]
[null,null,null,"olepování",2]
[null,null,null,"opracování na CNC",2]
[null,null,null,"výroba Triumf + Kitty",2]
[null,null,122,"broušení",1]
[null,null,null,"kartáčování"]
[null,null,null,"moření"]
[null,null,null,"lakování/olejovoskování"]
[null,null,121,"čištění",4]
[null,null,null,"broušení"]
[null,null,null,"základní nástřik"]
[null,null,null,"vrchní nástřik"]
[null,null,113,"zasklívání",4]
[null,null,111,"čištění",3]
[null,null,null,"kompletování"]
[null,null,null,"balení"]
[null,null,null,"výstupní kontrola",1]
[null,"ONPČ",11,"výrobní mistr"]
[null,null,null,"manipulace mater. a zboží",1]
[null,null,null,"úklid",1]
[null,null,null,"technická podpora výroby",1]
[null,null,null,"vedoucí výroby dveří",1]
[null,"výrobní fáze",114,"řezání",5]
[null,null,null,"olepování"]
[null,null,null,"čištění"]
[null,null,null,"opracování na CNC"]
[null,null,null,"rozvrtání/lamelování"]
[null,null,null,"kompletování"]
[null,null,null,"balení"]
[null,null,null,"výstupní kontrola"]
[null,null,130,"řezání proužků na obložky",1]
[null,null,null,"lepení středů a boků",1.5]
[null,null,null,"obalování obložek",1]
[null,null,null,"krácení + vrtání excentrů",1]
[null,null,null,"opracování na CNC"]
[null,null,null,"broušení hran obložek",1]
[null,null,null,"fréz., dlab., vrtání P+P",1]
[null,null,null,"řezání základních formátů",1]
[null,null,null,"lisování ostění",2]
[null,null,null,"řezání + krácení ostění",2]
[null,null,null,"olepování + fréz. ostění"]
[null,null,null,"čištění + broušení hran",0.5]
[null,null,null,"sponkování",3]
[null,null,null,"kompletování"]
[null,null,null,"balení"]
[null,null,null,"výstupní kontrola"]
[null,"ONPČ",13,"technická podpora výroby",1]
[null,null,null,"vedoucí výroby zárubní",1]
[null,"VPN činnosti",110,"dřevovýroba (VPN)",1,{"$f":"'rozpočet středisek'!D26","v":24150}]
[null,null,120,"řezání",3,{"$f":"'rozpočet středisek'!H26","v":43950}]
[null,null,null,"úpravy dřevěné/alumi"]
[null,null,null,"kompletování"]
[null,null,null,"broušení "]
[null,null,null,"lakování"]
[null,null,230,"brusírna (VPN)",1,{"$f":"'rozpočet středisek'!L26","v":31300}]
[null,null,210,"kovodílna (VPN)",5,{"$f":"'rozpočet středisek'!AG26","v":224676}]

{"sheet":"Kapacita + tržby","index":11,"n_rows":38,"n_cols":21,"rows_kept":38,"cut":false,"hidden":true,"merged":[[17,19,17,20],[1,17,1,18],[1,2,1,3],[1,4,2,4],[1,1,2,1],[1,8,1,9],[1,14,1,15],[1,16,2,16],[1,10,2,10],[1,11,1,12],[1,5,1,6]]}
[]
[null,"měsíc","zárubeň - laminát [ks]",null,"Tržba zárubeň - laminát [Kč] (skutečnost)","kapacita [ks]",null,null,"zárubeň - lakovaná [ks]",null,"Tržba zárubeň - lakovaná [Kč] (skutečnost)","kapacita [ks]",null,null,"zárubeň - dýhovaná [ks]",null,"Tržba zárubeň - dýhovaná [Kč] (skutečnost)","kapacita [ks]"]
[null,null,"plán ","skutečnost",null,"max.","skutečná",null,"plán ","skutečnost",null,"max.","skutečná",null,"plán ","skutečnost",null,"max.","skutečná"]
[null,"leden",693,734.58,{"$f":"D4*'Kalkulační vzorec'!$H$5","v":4889473.7966445498},1000,{"$f":"D4/(F4/100)/100","v":0.73458000000000001},null,461,442.56,{"$f":"J4*'Kalkulační vzorec'!$AA$5","v":2310261.4436858646},650,{"$f":"J4/(L4/100)/100","v":0.68086153846153852},null,210,195.3,{"$f":"P4*'Kalkulační vzorec'!$BO$5","v":841748.13284685567},280,{"$f":"P4/(R4/100)/100","v":0.69750000000000012}]
[null,"únor",706,691.88,{"$f":"D5*'Kalkulační vzorec'!$H$5","v":4605256.2422369672},1000,{"$f":"D5/(F5/100)/100","v":0.69188000000000005},null,473,534.4899999999999,{"$f":"J5*'Kalkulační vzorec'!$AA$5","v":2790156.4511832464},650,{"$f":"J5/(L5/100)/100","v":0.82229230769230754},null,216,233.28000000000003,{"$f":"P5*'Kalkulační vzorec'!$BO$5","v":1005442.9310318202},280,{"$f":"P5/(R5/100)/100","v":0.8331428571428573}]
[null,"březen",796,740.28000000000009,{"$f":"D6*'Kalkulační vzorec'!$H$5","v":4927413.8448909959},1000,0.74028000000000005,null,533,564.98,{"$f":"J6*'Kalkulační vzorec'!$AA$5","v":2949321.0196439801},650,0.86919999999999997,null,236,250.16000000000003,{"$f":"P6*'Kalkulační vzorec'!$BO$5","v":1078196.1746695822},280,0.89342857142857157]
[null,"duben",840,865.2,{"$f":"D7*'Kalkulační vzorec'!$H$5","v":5758899.9548815172},1000,0.86520000000000008,null,563,523.59,{"$f":"J7*'Kalkulační vzorec'!$AA$5","v":2733256.031497383},650,0.8055230769230769,null,249,244.01999999999998,{"$f":"P7*'Kalkulační vzorec'!$BO$5","v":1051732.6132989742},280,0.87150000000000005]
[null,"květen",831,922.41000000000008,{"$f":"D8*'Kalkulační vzorec'!$H$5","v":6139698.2285971567},1000,0.92241000000000017,null,557,518.01,{"$f":"J8*'Kalkulační vzorec'!$AA$5","v":2704127.1927958122},650,0.79693846153846148,null,246,263.22000000000003,{"$f":"P8*'Kalkulační vzorec'!$BO$5","v":1134485.1179106468},280,0.94007142857142867]
[null,"červen",774,975.24,{"$f":"D9*'Kalkulační vzorec'!$H$5","v":6491342.5705023697},1000,0.97524,null,519,560.52,{"$f":"J9*'Kalkulační vzorec'!$AA$5","v":2926038.8295706813},650,0.8623384615384615,null,229,235.87,{"$f":"P9*'Kalkulační vzorec'!$BO$5","v":1016605.8991018322},280,0.84239285714285728]
[null,"červenec",752,631.67999999999995,{"$f":"D10*'Kalkulační vzorec'!$H$5","v":4204556.0835639806},1000,0.63167999999999991,null,504,534.24,{"$f":"J10*'Kalkulační vzorec'!$AA$5","v":2788851.3956858646},650,0.82190769230769234,null,223,218.54,{"$f":"P10*'Kalkulační vzorec'!$BO$5","v":941913.14363723411},280,0.78049999999999997]
[null,"srpen",751,848.62999999999988,{"$f":"D11*'Kalkulační vzorec'!$H$5","v":5648607.5690142177},1000,0.84862999999999988,null,504,559.44000000000005,{"$f":"J11*'Kalkulační vzorec'!$AA$5","v":2920400.9898219905},650,0.86067692307692312,null,222,206.46,{"$f":"P11*'Kalkulační vzorec'!$BO$5","v":889848.02615239017},280,0.73735714285714293]
[null,"září",861,912.66000000000008,{"$f":"D12*'Kalkulační vzorec'!$H$5","v":6074800.7776492899},1000,0.91266000000000003,null,577,617.39,{"$f":"J12*'Kalkulační vzorec'!$AA$5","v":3222912.8541151839},650,0.94983076923076926,null,255,244.79999999999998,{"$f":"P12*'Kalkulační vzorec'!$BO$5","v":1055094.4337988235},280,0.87428571428571433]
[null,"říjen",909,845.37,{"$f":"D13*'Kalkulační vzorec'!$H$5","v":5626908.5238767769},1000,0.84537000000000007,null,609,627.27,{"$f":"J13*'Kalkulační vzorec'!$AA$5","v":3274488.6473717284},650,0.96503076923076914,null,269,303.96999999999997,{"$f":"P13*'Kalkulační vzorec'!$BO$5","v":1310118.6888963578},280,1.0856071428571428]
[null,"listopad",958,833.46,{"$f":"D14*'Kalkulační vzorec'!$H$5","v":5547633.791488152},1000,0.83346000000000009,null,645,632.1,{"$f":"J14*'Kalkulační vzorec'!$AA$5","v":3299702.3195811529},650,0.97246153846153849,null,273,289.38,{"$f":"P14*'Kalkulační vzorec'!$BO$5","v":1247235.4054440504},280,1.0335000000000001]
[null,"prosinec",893,964.44,{"$f":"D15*'Kalkulační vzorec'!$H$5","v":6419456.1632985789},1000,0.96444000000000007,null,598,556.14,{"$f":"J15*'Kalkulační vzorec'!$AA$5","v":2903174.2572565451},650,0.85560000000000003,null,265,246.45000000000002,{"$f":"P15*'Kalkulační vzorec'!$BO$5","v":1062205.9771638892},280,0.88017857142857148]
[null,"Celkem / rok",{"$f":"SUM(C4:C15)","v":9764},{"$f":"SUM(D4:D15)","v":9965.83},66334047.546644568,{"$f":"SUM(F4:F15)","v":12000},{"$f":"AVERAGE(G4:G15)","v":0.83048583333333337},null,6543,6670.7300000000005,34822691.432209432,{"$f":"SUM(L4:L15)","v":7800},{"$f":"AVERAGE(M4:M15)","v":0.85522179487179484},null,2893,2931.45,{"$f":"SUM(Q4:Q15)","v":12634626.543952456},{"$f":"SUM(R4:R15)","v":3360},{"$f":"AVERAGE(S4:S15)","v":0.87245535714285738}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bez investice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"celková roční kapacita [ks]",{"$f":"F16+L16+R16","v":23160}]
[null,"Datum:","leden","únor","březen","duben","květen","červen","červenec","srpen","září","říjen","listopad","prosinec",null,null,null,null,null,"roční plán [ks]",{"$f":"C16+I16+O16","v":19200}]
[null,"DVEŘE STANDARDNÍ",892,802,817,752,1060,796,1101,1194,668,890,1029,386,null,null,null,null,null,"roční skutečnost [ks]",{"$f":"D16+J16+P16","v":19568.010000000002}]
[null,"Dveře bazar",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"denní produkce plán [ks]",{"$f":"U20/#REF!","v":{"$error":"#REF!"}}]
[null,"DVEŘE RAL",133,101,101,163,119,164,121,160,119,106,142,127,null,null,null,null,null,"denní produkce skut. [ks]",{"$f":"U21/#REF!","v":{"$error":"#REF!"}}]
[null,"TRIUMF II.",20,7,23,10,5,0,9,0,7,8,4,2,null,null,null,null,null,"Náklady/rok [Kč]",{"$f":"'Kalkulační vzorec'!HH23+'Kalkulační vzorec'!#REF!+'Kalkulační vzorec'!HH38+'Kalkulační vzorec'!HH44+'Kalkulační vzorec'!HH50+'Kalkulační vzorec'!HH62","v":{"$error":"#REF!"}}]
[null,"DVEŘE S DTD VÝPLNÍ",620,489,467,580,642,654,423,910,539,761,835,428,null,null,null,null,null,"Celkem tržba/rok [Kč]",{"$f":"'Kalkulační vzorec'!HH5","v":217063499.3602334}]
[null,"DVEŘE PROTIPOŽÁRNÍ",162,208,226,142,203,269,270,346,170,251,249,171,null,null,null,null,null,"Zisk (EBT) [Kč]",{"$f":"U25-U24","v":{"$error":"#REF!"}}]
[null,"DVEŘE BEZPEČNOSTNÍ B2",114,133,104,192,125,155,82,116,81,86,84,74]
[null,"DVEŘE BEZPEČNOSTNÍ B3",53,9,16,33,34,32,8,18,15,15,14,6]
[null,"DVEŘE BEZFALCOVÉ",22,14,23,48,15,19,28,24,31,15,31,15]
[null,"DVEŘE POSUVNÉ",142,174,173,138,176,207,136,230,132,179,226,96]
[null,"ATYP",248,206,250,208,227,245,181,295,187,309,305,134]
[null,"DVOUKŘÍDLO",26,31,28,40,30,36,22,36,20,40,64,14]
[null,"TRIUMF I.",23,11,25,11,15,11,14,23,11,17,20,3]
[null,"KLASIK PVC",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CELKEM:",2322,2084,2152,2154,2532,2424,2274,3192,1861,2571,2861,1329]
[]
[]
[null,"DVEŘE RAL - PB, DTD",73,31,74,90,86,100,79,122,94,125,111,41]

{"sheet":"tržby + kapacita","index":12,"n_rows":242,"n_cols":23,"rows_kept":242,"cut":false,"hidden":false,"merged":[[213,20,213,21],[214,21,215,21],[216,21,217,21],[218,20,218,21],[194,20,194,21],[195,21,196,21],[199,20,199,21],[197,21,198,21],[189,1,189,9],[189,10,190,10],[189,11,189,12],[202,1,202,9],[202,10,203,10],[202,11,202,12],[158,1,158,9],[158,10,159,10],[158,11,158,12],[131,1,131,9],[131,10,132,10],[131,11,131,12],[1,1,1,9],[21,1,21,9],[21,10,22,10],[21,11,21,12],[62,1,62,9],[62,10,63,10],[62,11,62,12],[1,10,2,10],[1,11,1,12],[16,21,17,21],[18,20,18,21],[14,21,15,21],[56,21,57,21],[99,1,99,9],[99,10,100,10],[99,11,99,12],[91,21,92,21],[96,20,96,21],[93,21,95,21],[58,21,59,21],[55,20,55,21],[90,20,90,21],[171,21,172,21],[173,21,175,21],[176,20,176,21],[125,21,126,21],[128,20,128,21],[170,20,170,21],[226,1,226,9],[226,10,227,10],[226,11,226,12],[234,1,234,9],[234,10,235,10],[234,11,234,12]]}
[]
[null,{"$f":"'Kalkulační vzorec'!H2&\" [ks]\"","v":"OP 1 -Triumf + Kitty [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Dveře V1'!B3","v":"Triumf I"},{"$f":"'Dveře V1'!AO3","v":809},{"$f":"'Dveře V1'!AP3","v":643},{"$f":"'Dveře V1'!AQ3","v":399},{"$f":"'Dveře V1'!AR3","v":442},{"$f":"'Dveře V1'!AS3","v":335},{"$f":"'Dveře V1'!AT3","v":278},{"$f":"L4*0.8","v":454.40000000000003},{"$f":"H4*1.07","v":297.46000000000004},{"$f":"J4*'Dveře V1'!AL3","v":1859125.0000000002},{"$f":"R4","v":568},{"$f":"J4/L4","v":0.52369718309859159},null,{"$f":"SUM(C4:H4)/6","v":484.33333333333331},{"$f":"O4/(SUM($C$20:$H$20)/6)","v":0.35370009737098346},{"$f":"$J$182*P4","v":567.59098856426306},{"$f":"CEILING(Q4,1)","v":568}]
[null,{"$f":"'Dveře V1'!B4","v":"Triumf II"},{"$f":"'Dveře V1'!AO4","v":268},{"$f":"'Dveře V1'!AP4","v":340},{"$f":"'Dveře V1'!AQ4","v":248},{"$f":"'Dveře V1'!AR4","v":154},{"$f":"'Dveře V1'!AS4","v":178},{"$f":"'Dveře V1'!AT4","v":141},{"$f":"L5*0.8","v":208},{"$f":"H5*1.07","v":150.87},{"$f":"J5*'Dveře V1'!AL4","v":879572.1},{"$f":"R5","v":260},{"$f":"J5/L5","v":0.58026923076923076},null,{"$f":"SUM(C5:H5)/6","v":221.5},{"$f":"O5/(SUM($C$20:$H$20)/6)","v":0.16175754625121713},259.57619538950638,{"$f":"CEILING(Q5,1)","v":260}]
[null,{"$f":"'Dveře V1'!B5","v":"Triumf III"},{"$f":"'Dveře V1'!AO5","v":0},{"$f":"'Dveře V1'!AP5","v":96},{"$f":"'Dveře V1'!AQ5","v":96},{"$f":"'Dveře V1'!AR5","v":33},{"$f":"'Dveře V1'!AS5","v":80},{"$f":"'Dveře V1'!AT5","v":92},62.400000000000006,98.440000000000012,{"$f":"J6*'Dveře V1'!AL5","v":603437.20000000007},78,1.2620512820512821,null,{"$f":"SUM(D6:H6)/5","v":79.400000000000006},{"$f":"O6/(SUM($C$20:$H$20)/5)","v":4.8320350535540409E-2},77.540819841711084,78]
[null,{"$f":"'Dveře V1'!B6","v":"Triumf IV"},{"$f":"'Dveře V1'!AO6","v":0},{"$f":"'Dveře V1'!AP6","v":37},{"$f":"'Dveře V1'!AQ6","v":143},{"$f":"'Dveře V1'!AR6","v":161},{"$f":"'Dveře V1'!AS6","v":183},{"$f":"'Dveře V1'!AT6","v":95},96.800000000000011,101.65,{"$f":"J7*'Dveře V1'!AL6","v":623114.5},121,0.84008264462809923,null,{"$f":"SUM(D7:H7)/5","v":123.8},7.5340798442064261E-2,120.90117753657219,121]
[null,{"$f":"'Dveře V1'!B7","v":"Triumf V"},{"$f":"'Dveře V1'!AO7","v":0},{"$f":"'Dveře V1'!AP7","v":120},{"$f":"'Dveře V1'!AQ7","v":23},{"$f":"'Dveře V1'!AR7","v":24},{"$f":"'Dveře V1'!AS7","v":90},{"$f":"'Dveře V1'!AT7","v":43},47.2,46.010000000000005,{"$f":"J8*'Dveře V1'!AL7","v":239252.00000000003},59,0.77983050847457636,null,60,3.6514118792599803E-2,58.595077966028526,59]
[null,{"$f":"'Dveře V1'!B8","v":"Kitty I"},{"$f":"'Dveře V1'!AO8","v":0},{"$f":"'Dveře V1'!AP8","v":110},{"$f":"'Dveře V1'!AQ8","v":135},{"$f":"'Dveře V1'!AR8","v":92},{"$f":"'Dveře V1'!AS8","v":176},{"$f":"'Dveře V1'!AT8","v":135},101.60000000000001,144.45000000000002,{"$f":"J9*'Dveře V1'!AL8","v":937480.50000000012},127,1.1374015748031499,null,129.6,7.8870496592015574E-2,126.56536840662162,127]
[null,{"$f":"'Dveře V1'!B9","v":"Kitty II"},{"$f":"'Dveře V1'!AO9","v":0},{"$f":"'Dveře V1'!AP9","v":94},{"$f":"'Dveře V1'!AQ9","v":160},{"$f":"'Dveře V1'!AR9","v":215},{"$f":"'Dveře V1'!AS9","v":279},{"$f":"'Dveře V1'!AT9","v":247},156,264.29000000000002,{"$f":"J10*'Dveře V1'!AL9","v":1715242.1},195,1.3553333333333335,null,199,0.12110516066212268,194.34034192066127,195]
[null,{"$f":"'Dveře V1'!B10","v":"Kitty III"},{"$f":"'Dveře V1'!AO10","v":0},{"$f":"'Dveře V1'!AP10","v":811},{"$f":"'Dveře V1'!AQ10","v":23},{"$f":"'Dveře V1'!AR10","v":73},{"$f":"'Dveře V1'!AS10","v":84},{"$f":"'Dveře V1'!AT10","v":24},159.20000000000002,25.68,{"$f":"J11*'Dveře V1'!AL10","v":166663.20000000001},199,0.12904522613065325,null,203,0.123539435248296,198.24668045172984,199]
[null,{"$f":"'Dveře V1'!B11","v":"Kitty IV"},{"$f":"'Dveře V1'!AO11","v":0},{"$f":"'Dveře V1'!AP11","v":0},{"$f":"'Dveře V1'!AQ11","v":7},{"$f":"'Dveře V1'!AR11","v":0},{"$f":"'Dveře V1'!AS11","v":0},{"$f":"'Dveře V1'!AT11","v":0},1.6,0,{"$f":"J12*'Dveře V1'!AL11","v":0},2,0,null,1.4,8.5199610516066202E-4,1.3672184858739989,2,"laminát",0,0.55000000000000004,0.75,{"$f":"$V$12*U12","v":0.41250000000000003}]
[null,"děr.DTD",{"$f":"'Dveře V1'!AO12","v":0},{"$f":"'Dveře V1'!AP12","v":97},{"$f":"'Dveře V1'!AQ12","v":37},{"$f":"'Dveře V1'!AR12","v":42},{"$f":"'Dveře V1'!AS12","v":45},{"$f":"'Dveře V1'!AT12","v":26},{"$f":"SUM(D13:H13)/5","v":49.4},27.82,{"$f":"J13*T13","v":12519},null,null,null,null,null,null,null,"děr.DTD",450]
[null,"plná DTD",{"$f":"'Dveře V1'!AO13","v":0},{"$f":"'Dveře V1'!AP13","v":0},{"$f":"'Dveře V1'!AQ13","v":1},{"$f":"'Dveře V1'!AR13","v":0},{"$f":"'Dveře V1'!AS13","v":0},{"$f":"'Dveře V1'!AT13","v":0},{"$f":"SUM(D14:H14)/5","v":0.2},0,{"$f":"J14*T14","v":0},null,null,null,null,null,null,null,"plná DTD",900]
[null,"lam.reliéf",0,{"$f":"D20*$W$15","v":422.0625},{"$f":"E20*$W$15","v":231.375},{"$f":"F20*$W$15","v":223.875},{"$f":"G20*$W$15","v":263.4375},{"$f":"H20*$W$15","v":197.8125},{"$f":"SUM(D15:H15)/5","v":267.71249999999998},211.65937500000001,42331.875,null,null,null,null,null,null,null,"reliéf",200,0.25,0.7,{"$f":"$V$12*U15","v":0.1875}]
[null,"lam.real",0,{"$f":"D20*$W$16","v":337.65000000000003},{"$f":"E20*$W$16","v":185.10000000000002},{"$f":"F20*$W$16","v":179.10000000000002},{"$f":"G20*$W$16","v":210.75000000000003},{"$f":"H20*$W$16","v":158.25000000000003},214.17000000000002,169.32750000000004,110062.87500000003,null,null,null,null,null,null,null,"real",650,0.2,null,{"$f":"$V$12*U16","v":0.15000000000000002}]
[null,"lak PU x AC",0,{"$f":"SUM(D4:D8)*$W$17","v":247.20000000000002},{"$f":"SUM(E4:E8)*$W$17","v":181.8},{"$f":"SUM(F4:F8)*$W$17","v":162.80000000000001},{"$f":"SUM(G4:G8)*$W$17","v":173.20000000000002},{"$f":"SUM(H4:H8)*$W$17","v":129.80000000000001},178.95999999999998,138.88600000000002,83331.60000000002,null,null,null,null,null,null,null,"lak PU/AC",600,0.8,0.25,{"$f":"U17*$V$17","v":0.2}]
[null,"Artemis AC",0,{"$f":"SUM(D4:D8)*$W$18","v":61.800000000000004},{"$f":"SUM(E4:E8)*$W$18","v":45.45},{"$f":"SUM(F4:F8)*$W$18","v":40.700000000000003},{"$f":"SUM(G4:G8)*$W$18","v":43.300000000000004},{"$f":"SUM(H4:H8)*$W$18","v":32.450000000000003},44.739999999999995,34.721500000000006,45137.950000000004,null,null,null,null,null,null,null,"Artemis AC",1300,0.2,null,{"$f":"U18*$V$17","v":0.05}]
[null,"dýha",0,0,0,0,{"$f":"SUM(G4:G8)*$W$19","v":43.300000000000004},{"$f":"SUM(H4:H8)*$W$19","v":32.450000000000003},{"$f":"SUM(G19:H19)/2","v":37.875},34.721500000000006,196523.69000000003,null,null,null,null,null,null,null,"dýha",5660,0.05,null,{"$f":"U19","v":0.05}]
[null,"∑ OP 1",{"$f":"SUM(C4:C12)","v":1077},{"$f":"SUM(D4:D12)","v":2251},1234,1194,1405,1055,{"$f":"SUM(I4:I13)","v":1336.6000000000001},1128.8500000000001,{"$f":"SUM(K4:K19)","v":7513793.5900000008},{"$f":"SUM(L4:L12)","v":1609},0.70158483530142957]
[]
[null,{"$f":"'Kalkulační vzorec'!AA2&\" [ks]\"","v":"OP 2 - BEPEWE [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Dveře V1'!B56","v":"Betty P2N"},{"$f":"'Dveře V1'!AO56","v":197},{"$f":"'Dveře V1'!AP56","v":79},{"$f":"'Dveře V1'!AQ56","v":45},{"$f":"'Dveře V1'!AR56","v":108},{"$f":"'Dveře V1'!AS56","v":96},{"$f":"'Dveře V1'!AT56","v":100},{"$f":"L24*0.8","v":96},{"$f":"H24*1.07","v":107},{"$f":"J24*'Dveře V1'!AL56","v":459030},{"$f":"R24","v":120},{"$f":"J24/L24","v":0.89166666666666672},null,104.16666666666667,{"$f":"O24/(SUM($C$61:$H$61)/6)","v":0.10586043360433604},{"$f":"$J$183*P24","v":119.89771413550523},{"$f":"CEILING(Q24,1)","v":120}]
[null,{"$f":"'Dveře V1'!B57","v":"Betty AN"},{"$f":"'Dveře V1'!AO57","v":19},{"$f":"'Dveře V1'!AP57","v":6},{"$f":"'Dveře V1'!AQ57","v":13},{"$f":"'Dveře V1'!AR57","v":21},{"$f":"'Dveře V1'!AS57","v":40},{"$f":"'Dveře V1'!AT57","v":18},{"$f":"L25*0.8","v":18.400000000000002},{"$f":"H25*1.07","v":19.260000000000002},{"$f":"J25*'Dveře V1'!AL57","v":94759.200000000012},{"$f":"R25","v":23},{"$f":"J25/L25","v":0.83739130434782616},null,19.5,1.9817073170731708E-2,22.444852086166577,{"$f":"CEILING(Q25,1)","v":23}]
[null,{"$f":"'Dveře V1'!B58","v":"Betty BN"},{"$f":"'Dveře V1'!AO58","v":48},{"$f":"'Dveře V1'!AP58","v":37},{"$f":"'Dveře V1'!AQ58","v":37},{"$f":"'Dveře V1'!AR58","v":52},{"$f":"'Dveře V1'!AS58","v":56},{"$f":"'Dveře V1'!AT58","v":37},41.6,39.590000000000003,{"$f":"J26*'Dveře V1'!AL58","v":219724.50000000003},52,0.76134615384615389,null,44.5,4.5223577235772361E-2,51.220303478687832,52]
[null,{"$f":"'Dveře V1'!B59","v":"Betty P1N"},{"$f":"'Dveře V1'!AO59","v":0},{"$f":"'Dveře V1'!AP59","v":31},{"$f":"'Dveře V1'!AQ59","v":23},{"$f":"'Dveře V1'!AR59","v":33},{"$f":"'Dveře V1'!AS59","v":45},{"$f":"'Dveře V1'!AT59","v":81},32.800000000000004,86.67,{"$f":"J27*'Dveře V1'!AL59","v":337146.3},41,2.1139024390243901,null,35.5,3.6077235772357726E-2,40.861140977380181,41]
[null,{"$f":"'Dveře V1'!B60","v":"Betty E"},{"$f":"'Dveře V1'!AO60","v":229},{"$f":"'Dveře V1'!AP60","v":178},{"$f":"'Dveře V1'!AQ60","v":92},{"$f":"'Dveře V1'!AR60","v":70},{"$f":"'Dveře V1'!AS60","v":67},{"$f":"'Dveře V1'!AT60","v":62},107.2,66.34,{"$f":"J28*'Dveře V1'!AL60","v":368187},134,0.49507462686567166,null,116.33333333333333,0.11822493224932248,133.90176714653222,134]
[null,{"$f":"'Dveře V1'!B61","v":"Betty D"},{"$f":"'Dveře V1'!AO61","v":56},{"$f":"'Dveře V1'!AP61","v":46},{"$f":"'Dveře V1'!AQ61","v":35},{"$f":"'Dveře V1'!AR61","v":71},{"$f":"'Dveře V1'!AS61","v":98},{"$f":"'Dveře V1'!AT61","v":97},62.400000000000006,103.79,{"$f":"J29*'Dveře V1'!AL61","v":503381.50000000006},78,1.3306410256410257,null,67.166666666666671,6.8258807588075884E-2,77.310046074573776,78]
[null,{"$f":"'Dveře V1'!B62","v":"Betty P2K"},{"$f":"'Dveře V1'!AO62","v":148},{"$f":"'Dveře V1'!AP62","v":83},{"$f":"'Dveře V1'!AQ62","v":65},{"$f":"'Dveře V1'!AR62","v":66},{"$f":"'Dveře V1'!AS62","v":24},{"$f":"'Dveře V1'!AT62","v":41},65.600000000000009,43.870000000000005,{"$f":"J30*'Dveře V1'!AL62","v":229440.10000000003},82,0.53500000000000003,null,71.166666666666671,7.2323848238482383E-2,81.914118297377158,82]
[null,{"$f":"'Dveře V1'!B63","v":"Betty AK"},{"$f":"'Dveře V1'!AO63","v":21},{"$f":"'Dveře V1'!AP63","v":15},{"$f":"'Dveře V1'!AQ63","v":23},{"$f":"'Dveře V1'!AR63","v":7},{"$f":"'Dveře V1'!AS63","v":9},{"$f":"'Dveře V1'!AT63","v":9},13.600000000000001,9.6300000000000008,{"$f":"J31*'Dveře V1'!AL63","v":54505.8},17,0.56647058823529417,null,14,1.4227642276422764E-2,16.114252779811899,17]
[null,{"$f":"'Dveře V1'!B64","v":"Betty BK"},{"$f":"'Dveře V1'!AO64","v":48},{"$f":"'Dveře V1'!AP64","v":35},{"$f":"'Dveře V1'!AQ64","v":24},{"$f":"'Dveře V1'!AR64","v":30},{"$f":"'Dveře V1'!AS64","v":5},{"$f":"'Dveře V1'!AT64","v":35},27.200000000000003,37.450000000000003,{"$f":"J32*'Dveře V1'!AL64","v":220580.50000000003},34,1.1014705882352942,null,29.5,2.9979674796747968E-2,33.95503264317508,34]
[null,{"$f":"'Dveře V1'!B65","v":"Betty P1K"},{"$f":"'Dveře V1'!AO65","v":0},{"$f":"'Dveře V1'!AP65","v":29},{"$f":"'Dveře V1'!AQ65","v":35},{"$f":"'Dveře V1'!AR65","v":19},{"$f":"'Dveře V1'!AS65","v":11},{"$f":"'Dveře V1'!AT65","v":21},18.400000000000002,22.470000000000002,{"$f":"J33*'Dveře V1'!AL65","v":109878.30000000002},23,0.9769565217391305,null,19.166666666666668,1.9478319783197834E-2,22.061179400932961,23]
[null,{"$f":"'Dveře V1'!B66","v":"Peggy P2N"},{"$f":"'Dveře V1'!AO66","v":53},{"$f":"'Dveře V1'!AP66","v":31},{"$f":"'Dveře V1'!AQ66","v":33},{"$f":"'Dveře V1'!AR66","v":25},{"$f":"'Dveře V1'!AS66","v":26},{"$f":"'Dveře V1'!AT66","v":29},30.400000000000002,31.03,{"$f":"J34*'Dveře V1'!AL66","v":145530.70000000001},38,0.81657894736842107,null,32.833333333333336,3.3367208672086722E-2,37.791759495511243,38]
[null,{"$f":"'Dveře V1'!B67","v":"Peggy AN"},{"$f":"'Dveře V1'!AO67","v":14},{"$f":"'Dveře V1'!AP67","v":12},{"$f":"'Dveře V1'!AQ67","v":12},{"$f":"'Dveře V1'!AR67","v":14},{"$f":"'Dveře V1'!AS67","v":3},{"$f":"'Dveře V1'!AT67","v":1},8.8000000000000007,1.07,{"$f":"J35*'Dveře V1'!AL67","v":5938.5},11,9.7272727272727275E-2,null,9.3333333333333339,9.4850948509485108E-3,10.742835186541269,11]
[null,{"$f":"'Dveře V1'!B68","v":"Peggy BN"},{"$f":"'Dveře V1'!AO68","v":60},{"$f":"'Dveře V1'!AP68","v":47},{"$f":"'Dveře V1'!AQ68","v":55},{"$f":"'Dveře V1'!AR68","v":28},{"$f":"'Dveře V1'!AS68","v":8},{"$f":"'Dveře V1'!AT68","v":1},31.200000000000003,1.07,{"$f":"J36*'Dveře V1'!AL68","v":6580.5},39,2.7435897435897437E-2,null,33.166666666666664,3.3705962059620592E-2,38.175432180744856,39]
[null,{"$f":"'Dveře V1'!B69","v":"Peggy P1N"},{"$f":"'Dveře V1'!AO69","v":0},{"$f":"'Dveře V1'!AP69","v":5},{"$f":"'Dveře V1'!AQ69","v":8},{"$f":"'Dveře V1'!AR69","v":8},{"$f":"'Dveře V1'!AS69","v":62},{"$f":"'Dveře V1'!AT69","v":10},14.4,10.700000000000001,{"$f":"J37*'Dveře V1'!AL69","v":46973.000000000007},18,0.59444444444444455,null,15.5,1.5752032520325202E-2,17.840779863363174,18]
[null,{"$f":"'Dveře V1'!B70","v":"Peggy E"},{"$f":"'Dveře V1'!AO70","v":53},{"$f":"'Dveře V1'!AP70","v":39},{"$f":"'Dveře V1'!AQ70","v":30},{"$f":"'Dveře V1'!AR70","v":28},{"$f":"'Dveře V1'!AS70","v":20},{"$f":"'Dveře V1'!AT70","v":24},30.400000000000002,25.68,{"$f":"J38*'Dveře V1'!AL70","v":148687.20000000001},38,0.6757894736842105,null,32.333333333333336,3.2859078590785913E-2,37.216250467660828,38]
[null,{"$f":"'Dveře V1'!B71","v":"Peggy D"},{"$f":"'Dveře V1'!AO71","v":9},{"$f":"'Dveře V1'!AP71","v":3},{"$f":"'Dveře V1'!AQ71","v":1},{"$f":"'Dveře V1'!AR71","v":11},{"$f":"'Dveře V1'!AS71","v":37},{"$f":"'Dveře V1'!AT71","v":2},10.4,2.14,{"$f":"J39*'Dveře V1'!AL71","v":11106.6},13,0.16461538461538464,null,10.5,1.0670731707317074E-2,12.085689584858928,13]
[null,{"$f":"'Dveře V1'!B72","v":"Peggy P2K"},{"$f":"'Dveře V1'!AO72","v":79},{"$f":"'Dveře V1'!AP72","v":28},{"$f":"'Dveře V1'!AQ72","v":23},{"$f":"'Dveře V1'!AR72","v":32},{"$f":"'Dveře V1'!AS72","v":30},{"$f":"'Dveře V1'!AT72","v":18},32.800000000000004,19.260000000000002,{"$f":"J40*'Dveře V1'!AL72","v":109589.40000000001},41,0.46975609756097564,null,35,3.556910569105691E-2,40.285631949529751,41]
[null,{"$f":"'Dveře V1'!B73","v":"Peggy AK"},{"$f":"'Dveře V1'!AO73","v":5},{"$f":"'Dveře V1'!AP73","v":3},{"$f":"'Dveře V1'!AQ73","v":2},{"$f":"'Dveře V1'!AR73","v":0},{"$f":"'Dveře V1'!AS73","v":3},{"$f":"'Dveře V1'!AT73","v":0},2.4000000000000004,0,{"$f":"J41*'Dveře V1'!AL73","v":0},3,0,null,2.1666666666666665,2.2018970189701895E-3,2.4938724540185082,3]
[null,{"$f":"'Dveře V1'!B74","v":"Peggy BK"},{"$f":"'Dveře V1'!AO74","v":72},{"$f":"'Dveře V1'!AP74","v":24},{"$f":"'Dveře V1'!AQ74","v":12},{"$f":"'Dveře V1'!AR74","v":27},{"$f":"'Dveře V1'!AS74","v":27},{"$f":"'Dveře V1'!AT74","v":28},29.6,29.96,{"$f":"J42*'Dveře V1'!AL74","v":193242},37,0.80972972972972979,null,31.666666666666668,3.2181571815718159E-2,36.448905097193588,37]
[null,{"$f":"'Dveře V1'!B75","v":"Peggy P1K"},{"$f":"'Dveře V1'!AO75","v":0},{"$f":"'Dveře V1'!AP75","v":4},{"$f":"'Dveře V1'!AQ75","v":5},{"$f":"'Dveře V1'!AR75","v":12},{"$f":"'Dveře V1'!AS75","v":6},{"$f":"'Dveře V1'!AT75","v":7},5.6000000000000005,7.49,{"$f":"J43*'Dveře V1'!AL75","v":39172.700000000004},7,1.07,null,5.666666666666667,5.7588075880758809E-3,6.5224356489714843,7]
[null,{"$f":"'Dveře V1'!B76","v":"Wendy P2N"},{"$f":"'Dveře V1'!AO76","v":127},{"$f":"'Dveře V1'!AP76","v":53},{"$f":"'Dveře V1'!AQ76","v":77},{"$f":"'Dveře V1'!AR76","v":11},{"$f":"'Dveře V1'!AS76","v":34},{"$f":"'Dveře V1'!AT76","v":37},52.800000000000004,39.590000000000003,{"$f":"J44*'Dveře V1'!AL76","v":185677.1},66,0.59984848484848485,null,56.5,5.741869918699187E-2,65.032520147098026,66]
[null,{"$f":"'Dveře V1'!B77","v":"Wendy AN"},{"$f":"'Dveře V1'!AO77","v":36},{"$f":"'Dveře V1'!AP77","v":13},{"$f":"'Dveře V1'!AQ77","v":16},{"$f":"'Dveře V1'!AR77","v":3},{"$f":"'Dveře V1'!AS77","v":13},{"$f":"'Dveře V1'!AT77","v":6},13.600000000000001,6.42,{"$f":"J45*'Dveře V1'!AL77","v":35631},17,0.37764705882352939,null,14.5,1.4735772357723578E-2,16.689761807662325,17]
[null,{"$f":"'Dveře V1'!B78","v":"Wendy BN"},{"$f":"'Dveře V1'!AO78","v":70},{"$f":"'Dveře V1'!AP78","v":22},{"$f":"'Dveře V1'!AQ78","v":67},{"$f":"'Dveře V1'!AR78","v":21},{"$f":"'Dveře V1'!AS78","v":38},{"$f":"'Dveře V1'!AT78","v":24},37.6,25.68,{"$f":"J46*'Dveře V1'!AL78","v":157932},47,0.54638297872340424,null,40.333333333333336,4.0989159891598917E-2,46.424394913267619,47]
[null,{"$f":"'Dveře V1'!B79","v":"Wendy P1N"},{"$f":"'Dveře V1'!AO79","v":0},{"$f":"'Dveře V1'!AP79","v":13},{"$f":"'Dveře V1'!AQ79","v":27},{"$f":"'Dveře V1'!AR79","v":9},{"$f":"'Dveře V1'!AS79","v":10},{"$f":"'Dveře V1'!AT79","v":6},10.4,6.42,{"$f":"J47*'Dveře V1'!AL79","v":28183.8},13,0.49384615384615382,null,10.833333333333334,1.1009485094850949E-2,12.469362270092544,13]
[null,{"$f":"'Dveře V1'!B80","v":"Wendy E"},{"$f":"'Dveře V1'!AO80","v":68},{"$f":"'Dveře V1'!AP80","v":58},{"$f":"'Dveře V1'!AQ80","v":27},{"$f":"'Dveře V1'!AR80","v":40},{"$f":"'Dveře V1'!AS80","v":18},{"$f":"'Dveře V1'!AT80","v":22},36,23.540000000000003,{"$f":"J48*'Dveře V1'!AL80","v":136296.6},45,0.52311111111111119,null,38.833333333333336,3.9464769647696477E-2,44.697867829716344,45]
[null,{"$f":"'Dveře V1'!B81","v":"Wendy D"},{"$f":"'Dveře V1'!AO81","v":48},{"$f":"'Dveře V1'!AP81","v":6},{"$f":"'Dveře V1'!AQ81","v":4},{"$f":"'Dveře V1'!AR81","v":4},{"$f":"'Dveře V1'!AS81","v":13},{"$f":"'Dveře V1'!AT81","v":2},12,2.14,{"$f":"J49*'Dveře V1'!AL81","v":11106.6},15,0.14266666666666666,null,12.833333333333334,1.30420054200542E-2,14.771398381494242,15]
[null,{"$f":"'Dveře V1'!B82","v":"Wendy P2K"},{"$f":"'Dveře V1'!AO82","v":101},{"$f":"'Dveře V1'!AP82","v":43},{"$f":"'Dveře V1'!AQ82","v":30},{"$f":"'Dveře V1'!AR82","v":17},{"$f":"'Dveře V1'!AS82","v":14},{"$f":"'Dveře V1'!AT82","v":11},33.6,11.770000000000001,{"$f":"J50*'Dveře V1'!AL82","v":66971.3},42,0.28023809523809529,null,36,3.6585365853658534E-2,41.436650005230604,42]
[null,{"$f":"'Dveře V1'!B83","v":"Wendy AK"},{"$f":"'Dveře V1'!AO83","v":23},{"$f":"'Dveře V1'!AP83","v":15},{"$f":"'Dveře V1'!AQ83","v":11},{"$f":"'Dveře V1'!AR83","v":2},{"$f":"'Dveře V1'!AS83","v":11},{"$f":"'Dveře V1'!AT83","v":9},11.200000000000001,9.6300000000000008,{"$f":"J51*'Dveře V1'!AL83","v":59609.700000000004},14,0.68785714285714294,null,11.833333333333334,1.2025745257452576E-2,13.620380325793395,14]
[null,{"$f":"'Dveře V1'!B84","v":"Wendy BK"},{"$f":"'Dveře V1'!AO84","v":54},{"$f":"'Dveře V1'!AP84","v":28},{"$f":"'Dveře V1'!AQ84","v":10},{"$f":"'Dveře V1'!AR84","v":20},{"$f":"'Dveře V1'!AS84","v":20},{"$f":"'Dveře V1'!AT84","v":7},21.6,7.49,{"$f":"J52*'Dveře V1'!AL84","v":48310.5},27,0.27740740740740744,null,23.166666666666668,2.3543360433604336E-2,26.66525162373636,27]
[null,{"$f":"'Dveře V1'!B85","v":"Wendy P1K"},{"$f":"'Dveře V1'!AO85","v":0},{"$f":"'Dveře V1'!AP85","v":11},{"$f":"'Dveře V1'!AQ85","v":10},{"$f":"'Dveře V1'!AR85","v":11},{"$f":"'Dveře V1'!AS85","v":9},{"$f":"'Dveře V1'!AT85","v":19},9.6000000000000014,20.330000000000002,{"$f":"J53*'Dveře V1'!AL85","v":106325.90000000001},12,1.6941666666666668,null,10,1.016260162601626E-2,11.510180557008502,12,"laminát",0,0.55000000000000004,0.65,{"$f":"V53*U53","v":0.35750000000000004}]
[null,{"$f":"S54","v":"děr.DTD"},{"$f":"'Dveře V1'!AO86","v":0},{"$f":"'Dveře V1'!AP86","v":34},{"$f":"'Dveře V1'!AQ86","v":47},{"$f":"'Dveře V1'!AR86","v":78},{"$f":"'Dveře V1'!AS86","v":124},{"$f":"'Dveře V1'!AT86","v":95},{"$f":"SUM(D54:H54)/5","v":75.599999999999994},101.65,{"$f":"J54*T54","v":45742.5},null,null,null,null,null,null,null,"děr.DTD",450]
[null,{"$f":"S55","v":"plná DTD"},{"$f":"'Dveře V1'!AO87","v":0},{"$f":"'Dveře V1'!AP87","v":5},{"$f":"'Dveře V1'!AQ87","v":9},{"$f":"'Dveře V1'!AR87","v":16},{"$f":"'Dveře V1'!AS87","v":9},{"$f":"'Dveře V1'!AT87","v":12},{"$f":"SUM(D55:H55)/5","v":10.199999999999999},12.84,{"$f":"J55*T55","v":11556},null,null,null,null,null,null,null,"plná DTD",900]
[null,"folie",{"$f":"C61*$W$56","v":327.60000000000002},{"$f":"D61*$W$56","v":199.4},170.4,160,170.60000000000002,152.80000000000001,{"$f":"SUM(C56:H56)/6","v":196.79999999999998},163.49600000000001,-171670.80000000002,null,null,null,null,null,null,null,"folie",-1050,0.2,null,{"$f":"U56","v":0.2}]
[null,"reliéf",0,{"$f":"D61*$W$57","v":162.01250000000002},{"$f":"E61*$W$57","v":138.45000000000002},130,138.61250000000001,124.15,138.64500000000001,132.84050000000002,26568.100000000006,null,null,null,null,null,null,null,"reliéf",200,0.25,{"$f":"V53","v":0.65},{"$f":"V57*U57","v":0.16250000000000001}]
[null,"real",0,{"$f":"D61*$W$58","v":129.61000000000001},{"$f":"E61*$W$58","v":110.76},104,110.89,99.320000000000007,110.91600000000001,106.27240000000002,69077.060000000012,null,null,null,null,null,null,null,"real",650,0.2,null,{"$f":"V57*U58","v":0.13}]
[null,"lak H20",{"$f":"C61*$W$59","v":245.7},{"$f":"D61*$W$59","v":149.54999999999998},127.8,120,127.94999999999999,114.6,{"$f":"SUM(C59:H59)/6","v":147.6},122.622,73573.2,null,null,null,null,null,null,null,"lak H20",600,0.6,0.15,{"$f":"U59*$V$17","v":0.15}]
[null,"lak PU/AC",0,{"$f":"D61*$W$60","v":59.82},{"$f":"E61*$W$60","v":51.12},48,51.18,45.839999999999996,51.192,49.0488,73082.712,null,null,null,null,null,null,null,"lak PU/AC",1490,0.4,null,{"$f":"U60*V59","v":0.06}]
[null,"∑ OP 2",{"$f":"SUM(C24:C53)","v":1638},{"$f":"SUM(D24:D53)","v":997},852,800,853,764,917.6,817.48,{"$f":"SUM(K24:K60)","v":4267427.0720000016},1147,{"$f":"J61/L61","v":0.71271142109851793}]
[]
[null,{"$f":"'Kalkulační vzorec'!BO2&\" [ks]\"","v":"OP 3 - STD výřezy [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Dveře V1'!B29","v":"Primum 2/3"},{"$f":"'Dveře V1'!AO29","v":1152},{"$f":"'Dveře V1'!AP29","v":1013},{"$f":"'Dveře V1'!AQ29","v":926},{"$f":"'Dveře V1'!AR29","v":1069},{"$f":"'Dveře V1'!AS29","v":949},{"$f":"'Dveře V1'!AT29","v":1105},{"$f":"L65*0.8","v":963.2},{"$f":"H65*1.07","v":1182.3500000000001},{"$f":"J65*'Dveře V1'!AL29","v":3606167.5000000005},{"$f":"R65","v":1204},{"$f":"J65/L65","v":0.98201827242524931},null,1035.6666666666667,{"$f":"O65/(SUM($C$98:$H$98)/6)","v":0.15201702668982559},{"$f":"$J$184*P65","v":1203.4987695260702},{"$f":"CEILING(Q65,1)","v":1204}]
[null,{"$f":"'Dveře V1'!B30","v":"Primum 3/3"},{"$f":"'Dveře V1'!AO30","v":1062},{"$f":"'Dveře V1'!AP30","v":628},{"$f":"'Dveře V1'!AQ30","v":709},{"$f":"'Dveře V1'!AR30","v":728},{"$f":"'Dveře V1'!AS30","v":653},{"$f":"'Dveře V1'!AT30","v":692},{"$f":"L66*0.8","v":693.6},{"$f":"H66*1.07","v":740.44},{"$f":"J66*'Dveře V1'!AL30","v":2732223.6},{"$f":"R66","v":867},{"$f":"J66/L66","v":0.85402537485582475},null,745.33333333333337,0.10940137485627616,866.11626928236012,{"$f":"CEILING(Q66,1)","v":867}]
[null,{"$f":"'Dveře V1'!B31","v":"Maxim zaskl."},{"$f":"'Dveře V1'!AO31","v":945},{"$f":"'Dveře V1'!AP31","v":834},{"$f":"'Dveře V1'!AQ31","v":842},{"$f":"'Dveře V1'!AR31","v":872},{"$f":"'Dveře V1'!AS31","v":909},{"$f":"'Dveře V1'!AT31","v":785},804,839.95,{"$f":"J67*'Dveře V1'!AL31","v":3166611.5},1005,0.83577114427860699,null,864.5,0.12689287374318076,1004.5941611734351,1005]
[null,{"$f":"'Dveře V1'!B32","v":"Maxim kazet."},{"$f":"'Dveře V1'!AO32","v":117},{"$f":"'Dveře V1'!AP32","v":97},{"$f":"'Dveře V1'!AQ32","v":80},{"$f":"'Dveře V1'!AR32","v":38},{"$f":"'Dveře V1'!AS32","v":39},{"$f":"'Dveře V1'!AT32","v":44},64.8,47.080000000000005,{"$f":"J68*'Dveře V1'!AL32","v":177491.6},81,0.58123456790123462,null,69.166666666666671,1.0152408444846736E-2,80.37527990880578,81]
[null,{"$f":"'Dveře V1'!B33","v":"Fénix I, zaskl."},{"$f":"'Dveře V1'!AO33","v":1618},{"$f":"'Dveře V1'!AP33","v":1501},{"$f":"'Dveře V1'!AQ33","v":1101},{"$f":"'Dveře V1'!AR33","v":1401},{"$f":"'Dveře V1'!AS33","v":1708},{"$f":"'Dveře V1'!AT33","v":1492},1367.2,1596.44,{"$f":"J69*'Dveře V1'!AL33","v":5890863.6000000006},1709,0.93413692217671151,null,1470.1666666666667,0.21579372263130858,1708.4104676519898,1709]
[null,{"$f":"'Dveře V1'!B34","v":"Fénix I, kazet."},{"$f":"'Dveře V1'!AO34","v":109},{"$f":"'Dveře V1'!AP34","v":108},{"$f":"'Dveře V1'!AQ34","v":70},{"$f":"'Dveře V1'!AR34","v":94},{"$f":"'Dveře V1'!AS34","v":42},{"$f":"'Dveře V1'!AT34","v":75},77.600000000000009,80.25,{"$f":"J70*'Dveře V1'!AL34","v":296122.5},97,0.82731958762886593,null,83,1.2182890133816083E-2,96.450335890566933,97]
[null,{"$f":"'Dveře V1'!B35","v":"Fénix II, zaskl."},{"$f":"'Dveře V1'!AO35","v":208},{"$f":"'Dveře V1'!AP35","v":228},{"$f":"'Dveře V1'!AQ35","v":246},{"$f":"'Dveře V1'!AR35","v":246},{"$f":"'Dveře V1'!AS35","v":408},{"$f":"'Dveře V1'!AT35","v":217},240.8,232.19000000000003,{"$f":"J71*'Dveře V1'!AL35","v":856781.10000000009},301,0.77139534883720939,null,258.83333333333331,3.7992024855052965E-2,300.77785469488043,301]
[null,{"$f":"'Dveře V1'!B36","v":"Fénix II, kazet."},{"$f":"'Dveře V1'!AO36","v":14},{"$f":"'Dveře V1'!AP36","v":7},{"$f":"'Dveře V1'!AQ36","v":24},{"$f":"'Dveře V1'!AR36","v":6},{"$f":"'Dveře V1'!AS36","v":12},{"$f":"'Dveře V1'!AT36","v":1},10.4,1.07,{"$f":"J72*'Dveře V1'!AL36","v":3948.3},13,8.2307692307692318E-2,null,10.666666666666666,1.5656726276390145E-3,12.395223889550769,13]
[null,{"$f":"'Dveře V1'!B37","v":"Mada F ZZ"},{"$f":"'Dveře V1'!AO37","v":0},{"$f":"'Dveře V1'!AP37","v":56},{"$f":"'Dveře V1'!AQ37","v":65},{"$f":"'Dveře V1'!AR37","v":118},{"$f":"'Dveře V1'!AS37","v":89},{"$f":"'Dveře V1'!AT37","v":101},67.2,108.07000000000001,{"$f":"J73*'Dveře V1'!AL37","v":463620.30000000005},84,1.2865476190476191,null,71.5,1.049489933214277E-2,83.086735134645011,84]
[null,{"$f":"'Dveře V1'!B38","v":"Mada M ZZ"},{"$f":"'Dveře V1'!AO38","v":57},{"$f":"'Dveře V1'!AP38","v":215},{"$f":"'Dveře V1'!AQ38","v":187},{"$f":"'Dveře V1'!AR38","v":121},{"$f":"'Dveře V1'!AS38","v":170},{"$f":"'Dveře V1'!AT38","v":207},148.80000000000001,221.49,{"$f":"J74*'Dveře V1'!AL38","v":1021068.9},186,1.1908064516129033,null,159.5,2.3411698510164641E-2,185.34733222343885,186]
[null,{"$f":"'Dveře V1'!B39","v":"Mada U ZZ"},{"$f":"'Dveře V1'!AO39","v":0},{"$f":"'Dveře V1'!AP39","v":112},{"$f":"'Dveře V1'!AQ39","v":145},{"$f":"'Dveře V1'!AR39","v":110},{"$f":"'Dveře V1'!AS39","v":90},{"$f":"'Dveře V1'!AT39","v":130},91.2,139.1,{"$f":"J75*'Dveře V1'!AL39","v":713583},114,1.2201754385964911,null,97.833333333333329,1.4360153631626587E-2,113.68744411197346,114]
[null,{"$f":"'Dveře V1'!B40","v":"Alex III , zaskl."},{"$f":"'Dveře V1'!AO40","v":40},{"$f":"'Dveře V1'!AP40","v":23},{"$f":"'Dveře V1'!AQ40","v":31},{"$f":"'Dveře V1'!AR40","v":6},{"$f":"'Dveře V1'!AS40","v":18},{"$f":"'Dveře V1'!AT40","v":53},27.200000000000003,56.71,{"$f":"J76*'Dveře V1'!AL40","v":265969.90000000002},34,1.6679411764705883,null,28.5,4.1832815519729921E-3,33.118488829893465,34]
[null,{"$f":"'Dveře V1'!B41","v":"Alex III , kazet."},{"$f":"'Dveře V1'!AO41","v":8},{"$f":"'Dveře V1'!AP41","v":7},{"$f":"'Dveře V1'!AQ41","v":3},{"$f":"'Dveře V1'!AR41","v":6},{"$f":"'Dveře V1'!AS41","v":6},{"$f":"'Dveře V1'!AT41","v":11},6.4,11.770000000000001,{"$f":"J77*'Dveře V1'!AL41","v":55201.3},8,1.4712500000000002,null,6.833333333333333,1.0030090270812437E-3,7.9406903042434616,8]
[null,{"$f":"'Dveře V1'!B42","v":"Alex IV , zaskl."},{"$f":"'Dveře V1'!AO42","v":257},{"$f":"'Dveře V1'!AP42","v":239},{"$f":"'Dveře V1'!AQ42","v":146},{"$f":"'Dveře V1'!AR42","v":206},{"$f":"'Dveře V1'!AS42","v":179},{"$f":"'Dveře V1'!AT42","v":131},180,140.17000000000002,{"$f":"J78*'Dveře V1'!AL42","v":685431.3},225,0.62297777777777785,null,193,2.8328889106343423E-2,224.27608225155927,225]
[null,{"$f":"'Dveře V1'!B43","v":"Alex IV , kazet."},{"$f":"'Dveře V1'!AO43","v":42},{"$f":"'Dveře V1'!AP43","v":25},{"$f":"'Dveře V1'!AQ43","v":22},{"$f":"'Dveře V1'!AR43","v":20},{"$f":"'Dveře V1'!AS43","v":31},{"$f":"'Dveře V1'!AT43","v":17},24.8,18.190000000000001,{"$f":"J79*'Dveře V1'!AL43","v":88949.1},31,0.58677419354838711,null,26.166666666666668,3.8407906646769582E-3,30.407033604054234,31]
[null,{"$f":"'Dveře V1'!B44","v":"Trix , zaskl."},{"$f":"'Dveře V1'!AO44","v":209},{"$f":"'Dveře V1'!AP44","v":173},{"$f":"'Dveře V1'!AQ44","v":127},{"$f":"'Dveře V1'!AR44","v":127},{"$f":"'Dveře V1'!AS44","v":121},{"$f":"'Dveře V1'!AT44","v":112},135.20000000000002,119.84,{"$f":"J80*'Dveře V1'!AL44","v":615977.6},169,0.70911242603550295,null,144.83333333333334,2.1258898647160997E-2,168.30389937530657,169]
[null,{"$f":"'Dveře V1'!B45","v":"Trix , kazet."},{"$f":"'Dveře V1'!AO45","v":90},{"$f":"'Dveře V1'!AP45","v":52},{"$f":"'Dveře V1'!AQ45","v":42},{"$f":"'Dveře V1'!AR45","v":47},{"$f":"'Dveře V1'!AS45","v":34},{"$f":"'Dveře V1'!AT45","v":68},52,72.760000000000005,{"$f":"J81*'Dveře V1'!AL45","v":373986.4},65,1.1193846153846154,null,55.5,8.1463903906842487E-3,64.493899300318859,65]
[null,{"$f":"'Dveře V1'!B46","v":"Quartex 1-4, zaskl."},{"$f":"'Dveře V1'!AO46","v":1021},{"$f":"'Dveře V1'!AP46","v":612},{"$f":"'Dveře V1'!AQ46","v":537},{"$f":"'Dveře V1'!AR46","v":539},{"$f":"'Dveře V1'!AS46","v":410},{"$f":"'Dveře V1'!AT46","v":587},574.4,628.09,{"$f":"J82*'Dveře V1'!AL46","v":3322596.1},718,0.87477715877437334,null,617.66666666666663,9.0662230594221682E-2,717.76093335429925,718]
[null,{"$f":"'Dveře V1'!B47","v":"Quartex 1-4, kazet."},{"$f":"'Dveře V1'!AO47","v":207},{"$f":"'Dveře V1'!AP47","v":114},{"$f":"'Dveře V1'!AQ47","v":141},{"$f":"'Dveře V1'!AR47","v":114},{"$f":"'Dveře V1'!AS47","v":78},{"$f":"'Dveře V1'!AT47","v":123},120.80000000000001,131.61000000000001,{"$f":"J83*'Dveře V1'!AL47","v":696216.9},151,0.87158940397351004,null,{"$f":"SUM(C83:H83)/6","v":129.5},1.9008244244929914E-2,150.48576503407733,151]
[null,{"$f":"'Dveře V1'!B48","v":"Nexis 1-5, zaskl."},{"$f":"'Dveře V1'!AO48","v":332},{"$f":"'Dveře V1'!AP48","v":334},{"$f":"'Dveře V1'!AQ48","v":254},{"$f":"'Dveře V1'!AR48","v":257},{"$f":"'Dveře V1'!AS48","v":229},{"$f":"'Dveře V1'!AT48","v":200},249.60000000000002,214,{"$f":"J84*'Dveře V1'!AL48","v":1153460},312,0.6858974358974359,null,267.66666666666669,3.928859749981653E-2,311.04264947841466,312]
[null,{"$f":"'Dveře V1'!B49","v":"Nexis 1-5, kazet."},{"$f":"'Dveře V1'!AO49","v":87},{"$f":"'Dveře V1'!AP49","v":48},{"$f":"'Dveře V1'!AQ49","v":41},{"$f":"'Dveře V1'!AR49","v":60},{"$f":"'Dveře V1'!AS49","v":15},{"$f":"'Dveře V1'!AT49","v":29},44,31.03,{"$f":"J85*'Dveře V1'!AL49","v":167251.70000000001},55,0.56418181818181823,null,46.666666666666664,6.8498177459206892E-3,54.229104516784624,55]
[null,{"$f":"'Dveře V1'!B50","v":"Rubika 1-5, zaskl."},{"$f":"'Dveře V1'!AO50","v":509},{"$f":"'Dveře V1'!AP50","v":290},{"$f":"'Dveře V1'!AQ50","v":183},{"$f":"'Dveře V1'!AR50","v":221},{"$f":"'Dveře V1'!AS50","v":288},{"$f":"'Dveře V1'!AT50","v":233},267.2,249.31,{"$f":"J86*'Dveře V1'!AL50","v":969815.9},334,0.74643712574850296,null,287.33333333333331,4.2175306407025957E-2,333.8963435247739,334]
[null,{"$f":"'Dveře V1'!B51","v":"Rubika 1-5, kazet."},{"$f":"'Dveře V1'!AO51","v":68},{"$f":"'Dveře V1'!AP51","v":34},{"$f":"'Dveře V1'!AQ51","v":15},{"$f":"'Dveře V1'!AR51","v":26},{"$f":"'Dveře V1'!AS51","v":39},{"$f":"'Dveře V1'!AT51","v":38},34.4,40.660000000000004,{"$f":"J87*'Dveře V1'!AL51","v":158167.40000000002},43,0.94558139534883734,null,36.666666666666664,5.3819996575091124E-3,42.608582120330766,43]
[null,{"$f":"'Dveře V1'!B52","v":"Nemo, děr.DTD"},{"$f":"'Dveře V1'!AO52","v":0},{"$f":"'Dveře V1'!AP52","v":63},{"$f":"'Dveře V1'!AQ52","v":77},{"$f":"'Dveře V1'!AR52","v":158},{"$f":"'Dveře V1'!AS52","v":160},{"$f":"'Dveře V1'!AT52","v":180},99.2,192.60000000000002,{"$f":"J88*'Dveře V1'!AL52","v":1009224.0000000001},124,1.5532258064516131,null,106.33333333333333,1.5607799006776427E-2,123.56488814895924,124,"laminát",0,0.55000000000000004,0.55000000000000004,{"$f":"V88*U88","v":0.30250000000000005}]
[null,{"$f":"S89","v":"děr.DTD"},{"$f":"'Dveře V1'!AO53","v":0},{"$f":"'Dveře V1'!AP53","v":310},{"$f":"'Dveře V1'!AQ53","v":528},{"$f":"'Dveře V1'!AR53","v":824},{"$f":"'Dveře V1'!AS53","v":1038},{"$f":"'Dveře V1'!AT53","v":1195},{"$f":"SUM(D89:H89)/5","v":779},1278.6500000000001,{"$f":"J89*T89","v":575392.5},null,null,null,null,null,null,null,"děr.DTD",450]
[null,{"$f":"S90","v":"plná DTD"},{"$f":"'Dveře V1'!AO54","v":0},{"$f":"'Dveře V1'!AP54","v":25},{"$f":"'Dveře V1'!AQ54","v":32},{"$f":"'Dveře V1'!AR54","v":72},{"$f":"'Dveře V1'!AS54","v":64},{"$f":"'Dveře V1'!AT54","v":33},{"$f":"SUM(D90:H90)/5","v":45.2},35.31,{"$f":"J90*T90","v":31779.000000000004},null,null,null,null,null,null,null,"plná DTD",900]
[null,"folie",{"$f":"(C98-C88)*$W$91","v":1548.88},{"$f":"(D98-D88)*$W$91","v":1282.5},1128.03,1222.08,1238.23,1225.69,{"$f":"SUM(C91:H91)/6","v":1274.2349999999999},1311.4883000000002,-1377062.7150000003,null,null,null,null,null,null,null,"folie",-1050,0.19,null,{"$f":"U91","v":0.19}]
[null,"reliéf",0,{"$f":"D98*$W$92","v":936.78750000000002},826.92500000000007,906.12500000000011,918.08750000000009,911.76250000000005,899.9375,975.5858750000001,195117.17500000002,null,null,null,null,null,null,null,"reliéf",200,0.25,{"$f":"V88","v":0.55000000000000004},{"$f":"V92*U92","v":0.13750000000000001}]
[null,"real",0,{"$f":"D98*$W$93","v":749.43000000000006},661.54000000000008,724.90000000000009,734.47000000000014,729.41000000000008,719.95000000000016,780.46870000000013,507304.65500000009,null,null,null,null,null,null,null,"real",650,0.2,null,{"$f":"V92*U93","v":0.11000000000000001}]
[null,"lak H20",{"$f":"C98*$W$94","v":1161.6599999999999},{"$f":"D98*$W$94","v":970.85249999999996},856.99499999999989,939.07499999999993,951.47249999999997,944.9174999999999,{"$f":"SUM(C94:H94)/6","v":970.82874999999979},1011.0617249999999,606637.03499999992,null,null,null,null,null,null,null,"lak H20",600,0.56999999999999995,0.25,{"$f":"U94*V94","v":0.14249999999999999}]
[null,"lak PU/AC",0,{"$f":"D98*$W$95","v":630.20249999999999},556.29499999999996,609.57500000000005,617.62249999999995,613.36749999999995,605.41249999999991,656.303225,977891.80524999998,null,null,null,null,null,null,null,"lak PU/AC",1490,0.37,null,{"$f":"U95*V94","v":9.2499999999999999E-2}]
[null,"Artemis AC",0,{"$f":"D98*$W$96","v":102.19499999999999},90.21,98.85,100.155,99.465000000000003,98.174999999999997,106.42755000000001,176669.73300000001,null,null,null,null,null,null,null,"Artemis AC",1660,0.06,null,{"$f":"U96*$V$17","v":1.4999999999999999E-2}]
[null,"dýha",0,0,0,0,{"$f":"G98*$W$97","v":66.77},66.31,{"$f":"SUM(G97:H97)/2","v":66.539999999999992},70.951700000000002,395910.48600000003,null,null,null,null,null,null,null,"dýha",5580,0.01,null,{"$f":"U97","v":0.01}]
[null,"∑ OP 3",{"$f":"SUM(C65:C88)","v":8152},{"$f":"SUM(D65:D88)","v":6813},6014,6590,6677,6631,{"$f":"SUM(I65:I88)","v":6343.9999999999982},{"$f":"SUM(J65:J88)","v":7095.17},{"$f":"SUM(K65:K97)","v":30580369.174249999},{"$f":"SUM(L65:L88)","v":7930},{"$f":"J98/L98","v":0.89472509457755356}]
[]
[null,{"$f":"'Kalkulační vzorec'!CY2&\" [ks]\"","v":"OP 4 - Alumi rámeč. [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Dveře V1'!B112","v":"Vertik L - plné"},{"$f":"'Dveře V1'!AO112","v":0},{"$f":"'Dveře V1'!AP112","v":0},{"$f":"'Dveře V1'!AQ112","v":88},{"$f":"'Dveře V1'!AR112","v":65},{"$f":"'Dveře V1'!AS112","v":66},{"$f":"'Dveře V1'!AT112","v":59},{"$f":"L102*0.8","v":53.6},{"$f":"H102*1.07","v":63.13},{"$f":"J102*'Dveře V1'!AL112","v":332695.10000000003},{"$f":"R102","v":67},{"$f":"J102/L102","v":0.94223880597014931},null,{"$f":"SUM(E102:H102)/4","v":69.5},{"$f":"O102/(SUM($C$130:$H$130)/4)","v":8.9446589446589453E-2},{"$f":"$J$185*P102","v":66.028784703010103},{"$f":"CEILING(Q102,1)","v":67}]
[null,{"$f":"'Dveře V1'!B113","v":"Vertik L - FDZ"},{"$f":"'Dveře V1'!AO113","v":0},{"$f":"'Dveře V1'!AP113","v":0},{"$f":"'Dveře V1'!AQ113","v":13},{"$f":"'Dveře V1'!AR113","v":23},{"$f":"'Dveře V1'!AS113","v":27},{"$f":"'Dveře V1'!AT113","v":8},{"$f":"L103*0.8","v":13.600000000000001},{"$f":"H103*1.07","v":8.56},{"$f":"J103*'Dveře V1'!AL113","v":56410.400000000001},{"$f":"R103","v":17},{"$f":"J103/L103","v":0.50352941176470589},null,{"$f":"SUM(E103:H103)/4","v":17.75},2.2844272844272845E-2,16.863466596811932,{"$f":"CEILING(Q103,1)","v":17}]
[null,{"$f":"'Dveře V1'!B114","v":"Vertik L - MDZ"},{"$f":"'Dveře V1'!AO114","v":0},{"$f":"'Dveře V1'!AP114","v":0},{"$f":"'Dveře V1'!AQ114","v":13},{"$f":"'Dveře V1'!AR114","v":14},{"$f":"'Dveře V1'!AS114","v":17},{"$f":"'Dveře V1'!AT114","v":31},{"$f":"L104*0.8","v":14.4},33.17,{"$f":"J104*'Dveře V1'!AL114","v":238492.30000000002},{"$f":"R104","v":18},{"$f":"J104/L104","v":1.8427777777777778},null,18.75,2.4131274131274132E-2,17.813521052970348,18]
[null,{"$f":"'Dveře V1'!B115","v":"Vertik S - plné"},{"$f":"'Dveře V1'!AO115","v":0},{"$f":"'Dveře V1'!AP115","v":0},{"$f":"'Dveře V1'!AQ115","v":58},{"$f":"'Dveře V1'!AR115","v":63},{"$f":"'Dveře V1'!AS115","v":45},{"$f":"'Dveře V1'!AT115","v":49},41.6,52.43,{"$f":"J105*'Dveře V1'!AL115","v":277354.7},52,1.0082692307692307,null,53.75,6.9176319176319181E-2,51.065427018515003,52]
[null,{"$f":"'Dveře V1'!B116","v":"Vertik S - FDZ"},{"$f":"'Dveře V1'!AO116","v":0},{"$f":"'Dveře V1'!AP116","v":0},{"$f":"'Dveře V1'!AQ116","v":9},{"$f":"'Dveře V1'!AR116","v":31},{"$f":"'Dveře V1'!AS116","v":13},{"$f":"'Dveře V1'!AT116","v":18},13.600000000000001,19.260000000000002,{"$f":"J106*'Dveře V1'!AL116","v":126923.40000000001},17,1.1329411764705883,null,17.75,2.2844272844272845E-2,16.863466596811932,17]
[null,{"$f":"'Dveře V1'!B117","v":"Vertik S - MDZ"},{"$f":"'Dveře V1'!AO117","v":0},{"$f":"'Dveře V1'!AP117","v":0},{"$f":"'Dveře V1'!AQ117","v":28},{"$f":"'Dveře V1'!AR117","v":35},{"$f":"'Dveře V1'!AS117","v":17},{"$f":"'Dveře V1'!AT117","v":10},17.600000000000001,10.700000000000001,{"$f":"J107*'Dveře V1'!AL117","v":76933.000000000015},22,0.48636363636363639,null,22.5,2.8957528957528959E-2,21.376225263564418,22]
[null,{"$f":"'Dveře V1'!B118","v":"Horizon L - plné"},{"$f":"'Dveře V1'!AO118","v":0},{"$f":"'Dveře V1'!AP118","v":0},{"$f":"'Dveře V1'!AQ118","v":85},{"$f":"'Dveře V1'!AR118","v":95},{"$f":"'Dveře V1'!AS118","v":95},{"$f":"'Dveře V1'!AT118","v":20},56.800000000000004,21.400000000000002,{"$f":"J108*'Dveře V1'!AL118","v":119626.00000000001},71,0.30140845070422539,null,{"$f":"SUM(E108:H108)/4","v":73.75},9.4916344916344916E-2,70.066516141683366,71]
[null,{"$f":"'Dveře V1'!B119","v":"Horizon L - FDZ"},{"$f":"'Dveře V1'!AO119","v":0},{"$f":"'Dveře V1'!AP119","v":0},{"$f":"'Dveře V1'!AQ119","v":31},{"$f":"'Dveře V1'!AR119","v":12},{"$f":"'Dveře V1'!AS119","v":17},{"$f":"'Dveře V1'!AT119","v":10},13.600000000000001,10.700000000000001,{"$f":"J109*'Dveře V1'!AL119","v":73723.000000000015},17,0.62941176470588245,null,17.5,2.2522522522522521E-2,16.625952982772326,17]
[null,{"$f":"'Dveře V1'!B120","v":"Horizon L - MDZ"},{"$f":"'Dveře V1'!AO120","v":0},{"$f":"'Dveře V1'!AP120","v":0},{"$f":"'Dveře V1'!AQ120","v":33},{"$f":"'Dveře V1'!AR120","v":11},{"$f":"'Dveře V1'!AS120","v":5},{"$f":"'Dveře V1'!AT120","v":19},13.600000000000001,20.330000000000002,{"$f":"J110*'Dveře V1'!AL120","v":148205.70000000001},17,1.1958823529411766,null,17,2.1879021879021878E-2,16.150925754693116,17]
[null,{"$f":"'Dveře V1'!B121","v":"Horizon S - plné"},{"$f":"'Dveře V1'!AO121","v":0},{"$f":"'Dveře V1'!AP121","v":49},{"$f":"'Dveře V1'!AQ121","v":24},{"$f":"'Dveře V1'!AR121","v":87},{"$f":"'Dveře V1'!AS121","v":88},{"$f":"'Dveře V1'!AT121","v":101},66.400000000000006,108.07000000000001,{"$f":"J111*'Dveře V1'!AL121","v":604111.30000000005},83,1.3020481927710845,null,{"$f":"SUM(D111:H111)/5","v":69.8},{"$f":"O111/(SUM($C$130:$H$130)/5)","v":0.11229086229086228},82.892251299822021,83]
[null,{"$f":"'Dveře V1'!B122","v":"Horizon S - FDZ"},{"$f":"'Dveře V1'!AO122","v":0},{"$f":"'Dveře V1'!AP122","v":8},{"$f":"'Dveře V1'!AQ122","v":2},{"$f":"'Dveře V1'!AR122","v":10},{"$f":"'Dveře V1'!AS122","v":16},{"$f":"'Dveře V1'!AT122","v":11},9.6000000000000014,11.770000000000001,{"$f":"J112*'Dveře V1'!AL122","v":81095.3},12,0.98083333333333345,null,{"$f":"SUM(D112:H112)/5","v":9.4},1.5122265122265123E-2,11.163139859861419,12]
[null,{"$f":"'Dveře V1'!B123","v":"Horizon S - MDZ"},{"$f":"'Dveře V1'!AO123","v":0},{"$f":"'Dveře V1'!AP123","v":24},{"$f":"'Dveře V1'!AQ123","v":8},{"$f":"'Dveře V1'!AR123","v":28},{"$f":"'Dveře V1'!AS123","v":19},{"$f":"'Dveře V1'!AT123","v":16},18.400000000000002,17.12,{"$f":"J113*'Dveře V1'!AL123","v":124804.8},23,0.7443478260869566,null,19,3.0566280566280565E-2,22.56379333376244,23]
[null,{"$f":"'Dveře V1'!B124","v":"Horizon GZ1"},{"$f":"'Dveře V1'!AO124","v":0},{"$f":"'Dveře V1'!AP124","v":5},{"$f":"'Dveře V1'!AQ124","v":3},{"$f":"'Dveře V1'!AR124","v":10},{"$f":"'Dveře V1'!AS124","v":4},{"$f":"'Dveře V1'!AT124","v":8},6.4,8.56,{"$f":"J114*'Dveře V1'!AL124","v":58122.400000000001},8,1.07,null,6,9.6525096525096523E-3,7.1254084211881397,8]
[null,{"$f":"'Dveře V1'!B125","v":"Horizon GZ2"},{"$f":"'Dveře V1'!AO125","v":0},{"$f":"'Dveře V1'!AP125","v":7},{"$f":"'Dveře V1'!AQ125","v":18},{"$f":"'Dveře V1'!AR125","v":19},{"$f":"'Dveře V1'!AS125","v":14},{"$f":"'Dveře V1'!AT125","v":20},15.200000000000001,21.400000000000002,{"$f":"J115*'Dveře V1'!AL125","v":154936.00000000003},19,1.1263157894736844,null,15.6,2.5096525096525095E-2,18.52606189508916,19]
[null,{"$f":"'Dveře V1'!B126","v":"Horizon GZ3"},{"$f":"'Dveře V1'!AO126","v":0},{"$f":"'Dveře V1'!AP126","v":1},{"$f":"'Dveře V1'!AQ126","v":6},{"$f":"'Dveře V1'!AR126","v":8},{"$f":"'Dveře V1'!AS126","v":20},{"$f":"'Dveře V1'!AT126","v":13},9.6000000000000014,13.91,{"$f":"J116*'Dveře V1'!AL126","v":106967.9},12,1.1591666666666667,null,9.6,1.5444015444015443E-2,11.400653473901022,12]
[null,{"$f":"'Dveře V1'!B127","v":"Horizon GZ4"},{"$f":"'Dveře V1'!AO127","v":0},{"$f":"'Dveře V1'!AP127","v":2},{"$f":"'Dveře V1'!AQ127","v":8},{"$f":"'Dveře V1'!AR127","v":2},{"$f":"'Dveře V1'!AS127","v":1},{"$f":"'Dveře V1'!AT127","v":2},3.2,2.14,{"$f":"J117*'Dveře V1'!AL127","v":17419.600000000002},4,0.53500000000000003,null,3,4.8262548262548262E-3,3.5627042105940698,4]
[null,{"$f":"'Dveře V1'!B128","v":"Horizon GZ5"},{"$f":"'Dveře V1'!AO128","v":0},{"$f":"'Dveře V1'!AP128","v":10},{"$f":"'Dveře V1'!AQ128","v":8},{"$f":"'Dveře V1'!AR128","v":26},{"$f":"'Dveře V1'!AS128","v":17},{"$f":"'Dveře V1'!AT128","v":17},15.200000000000001,18.190000000000001,{"$f":"J118*'Dveře V1'!AL128","v":156252.1},19,0.95736842105263165,null,15.6,2.5096525096525095E-2,18.52606189508916,19]
[null,{"$f":"'Dveře V1'!B129","v":"Ruby - plné"},{"$f":"'Dveře V1'!AO129","v":0},{"$f":"'Dveře V1'!AP129","v":0},{"$f":"'Dveře V1'!AQ129","v":0},{"$f":"'Dveře V1'!AR129","v":101},{"$f":"'Dveře V1'!AS129","v":89},{"$f":"'Dveře V1'!AT129","v":53},46.400000000000006,56.71,{"$f":"J119*'Dveře V1'!AL129","v":311337.90000000002},58,0.97775862068965513,null,{"$f":"SUM(F119:H119)/3","v":81},{"$f":"O119/(SUM($C$130:$H$130)/3)","v":7.8185328185328182E-2},57.71580821162393,58]
[null,{"$f":"'Dveře V1'!B130","v":"Ruby - GZ2"},{"$f":"'Dveře V1'!AO130","v":0},{"$f":"'Dveře V1'!AP130","v":0},{"$f":"'Dveře V1'!AQ130","v":0},{"$f":"'Dveře V1'!AR130","v":0},{"$f":"'Dveře V1'!AS130","v":15},{"$f":"'Dveře V1'!AT130","v":14},5.6000000000000005,14.98,{"$f":"J120*'Dveře V1'!AL130","v":100216.2},7,2.14,null,{"$f":"SUM(F120:H120)/3","v":9.6666666666666661},{"$f":"O120/(SUM($C$130:$H$130)/3)","v":9.3307593307593306E-3},6.8878948071485349,7]
[null,{"$f":"'Dveře V1'!B131","v":"Ruby - GZ4"},{"$f":"'Dveře V1'!AO131","v":0},{"$f":"'Dveře V1'!AP131","v":0},{"$f":"'Dveře V1'!AQ131","v":0},{"$f":"'Dveře V1'!AR131","v":41},{"$f":"'Dveře V1'!AS131","v":60},{"$f":"'Dveře V1'!AT131","v":25},24,26.75,{"$f":"J121*'Dveře V1'!AL131","v":211057.5},30,0.89166666666666672,null,42,{"$f":"O121/(SUM($C$130:$H$130)/3)","v":4.0540540540540543E-2},29.926715368990187,30]
[null,{"$f":"'Dveře V1'!B132","v":"Monte - GZ"},{"$f":"'Dveře V1'!AO132","v":0},{"$f":"'Dveře V1'!AP132","v":0},{"$f":"'Dveře V1'!AQ132","v":0},{"$f":"'Dveře V1'!AR132","v":3},{"$f":"'Dveře V1'!AS132","v":5},{"$f":"'Dveře V1'!AT132","v":4},2.4000000000000004,4.28,{"$f":"J122*'Dveře V1'!AL132","v":17762},3,1.4266666666666667,null,4,{"$f":"O122/(SUM($C$130:$H$130)/3)","v":3.8610038610038611E-3},2.8501633684752559,3]
[null,{"$f":"'Dveře V1'!B133","v":"Monte - DZ"},{"$f":"'Dveře V1'!AO133","v":0},{"$f":"'Dveře V1'!AP133","v":0},{"$f":"'Dveře V1'!AQ133","v":0},{"$f":"'Dveře V1'!AR133","v":34},{"$f":"'Dveře V1'!AS133","v":42},{"$f":"'Dveře V1'!AT133","v":37},21.6,39.590000000000003,{"$f":"J123*'Dveře V1'!AL133","v":193199.2},27,1.4662962962962964,null,{"$f":"SUM(F123:H123)/3","v":37.666666666666664},{"$f":"O123/(SUM($C$130:$H$130)/3)","v":3.6357786357786352E-2},26.83903838647532,27]
[null,{"$f":"'Dveře V1'!B134","v":"Fénix III SZ"},{"$f":"'Dveře V1'!AO134","v":0},{"$f":"'Dveře V1'!AP134","v":16},{"$f":"'Dveře V1'!AQ134","v":111},{"$f":"'Dveře V1'!AR134","v":144},{"$f":"'Dveře V1'!AS134","v":176},{"$f":"'Dveře V1'!AT134","v":165},116.80000000000001,176.55,{"$f":"J124*'Dveře V1'!AL134","v":880984.5},146,1.2092465753424659,null,{"$f":"SUM(D124:H124)/5","v":122.4},{"$f":"O124/(SUM($C$130:$H$130)/5)","v":0.19691119691119691},145.35833179223803,146,"laminát",0,0.45,0.9,{"$f":"V124*U124","v":0.40500000000000003}]
[null,{"$f":"S125","v":"plná DTD"},{"$f":"'Dveře V1'!AO135","v":0},{"$f":"'Dveře V1'!AP135","v":14},{"$f":"'Dveře V1'!AQ135","v":15},{"$f":"'Dveře V1'!AR135","v":19},{"$f":"'Dveře V1'!AS135","v":19},{"$f":"'Dveře V1'!AT135","v":7},{"$f":"SUM(D125:H125)/5","v":14.8},7.49,{"$f":"J125*T125","v":6741},null,null,null,null,null,null,null,"plná DTD",900]
[null,{"$f":"S126","v":"reliéf"},0,{"$f":"D130*$W$126","v":32.940000000000005},{"$f":"E130*$W$126","v":147.42000000000002},232.74,234.36,191.70000000000002,167.83200000000002,205.11900000000003,{"$f":"J126*T126","v":41023.800000000003},null,null,null,null,null,null,null,"reliéf",200,0.3,{"$f":"V124","v":0.9},{"$f":"V126*U126","v":0.27}]
[null,"real",0,{"$f":"D130*$W$127","v":27.45},{"$f":"E130*$W$127","v":122.85000000000001},193.95000000000002,195.3,159.75,139.85999999999999,170.9325,111106.125,null,null,null,null,null,null,null,"real",650,0.25,null,{"$f":"V126*U127","v":0.22500000000000001}]
[null,"lak PU/AC",0,{"$f":"D130*$W$128","v":6.1000000000000005},{"$f":"E130*$W$128","v":27.3},43.1,43.400000000000006,35.5,31.080000000000002,37.984999999999999,56597.65,null,null,null,null,null,null,null,"lak PU/AC",1490,1,0.05,{"$f":"U128*V128","v":0.05}]
[null,"dýha",0,0,0,0,{"$f":"G130*$W$129","v":43.400000000000006},{"$f":"H130*$W$129","v":35.5},{"$f":"SUM(G129:H129)/2","v":39.450000000000003},37.984999999999999,211956.3,null,null,null,null,null,null,null,"dýha",5580,0.05,null,{"$f":"U129","v":0.05}]
[null,"∑ OP 4",{"$f":"SUM(C102:C124)","v":0},122,546,862,868,710,599.20000000000005,759.7,{"$f":"SUM(K102:K129)","v":4896055.1750000007},{"$f":"SUM(L102:L124)","v":749},{"$f":"J130/L130","v":1.0142857142857145}]
[]
[null,{"$f":"'Kalkulační vzorec'!ED2&\" [ks]\"","v":"OP 5 - lakované [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Dveře V1'!B89","v":"Linie L2 QZ"},{"$f":"'Dveře V1'!AO89","v":0},{"$f":"'Dveře V1'!AP89","v":0},{"$f":"'Dveře V1'!AQ89","v":0},{"$f":"'Dveře V1'!AR89","v":0},{"$f":"'Dveře V1'!AS89","v":0},{"$f":"'Dveře V1'!AT89","v":0},{"$f":"L134*0.8","v":476.8},{"$f":"O134*1.1","v":440.00000000000006},{"$f":"J134*'Dveře V1'!AL89","v":2829200.0000000005},{"$f":"R134","v":596},{"$f":"J134/L134","v":0.73825503355704702},null,400,{"$f":"O134/((SUM($C$157:$H$157)+2000)/6)","v":8.100718938805819E-2},{"$f":"($J$186+2000)*P134","v":595.47461824047298},{"$f":"CEILING(Q134,1)","v":596}]
[null,{"$f":"'Dveře V1'!B90","v":"Linie L2 SZ"},{"$f":"'Dveře V1'!AO90","v":0},{"$f":"'Dveře V1'!AP90","v":0},{"$f":"'Dveře V1'!AQ90","v":0},{"$f":"'Dveře V1'!AR90","v":0},{"$f":"'Dveře V1'!AS90","v":0},{"$f":"'Dveře V1'!AT90","v":0},{"$f":"L135*0.8","v":715.2},{"$f":"O135*1.1","v":660},{"$f":"J135*'Dveře V1'!AL90","v":4085400},{"$f":"R135","v":894},{"$f":"J135/L135","v":0.73825503355704702},null,600,0.12151078408208729,893.21192736070952,{"$f":"CEILING(Q135,1)","v":894}]
[null,{"$f":"'Dveře V1'!B91","v":"Linie P s drážkami"},{"$f":"'Dveře V1'!AO91","v":0},{"$f":"'Dveře V1'!AP91","v":0},{"$f":"'Dveře V1'!AQ91","v":0},{"$f":"'Dveře V1'!AR91","v":0},{"$f":"'Dveře V1'!AS91","v":0},{"$f":"'Dveře V1'!AT91","v":0},1191.2,1100,{"$f":"J136*'Dveře V1'!AL91","v":5478000},1489,0.73875083948959031,null,1000,0.2025179734701455,1488.6865456011826,1489]
[null,{"$f":"'Dveře V1'!B92","v":"Klasik P"},{"$f":"'Dveře V1'!AO92","v":3116},{"$f":"'Dveře V1'!AP92","v":2563},{"$f":"'Dveře V1'!AQ92","v":1924},{"$f":"'Dveře V1'!AR92","v":1658},{"$f":"'Dveře V1'!AS92","v":1905},{"$f":"'Dveře V1'!AT92","v":1579},2530.4,{"$f":"H137*1.1","v":1736.9},{"$f":"J137*'Dveře V1'!AL92","v":3456431},3163,0.54913057224154282,null,2124.1666666666665,0.43018192864616733,3162.2183372811783,3163]
[null,{"$f":"'Dveře V1'!B93","v":"Klasik BZ"},{"$f":"'Dveře V1'!AO93","v":1682},{"$f":"'Dveře V1'!AP93","v":1373},{"$f":"'Dveře V1'!AQ93","v":934},{"$f":"'Dveře V1'!AR93","v":729},{"$f":"'Dveře V1'!AS93","v":667},{"$f":"'Dveře V1'!AT93","v":546},{"$f":"L138*0.8","v":1177.6000000000001},{"$f":"H138*1.1","v":600.6},{"$f":"J138*'Dveře V1'!AL93","v":1975974},{"$f":"R138","v":1472},{"$f":"J138/L138","v":0.4080163043478261},null,988.5,0.20018901677523881,1471.5666503267689,1472]
[null,{"$f":"'Dveře V1'!B94","v":"Klasik EZ"},{"$f":"'Dveře V1'!AO94","v":109},{"$f":"'Dveře V1'!AP94","v":108},{"$f":"'Dveře V1'!AQ94","v":82},{"$f":"'Dveře V1'!AR94","v":64},{"$f":"'Dveře V1'!AS94","v":89},{"$f":"'Dveře V1'!AT94","v":91},108,100.10000000000001,{"$f":"J139*'Dveře V1'!AL94","v":369369.00000000006},135,0.74148148148148152,null,90.5,1.8327876599048165E-2,134.726132376907,135]
[null,{"$f":"'Dveře V1'!B95","v":"Kvadrant P"},{"$f":"'Dveře V1'!AO95","v":0},{"$f":"'Dveře V1'!AP95","v":11},{"$f":"'Dveře V1'!AQ95","v":169},{"$f":"'Dveře V1'!AR95","v":76},{"$f":"'Dveře V1'!AS95","v":111},{"$f":"'Dveře V1'!AT95","v":56},70.400000000000006,61.600000000000009,{"$f":"J140*'Dveře V1'!AL95","v":178024.00000000003},88,0.70000000000000007,null,{"$f":"SUM(D140:H140)/6","v":70.5},{"$f":"O140/((SUM($C$157:$H$157)+2000)/5)","v":1.1897930941371048E-2},87.460334554069476,88]
[null,{"$f":"'Dveře V1'!B96","v":"Kvadrant GZ1"},{"$f":"'Dveře V1'!AO96","v":0},{"$f":"'Dveře V1'!AP96","v":1},{"$f":"'Dveře V1'!AQ96","v":30},{"$f":"'Dveře V1'!AR96","v":14},{"$f":"'Dveře V1'!AS96","v":11},{"$f":"'Dveře V1'!AT96","v":27},14.4,29.700000000000003,{"$f":"J141*'Dveře V1'!AL96","v":100683.00000000001},18,1.6500000000000001,null,{"$f":"SUM(D141:H141)/6","v":13.833333333333334},2.3345821941697328E-3,17.161247678458079,18]
[null,{"$f":"'Dveře V1'!B97","v":"Kvadrant GZ2"},{"$f":"'Dveře V1'!AO97","v":0},{"$f":"'Dveře V1'!AP97","v":3},{"$f":"'Dveře V1'!AQ97","v":24},{"$f":"'Dveře V1'!AR97","v":6},{"$f":"'Dveře V1'!AS97","v":14},{"$f":"'Dveře V1'!AT97","v":13},10.4,14.3,{"$f":"J142*'Dveře V1'!AL97","v":55627},13,1.1000000000000001,null,10,1.687649778917879E-3,12.405721213343188,13]
[null,{"$f":"'Dveře V1'!B98","v":"Kvadrant GZ3"},{"$f":"'Dveře V1'!AO98","v":0},{"$f":"'Dveře V1'!AP98","v":0},{"$f":"'Dveře V1'!AQ98","v":20},{"$f":"'Dveře V1'!AR98","v":12},{"$f":"'Dveře V1'!AS98","v":11},{"$f":"'Dveře V1'!AT98","v":16},10.4,17.600000000000001,{"$f":"J143*'Dveře V1'!AL98","v":77264},13,1.3538461538461539,null,9.8333333333333339,1.6595222826025812E-3,12.198959193120801,13]
[null,{"$f":"'Dveře V1'!B99","v":"Kvadrant GZ4"},{"$f":"'Dveře V1'!AO99","v":0},{"$f":"'Dveře V1'!AP99","v":3},{"$f":"'Dveře V1'!AQ99","v":74},{"$f":"'Dveře V1'!AR99","v":20},{"$f":"'Dveře V1'!AS99","v":25},{"$f":"'Dveře V1'!AT99","v":6},21.6,6.6000000000000005,{"$f":"J144*'Dveře V1'!AL99","v":32274.000000000004},27,0.24444444444444446,null,21.333333333333332,3.6003195283581418E-3,26.465538588465467,27]
[null,{"$f":"'Dveře V1'!B100","v":"Kubik P"},{"$f":"'Dveře V1'!AO100","v":0},{"$f":"'Dveře V1'!AP100","v":0},{"$f":"'Dveře V1'!AQ100","v":0},{"$f":"'Dveře V1'!AR100","v":0},{"$f":"'Dveře V1'!AS100","v":15},{"$f":"'Dveře V1'!AT100","v":121},23.200000000000003,133.10000000000002,{"$f":"J145*'Dveře V1'!AL100","v":516428.00000000012},29,4.5896551724137939,null,22.666666666666668,3.8253394988805259E-3,28.119634750244561,29]
[null,{"$f":"'Dveře V1'!B101","v":"Kubik BZ"},{"$f":"'Dveře V1'!AO101","v":0},{"$f":"'Dveře V1'!AP101","v":0},{"$f":"'Dveře V1'!AQ101","v":0},{"$f":"'Dveře V1'!AR101","v":0},{"$f":"'Dveře V1'!AS101","v":4},{"$f":"'Dveře V1'!AT101","v":18},4,19.8,{"$f":"J146*'Dveře V1'!AL101","v":100584},5,3.96,null,3.6666666666666665,6.1880491893655568E-4,4.5487644448925026,5]
[null,{"$f":"'Dveře V1'!B102","v":"Kubik EZ"},{"$f":"'Dveře V1'!AO102","v":0},{"$f":"'Dveře V1'!AP102","v":0},{"$f":"'Dveře V1'!AQ102","v":0},{"$f":"'Dveře V1'!AR102","v":0},{"$f":"'Dveře V1'!AS102","v":5},{"$f":"'Dveře V1'!AT102","v":19},4,20.900000000000002,{"$f":"J147*'Dveře V1'!AL102","v":114532.00000000001},5,4.1800000000000006,null,4,6.7505991156715161E-4,4.9622884853372753,5]
[null,{"$f":"'Dveře V1'!B103","v":"Klermont P"},{"$f":"'Dveře V1'!AO103","v":803},{"$f":"'Dveře V1'!AP103","v":926},{"$f":"'Dveře V1'!AQ103","v":1047},{"$f":"'Dveře V1'!AR103","v":874},{"$f":"'Dveře V1'!AS103","v":926},{"$f":"'Dveře V1'!AT103","v":1031},1113.6000000000001,1134.1000000000001,{"$f":"J148*'Dveře V1'!AL103","v":2483679.0000000005},1392,0.81472701149425297,null,934.5,{"$f":"O148/((SUM($C$157:$H$157)+2000)/6)","v":0.18925304620785097},1391.1775768643051,1392]
[null,{"$f":"'Dveře V1'!B104","v":"Klermont BZ"},{"$f":"'Dveře V1'!AO104","v":219},{"$f":"'Dveře V1'!AP104","v":192},{"$f":"'Dveře V1'!AQ104","v":230},{"$f":"'Dveře V1'!AR104","v":115},{"$f":"'Dveře V1'!AS104","v":165},{"$f":"'Dveře V1'!AT104","v":149},212.8,163.9,{"$f":"J149*'Dveře V1'!AL104","v":555621},266,0.61616541353383458,null,178.33333333333334,{"$f":"O149/((SUM($C$157:$H$157)+2000)/6)","v":3.6115705268842613E-2},265.4824339655442,266]
[null,{"$f":"'Dveře V1'!B105","v":"Klermont EZ"},{"$f":"'Dveře V1'!AO105","v":72},{"$f":"'Dveře V1'!AP105","v":46},{"$f":"'Dveře V1'!AQ105","v":80},{"$f":"'Dveře V1'!AR105","v":45},{"$f":"'Dveře V1'!AS105","v":71},{"$f":"'Dveře V1'!AT105","v":48},72,52.800000000000004,{"$f":"J150*'Dveře V1'!AL105","v":200112.00000000003},90,0.58666666666666667,null,60.333333333333336,{"$f":"O150/((SUM($C$157:$H$157)+2000)/6)","v":1.2218584399365445E-2},89.817421584604688,90]
[null,{"$f":"'Dveře V1'!B106","v":"Retro P"},{"$f":"'Dveře V1'!AO106","v":0},{"$f":"'Dveře V1'!AP106","v":16},{"$f":"'Dveře V1'!AQ106","v":70},{"$f":"'Dveře V1'!AR106","v":13},{"$f":"'Dveře V1'!AS106","v":52},{"$f":"'Dveře V1'!AT106","v":13},27.200000000000003,14.3,{"$f":"J151*'Dveře V1'!AL106","v":47047},34,0.42058823529411765,null,{"$f":"SUM(D151:H151)/6","v":27.333333333333332},{"$f":"O151/((SUM($C$157:$H$157)+2000)/5)","v":4.6129093957088694E-3},33.90897131647138,34]
[null,{"$f":"'Dveře V1'!B107","v":"Retro YZ"},{"$f":"'Dveře V1'!AO107","v":0},{"$f":"'Dveře V1'!AP107","v":3},{"$f":"'Dveře V1'!AQ107","v":16},{"$f":"'Dveře V1'!AR107","v":5},{"$f":"'Dveře V1'!AS107","v":16},{"$f":"'Dveře V1'!AT107","v":9},8.8000000000000007,9.9,{"$f":"J152*'Dveře V1'!AL107","v":48411},11,0.9,null,{"$f":"SUM(D152:H152)/6","v":8.1666666666666661},{"$f":"O152/((SUM($C$157:$H$157)+2000)/5)","v":1.3782473194496011E-3},10.131338990896936,11]
[null,{"$f":"'Dveře V1'!B108","v":"Retro ZZ"},{"$f":"'Dveře V1'!AO108","v":0},{"$f":"'Dveře V1'!AP108","v":12},{"$f":"'Dveře V1'!AQ108","v":74},{"$f":"'Dveře V1'!AR108","v":46},{"$f":"'Dveře V1'!AS108","v":62},{"$f":"'Dveře V1'!AT108","v":27},36.800000000000004,29.700000000000003,{"$f":"J153*'Dveře V1'!AL108","v":155925.00000000003},46,0.64565217391304353,null,36.833333333333336,{"$f":"O153/((SUM($C$157:$H$157)+2000)/5)","v":6.2161766856808553E-3},45.694406469147417,46]
[null,{"$f":"S154","v":"děr.DTD"},{"$f":"'Dveře V1'!AO109","v":0},{"$f":"'Dveře V1'!AP109","v":0},{"$f":"'Dveře V1'!AQ109","v":6},{"$f":"'Dveře V1'!AR109","v":16},{"$f":"'Dveře V1'!AS109","v":35},{"$f":"'Dveře V1'!AT109","v":7},{"$f":"SUM(D154:H154)/5","v":12.8},7.7000000000000011,{"$f":"J154*T154","v":3465.0000000000005},null,null,null,null,null,null,null,"děr.DTD",450]
[null,{"$f":"S155","v":"plná DTD"},{"$f":"'Dveře V1'!AO110","v":0},{"$f":"'Dveře V1'!AP110","v":1},{"$f":"'Dveře V1'!AQ110","v":2},{"$f":"'Dveře V1'!AR110","v":0},{"$f":"'Dveře V1'!AS110","v":1},{"$f":"'Dveře V1'!AT110","v":0},0.8,0,{"$f":"J155*T155","v":0},null,null,null,null,null,null,null,"plná DTD",900]
[null,"lak PU/AC",0,{"$f":"D157*$W$156","v":2628.5},{"$f":"E157*$W$156","v":2387},1838.5,2074.5,1884.5,2162.6,2072.9500000000003,1844925.5000000002,null,null,null,null,null,null,null,"lak PU/AC",890,0.5,1,{"$f":"U156*V156","v":0.5}]
[null,"∑ OP 5",{"$f":"SUM(C134:C153)","v":6001},5257,4774,3677,4149,3769,7828.8,6345.9000000000015,{"$f":"SUM(K134:K156)","v":24708975.5},{"$f":"SUM(L134:L153)","v":9786},{"$f":"J157/L157","v":0.64846719803801367}]
[]
[null,{"$f":"'Kalkulační vzorec'!FD2&\" [ks]\"","v":"OP 6 - plné dveře [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Dveře V1'!B18","v":"Primum P"},{"$f":"'Dveře V1'!AO18","v":13057},{"$f":"'Dveře V1'!AP18","v":10760},{"$f":"'Dveře V1'!AQ18","v":11075},{"$f":"'Dveře V1'!AR18","v":12617},{"$f":"'Dveře V1'!AS18","v":12600},{"$f":"'Dveře V1'!AT18","v":12060},{"$f":"L161*0.8","v":12040.800000000001},{"$f":"H161*1.07","v":12904.2},{"$f":"J161*'Dveře V1'!AL18","v":30841038},{"$f":"R161","v":15051},{"$f":"J161/L161","v":0.85736495913892774},null,12028.166666666666,{"$f":"O161/(SUM($C$178:$H$178)/6)","v":0.7622251325489533},{"$f":"($J$187+2000)*P161","v":15050.597032928305},{"$f":"CEILING(Q161,1)","v":15051}]
[null,{"$f":"'Dveře V1'!B19","v":"Pyroboard P"},{"$f":"'Dveře V1'!AO19","v":3714},{"$f":"'Dveře V1'!AP19","v":2471},{"$f":"'Dveře V1'!AQ19","v":1686},{"$f":"'Dveře V1'!AR19","v":2511},{"$f":"'Dveře V1'!AS19","v":2201},{"$f":"'Dveře V1'!AT19","v":2371},{"$f":"L162*0.8","v":2495.2000000000003},{"$f":"H162*1.07","v":2536.9700000000003},{"$f":"J162*'Dveře V1'!AL19","v":10376207.300000001},{"$f":"R162","v":3119},{"$f":"J162/L162","v":0.81339211285668489},null,2492.3333333333335,{"$f":"O162/(SUM($C$178:$H$178)/6)","v":0.15793920702984729},3118.6053295793195,{"$f":"CEILING(Q162,1)","v":3119}]
[null,{"$f":"'Dveře V1'!B20","v":"Pyrosafe BT2"},{"$f":"'Dveře V1'!AO20","v":0},{"$f":"'Dveře V1'!AP20","v":628},{"$f":"'Dveře V1'!AQ20","v":1203},{"$f":"'Dveře V1'!AR20","v":1075},{"$f":"'Dveře V1'!AS20","v":1547},{"$f":"'Dveře V1'!AT20","v":1301},{"$f":"L163*0.8","v":960},1392.0700000000002,{"$f":"J163*'Dveře V1'!AL20","v":11832595.000000002},{"$f":"R163","v":1200},{"$f":"J163/L163","v":1.1600583333333334},null,{"$f":"SUM(D163:H163)/5","v":1150.8},{"$f":"O163/(SUM($C$178:$H$178)/5)","v":6.0771846813544278E-2},1199.9769336899426,1200]
[null,{"$f":"'Dveře V1'!B21","v":"Pyrosafe BT3"},{"$f":"'Dveře V1'!AO21","v":0},{"$f":"'Dveře V1'!AP21","v":47},{"$f":"'Dveře V1'!AQ21","v":115},{"$f":"'Dveře V1'!AR21","v":227},{"$f":"'Dveře V1'!AS21","v":289},{"$f":"'Dveře V1'!AT21","v":246},154.4,263.22000000000003,{"$f":"J164*'Dveře V1'!AL21","v":2698005.0000000005},193,1.3638341968911918,null,{"$f":"SUM(D164:H164)/5","v":184.8},{"$f":"O164/(SUM($C$178:$H$178)/5)","v":9.7589826999852133E-3},192.69702584801999,193]
[null,{"$f":"'Dveře V1'!B22","v":"Pyropane"},{"$f":"'Dveře V1'!AO22","v":37},{"$f":"'Dveře V1'!AP22","v":40},{"$f":"'Dveře V1'!AQ22","v":32},{"$f":"'Dveře V1'!AR22","v":34},{"$f":"'Dveře V1'!AS22","v":38},{"$f":"'Dveře V1'!AT22","v":42},37.6,44.940000000000005,{"$f":"J165*'Dveře V1'!AL22","v":651630.00000000012},47,0.95617021276595759,null,{"$f":"SUM(C165:H165)/6","v":37.166666666666664},{"$f":"O165/(SUM($C$178:$H$178)/6)","v":2.3552523182864744E-3},46.505883943840317,47]
[null,{"$f":"'Dveře V1'!B23","v":"Pyroglass"},{"$f":"'Dveře V1'!AO23","v":12},{"$f":"'Dveře V1'!AP23","v":2},{"$f":"'Dveře V1'!AQ23","v":5},{"$f":"'Dveře V1'!AR23","v":9},{"$f":"'Dveře V1'!AS23","v":19},{"$f":"'Dveře V1'!AT23","v":18},11.200000000000001,19.260000000000002,{"$f":"J166*'Dveře V1'!AL23","v":453765.60000000003},14,1.3757142857142859,null,10.833333333333334,{"$f":"O166/(SUM($C$178:$H$178)/6)","v":6.8650852326735811E-4},13.555526710087985,14]
[null,{"$f":"'Dveře V1'!B24","v":"Pyrosmoke"},{"$f":"'Dveře V1'!AO24","v":0},{"$f":"'Dveře V1'!AP24","v":7},{"$f":"'Dveře V1'!AQ24","v":52},{"$f":"'Dveře V1'!AR24","v":93},{"$f":"'Dveře V1'!AS24","v":61},{"$f":"'Dveře V1'!AT24","v":59},45.6,63.13,{"$f":"J167*'Dveře V1'!AL24","v":416026.7},57,1.1075438596491229,null,{"$f":"SUM(D167:H167)/5","v":54.4},{"$f":"O167/(SUM($C$178:$H$178)/5)","v":2.872774128134175E-3},56.724665617598944,57]
[null,{"$f":"'Dveře V1'!B25","v":"Celoskleněné dveře"},{"$f":"'Dveře V1'!AO25","v":0},{"$f":"'Dveře V1'!AP25","v":46},{"$f":"'Dveře V1'!AQ25","v":33},{"$f":"'Dveře V1'!AR25","v":61},{"$f":"'Dveře V1'!AS25","v":79},{"$f":"'Dveře V1'!AT25","v":102},53.6,109.14,{"$f":"J168*'Dveře V1'!AL25","v":566436.6},67,1.6289552238805971,null,{"$f":"SUM(D168:H168)/5","v":64.2},{"$f":"O168/(SUM($C$178:$H$178)/5)","v":3.390295937981876E-3},66.943447291357586,67,"laminát",0,0.55000000000000004,0.55000000000000004,{"$f":"V168*U168","v":0.30250000000000005}]
[null,{"$f":"S169","v":"děr.DTD"},{"$f":"'Dveře V1'!AO26","v":0},{"$f":"'Dveře V1'!AP26","v":1231},{"$f":"'Dveře V1'!AQ26","v":2132},{"$f":"'Dveře V1'!AR26","v":3109},{"$f":"'Dveře V1'!AS26","v":3291},{"$f":"'Dveře V1'!AT26","v":3826},{"$f":"SUM(D169:H169)/5","v":2717.8},4093.82,{"$f":"J169*T169","v":1842219},null,null,null,null,null,null,null,"děr.DTD",450]
[null,{"$f":"S170","v":"plná DTD"},{"$f":"'Dveře V1'!AO27","v":0},{"$f":"'Dveře V1'!AP27","v":234},{"$f":"'Dveře V1'!AQ27","v":275},{"$f":"'Dveře V1'!AR27","v":361},{"$f":"'Dveře V1'!AS27","v":415},{"$f":"'Dveře V1'!AT27","v":389},334.8,416.23,{"$f":"J170*T170","v":374607},null,null,null,null,null,null,null,"plná DTD",900]
[null,"folie",{"$f":"(C178-C168)*$W$171","v":3195.8},{"$f":"(D178-D168)*$W$171","v":2651.45},2691.92,3147.54,3183.45,3058.43,{"$f":"SUM(C171:H171)/5","v":3585.7179999999998},3272.5201000000002,-3436146.105,null,null,null,null,null,null,null,"folie",-1050,0.19,null,{"$f":"U171","v":0.19}]
[null,"reliéf",0,{"$f":"(D178-D168)*$W$172","v":1918.8125000000002},1948.1000000000001,2277.8250000000003,2303.8125,2213.3375000000001,2132.3775000000001,2368.2711250000002,473654.22500000003,null,null,null,null,null,null,null,"reliéf",200,0.25,{"$f":"V168","v":0.55000000000000004},{"$f":"V172*U172","v":0.13750000000000001}]
[null,"real",0,{"$f":"(D178-D168)*$W$173","v":1535.0500000000002},1558.4800000000002,1822.2600000000002,1843.0500000000002,1770.6700000000003,1705.9020000000005,1894.6169000000004,1231500.9850000003,null,null,null,null,null,null,null,"real",650,0.2,null,{"$f":"V172*U173","v":0.11000000000000001}]
[null,"lak H20",{"$f":"(C178-C168)*$W$174","v":2396.85},{"$f":"(D178-D168)*$W$174","v":1988.5874999999999},2018.9399999999998,2360.6549999999997,2387.5874999999996,2293.8224999999998,{"$f":"SUM(C174:H174)/6","v":2241.07375},2454.3900749999998,1472634.0449999999,null,null,null,null,null,null,null,"lak H20",600,0.56999999999999995,0.25,{"$f":"U174*V174","v":0.14249999999999999}]
[null,"lak PU/AC",0,{"$f":"(D178-D168)*$W$175","v":1290.8375000000001},1310.54,1532.355,1549.8375000000001,1488.9725000000001,1434.5084999999999,1593.2005750000001,2373868.8567500003,null,null,null,null,null,null,null,"lak PU/AC",1490,0.37,null,{"$f":"U175*V174","v":9.2499999999999999E-2}]
[null,"Artemis AC",0,{"$f":"(D178-D168)*$W$176","v":209.32499999999999},212.51999999999998,248.48999999999998,251.32499999999999,241.45499999999998,232.62299999999996,258.35685000000001,428872.37100000004,null,null,null,null,null,null,null,"Artemis AC",1660,0.06,null,{"$f":"U176*$V$17","v":1.4999999999999999E-2}]
[null,"dýha",0,0,0,0,{"$f":"(G178-G168)*$W$177","v":167.55},160.97,{"$f":"SUM(G177:H177)/2","v":164.26},172.2379,961087.48199999996,null,null,null,null,null,null,null,"dýha",5580,0.01,null,{"$f":"U177","v":0.01}]
[null,"∑ OP 6",{"$f":"SUM(C161:C167)","v":16820},{"$f":"SUM(D161:D168)","v":14001},{"$f":"SUM(E161:E168)","v":14201},16627,16834,16199,{"$f":"SUM(I161:I168)","v":15798.400000000003},{"$f":"SUM(J161:J168)","v":17332.93},{"$f":"SUM(K161:K177)","v":63558002.059750006},19748,{"$f":"J178/L178","v":0.87770559043953822}]
[]
[null,"Celkem / rok",{"$f":"SUM('dveře  podrobně'!F2:F120)","v":38154},{"$f":"SUM('dveře  podrobně'!F121:F375)","v":30651},{"$f":"SUM('dveře  podrobně'!F376:F632)","v":28333},{"$f":"SUM('dveře  podrobně'!F633:F881)","v":30165},{"$f":"SUM('dveře  podrobně'!F882:F1135)","v":31157},{"$f":"SUM('dveře  podrobně'!F1136:F1376)","v":29359},null,null,null,35000,{"$f":"AVERAGE(M4:M167)","v":0.93103659781268877}]
[null,null,null,null,null,null,null,null,"průměr"]
[null,"OP1",{"$f":"C20/C188","v":3.1969840892899545E-2},7.6458000747257227E-2,4.4676152203033927E-2,4.0134453781512605E-2,4.5637627493016308E-2,3.6219445207360618E-2,{"$f":"SUM(C182:H182)/6","v":4.5849253387513368E-2},{"$f":"$L$180*I182","v":1604.7238685629679}]
[null,"OP2",{"$f":"C61/C188","v":4.8622654951317977E-2},3.3864338847185899E-2,3.0846095362224393E-2,2.689075630252101E-2,2.7707399467290325E-2,2.6229057951112331E-2,{"$f":"SUM(C183:H183)/6","v":3.2360050480275328E-2},{"$f":"$L$180*I183","v":1132.6017668096365}]
[null,"OP3",{"$f":"C98/C188","v":0.24198527665637615},0.2314119764953636,0.21773288439955107,0.22151260504201681,0.21688429805755863,0.227650370777259,0.2261962352380209,7916.8682333307315]
[null,"OP4",{"$f":"C130/C188","v":0},4.14388098230359E-3,1.9767568154664929E-2,2.8974789915966387E-2,2.8194633924511141E-2,2.4375171656138422E-2,{"$f":"SUM(D185:H185)/5","v":2.1091208926716894E-2},738.19231243509125]
[null,"OP5",{"$f":"C157/C188","v":0.17813464735217288},0.17856051085221289,0.1728395061728395,0.12359663865546218,0.13476905086727733,0.12939439714364187,0.15288245850726778,5350.8860477543722]
[null,"OP6",{"$f":"C178/C180","v":0.44084499659275567},{"$f":"D178/D180","v":0.45678770676323777},0.50121766138425161,0.5512017238521465,0.54029592065988385,0.5517558499948908,0.50701730987452776,17745.605845608472]
[null,"Celkem / rok",{"$f":"C20+C61+C98+C130+C157+C178","v":33688},29441,27621,29750,30786,29128,null,{"$f":"J20+J61+J98+J130+J157+J178","v":33480.03},null,{"$f":"L20+L61+L98+L130+L157+L178","v":40969}]
[]
[null,{"$f":"'Kalkulační vzorec'!FX2&\" [ks]\"","v":"OP 7 - FABI S, H [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Zárubně V1'!A84","v":"FABI S  "},{"$f":"'Zárubně V1'!P84","v":21259},{"$f":"'Zárubně V1'!Q84","v":16340},{"$f":"'Zárubně V1'!R84","v":15601},{"$f":"'Zárubně V1'!S84","v":16335},{"$f":"'Zárubně V1'!T84","v":16238},{"$f":"'Zárubně V1'!U84","v":15418},{"$f":"L192*0.8","v":16459.2},{"$f":"H192*1.1","v":16959.800000000003},{"$f":"J192*'Zárubně V1'!M84","v":48335430.000000007},{"$f":"R192","v":20574},{"$f":"J192/L192","v":0.82433168076212715},null,{"$f":"SUM(C192:H192)/6","v":16865.166666666668},{"$f":"O192/(SUM($C$201:$H$201)/6)","v":0.98774964371473761},{"$f":"($J$223)*P192","v":20573.086301258427},{"$f":"CEILING(Q192,1)","v":20574}]
[null,{"$f":"'Zárubně V1'!A85","v":"FABI H"},{"$f":"'Zárubně V1'!P85","v":0},{"$f":"'Zárubně V1'!Q85","v":0},{"$f":"'Zárubně V1'!R85","v":0},{"$f":"'Zárubně V1'!S85","v":171},{"$f":"'Zárubně V1'!T85","v":537},{"$f":"'Zárubně V1'!U85","v":547},{"$f":"L193*0.8","v":204.8},{"$f":"H193*1.1","v":601.70000000000005},{"$f":"J193*'Zárubně V1'!M85","v":1967559.0000000002},{"$f":"R193","v":256},{"$f":"J193/L193","v":2.3503906250000002},null,{"$f":"SUM(F193:H193)/3","v":418.33333333333331},{"$f":"O193/(SUM($C$201:$H$201)/3)","v":1.2250356285262481E-2},{"$f":"($J$223)*P193","v":255.15335660364386},{"$f":"CEILING(Q193,1)","v":256}]
[null,{"$f":"'Zárubně V1'!A86","v":"EI/EW 30"},{"$f":"'Zárubně V1'!P86","v":474},{"$f":"'Zárubně V1'!Q86","v":394},{"$f":"'Zárubně V1'!R86","v":362},{"$f":"'Zárubně V1'!S86","v":642},{"$f":"'Zárubně V1'!T86","v":493},{"$f":"'Zárubně V1'!U86","v":410},{"$f":"SUM(C194:H194)/6","v":462.5},{"$f":"H194*1.07","v":438.70000000000005},{"$f":"J194*'Zárubně V1'!M86","v":679985.00000000012},0,null,null,null,null,null,null,"laminát",0,0.55000000000000004,0.55000000000000004,{"$f":"V194*U194","v":0.30250000000000005}]
[null,{"$f":"'Zárubně V1'!A87","v":"folie"},{"$f":"C192*$W$195","v":3188.85},{"$f":"D192*$W$195","v":2451},2340.15,2450.25,2435.6999999999998,2312.6999999999998,{"$f":"SUM(C195:H195)/6","v":2529.7750000000001},2474.5889999999999,{"$f":"J195*'Zárubně V1'!M87","v":-866106.15},0,null,null,null,null,null,null,"folie",-1050,0.15,null,{"$f":"U195","v":0.15}]
[null,{"$f":"'Zárubně V1'!A88","v":"lam. reliéf"},0,{"$f":"D192*$W$196","v":2246.75},2145.1375000000003,2246.0625,2232.7250000000004,2119.9750000000004,{"$f":"SUM(D196:H196)/5","v":2198.13},2268.3732500000006,{"$f":"J196*'Zárubně V1'!M88","v":453674.65000000014},0,null,null,null,null,null,null,"reliéf",200,0.25,{"$f":"V194","v":0.55000000000000004},{"$f":"V196*U196","v":0.13750000000000001}]
[null,{"$f":"'Zárubně V1'!A89","v":"lam. real"},0,{"$f":"D192*$W$197","v":1797.4000000000003},1716.1100000000001,1796.8500000000001,1786.1800000000003,1695.9800000000002,{"$f":"SUM(D197:H197)/5","v":1758.5040000000001},1814.6986000000004,{"$f":"J197*'Zárubně V1'!M89","v":635144.51000000013},0,null,null,null,null,null,null,"real",650,0.2,null,{"$f":"V196*U197","v":0.11000000000000001}]
[null,{"$f":"'Zárubně V1'!A90","v":"lak H20"},{"$f":"C192*$W$198","v":3029.4074999999998},{"$f":"D192*$W$198","v":2328.4499999999998},2223.1424999999999,2327.7374999999997,2313.915,2197.0649999999996,{"$f":"SUM(C198:H198)/6","v":2403.2862499999997},2350.8595499999997,{"$f":"J198*'Zárubně V1'!M90","v":916835.22449999989},0,null,null,null,null,null,null,"lak H20",600,0.56999999999999995,0.25,{"$f":"U198*V198","v":0.14249999999999999}]
[null,{"$f":"'Zárubně V1'!A91","v":"lak AC/PU"},0,{"$f":"D192*$W$199","v":1511.45},1443.0925,1510.9875,1502.0149999999999,1426.165,{"$f":"SUM(D199:H199)/5","v":1478.742},1525.9965500000001,{"$f":"J199*'Zárubně V1'!M91","v":1953275.584},0,null,null,null,null,null,null,"lak PU/AC",1490,0.37,null,{"$f":"U199*V198","v":9.2499999999999999E-2}]
[null,{"$f":"'Zárubně V1'!A92","v":"dýha"},0,0,0,0,{"$f":"G193*$W$200","v":26.85},{"$f":"H193*$W$200","v":27.35},{"$f":"SUM(G200:H200)/2","v":27.1},29.264500000000002,{"$f":"J200*'Zárubně V1'!M92","v":89549.37000000001},0,null,null,null,null,null,null,"dýha",5580,0.05,null,{"$f":"U200","v":0.05}]
[null,"∑ OP 7",{"$f":"SUM(C192:C193)","v":21259},{"$f":"SUM(D192:D193)","v":16340},15601,16506,16775,15965,{"$f":"SUM(I192:I193)","v":16664},{"$f":"SUM(J192:J193)","v":17561.500000000004},{"$f":"SUM(K192:K200)","v":54165347.188500002},{"$f":"SUM(L192:L193)","v":20830},{"$f":"J201/L201","v":0.8430868939030246}]
[]
[null,{"$f":"'Kalkulační vzorec'!GJ2&\" [ks]\"","v":"OP 8 - FABI P, O, ost. [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Zárubně V1'!A95","v":"FABI C"},{"$f":"'Zárubně V1'!P95","v":0},{"$f":"'Zárubně V1'!Q95","v":67},{"$f":"'Zárubně V1'!R95","v":78},{"$f":"'Zárubně V1'!S95","v":73},{"$f":"'Zárubně V1'!T95","v":48},{"$f":"'Zárubně V1'!U95","v":70},{"$f":"L205*0.8","v":55.2},{"$f":"H205*1.07","v":74.900000000000006},{"$f":"J205*'Zárubně V1'!M95","v":213465.00000000003},{"$f":"R205","v":69},{"$f":"J205/L205","v":1.0855072463768116},null,{"$f":"SUM(D205:H205)/5","v":67.2},{"$f":"O205/(SUM($C$220:$H$220)/5)","v":1.6515114278692553E-2},{"$f":"($J$224)*P205","v":68.897098793725419},{"$f":"CEILING(Q205,1)","v":69}]
[null,{"$f":"'Zárubně V1'!A96","v":"FABI M Champ."},{"$f":"'Zárubně V1'!P96","v":0},{"$f":"'Zárubně V1'!Q96","v":0},{"$f":"'Zárubně V1'!R96","v":0},{"$f":"'Zárubně V1'!S96","v":4},{"$f":"'Zárubně V1'!T96","v":27},{"$f":"'Zárubně V1'!U96","v":13},{"$f":"L206*0.8","v":8},{"$f":"H206*1.07","v":13.91},{"$f":"J206*'Zárubně V1'!M96","v":94866.2},{"$f":"R206","v":10},{"$f":"J206/L206","v":1.391},null,{"$f":"SUM(F206:H206)/3","v":14.666666666666666},{"$f":"O206/(SUM($C$220:$H$220)/3)","v":2.1626935364954534E-3},{"$f":"($J$224)*P206","v":9.0222391277497582},{"$f":"CEILING(Q206,1)","v":10}]
[null,{"$f":"'Zárubně V1'!A97","v":"FABI M stříbr."},{"$f":"'Zárubně V1'!P97","v":0},{"$f":"'Zárubně V1'!Q97","v":0},{"$f":"'Zárubně V1'!R97","v":0},{"$f":"'Zárubně V1'!S97","v":0},{"$f":"'Zárubně V1'!T97","v":24},{"$f":"'Zárubně V1'!U97","v":25},8.8000000000000007,26.75,{"$f":"J207*'Zárubně V1'!M97","v":182435},11,2.4318181818181817,null,{"$f":"SUM(G207:H207)/2","v":24.5},{"$f":"O207/(SUM($C$220:$H$220)/2)","v":2.4084541656426641E-3},10.047493574084958,11]
[null,{"$f":"'Zárubně V1'!A98","v":"FABI O (OKZ)"},{"$f":"'Zárubně V1'!P98","v":1648},{"$f":"'Zárubně V1'!Q98","v":1271},{"$f":"'Zárubně V1'!R98","v":1355},{"$f":"'Zárubně V1'!S98","v":1321},{"$f":"'Zárubně V1'!T98","v":1383},{"$f":"'Zárubně V1'!U98","v":1223},1345.6000000000001,1308.6100000000001,{"$f":"J208*'Zárubně V1'!M98","v":4449274},1682,0.77800832342449477,null,{"$f":"SUM(C208:H208)/6","v":1366.8333333333333},{"$f":"O208/(SUM($C$220:$H$220)/6)","v":0.40309658392725484},1681.6223428789947,1682]
[null,{"$f":"'Zárubně V1'!A99","v":"FABI P"},{"$f":"'Zárubně V1'!P99","v":1621},{"$f":"'Zárubně V1'!Q99","v":1196},{"$f":"'Zárubně V1'!R99","v":1048},{"$f":"'Zárubně V1'!S99","v":1202},{"$f":"'Zárubně V1'!T99","v":1463},{"$f":"'Zárubně V1'!U99","v":1249},1276.8000000000002,1336.43,{"$f":"J209*'Zárubně V1'!M99","v":4396854.7},1596,0.83736215538847125,null,{"$f":"SUM(C209:H209)/6","v":1296.5},0.38235438682723027,1595.0908676083038,1596]
[null,{"$f":"'Zárubně V1'!A100","v":"FABI PC "},{"$f":"'Zárubně V1'!P100","v":0},{"$f":"'Zárubně V1'!Q100","v":0},{"$f":"'Zárubně V1'!R100","v":0},{"$f":"'Zárubně V1'!S100","v":0},{"$f":"'Zárubně V1'!T100","v":0},{"$f":"'Zárubně V1'!U100","v":6},1.6,6.42,{"$f":"J210*'Zárubně V1'!M100","v":21121.8},2,3.21,null,{"$f":"SUM(H210)/1","v":6},{"$f":"O210/(SUM($C$220:$H$220)/1)","v":2.9491275497665274E-4},1.2303053356022398,2]
[null,{"$f":"'Zárubně V1'!A101","v":"FABI Z "},{"$f":"'Zárubně V1'!P101","v":0},{"$f":"'Zárubně V1'!Q101","v":69},{"$f":"'Zárubně V1'!R101","v":91},{"$f":"'Zárubně V1'!S101","v":83},{"$f":"'Zárubně V1'!T101","v":80},{"$f":"'Zárubně V1'!U101","v":92},68.8,98.440000000000012,{"$f":"J211*'Zárubně V1'!M101","v":314023.60000000003},86,1.1446511627906979,null,{"$f":"SUM(D211:H211)/5","v":83},{"$f":"O211/(SUM($C$220:$H$220)/5)","v":2.039813221921848E-2},85.096119045821581,86]
[null,{"$f":"'Zárubně V1'!A102","v":"Doraz. noha"},{"$f":"'Zárubně V1'!P102","v":0},{"$f":"'Zárubně V1'!Q102","v":63},{"$f":"'Zárubně V1'!R102","v":123},{"$f":"'Zárubně V1'!S102","v":145},{"$f":"'Zárubně V1'!T102","v":179},{"$f":"'Zárubně V1'!U102","v":127},104.80000000000001,135.89000000000001,{"$f":"J212*'Zárubně V1'!M102","v":149479.00000000003},131,1.0373282442748093,null,{"$f":"SUM(D212:H212)/5","v":127.4},{"$f":"O212/(SUM($C$220:$H$220)/5)","v":3.1309904153354634E-2},130.61741646310446,131]
[null,{"$f":"'Zárubně V1'!A103","v":"Garnyž"},{"$f":"'Zárubně V1'!P103","v":0},{"$f":"'Zárubně V1'!Q103","v":360},{"$f":"'Zárubně V1'!R103","v":537},{"$f":"'Zárubně V1'!S103","v":648},{"$f":"'Zárubně V1'!T103","v":652},{"$f":"'Zárubně V1'!U103","v":681},472.8,728.67000000000007,{"$f":"J213*'Zárubně V1'!M103","v":1020138.0000000001},591,1.2329441624365483,null,575.6,0.14145981813713443,590.136459310541,591,"laminát",0,0.55000000000000004,0.51,{"$f":"V213*U213","v":0.28050000000000003}]
[null,{"$f":"'Zárubně V1'!A104","v":"folie"},{"$f":"(C220-C206-C207)*$W$214","v":621.11},{"$f":"(D220-D206-D207)*$W$214","v":574.94000000000005},614.08000000000004,659.68000000000006,722.95,655.12,{"$f":"SUM(C214:H214)/6","v":641.31333333333339},700.97840000000008,{"$f":"J214*'Zárubně V1'!M104","v":-245342.44000000003},null,null,null,null,null,null,null,"folie",-1050,0.19,null,{"$f":"U214","v":0.19}]
[null,{"$f":"'Zárubně V1'!A105","v":"lam. reliéf"},0,{"$f":"D220*$W$215","v":385.815},412.08,443.19,491.64,444.46500000000003,{"$f":"SUM(D215:H215)/5","v":435.43799999999999},475.57755000000009,{"$f":"J215*'Zárubně V1'!M105","v":95115.510000000024},null,null,null,null,null,null,null,"reliéf",200,0.25,{"$f":"V213","v":0.51},{"$f":"V215*U215","v":0.1275}]
[null,{"$f":"'Zárubně V1'!A106","v":"lam. real"},0,{"$f":"D220*$W$216","v":308.65200000000004},329.66400000000004,354.55200000000002,393.31200000000001,355.572,{"$f":"SUM(D216:H216)/5","v":348.35039999999998},380.46204,{"$f":"J216*'Zárubně V1'!M106","v":133161.71400000001},null,null,null,null,null,null,null,"real",650,0.2,null,{"$f":"V215*U216","v":0.10200000000000001}]
[null,{"$f":"'Zárubně V1'!A107","v":"lak H20"},{"$f":"C220*$W$217","v":465.83249999999998},{"$f":"D220*$W$217","v":431.20499999999998},460.55999999999995,495.33,549.4799999999999,496.75499999999994,{"$f":"SUM(C217:H217)/6","v":483.19374999999997},531.52784999999994,{"$f":"J217*'Zárubně V1'!M107","v":207295.86149999997},null,null,null,null,null,null,null,"lak H20",600,0.56999999999999995,0.25,{"$f":"U217*V217","v":0.14249999999999999}]
[null,{"$f":"'Zárubně V1'!A108","v":"lak AC/PU"},0,{"$f":"D220*$W$218","v":279.90499999999997},298.95999999999998,321.52999999999997,356.68,322.45499999999998,{"$f":"SUM(D218:H218)/5","v":315.90600000000001},345.02685000000002,{"$f":"J218*'Zárubně V1'!M108","v":441634.36800000002},null,null,null,null,null,null,null,"lak PU/AC",1490,0.37,null,{"$f":"U218*V217","v":9.2499999999999999E-2}]
[null,{"$f":"'Zárubně V1'!A109","v":"dýha"},0,0,0,0,{"$f":"G211*$W$219","v":4},4.6000000000000005,{"$f":"SUM(G219:H219)/2","v":4.3000000000000007},4.9220000000000006,{"$f":"J219*'Zárubně V1'!M109","v":15061.320000000002},null,null,null,null,null,null,null,"dýha",5580,0.05,null,{"$f":"U219","v":0.05}]
[null,"∑ OP 8",{"$f":"SUM(C205:C213)","v":3269},{"$f":"SUM(D205:D213)","v":3026},3232,3476,3856,3486,{"$f":"SUM(I205:I214)","v":3983.7133333333345},{"$f":"SUM(J205:J213)","v":3730.0200000000004},{"$f":"SUM(K205:K219)","v":11488583.633500002},{"$f":"SUM(L205:L213)","v":4178},{"$f":"J220/L220","v":0.89277644806127343}]
[]
[]
[null,"OP7",{"$f":"C201/C225","v":0.86672374429223742},{"$f":"D201/D225","v":0.84374677269441289},0.82838634312111714,0.82604343909518563,0.81309679608356356,0.82078042260038042,{"$f":"SUM(C223:H223)/6","v":0.83312958631448275},{"$f":"$L$225*I223","v":20828.239657862068}]
[null,"OP8",{"$f":"C220/C225","v":0.13327625570776255},{"$f":"D220/D225","v":0.15625322730558711},0.1716136568788828,0.17395656090481434,0.18690320391643644,0.17921957739961955,{"$f":"SUM(C224:H224)/6","v":0.16687041368551714},{"$f":"$L$225*I224","v":4171.7603421379281}]
[null,"Celkem / rok",{"$f":"C201+C220","v":24528},{"$f":"D201+D220","v":19366},18833,19982,20631,19451,null,{"$f":"J201+J220","v":21291.520000000004},null,25000]
[]
[null,{"$f":"'Kalkulační vzorec'!HB2&\" [ks]\"","v":"OP 9 - skříně [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Zárubně V1'!A119","v":0},11,74,130,116,152,252,{"$f":"L229*0.9","v":270},{"$f":"H229*1.15","v":289.79999999999995},{"$f":"J229*AVERAGE(C233:H233)","v":6878366.9546927521},{"$f":"25*12","v":300},{"$f":"J229/L229","v":0.96599999999999986}]
[null,"∑ OP 9",{"$f":"C229","v":11},{"$f":"D229","v":74},130,116,152,252,270,{"$f":"J229","v":289.79999999999995},{"$f":"K229","v":6878366.9546927521},{"$f":"L229","v":300},{"$f":"J230/L230","v":0.96599999999999986}]
[]
[null,"tržby",210374,1678739,3271834,3422421,3556949,5676582]
[null,"průměr",{"$f":"C232/C229","v":19124.909090909092},{"$f":"D232/D229","v":22685.662162162163},25167.953846153847,29503.629310344826,23400.980263157893,22526.119047619046]
[]
[null,{"$f":"'Kalkulační vzorec'!HE2&\" [ks]\"","v":"OP 10 - přeprodej [ks]"},null,null,null,null,null,null,null,null,"Tržby [Kč] (skutečnost)","kapacita [ks]"]
[null,"model/rok",2012,2013,2014,2015,2016,2017,"plán 2018","skutečnost 2018",null,"max.","skutečná"]
[null,{"$f":"'Zárubně V1'!A127","v":0},null,null,2016,2409,2342,2236,{"$f":"L237*0.9","v":2700},{"$f":"H237*1.15","v":2571.3999999999996},{"$f":"J237*AVERAGE(C242:H242)","v":7630905.6216020668},3000,{"$f":"J237/L237","v":0.85713333333333319}]
[null,"∑ OP 10",null,null,null,null,null,null,{"$f":"I237","v":2700},{"$f":"J237","v":2571.3999999999996},{"$f":"K237","v":7630905.6216020668},{"$f":"L237","v":3000},{"$f":"J238/L238","v":0.85713333333333319}]
[]
[null,"počet (ks)",null,null,2016,2049,2342,2236]
[null,"cena (Kč,-)",null,null,5485829,6808854,7243961,6111446]
[null,"průměr",null,null,{"$f":"E241/E240","v":2721.1453373015875},{"$f":"F241/F240","v":3323.0131771595902},3093.0661827497865,2733.2048300536671]

{"sheet":"Kalkulační vzorec","index":13,"n_rows":63,"n_cols":222,"rows_kept":63,"cut":false,"hidden":false,"merged":[[41,181,41,189],[42,181,42,189],[43,181,43,189],[44,181,44,189],[45,181,45,189],[46,181,46,189],[47,181,47,189],[48,181,48,189],[62,181,62,189],[49,181,49,189],[50,181,50,189],[55,181,55,189],[56,181,56,189],[57,181,57,189],[58,181,58,189],[59,181,59,189],[60,181,60,189],[61,181,61,189],[60,161,60,177],[61,161,61,177],[62,161,62,177],[39,193,39,207],[40,193,40,207],[41,193,41,207],[42,193,42,207],[43,193,43,207],[44,193,44,207],[45,193,45,207],[46,193,46,207],[47,193,47,207],[48,193,48,207],[49,193,49,207],[50,193,50,207],[55,193,55,207],[56,193,56,207],[57,193,57,207],[58,193,58,207],[59,193,59,207],[60,193,60,207],[61,193,61,207],[62,193,62,207],[39,181,39,189],[44,161,44,177],[45,161,45,177],[46,161,46,177],[47,161,47,177],[48,161,48,177],[49,161,49,177],[50,161,50,177],[55,161,55,177],[56,161,56,177],[62,104,62,131],[39,135,39,157],[40,135,40,157],[41,135,41,157],[42,135,42,157],[43,135,43,157],[44,135,44,157],[45,135,45,157],[46,135,46,157],[47,135,47,157],[48,135,48,157],[49,135,49,157],[50,135,50,157],[55,135,55,157],[56,135,56,157],[57,135,57,157],[58,135,58,157],[59,135,59,157],[60,135,60,157],[61,135,61,157],[62,135,62,157],[47,104,47,131],[48,104,48,131],[49,104,49,131],[50,104,50,131],[55,104,55,131],[56,104,56,131],[57,104,57,131],[58,104,58,131],[59,104,59,131],[61,28,61,64],[60,104,60,131],[61,104,61,131],[62,28,62,64],[39,68,39,100],[40,68,40,100],[41,68,41,100],[42,68,42,100],[43,68,43,100],[44,68,44,100],[45,68,45,100],[46,68,46,100],[47,68,47,100],[48,68,48,100],[49,68,49,100],[50,68,50,100],[55,68,55,100],[56,68,56,100],[57,68,57,100],[58,68,58,100],[59,68,59,100],[60,68,60,100],[61,68,61,100],[62,68,62,100],[62,66,62,67],[39,28,39,64],[56,26,56,27],[56,28,56,64],[57,26,57,27],[57,28,57,64],[58,26,58,27],[58,28,58,64],[59,26,59,27],[59,28,59,64],[60,26,60,27],[60,28,60,64],[44,26,44,27],[44,28,44,64],[45,28,45,64],[46,28,46,64],[47,28,47,64],[48,28,48,64],[49,28,49,64],[50,28,50,64],[55,26,55,27],[55,28,55,64],[40,26,40,27],[40,28,40,64],[41,26,41,27],[41,28,41,64],[42,26,42,27],[42,28,42,64],[43,26,43,27],[43,28,43,64],[62,7,62,8],[62,9,62,24],[46,9,46,24],[47,9,47,24],[48,9,48,24],[55,7,55,8],[55,9,55,24],[56,7,56,8],[56,9,56,24],[57,7,57,8],[57,9,57,24],[58,7,58,8],[58,9,58,24],[59,7,59,8],[60,7,60,8],[60,9,60,24],[39,104,39,131],[40,104,40,131],[41,104,41,131],[42,104,42,131],[43,104,43,131],[44,104,44,131],[45,104,45,131],[46,104,46,131],[59,9,59,24],[43,9,43,24],[50,66,50,67],[39,66,39,67],[40,66,40,67],[41,66,41,67],[42,66,42,67],[43,66,43,67],[44,66,44,67],[54,104,54,131],[39,9,39,24],[40,9,40,24],[41,9,41,24],[42,9,42,24],[45,9,45,24],[44,9,44,24],[61,179,61,180],[62,179,62,180],[1,209,1,210],[39,209,39,210],[40,209,40,210],[41,209,41,210],[42,209,42,210],[43,209,43,210],[44,209,44,210],[45,209,45,210],[46,209,46,210],[60,209,60,210],[61,209,61,210],[62,209,62,210],[47,209,47,210],[48,209,48,210],[49,209,49,210],[50,209,50,210],[55,209,55,210],[56,209,56,210],[57,209,57,210],[58,209,58,210],[59,209,59,210],[40,181,40,189],[58,159,58,160],[59,159,59,160],[60,159,60,160],[61,159,61,160],[62,159,62,160],[1,179,1,180],[39,179,39,180],[40,179,40,180],[41,179,41,180],[42,179,42,180],[43,179,43,180],[44,179,44,180],[45,179,45,180],[46,179,46,180],[47,179,47,180],[48,179,48,180],[49,179,49,180],[50,179,50,180],[55,179,55,180],[56,179,56,180],[57,179,57,180],[58,179,58,180],[59,179,59,180],[60,179,60,180],[57,161,57,177],[58,161,58,177],[59,161,59,177],[1,159,1,160],[39,159,39,160],[40,159,40,160],[41,159,41,160],[42,159,42,160],[43,159,43,160],[44,159,44,160],[45,159,45,160],[46,159,46,160],[39,161,39,177],[40,161,40,177],[41,161,41,177],[42,161,42,177],[43,161,43,177],[47,159,47,160],[48,159,48,160],[49,159,49,160],[50,159,50,160],[55,159,55,160],[56,159,56,160],[57,159,57,160],[62,26,62,27],[59,66,59,67],[60,66,60,67],[1,7,1,8],[1,26,1,27],[1,66,1,67],[45,7,45,8],[46,7,46,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[45,26,45,27],[46,26,46,27],[47,26,47,27],[48,26,48,27],[49,26,49,27],[50,26,50,27],[45,66,45,67],[46,66,46,67],[47,66,47,67],[48,66,48,67],[49,66,49,67],[39,7,39,8],[1,1,2,1],[1,3,2,3],[1,5,2,5],[1,102,1,103],[39,102,39,103],[40,102,40,103],[41,102,41,103],[42,102,42,103],[61,66,61,67],[54,28,54,64],[54,66,54,67],[54,68,54,100],[54,102,54,103],[61,26,61,27],[40,7,40,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[49,9,49,24],[50,9,50,24],[61,7,61,8],[61,9,61,24],[39,26,39,27],[1,215,2,215],[55,66,55,67],[56,66,56,67],[57,66,57,67],[58,66,58,67],[59,102,59,103],[60,102,60,103],[61,102,61,103],[48,102,48,103],[49,102,49,103],[50,102,50,103],[55,102,55,103],[56,102,56,103],[43,102,43,103],[44,102,44,103],[45,102,45,103],[46,102,46,103],[47,102,47,103],[1,191,1,192],[39,191,39,192],[40,191,40,192],[41,191,41,192],[42,191,42,192],[43,191,43,192],[62,133,62,134],[57,133,57,134],[58,133,58,134],[59,133,59,134],[60,133,60,134],[61,133,61,134],[62,102,62,103],[1,133,1,134],[39,133,39,134],[40,133,40,134],[41,133,41,134],[42,133,42,134],[43,133,43,134],[44,133,44,134],[45,133,45,134],[46,133,46,134],[47,133,47,134],[48,133,48,134],[49,133,49,134],[50,133,50,134],[55,133,55,134],[56,133,56,134],[57,102,57,103],[58,102,58,103],[44,191,44,192],[45,191,45,192],[46,191,46,192],[60,191,60,192],[61,191,61,192],[62,191,62,192],[47,191,47,192],[48,191,48,192],[49,191,49,192],[50,191,50,192],[55,191,55,192],[56,191,56,192],[57,191,57,192],[58,191,58,192],[59,191,59,192],[1,212,1,213],[39,212,39,213],[40,212,40,213],[41,212,41,213],[42,212,42,213],[43,212,43,213],[44,212,44,213],[45,212,45,213],[46,212,46,213],[47,212,47,213],[48,212,48,213],[49,212,49,213],[50,212,50,213],[55,212,55,213],[56,212,56,213],[57,212,57,213],[58,212,58,213],[59,212,59,213],[54,212,54,213],[60,212,60,213],[61,212,61,213],[62,212,62,213],[53,7,53,8],[53,9,53,24],[53,26,53,27],[53,28,53,64],[53,66,53,67],[53,68,53,100],[53,102,53,103],[53,104,53,131],[53,133,53,134],[53,135,53,157],[53,159,53,160],[53,161,53,177],[53,179,53,180],[53,181,53,189],[53,191,53,192],[53,193,53,207],[53,209,53,210],[53,212,53,213],[54,7,54,8],[54,9,54,24],[54,26,54,27],[54,133,54,134],[54,135,54,157],[54,159,54,160],[54,161,54,177],[54,179,54,180],[54,181,54,189],[54,191,54,192],[54,193,54,207],[54,209,54,210]]}
[]
[null,"typy  výrobků",null,"HNS",null,"Jedn. čas [min]",null,"OP 1 -Triumf + Kitty",null,{"$f":"'Dveře V1'!B3","v":"Triumf I"},{"$f":"'Dveře V1'!B4","v":"Triumf II"},{"$f":"'Dveře V1'!B5","v":"Triumf III"},{"$f":"'Dveře V1'!B6","v":"Triumf IV"},{"$f":"'Dveře V1'!B7","v":"Triumf V"},{"$f":"TRANSPOSE('Dveře V1'!B8:B11)","v":"Kitty I"},"Kitty II","Kitty III","Kitty IV","děr.DTD","plná DTD","lam.reliéf","lam.real","lak PU x AC","Artemis AC","dýha",null,"OP 2 - BEPEWE",null,{"$f":"TRANSPOSE('Dveře V1'!B56:B85)","v":"Betty P2N"},"Betty AN","Betty BN","Betty P1N","Betty E","Betty D","Betty P2K","Betty AK","Betty BK","Betty P1K","Peggy P2N","Peggy AN","Peggy BN","Peggy P1N","Peggy E","Peggy D","Peggy P2K","Peggy AK","Peggy BK","Peggy P1K","Wendy P2N","Wendy AN","Wendy BN","Wendy P1N","Wendy E","Wendy D","Wendy P2K","Wendy AK","Wendy BK","Wendy P1K","děr.DTD","plná DTD","folie","lam.reliéf","lam.real","lak H20","lak PU x AC",null,"OP 3 - STD výřezy",null,{"$f":"TRANSPOSE('Dveře V1'!B29:B52)","v":"Primum 2/3"},"Primum 3/3","Maxim zaskl.","Maxim kazet.","Fénix I, zaskl.","Fénix I, kazet.","Fénix II, zaskl.","Fénix II, kazet.","Mada F ZZ","Mada M ZZ","Mada U ZZ","Alex III , zaskl.","Alex III , kazet.","Alex IV , zaskl.","Alex IV , kazet.","Trix , zaskl.","Trix , kazet.","Quartex 1-4, zaskl.","Quartex 1-4, kazet.","Nexis 1-5, zaskl.","Nexis 1-5, kazet.","Rubika 1-5, zaskl.","Rubika 1-5, kazet.","Nemo, děr.DTD","děr.DTD","plná DTD","folie","lam.reliéf","lam.real","lak H20","lak PU x AC","Artemis AC","dýha",null,"OP 4 - Alumi rámeč.",null,{"$f":"TRANSPOSE('Dveře V1'!B112:B134)","v":"Vertik L - plné"},"Vertik L - FDZ","Vertik L - MDZ","Vertik S - plné","Vertik S - FDZ","Vertik S - MDZ","Horizon L - plné","Horizon L - FDZ","Horizon L - MDZ","Horizon S - plné","Horizon S - FDZ","Horizon S - MDZ","Horizon GZ1","Horizon GZ2","Horizon GZ3","Horizon GZ4","Horizon GZ5","Ruby - plné","Ruby - GZ2","Ruby - GZ4","Monte - GZ","Monte - DZ","Fénix III SZ","plná DTD","lam.reliéf","lam.real","lak PU x AC","dýha",null,"OP 5 - lakované",null,{"$f":"TRANSPOSE('Dveře V1'!B89:B108)","v":"Linie L2 QZ"},"Linie L2 SZ","Linie P s drážkami","Klasik P","Klasik BZ","Klasik EZ","Kvadrant P","Kvadrant GZ1","Kvadrant GZ2","Kvadrant GZ3","Kvadrant GZ4","Kubik P","Kubik BZ","Kubik EZ","Klermont P","Klermont BZ","Klermont EZ","Retro P","Retro YZ","Retro ZZ","děr.DTD","plná DTD","lak PU x AC",null,"OP 6 - plné dveře",null,{"$f":"TRANSPOSE('Dveře V1'!B18:B25)","v":"Primum P"},"Pyroboard P","Pyrosafe BT2","Pyrosafe BT3","Pyropane","Pyroglass","Pyrosmoke","Celoskleněné dveře","děr.DTD","plná DTD","folie","lam.reliéf","lam.real","lak H20","lak PU x AC","Artemis AC","dýha",null,"OP 7 - FABI S, H",null,{"$f":"TRANSPOSE('Zárubně V1'!A84:A92)","v":"FABI S  "},"FABI H","EI/EW 30","folie","lam. reliéf","lam. real","lak H20","lak AC/PU","dýha",null,"OP 8 - FABI P, O, ost.",null,{"$f":"TRANSPOSE('Zárubně V1'!A95:A109)","v":"FABI C"},"FABI M Champ.","FABI M stříbr.","FABI O (OKZ)","FABI P","FABI PC ","FABI Z ","Doraz. noha","Garnyž","folie","lam. reliéf","lam. real","lak H20","lak AC/PU","dýha",null,"OP 9 - skříně",null,null,"OP 10 - přeprodej",null,null,"Celkem/rok [Kč]"]
[null,null,null,null,null,null,null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]","1 ks [Kč]",null,"1 ks [Kč]","∑/rok [Kč]",null,"1 ks [Kč]","∑/rok [Kč]"]
[null,"kusy [ks]",null,null,null,null,null,1,{"$f":"SUM(J4:R4)","v":1128.8500000000001},{"$f":"TRANSPOSE('tržby + kapacita'!J4:J12)","v":297.46000000000004},150.87,98.440000000000012,101.65,46.010000000000005,144.45000000000002,264.29000000000002,25.68,0,{"$f":"TRANSPOSE('tržby + kapacita'!J13:J19)","v":27.82},0,211.65937500000001,169.32750000000004,138.88600000000002,34.721500000000006,34.721500000000006,null,1,{"$f":"SUM(AC4:BF4)","v":817.48},{"$f":"TRANSPOSE('tržby + kapacita'!J24:J53)","v":107},19.260000000000002,39.590000000000003,86.67,66.34,103.79,43.870000000000005,9.6300000000000008,37.450000000000003,22.470000000000002,31.03,1.07,1.07,10.700000000000001,25.68,2.14,19.260000000000002,0,29.96,7.49,39.590000000000003,6.42,25.68,6.42,23.540000000000003,2.14,11.770000000000001,9.6300000000000008,7.49,20.330000000000002,{"$f":"TRANSPOSE('tržby + kapacita'!J54:J60)","v":101.65},12.84,163.49600000000001,132.84050000000002,106.27240000000002,122.622,49.0488,null,1,{"$f":"SUM(BQ4:CN4)","v":7095.17},{"$f":"TRANSPOSE('tržby + kapacita'!J65:J88)","v":1182.3500000000001},740.44,839.95,47.080000000000005,1596.44,80.25,232.19000000000003,1.07,108.07000000000001,221.49,139.1,56.71,11.770000000000001,140.17000000000002,18.190000000000001,119.84,72.760000000000005,628.09,131.61000000000001,214,31.03,249.31,40.660000000000004,192.60000000000002,{"$f":"TRANSPOSE('tržby + kapacita'!J89:J97)","v":1278.6500000000001},35.31,1311.4883000000002,975.5858750000001,780.46870000000013,1011.0617249999999,656.303225,106.42755000000001,70.951700000000002,null,1,{"$f":"SUM(DA4:DW4)","v":759.7},{"$f":"TRANSPOSE('tržby + kapacita'!J102:J124)","v":63.13},8.56,33.17,52.43,19.260000000000002,10.700000000000001,21.400000000000002,10.700000000000001,20.330000000000002,108.07000000000001,11.770000000000001,17.12,8.56,21.400000000000002,13.91,2.14,18.190000000000001,56.71,14.98,26.75,4.28,39.590000000000003,176.55,{"$f":"TRANSPOSE('tržby + kapacita'!J125:J129)","v":7.49},205.11900000000003,170.9325,37.984999999999999,37.984999999999999,null,1,{"$f":"SUM(EF4:EY4)","v":6345.9000000000015},{"$f":"TRANSPOSE('tržby + kapacita'!J134:J153)","v":440.00000000000006},660,1100,1736.9,600.6,100.10000000000001,61.600000000000009,29.700000000000003,14.3,17.600000000000001,6.6000000000000005,133.10000000000002,19.8,20.900000000000002,1134.1000000000001,163.9,52.800000000000004,14.3,9.9,29.700000000000003,{"$f":"TRANSPOSE('tržby + kapacita'!J154:J156)","v":7.7000000000000011},0,2072.9500000000003,null,1,{"$f":"SUM(FF4:FM4)","v":17332.93},{"$f":"TRANSPOSE('tržby + kapacita'!J161:J168)","v":12904.2},2536.9700000000003,1392.0700000000002,263.22000000000003,44.940000000000005,19.260000000000002,63.13,109.14,{"$f":"TRANSPOSE('tržby + kapacita'!J169:J177)","v":4093.82},416.23,3272.5201000000002,2368.2711250000002,1894.6169000000004,2454.3900749999998,1593.2005750000001,258.35685000000001,172.2379,null,1,{"$f":"SUM(FZ4:GA4)","v":17561.500000000004},{"$f":"TRANSPOSE('tržby + kapacita'!J192:J200)","v":16959.800000000003},601.70000000000005,438.70000000000005,2474.5889999999999,2268.3732500000006,1814.6986000000004,2350.8595499999997,1525.9965500000001,29.264500000000002,null,1,{"$f":"SUM(GL4:GT4)","v":3730.0200000000004},{"$f":"TRANSPOSE('tržby + kapacita'!J205:J219)","v":74.900000000000006},13.91,26.75,1308.6100000000001,1336.43,6.42,98.440000000000012,135.89000000000001,728.67000000000007,700.97840000000008,475.57755000000009,380.46204,531.52784999999994,345.02685000000002,4.9220000000000006,null,1,{"$f":"'tržby + kapacita'!J229","v":289.79999999999995},null,1,{"$f":"'tržby + kapacita'!J237","v":2571.3999999999996},null,{"$f":"I4+AB4+BP4+CZ4+EE4+FE4+FY4+GK4+HC4+HF4","v":57632.750000000007}]
[null,"tržby",null,null,null,null,null,{"$f":"I5/I4","v":6656.1488151658768},{"$f":"SUMPRODUCT(J5:Y5,J4:Y4)","v":7513793.5900000008},{"$f":"TRANSPOSE('Dveře V1'!AL3:AL11)","v":6250},5830,6130,6130,5200,6490,6490,6490,6490,{"$f":"TRANSPOSE('tržby + kapacita'!T13:T19)","v":450},900,200,650,600,1300,5660,null,{"$f":"AB5/$AB$4","v":5220.2219895287972},{"$f":"SUMPRODUCT(AC5:BM5,$AC$4:$BM$4)","v":4267427.0720000016},{"$f":"TRANSPOSE('Dveře V1'!AL56:AL85)","v":4290},4920,5550,3890,5550,4850,5230,5660,5890,4890,4690,5550,6150,4390,5790,5190,5690,6190,6450,5230,4690,5550,6150,4390,5790,5190,5690,6190,6450,5230,{"$f":"TRANSPOSE('tržby + kapacita'!T54:T60)","v":450},900,-1050,200,650,600,1490,null,{"$f":"BP5/$BP$4","v":4310.0262818579395},{"$f":"SUMPRODUCT(BQ5:CW5,$BQ$4:$CW$4)","v":30580369.174249999},{"$f":"TRANSPOSE('Dveře V1'!AL29:AL52)","v":3050},3690,3770,3770,3690,3690,3690,3690,4290,4610,5130,4690,4690,4890,4890,5140,5140,5290,5290,5390,5390,3890,3890,5240,{"$f":"TRANSPOSE('tržby + kapacita'!T89:T97)","v":450},900,-1050,200,650,600,1490,1660,5580,null,{"$f":"CZ5/$CZ$4","v":6444.7218309859163},{"$f":"SUMPRODUCT(DA5:EB5,$DA$4:$EB$4)","v":4896055.1750000007},{"$f":"TRANSPOSE('Dveře V1'!AL112:AL134)","v":5270},6590,7190,5290,6590,7190,5590,6890,7290,5590,6890,7290,6790,7240,7690,8140,8590,5490,6690,7890,4150,4880,4990,{"$f":"TRANSPOSE('tržby + kapacita'!T125:T129)","v":900},200,650,1490,5580,null,{"$f":"EE5/$EE$4","v":3893.6912809845717},{"$f":"SUMPRODUCT(EF5:FB5,$EF$4:$FB$4)","v":24708975.5},{"$f":"TRANSPOSE('Dveře V1'!AL89:AL108)","v":6430},6190,4980,1990,3290,3690,2890,3390,3890,4390,4890,3880,5080,5480,2190,3390,3790,3290,4890,5250,{"$f":"TRANSPOSE('tržby + kapacita'!T154:T156)","v":450},900,890,null,{"$f":"FE5/$FE$4","v":3666.8931369220327},{"$f":"SUMPRODUCT(FF5:FV5,$FF$4:$FV$4)","v":63558002.059750006},{"$f":"TRANSPOSE('Dveře V1'!AL18:AL25)","v":2390},4090,8500,10250,14500,23560,6590,5190,{"$f":"TRANSPOSE('tržby + kapacita'!T169:T177)","v":450},900,-1050,200,650,600,1490,1660,5580,null,{"$f":"FY5/$FY$4","v":3084.3235024627734},{"$f":"SUMPRODUCT(FZ5:GH5,$FZ$4:$GH$4)","v":54165347.188500002},{"$f":"TRANSPOSE('Zárubně V1'!M84:M92)","v":2850},3270,1550,-350,200,350,390,1280,3060,null,{"$f":"GK5/$GK$4","v":3080.0327165806084},{"$f":"SUMPRODUCT(GL5:GZ5,$GL$4:$GZ$4)","v":11488583.633500002},{"$f":"TRANSPOSE('Zárubně V1'!M95:M109)","v":2850},6820,6820,3400,3290,3290,3190,1100,1400,-350,200,350,390,1280,3060,null,{"$f":"HC5/$HC$4","v":28481.850744069372},{"$f":"'tržby + kapacita'!K229*1.2","v":8254040.3456313023},null,{"$f":"HF5/$HF$4","v":2967.6073818161576},{"$f":"'tržby + kapacita'!K237","v":7630905.6216020668},null,{"$f":"I5+AB5+BP5+CZ5+EE5+FE5+FY5+GK5+HC5+HF5","v":217063499.3602334}]
[null,"průměrná obchodní sleva (20%)",null,null,null,null,null,{"$f":"H5*0.2","v":1331.2297630331755},{"$f":"I5*0.2","v":1502758.7180000003},{"$f":"J5*0.2","v":1250},{"$f":"K5*0.2","v":1166},1226,1226,1040,{"$f":"O5*0.2","v":1298},{"$f":"P5*0.2","v":1298},{"$f":"Q5*0.2","v":1298},{"$f":"R5*0.2","v":1298},90,180,40,130,120,260,1132,null,{"$f":"AA5*0.2","v":1044.0443979057595},853485.41440000036,858,984,1110,778,1110,970,1046,1132,1178,978,938,1110,1230,878,1158,1038,1138,1238,1290,1046,938,1110,1230,878,1158,1038,1138,1238,1290,1046,90,180,-210,40,130,120,298,null,{"$f":"BO5*0.15","v":646.50394227869094},{"$f":"BP5*0.2","v":6116073.8348500002},{"$f":"BQ5*0.2","v":610},738,754,754,738,738,738,738,858,922,1026,938,938,978,978,1028,1028,1058,1058,1078,1078,778,778,1048,{"$f":"CO5*0.2","v":90},180,-210,{"$f":"CR5*0.2","v":40},{"$f":"CS5*0.2","v":130},{"$f":"CT5*0.2","v":120},{"$f":"CU5*0.2","v":298},332,1116,null,{"$f":"CY5*0.2","v":1288.9443661971834},{"$f":"CZ5*0.2","v":979211.03500000015},{"$f":"DA5*0.2","v":1054},1318,1438,1058,1318,1438,1118,1378,1458,1118,1378,1458,1358,1448,1538,1628,1718,1098,1338,1578,830,976,998,180,{"$f":"DY5*0.2","v":40},130,298,1116,null,{"$f":"ED5*0.2","v":778.73825619691434},{"$f":"EE5*0.2","v":4941795.1000000006},{"$f":"EF5*0.2","v":1286},1238,996,398,658,738,578,678,778,878,978,776,1016,1096,438,678,758,658,978,1050,90,180,178,null,{"$f":"FD5*0.2","v":733.37862738440663},{"$f":"FE5*0.2","v":12711600.411950001},{"$f":"FF5*0.2","v":478},818,1700,2050,2900,4712,1318,1038,90,180,-210,40,130,120,298,332,1116,null,{"$f":"FX5*0.2","v":616.86470049255468},{"$f":"FY5*0.2","v":10833069.437700002},{"$f":"FZ5*0.2","v":570},654,310,-70,40,70,78,256,612,null,{"$f":"GJ5*0.2","v":616.00654331612168},{"$f":"GK5*0.2","v":2297716.7267000005},{"$f":"GL5*0.2","v":570},{"$f":"GM5*0.2","v":1364},1364,680,658,658,638,220,280,-70,40,70,78,256,612,null,{"$f":"HB5*0.2","v":5696.3701488138749},{"$f":"HC5*0.2","v":1650808.0691262605},null,{"$f":"HE5*0.2","v":593.5214763632315},{"$f":"HF5*0.2","v":1526181.1243204135},null,{"$f":"I6+AB6+BP6+CZ6+EE6+FE6+FY6+GK6+HC6+HF6","v":43412699.872046679}]
[null,"∑ přímý materiál 111",null,null,null,null,null,{"$f":"I7/$I$4","v":141.98426540284359},{"$f":"SUMPRODUCT(J7:Y7,$J$4:$Y$4)","v":160278.93799999999},{"$f":"TRANSPOSE('Dveře V1'!N3:N7)","v":141},141,141,141,141,{"$f":"'Dveře V1'!N8:N11","v":141},141,141,141,null,null,null,null,null,null,{"$f":"'Dveře V1'!N142","v":32},null,{"$f":"AB7/$AB$4","v":101.88560209424081},{"$f":"SUMPRODUCT(AC7:BM7,$AC$4:$BM$4)","v":83289.441999999981},{"$f":"TRANSPOSE('Dveře V1'!N56:N85)","v":103},99.7,99.7,103,99.7,103,99.7,99.7,99.7,99.7,103,103,103,103,103,103,103,103,103,103,103,99.7,103,103,99.7,103,103,103,99.7,103,null,null,null,null,null,null,null,null,{"$f":"BP7/$BP$4","v":102.42570049766253},{"$f":"SUMPRODUCT(BQ7:CW7,$BQ$4:$CW$4)","v":726727.75740000024},{"$f":"TRANSPOSE('Dveře V1'!N29:N52)","v":99.7},99.7,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,null,null,null,null,null,null,null,null,{"$f":"'Dveře V1'!N142","v":32},null,{"$f":"CZ7/$CZ$4","v":104.60000000000001},{"$f":"SUMPRODUCT(DA7:EB7,$DA$4:$EB$4)","v":79464.62000000001},{"$f":"TRANSPOSE('Dveře V1'!N112:N134)","v":103},103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,null,null,null,null,{"$f":"'Dveře V1'!N142","v":32},null,{"$f":"EE7/$EE$4","v":115.76315652626104},{"$f":"SUMPRODUCT(EF7:FB7,$EF$4:$FB$4)","v":734621.41500000015},{"$f":"TRANSPOSE('Dveře V1'!N89:N108)","v":115.1},115.1,115.1,121.35,103,103,121.35,103,103,103,103,103,103,103,121.35,103,103,119.35,99.7,115.1,null,null,null,null,{"$f":"FE7/$FE$4","v":307.3228032594605},{"$f":"SUMPRODUCT(FF7:FV7,$FF$4:$FV$4)","v":5326804.6363000004},{"$f":"TRANSPOSE('Dveře V1'!N18:N25)","v":119.35},412.63,1653.35,1449,394.28,394.28,412.63,0,null,null,null,null,null,null,null,null,{"$f":"'Dveře V1'!N142","v":32},null,{"$f":"FY7/$FY$4","v":0},{"$f":"SUMPRODUCT(FZ7:GH7,$FZ$4:$GH$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"GK7/$GK$4","v":0},{"$f":"SUMPRODUCT(GL7:GZ7,$GL$4:$GZ$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I7+AB7+BP7+CZ7+EE7+FE7+FY7+GK7+HC7+HF7","v":7111186.8087000009}]
[null,"∑ variabilní mzdové N 111",null,null,null,null,null,{"$f":"I8/$I$4","v":220.15390331753557},248520.73376000006,{"$f":"TRANSPOSE('Dveře V1'!H3:H7)","v":180.49799999999999},125.96000000000001,180.49799999999999,180.49799999999999,266.25799999999998,{"$f":"TRANSPOSE('Dveře V1'!H8:H11)","v":266.25799999999998},266.25799999999998,266.25799999999998,266.25799999999998,{"$f":"'Dveře V1'!H140","v":49.445999999999998},{"$f":"'Dveře V1'!H141","v":98.891999999999996},null,null,null,null,{"$f":"'Dveře V1'!H142","v":300},null,{"$f":"AB8/$AB$4","v":86.071848167539287},{"$f":"SUMPRODUCT(AC8:BM8,$AC$4:$BM$4)","v":70362.014440000014},{"$f":"TRANSPOSE('Dveře V1'!H56:H85)","v":79.864000000000004},77.585999999999999,77.585999999999999,79.864000000000004,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,79.864000000000004,77.585999999999999,77.585999999999999,79.864000000000004,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,79.864000000000004,77.585999999999999,77.585999999999999,79.864000000000004,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,{"$f":"'Dveře V1'!H140","v":49.445999999999998},{"$f":"'Dveře V1'!H141","v":98.891999999999996},null,null,null,null,null,null,{"$f":"BP8/$BP$4","v":92.401744533252909},{"$f":"SUMPRODUCT(BQ8:CW8,$BQ$4:$CW$4)","v":655606.08576000005},{"$f":"TRANSPOSE('Dveře V1'!H29:H52)","v":77.585999999999999},77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,77.585999999999999,80.266000000000005,81.471999999999994,80.266000000000005,81.471999999999994,80.266000000000005,81.471999999999994,80.266000000000005,81.471999999999994,80.266000000000005,81.471999999999994,80.266000000000005,81.471999999999994,140.70000000000002,{"$f":"'Dveře V1'!H140","v":49.445999999999998},{"$f":"'Dveře V1'!H141","v":98.891999999999996},null,null,null,null,null,null,{"$f":"'Dveře V1'!H142","v":300},null,{"$f":"CZ8/$CZ$4","v":182.20255774647887},138419.28312000001,{"$f":"TRANSPOSE('Dveře V1'!H112:H134)","v":160.26400000000001},176.61200000000002,176.61200000000002,160.26400000000001,176.61200000000002,176.61200000000002,160.26400000000001,176.61200000000002,176.61200000000002,160.26400000000001,176.61200000000002,176.61200000000002,176.61200000000002,176.61200000000002,176.61200000000002,176.61200000000002,176.61200000000002,160.26400000000001,176.61200000000002,176.61200000000002,160.26400000000001,176.61200000000002,160.26400000000001,{"$f":"'Dveře V1'!H141","v":98.891999999999996},null,null,null,{"$f":"'Dveře V1'!H142","v":300},null,{"$f":"EE8/$EE$4","v":51.894471970878818},{"$f":"SUMPRODUCT(EF8:FB8,$EF$4:$FB$4)","v":329317.12967999995},{"$f":"TRANSPOSE('Dveře V1'!H89:H108)","v":80.266000000000005},80.266000000000005,81.471999999999994,33.928800000000003,41.620400000000004,41.620400000000004,33.928800000000003,41.620400000000004,41.620400000000004,41.620400000000004,41.620400000000004,33.928800000000003,41.620400000000004,41.620400000000004,33.928800000000003,41.620400000000004,41.620400000000004,79.864000000000004,77.585999999999999,80.266000000000005,{"$f":"'Dveře V1'!H140","v":49.445999999999998},{"$f":"'Dveře V1'!H141","v":98.891999999999996},null,null,{"$f":"FE8/$FE$4","v":120.59796999814805},{"$f":"SUMPRODUCT(FF8:FV8,$FF$4:$FV$4)","v":2090316.1721200002},{"$f":"TRANSPOSE('Dveře V1'!H18:H25)","v":79.864000000000004},152.89400000000001,211.72,234.23200000000003,164.41800000000001,164.41800000000001,152.89400000000001,0,{"$f":"'Dveře V1'!H140","v":49.445999999999998},{"$f":"'Dveře V1'!H141","v":98.891999999999996},null,null,null,null,null,null,{"$f":"'Dveře V1'!H142","v":300},null,{"$f":"FY8/$FY$4","v":0},{"$f":"SUMPRODUCT(FZ8:GH8,$FZ$4:$GH$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"GK8/$GK$4","v":0},{"$f":"SUMPRODUCT(GL8:GZ8,$GL$4:$GZ$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I8+AB8+BP8+CZ8+EE8+FE8+FY8+GK8+HC8+HF8","v":3532541.4188800007}]
[null,"∑ přímý materiál 113",null,null,null,null,null,808.42154620663507,912586.66243536014,{"$f":"TRANSPOSE('Dveře V1'!AA3:AA7)","v":1495.71048},321.01608000000004,789.02728000000002,789.02728000000002,390.11,{"$f":"TRANSPOSE('Dveře V1'!AA8:AA11)","v":496.86036799999999},569.90209600000003,642.94382400000006,715.98555199999998,null,null,null,null,null,130,null,null,723.33386871727748,591310.97099900001,{"$f":"TRANSPOSE('Dveře V1'!AA56:AA85)","v":691.75},589.13720000000001,589.13720000000001,691.75,589.13720000000001,833.05,634.19799999999998,589.13720000000001,589.13720000000001,634.19799999999998,691.75,923.80670000000009,833.05,691.75,923.80670000000009,833.05,1020.25,923.80670000000009,923.80670000000009,1020.25,691.75,634.19799999999998,833.05,691.75,634.19799999999998,833.05,923.80670000000009,833.05,589.13720000000001,923.80670000000009,null,null,null,null,null,null,null,null,544.20746577439297,3861244.4849385,{"$f":"TRANSPOSE('Dveře V1'!AA29:AA52)","v":421.13720000000001},644.30199999999991,455.78920000000005,511.75,312.94920000000002,432.75,373.94920000000002,493.75,417.142,417.142,644.30199999999991,485.47174999999999,599.25,632.37900000000002,724.75,738.33724999999993,731.25,850.71100000000001,848.75,948.47874999999999,970.25,533.798,660.75,1555.25,null,null,null,null,null,null,null,130,null,null,239.38114622394363,181857.85678633,{"$f":"TRANSPOSE('Dveře V1'!AA112:AA134)","v":44.75},578.29484100000002,578.29484100000002,44.75,578.29484100000002,578.29484100000002,44.75,578.29484100000002,578.29484100000002,44.75,578.29484100000002,578.29484100000002,578.29484100000002,578.29484100000002,578.29484100000002,578.29484100000002,578.29484100000002,44.75,578.29484100000002,578.29484100000002,44.75,578.29484100000002,44.75,null,null,null,null,null,null,272.49574240249609,1729230.7317120002,{"$f":"TRANSPOSE('Dveře V1'!AA89:AA108)","v":820.48699999999997},820.48699999999997,0,0,765.20670000000007,998.1567,0,431.45591000000002,431.45591000000002,431.45591000000002,431.45591000000002,0,661.7527,861.7527,0,765.20670000000007,998.1567,0,421.13720000000001,820.48699999999997,null,null,null,null,20.339620643249582,{"$f":"SUMPRODUCT(FF9:FV9,$FF$4:$FV$4)","v":352545.22083599999},{"$f":"TRANSPOSE('Dveře V1'!AA18:AA25)","v":0},0,0,691.75,1503.9572000000001,3597.5367999999999,0,0,null,null,null,null,null,null,null,130,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7628775.9277071906]
[null,"∑ variabilní mzdové N 113",null,null,null,null,null,237.30130873933655,267877.58237040008,{"$f":"TRANSPOSE('Dveře V1'!O3:O7)","v":271.75200000000001},236.37600000000003,271.75200000000001,271.75200000000001,271.75200000000001,{"$f":"TRANSPOSE('Dveře V1'!O8:O11)","v":271.75200000000001},{"$f":"TRANSPOSE('Dveře V1'!P8:P11)","v":171.20375999999999},{"$f":"TRANSPOSE('Dveře V1'!Q8:Q11)","v":0},{"$f":"TRANSPOSE('Dveře V1'!R8:R11)","v":0},null,null,null,null,null,null,null,null,79.272453141361268,64803.644994000009,{"$f":"TRANSPOSE('Dveře V1'!O56:O85)","v":54.176200000000001},69.814000000000007,69.814000000000007,54.176200000000001,69.814000000000007,95.716200000000015,139.494,69.814000000000007,69.814000000000007,139.494,54.176200000000001,66.236199999999997,95.716200000000015,54.176200000000001,66.236199999999997,95.716200000000015,144.5324,66.236199999999997,66.236199999999997,144.5324,54.176200000000001,139.494,95.716200000000015,54.176200000000001,139.494,95.716200000000015,66.236199999999997,95.716200000000015,69.814000000000007,66.236199999999997,null,null,null,null,null,null,null,null,75.514355150052808,535787.18723000016,{"$f":"TRANSPOSE('Dveře V1'!O29:O52)","v":41.808},54.176200000000001,54.176200000000001,95.716200000000015,54.176200000000001,95.716200000000015,60.434000000000005,101.974,54.176200000000001,54.176200000000001,54.176200000000001,82.316200000000009,162.71620000000001,105.994,213.19400000000002,81.874000000000009,162.274,105.994,213.19400000000002,130.114,264.11400000000003,167.16500000000002,315.03399999999999,158.0128,null,null,null,null,null,null,null,null,null,null,222.1985915492958,168804.27000000002,{"$f":"TRANSPOSE('Dveře V1'!O112:O134)","v":141},244,244,234,356,356,141,244,244,234,356,356,356,356,356,356,356,141,244,244,141,356,141,null,null,null,null,null,null,49.103272941584308,311604.45975999994,{"$f":"TRANSPOSE('Dveře V1'!O89:O108)","v":154.23400000000001},154.23400000000001,0,25.285800000000002,53.7072,68.34,25.285800000000002,50.049000000000007,75,100,125,25.285800000000002,68.34,68.34,25.285800000000002,53.7072,68.34,0,41.808,154.23400000000001,null,null,null,null,1.0161301314895983,{"$f":"SUMPRODUCT(FF10:FV10,$FF$4:$FV$4)","v":17612.512440000002},{"$f":"TRANSPOSE('Dveře V1'!O18:O25)","v":0},0,0,53.734000000000002,54.028800000000004,54.028800000000004,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1366489.6567944002]
[null,"∑ přímý materiál 114",null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$HB$5*0.28","v":7974.9182083394253},{"$f":"HB11*$HC$4","v":2311131.296776765},null,null,null,null,2311131.296776765]
[null,"∑ variabilní mzdové N 114",null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$HB$5*0.38","v":10823.103282746362},{"$f":"HB12*$HC$4","v":3136535.3313398953},null,null,null,null,3136535.3313398953]
[null,"∑ přímý materiál 121",null,null,null,null,null,59.714151658767776,67408.320100000012,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AE3:AE7)/5","v":388.28},{"$f":"SUM('Dveře V1'!AE3:AE7)/5","v":388.28},null,null,68.268000000000015,55807.724640000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AC56:AC79)/12","v":259.06666666666672},{"$f":"SUM('Dveře V1'!AE56:AE79)/12","v":490.13333333333344},null,75.741,537395.27096999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AC31:AC51)/21","v":245},{"$f":"SUM('Dveře V1'!AE31:AE51)/21","v":379.7999999999999},{"$f":"SUM('Dveře V1'!AE31:AE51)/21","v":379.7999999999999},null,null,21.11,16037.267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AE132:AE134)/3","v":422.2},null,null,177.27335413416534,1124958.9780000001,{"$f":"TRANSPOSE('Dveře V1'!AC89:AC108)","v":142},142,142,142,128.4,114.8,142,128.4,128.4,128.4,128.4,142,114.8,114.8,142,128.4,114.8,142,128.4,114.8,null,null,{"$f":"((SUM('Dveře V1'!AE89:AE108))-(SUM('Dveře V1'!AC89:AC108)))/20","v":116.44000000000003},null,82.118358419758422,1423351.7582045833,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AC18:AC23)/6","v":266.75},{"$f":"SUM('Dveře V1'!AE18:AE23)/6","v":415.13333333333338},{"$f":"SUM('Dveře V1'!AE18:AE23)/6","v":415.13333333333338},null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3224959.3189145834]
[null,"∑ variabilní mzdové N 121",null,null,null,null,null,14.673244075829384,16563.891575000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AD3:AD7)/5","v":95.41},{"$f":"SUM('Dveře V1'!AD3:AD7)/5","v":95.41},null,null,22.001027999999991,17985.400369439994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AB56:AB79)/12","v":95.166799999999981},{"$f":"SUM('Dveře V1'!AD56:AD79)/12","v":128.7667999999999},null,19.738524999999999,140048.19042425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AB31:AB51)/21","v":66.539999999999992},{"$f":"SUM('Dveře V1'!AD31:AD51)/21","v":95.410000000000025},{"$f":"SUM('Dveře V1'!AD31:AD51)/21","v":95.410000000000025},null,null,4.7705000000000002,3624.1488500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AD132:AD134)/3","v":95.410000000000011},null,null,55.622758259663698,352976.46163999994,{"$f":"TRANSPOSE('Dveře V1'!AB89:AB108)","v":47.583399999999997},47.583399999999997,47.583399999999997,47.583399999999997,47.583399999999997,47.583399999999997,47.583399999999997,47.583399999999997,47.583399999999997,47.583399999999997,47.583399999999997,127.8494,127.8494,127.8494,47.583399999999997,47.583399999999997,47.583399999999997,89.163600000000017,89.163600000000017,89.163600000000017,null,null,{"$f":"((SUM('Dveře V1'!AD89:AD108))-(SUM('Dveře V1'!AB89:AB108)))/20","v":16.799999999999976},null,19.614237726094199,{"$f":"SUMPRODUCT(FF14:FV14,$FF$4:$FV$4)","v":339972.20950974996},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AB18:AB23)/6","v":66.540000000000006},{"$f":"SUM('Dveře V1'!AD18:AD23)/6","v":95.409999999999982},{"$f":"SUM('Dveře V1'!AD18:AD23)/6","v":95.409999999999982},null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871170.30236843997]
[null,"∑ přímý materiál 122",null,null,null,null,null,11.942830331753555,13481.664020000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AG3:AG7)/5","v":388.28},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(FF15:FV15,$FF$4:$FV$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13481.664020000002]
[null,"∑ variabilní mzdové N 122",null,null,null,null,null,2.9346488151658767,3312.7783150000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dveře V1'!AF3:AF7)/5","v":95.41},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3312.7783150000005]
[null,"∑ přímý materiál 130",null,null,null,null,null,{"$f":"I17/$I$4","v":0},{"$f":"SUMPRODUCT(J17:Y17,$J$4:$Y$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB17/$AB$4","v":0},{"$f":"SUMPRODUCT(AC17:BM17,$AC$4:$BM$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP17/$BP$4","v":0},{"$f":"SUMPRODUCT(BQ17:CW17,$BQ$4:$CW$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CZ17/$CZ$4","v":0},{"$f":"SUMPRODUCT(DA17:EB17,$DA$4:$EB$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE17/$EE$4","v":0},{"$f":"SUMPRODUCT(EF17:FB17,$EF$4:$FB$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE17/$FE$4","v":0},{"$f":"SUMPRODUCT(FF17:FV17,$FF$4:$FV$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY17/$FY$4","v":805.96356857212515},{"$f":"SUMPRODUCT(FZ17:GH17,$FZ$4:$GH$4)","v":14153929.209479379},{"$f":"TRANSPOSE('Zárubně V1'!G84:G92)","v":718.69796599999972},768.93406399999992,627.85515939999982,-100,46,96,247.2,383.3,1015,null,{"$f":"GK17/$GK$4","v":871.42956535496262},{"$f":"SUMPRODUCT(GL17:GZ17,$GL$4:$GZ$4)","v":3250449.7073653182},{"$f":"TRANSPOSE('Zárubně V1'!G95:G109)","v":718.69796599999972},2467.8664439999993,2467.8664439999993,967.79167979999988,936.40799999999979,936.40799999999979,834.80606999999986,214.05,280.16999999999996,-100,46,96,247.2,383.3,1015,null,null,null,null,null,null,null,17404378.916844696]
[null,"∑ variabilní mzdové N 130",null,null,null,null,null,{"$f":"I18/$I$4","v":0},{"$f":"SUMPRODUCT(J18:Y18,$J$4:$Y$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB18/$AB$4","v":0},{"$f":"SUMPRODUCT(AC18:BM18,$AC$4:$BM$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP18/$BP$4","v":0},{"$f":"SUMPRODUCT(BQ18:CW18,$BQ$4:$CW$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CZ18/$CZ$4","v":0},{"$f":"SUMPRODUCT(DA18:EB18,$DA$4:$EB$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE18/$EE$4","v":0},{"$f":"SUMPRODUCT(EF18:FB18,$EF$4:$FB$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE18/$FE$4","v":0},{"$f":"SUMPRODUCT(FF18:FV18,$FF$4:$FV$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY18/$FY$4","v":306.31476430880053},{"$f":"SUMPRODUCT(FZ18:GH18,$FZ$4:$GH$4)","v":5379346.7334090015},{"$f":"TRANSPOSE('Zárubně V1'!F84:F92)","v":283.96740000000005},372.84960000000007,64.251660000000015,0,0,0,66.540000000000006,95.4,300,null,{"$f":"GK18/$GK$4","v":335.9497967756742},1253099.4609692004,{"$f":"TRANSPOSE('Zárubně V1'!F95:F109)","v":283.96740000000005},115.13160000000002,115.13160000000002,290.46122000000003,434.40000000000009,434.40000000000009,308.37300000000005,157.19999999999999,195.2,0,0,0,66.540000000000006,95.4,300,null,null,null,null,null,null,null,6632446.1943782018]
[null,"∑ přímý materiál 131",null,null,null,null,null,799.23950236966823,902221.51225000015,{"$f":"TRANSPOSE('Dveře V1'!G3:G7)","v":409},524,734,734,409,{"$f":"TRANSPOSE('Dveře V1'!G8:G11)","v":1092.5},930,834.75,739.5,{"$f":"'Dveře V1'!G140","v":183.7},{"$f":"'Dveře V1'!G141","v":367.4},{"$f":"'Dveře V1'!G143","v":46},{"$f":"'Dveře V1'!G144","v":365},null,null,{"$f":"'Dveře V1'!G142","v":983},null,550.1010471204188,449696.60399999993,{"$f":"TRANSPOSE('Dveře V1'!G56:G85)","v":446.3},483.3,483.3,446.3,483.3,483.3,483.3,483.3,483.3,483.3,446.3,483.3,483.3,446.3,483.3,483.3,483.3,483.3,483.3,483.3,446.3,483.3,483.3,446.3,483.3,483.3,483.3,483.3,483.3,483.3,{"$f":"'Dveře V1'!G140","v":183.7},{"$f":"'Dveře V1'!G141","v":367.4},{"$f":"'Dveře V1'!G145","v":-20},{"$f":"'Dveře V1'!G143","v":46},{"$f":"'Dveře V1'!G144","v":365},null,null,null,574.82410722364659,4078474.7608500007,{"$f":"TRANSPOSE('Dveře V1'!G29:G52)","v":483.3},483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,483.3,630,{"$f":"'Dveře V1'!G140","v":183.7},{"$f":"'Dveře V1'!G141","v":367.4},{"$f":"'Dveře V1'!G145","v":-20},{"$f":"'Dveře V1'!G143","v":46},{"$f":"'Dveře V1'!G144","v":365},null,null,null,{"$f":"'Dveře V1'!G142","v":983},null,777.31725352112687,590527.9175000001,{"$f":"TRANSPOSE('Dveře V1'!G112:G134)","v":630},630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,630,{"$f":"'Dveře V1'!G141","v":367.4},{"$f":"'Dveře V1'!G143","v":46},{"$f":"'Dveře V1'!G144","v":365},null,{"$f":"'Dveře V1'!G142","v":983},null,402.7374934997398,2555731.8599999994,{"$f":"TRANSPOSE('Dveře V1'!G89:G108)","v":483.3},483.3,483.3,357,357,357,357,357,357,357,357,384,384,384,357,357,357,446.3,483.3,483.3,{"$f":"'Dveře V1'!G140","v":183.7},{"$f":"'Dveře V1'!G141","v":367.4},null,null,712.75552719303676,{"$f":"SUMPRODUCT(FF19:FV19,$FF$4:$FV$4)","v":12354141.659950003},{"$f":"TRANSPOSE('Dveře V1'!G18:G25)","v":446.3},994,1057,1245,889,1156,994,3114,{"$f":"'Dveře V1'!G140","v":183.7},{"$f":"'Dveře V1'!G141","v":367.4},{"$f":"'Dveře V1'!G145","v":-20},{"$f":"'Dveře V1'!G143","v":46},{"$f":"'Dveře V1'!G144","v":365},null,null,null,{"$f":"'Dveře V1'!G142","v":983},null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20930794.314550005]
[null,"∑ variabilní mzdové N 131",null,null,null,null,null,92.345433175355467,104244.14224000003,{"$f":"TRANSPOSE('Dveře V1'!C3:C7)","v":61.238000000000007},50.518000000000008,77.318000000000012,77.318000000000012,105.25700000000002,{"$f":"TRANSPOSE('Dveře V1'!C8:C11)","v":153.09500000000003},122.47600000000001,107.16650000000001,91.857000000000014,{"$f":"'Dveře V1'!C140","v":30.820000000000014},{"$f":"'Dveře V1'!C141","v":61.640000000000029},null,null,null,null,{"$f":"'Dveře V1'!C142","v":0},null,44.0933664921466,36045.445240000001,{"$f":"TRANSPOSE('Dveře V1'!C56:C85)","v":35.777999999999999},41.137999999999998,41.137999999999998,35.777999999999999,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,35.777999999999999,41.137999999999998,41.137999999999998,35.777999999999999,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,35.777999999999999,41.137999999999998,41.137999999999998,35.777999999999999,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,{"$f":"'Dveře V1'!C140","v":30.820000000000014},{"$f":"'Dveře V1'!C141","v":61.640000000000029},null,null,null,null,null,null,47.690076609862771,338369.20086000004,{"$f":"TRANSPOSE('Dveře V1'!C29:C52)","v":41.137999999999998},41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,41.137999999999998,66.598000000000013,{"$f":"'Dveře V1'!C140","v":30.820000000000014},{"$f":"'Dveře V1'!C141","v":61.640000000000029},null,null,null,null,null,null,{"$f":"'Dveře V1'!C142","v":0},null,67.205718309859165,51056.184200000011,{"$f":"TRANSPOSE('Dveře V1'!C112:C134)","v":66.598000000000013},66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,66.598000000000013,{"$f":"'Dveře V1'!C141","v":61.640000000000029},null,null,null,{"$f":"'Dveře V1'!C142","v":0},null,14.636474605650889,92881.604200000002,{"$f":"TRANSPOSE('Dveře V1'!C89:C108)","v":41.137999999999998},41.137999999999998,41.137999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.777999999999999,41.137999999999998,41.137999999999998,{"$f":"'Dveře V1'!C140","v":30.820000000000014},{"$f":"'Dveře V1'!C141","v":61.640000000000029},null,null,56.18046163343417,{"$f":"SUMPRODUCT(FF20:FV20,$FF$4:$FV$4)","v":973772.00886000018},{"$f":"TRANSPOSE('Dveře V1'!C18:C25)","v":35.777999999999999},50.518000000000008,116.714,229.274,94.738000000000014,94.738000000000014,50.518000000000008,0,{"$f":"'Dveře V1'!C140","v":30.820000000000014},{"$f":"'Dveře V1'!C141","v":61.640000000000029},null,null,null,null,null,null,{"$f":"'Dveře V1'!C142","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1596368.5856000003]
[null,"∑ variabilní mzdové N 310",null,null,null,null,null,6.7,7563.295000000001,{"$f":"TRANSPOSE('Dveře V1'!AH3:AH7)","v":6.7},6.7,6.7,6.7,6.7,{"$f":"TRANSPOSE('Dveře V1'!AH8:AH11)","v":6.7},6.7,6.7,6.7,null,null,null,null,null,null,null,null,6.7,5477.116,{"$f":"TRANSPOSE('Dveře V1'!AH56:AH85)","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,null,null,null,null,null,null,null,null,6.6999999999999993,47537.638999999996,{"$f":"TRANSPOSE('Dveře V1'!AH29:AH52)","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,null,null,null,null,null,null,null,null,null,null,6.7,5089.9900000000007,{"$f":"TRANSPOSE('Dveře V1'!AH112:AH134)","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,null,null,null,null,null,null,6.6999999999999993,42517.530000000006,{"$f":"TRANSPOSE('Dveře V1'!AH89:AH108)","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,null,null,null,null,6.7,116130.63100000001,{"$f":"TRANSPOSE('Dveře V1'!AH18:AH25)","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,null,null,null,null,null,null,null,null,null,null,7.8000000000000007,136979.70000000004,{"$f":"TRANSPOSE('Zárubně V1'!H84:H92)","v":7.8},7.8,0,0,0,0,0,0,0,null,7.7999999999999989,29094.155999999999,{"$f":"TRANSPOSE('Zárubně V1'!H95:H109)","v":7.8},7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,0,0,0,0,0,0,null,null,null,null,{"$f":"HE4*4","v":4},{"$f":"HF4*HE21","v":10285.599999999999},null,400675.65700000006]
[null,"ostatní přímé N",null,null,null,null,null,61.172511848341237,69054.590000000011,{"$f":"'Dveře V1'!AJ3+'Dveře V1'!AK3","v":55.4},{"$f":"'Dveře V1'!AJ4+'Dveře V1'!AK4","v":55.4},{"$f":"'Dveře V1'!AJ5+'Dveře V1'!AK5","v":55.4},{"$f":"'Dveře V1'!AJ6+'Dveře V1'!AK6","v":55.4},{"$f":"'Dveře V1'!AJ7+'Dveře V1'!AK7","v":55.4},{"$f":"'Dveře V1'!AJ8+'Dveře V1'!AK8","v":70.400000000000006},{"$f":"'Dveře V1'!AJ9+'Dveře V1'!AK9","v":70.400000000000006},{"$f":"'Dveře V1'!AJ10+'Dveře V1'!AK10","v":70.400000000000006},{"$f":"'Dveře V1'!AJ11+'Dveře V1'!AK11","v":70.400000000000006},null,null,null,null,null,null,null,null,86.052399999999992,70346.115951999993,{"$f":"TRANSPOSE('Dveře V1'!AJ56:AJ85)","v":25.4},25.4,25.4,25.4,25.4,221.14019999999999,25.4,25.4,25.4,25.4,25.4,191.66019999999997,221.14019999999999,25.4,191.66019999999997,221.14019999999999,269.95639999999997,191.66019999999997,191.66019999999997,269.95639999999997,25.4,25.4,221.14019999999999,25.4,25.4,221.14019999999999,191.66019999999997,221.14019999999999,25.4,191.66019999999997,null,null,null,null,null,null,null,null,25.400000000000009,180217.31800000006,{"$f":"TRANSPOSE('Dveře V1'!AJ29:AJ52)","v":25.4},25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,null,null,null,null,null,null,null,null,null,null,25.399999999999995,19296.379999999997,{"$f":"TRANSPOSE('Dveře V1'!AJ112:AJ134)","v":25.4},25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,null,null,null,null,null,null,25.399999999999995,161185.86000000002,{"$f":"TRANSPOSE('Dveře V1'!AJ89:AJ108)","v":25.4},25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,25.4,null,null,null,null,25.240064201493919,437484.266,{"$f":"TRANSPOSE('Dveře V1'!AJ18:AJ25)","v":25.4},25.4,25.4,25.4,25.4,25.4,25.4,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HE5*0.6","v":1780.5644290896946},{"$f":"HF4*HE22","v":4578543.3729612399},null,5516127.9029132398]
[null,"celkové přímé variabilní N",null,null,null,null,null,{"$f":"SUM(H7:H22)","v":2456.5833459412324},2773114.1100657601,2621.2984799999999,1460.9700800000003,2255.6952800000004,2255.6952800000004,1645.4770000000001,2498.565368,2277.939856,2069.2183239999999,2031.700552,263.96600000000001,527.93200000000002,46,365,483.68999999999994,613.68999999999994,1798.69,null,{"$f":"SUM(AA7:AA22)","v":1767.7796137329842},1445124.4786344399,1442.9682000000003,1392.7752,1392.7752,1442.9682000000003,1392.7752,1861.6304,1507.5160000000001,1392.7752,1392.7752,1507.5160000000001,1442.9682000000003,1893.4271000000001,1861.6304,1442.9682000000003,1893.4271000000001,1861.6304,2146.4627999999998,1893.4271000000001,1893.4271000000001,2146.4627999999998,1442.9682000000003,1507.5160000000001,1861.6304,1442.9682000000003,1507.5160000000001,1861.6304,1893.4271000000001,1861.6304,1392.7752,1893.4271000000001,263.96600000000001,527.93200000000002,-20,46,365,354.23346666666669,618.90013333333332,null,{"$f":"SUM(BO7:BO22)","v":1564.6429747888706},11101407.895432752,1196.7692,1432.3022000000001,1247.0894000000001,1344.5902000000001,1104.2494000000002,1265.5902000000001,1171.5072,1332.8480000000002,1208.4422000000002,1208.4422000000002,1435.6022,1307.59195,1502.9762000000001,1478.1770000000001,1678.954,1560.0152499999999,1634.5340000000001,1696.509,1802.954,1818.3967500000001,1975.374,1440.7670000000001,1716.7939999999999,2685.6608000000001,263.96600000000001,527.93200000000002,-20,46,365,311.53999999999996,475.20999999999992,605.20999999999992,1315,null,{"$f":"SUM(CY7:CY22)","v":1650.8857673507043},1254177.91745633,1177.7120000000002,1830.6048410000001,1830.6048410000001,1270.7120000000002,1942.6048410000001,1942.6048410000001,1177.7120000000002,1830.6048410000001,1830.6048410000001,1270.7120000000002,1942.6048410000001,1942.6048410000001,1942.6048410000001,1942.6048410000001,1942.6048410000001,1942.6048410000001,1942.6048410000001,1177.7120000000002,1830.6048410000001,1830.6048410000001,1177.7120000000002,1942.6048410000001,1177.7120000000002,527.93200000000002,46,365,517.61,1315,null,{"$f":"SUM(ED7:ED22)","v":1171.62672434044},7435026.0299920011,1916.2084,1916.2084,942.69340000000011,759.24799999999993,1528.6177000000002,1762.6005,759.24799999999993,1191.2087100000001,1216.1597100000001,1241.1597100000001,1266.1597100000001,848.1640000000001,1533.4625000000001,1733.4625000000001,759.24799999999993,1528.6177000000002,1762.6005,944.55560000000003,1414.3327999999999,1930.5886,263.96600000000001,527.93200000000002,133.24,null,{"$f":"SUM(FD7:FD22)","v":1351.8851732061651},23432131.075220339,713.39200000000005,1642.1420000000001,3070.8839999999996,3935.0899999999997,3132.5219999999999,5493.1016,1642.1420000000001,3120.7,263.96600000000001,527.93200000000002,-20,46,365,333.29,510.54333333333335,640.54333333333341,1315,null,{"$f":"SUM(FX7:FX22)","v":1120.0783328809257},{"$f":"SUM(FY7:FY22)","v":19670255.642888378},{"$f":"SUM(FZ7:FZ22)","v":1010.4653659999997},{"$f":"SUM(GA7:GA22)","v":1149.583664},692.10681939999984,-100,46,96,313.74,478.70000000000005,1315,null,{"$f":"SUM(GJ7:GJ22)","v":1215.1793621306367},{"$f":"SUM(GK7:GK22)","v":4532643.324334519},{"$f":"SUM(GL7:GL22)","v":1010.4653659999997},{"$f":"SUM(GM7:GM22)","v":2590.7980439999997},{"$f":"SUM(GN7:GN22)","v":2590.7980439999997},{"$f":"SUM(GO7:GO22)","v":1266.0528997999998},{"$f":"SUM(GP7:GP22)","v":1378.6079999999999},{"$f":"SUM(GQ7:GQ22)","v":1378.6079999999999},{"$f":"SUM(GR7:GR22)","v":1150.9790699999999},{"$f":"SUM(GS7:GS22)","v":379.05},{"$f":"SUM(GT7:GT22)","v":483.16999999999996},{"$f":"SUM(GU7:GU22)","v":-100},{"$f":"SUM(GV7:GV22)","v":46},{"$f":"SUM(GW7:GW22)","v":96},{"$f":"SUM(GX7:GX22)","v":313.74},{"$f":"SUM(GY7:GY22)","v":478.70000000000005},{"$f":"SUM(GZ7:GZ22)","v":1315},null,{"$f":"SUM(HB7:HB22)","v":18798.021491085787},{"$f":"SUM(HC7:HC22)","v":5447666.6281166598},null,{"$f":"SUM(HE7:HE22)","v":1784.5644290896946},{"$f":"SUM(HF7:HF22)","v":4588828.9729612395},null,81680376.075102419]
[null,"PÚ1",null,null,null,null,null,{"$f":"H5-H6-H23","v":2868.3357061914694},3237920.7619342403,2378.7015200000001,3203.0299199999999,2648.3047199999996,2648.3047199999996,2514.5230000000001,2693.434632,2914.060144,3122.7816760000001,3160.2994479999998,96.033999999999992,192.06799999999998,114,155,-3.6899999999999409,426.31000000000006,2729.31,null,{"$f":"AA5-AA6-AA23","v":2408.3979778900539},1968817.1789655616,1989.0317999999997,2543.2248,3047.2248,1669.0317999999997,3047.2248,2018.3696,2676.4839999999999,3135.2248,3319.2248,2404.4839999999999,2309.0317999999997,2546.5729000000001,3058.3696,2069.0317999999997,2738.5729000000001,2290.3696,2405.5372000000002,3058.5729000000001,3266.5729000000001,2037.5372000000002,2309.0317999999997,2932.4839999999999,3058.3696,2069.0317999999997,3124.4839999999999,2290.3696,2658.5729000000001,3090.3696,3767.2248,2290.5729000000001,96.033999999999992,192.06799999999998,-820,114,155,125.76653333333331,573.09986666666668,null,{"$f":"BO5-BO6-BO23","v":2098.8793647903781},13362887.443967249,1243.2308,1519.6977999999999,1768.9105999999999,1671.4097999999999,1847.7505999999998,1686.4097999999999,1780.4928,1619.1519999999998,2223.5577999999996,2479.5577999999996,2668.3977999999997,2444.40805,2249.0237999999999,2433.8229999999999,2233.0460000000003,2551.9847500000001,2477.4659999999999,2535.491,2429.0460000000003,2493.6032500000001,2336.6260000000002,1671.2329999999999,1395.2060000000001,1506.3391999999999,96.033999999999992,192.06799999999998,-820,114,155,168.46000000000004,716.79000000000008,722.79000000000008,3149,null,{"$f":"CY5-CY6-CY23","v":3504.8916974380281},2662666.2225436708,3038.2879999999996,3441.3951589999997,3921.3951589999997,2961.2879999999996,3329.3951589999997,3809.3951589999997,3294.2879999999996,3681.3951589999997,4001.3951589999997,3201.2879999999996,3569.3951589999997,3889.3951589999997,3489.3951589999997,3849.3951589999997,4209.3951589999997,4569.3951589999997,4929.3951589999997,3214.2879999999996,3521.3951589999997,4481.3951589999997,2142.2879999999996,1961.3951589999999,2814.2879999999996,192.06799999999998,114,155,674.39,3149,null,{"$f":"ED5-ED6-ED23","v":1943.3263004472174},12332154.370007997,3227.7916,3035.7916,3041.3065999999999,832.75200000000007,1103.3822999999998,1189.3995,1552.752,1520.7912899999999,1895.8402899999999,2270.8402900000001,2645.8402900000001,2255.8359999999998,2530.5374999999999,2650.5374999999999,992.75200000000007,1183.3822999999998,1269.3995,1687.4443999999999,2497.6671999999999,2269.4114,96.033999999999992,192.06799999999998,578.76,null,{"$f":"FD5-FD6-FD23","v":1581.629336331461},27414270.572579667,1198.6079999999999,1629.8579999999999,3729.1160000000004,4264.91,8467.4779999999992,13354.8984,3629.8580000000002,1031.3000000000002,96.033999999999992,192.06799999999998,-820,114,155,146.70999999999998,681.45666666666671,687.45666666666659,3149,null,{"$f":"FX5-FX6-FX23","v":1347.380469089293},{"$f":"FY5-FY6-FY23","v":23662022.10791162},{"$f":"FZ5-FZ6-FZ23","v":1269.5346340000003},{"$f":"GA5-GA6-GA23","v":1466.416336},547.89318060000016,-180,114,184,-1.7400000000000091,545.29999999999995,1133,null,{"$f":"GJ5-GJ6-GJ23","v":1248.84681113385},{"$f":"GK5-GK6-GK23","v":4658223.5824654829},{"$f":"GL5-GL6-GL23","v":1269.5346340000003},2865.2019560000003,2865.2019560000003,1453.9471002000002,1253.3920000000001,1253.3920000000001,1401.0209300000001,500.95,636.83000000000004,-180,114,184,-1.7400000000000091,545.29999999999995,1133,null,{"$f":"HB5-HB6-HB23","v":3987.4591041697095},{"$f":"HC5-HC6-HC23","v":1155565.648388382},null,{"$f":"HE5-HE6-HE23","v":589.52147636323139},{"$f":"HF5-HF6-HF23","v":1515895.5243204143},null,91970423.413084283]
[null,{"$f":"HNS!C7&\" \"&HNS!D7","v":"111 výroba dveří"},null,{"$f":"HNS!J7","v":112.57604166666667},null,{"$f":"(((HNS!H7*12)/(I4+AB4+BP4+CZ4+EE4+FE4-FM4))/D25)*60","v":37.973215578008258},null,{"$f":"H4*$F$25*($D$25/60)","v":71.247904985452891},{"$f":"SUMPRODUCT(J25:R25,$J$4:$R$4)","v":80428.197542828508},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,null,null,null,null,null,null,null,null,{"$f":"AA4*$F$25*($D$25/60)","v":71.247904985452891},{"$f":"SUMPRODUCT(AC25:BF25,$AC$4:$BF$4)","v":58243.737367508038},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,null,null,null,null,null,null,null,null,{"$f":"BO4*$F$25*($D$25/60)","v":71.247904985452891},{"$f":"SUMPRODUCT(BQ25:CN25,$BQ$4:$CN$4)","v":505515.99801563576},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,null,null,null,null,null,null,null,null,null,null,{"$f":"CY4*$F$25*($D$25/60)","v":71.247904985452891},{"$f":"SUMPRODUCT(DA25:DW25,$DA$4:$DW$4)","v":54127.033417448562},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,null,null,null,null,null,null,{"$f":"ED4*$F$25*($D$25/60)","v":71.247904985452891},{"$f":"SUMPRODUCT(EF25:EY25,$EF$4:$EY$4)","v":452132.08024718554},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,null,null,null,null,{"$f":"FD4*$F$25*($D$25/60)","v":71.247904985452891},{"$f":"SUMPRODUCT(FF25:FM25,$FF$4:$FM$4)","v":1227158.9534093938},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},{"$f":"$F$25*($D$25/60)","v":71.247904985452891},71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,71.247904985452891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2377606]
[null,{"$f":"HNS!C8&\" \"&HNS!D8","v":"113 zasklívání"},null,{"$f":"HNS!J8","v":85.44886363636364},null,{"$f":"(((HNS!H8*12)/(I4+AB4+BP4+CZ4+EE4-EH4-EI4-EL4-EQ4-ET4-EW4+FK4))/D26)*60","v":35.240056197210819},null,{"$f":"H4*$F$26*($D$26/60)","v":50.187045942220983},{"$f":"SUMPRODUCT(J26:R26,$J$4:$R$4)","v":56653.646811876162},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,null,null,null,null,null,null,null,null,{"$f":"AA4*$F$26*($D$26/60)","v":50.187045942220983},{"$f":"SUMPRODUCT(AC26:BF26,$AC$4:$BF$4)","v":41026.906316846813},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,null,null,null,null,null,null,null,null,{"$f":"BO4*$F$26*($D$26/60)","v":50.187045942220983},{"$f":"SUMPRODUCT(BQ26:CN26,$BQ$4:$CN$4)","v":356085.6227578682},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,null,null,null,null,null,null,null,null,null,null,{"$f":"CY4*$F$26*($D$26/60)","v":50.187045942220983},{"$f":"SUMPRODUCT(DA26:DW26,$DA$4:$DW$4)","v":38127.098802305285},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,null,null,null,null,null,null,{"$f":"ED4*$F$26*($D$26/60)","v":50.187045942220983},{"$f":"SUMPRODUCT(EF26:EY26,$EF$4:$EY$4)","v":108700.12280625643},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},{"$f":"$F$26*($D$26/60)","v":50.187045942220983},null,null,50.187045942220983,50.187045942220983,null,50.187045942220983,50.187045942220983,50.187045942220983,50.187045942220983,null,50.187045942220983,50.187045942220983,null,50.187045942220983,50.187045942220983,null,50.187045942220983,50.187045942220983,null,null,null,null,{"$f":"FD4*$F$26*($D$26/60)","v":50.187045942220983},{"$f":"SUMPRODUCT(FF26:FM26,$FF$4:$FM$4)","v":966.60250484717619},null,null,null,null,null,{"$f":"$F$26*($D$26/60)","v":50.187045942220983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601560.00000000012]
[null,{"$f":"HNS!C9&\" \"&HNS!D9","v":"114 výroba skříní"},null,{"$f":"HNS!J9","v":88.01897727272727},null,{"$f":"(((HNS!H9*12)/HC4/D27)*60)","v":1821.946169772257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HB4*$F$27*($D$27/60)","v":2672.7639751552797},{"$f":"$F$27*($D$27/60)*HC4","v":774566.99999999988},null,null,null,null,774566.99999999988]
[null,{"$f":"HNS!C10&\" \"&HNS!D10","v":"121 lakovna PU, AC, H20"},null,{"$f":"HNS!J10","v":69.46022727272728},null,{"$f":"(((HNS!H10*12)/(EE4+W4+X4+BL4+BM4+CT4+CU4+CV4+EA4+FS4+FT4+FU4+GF4+GG4+GX4+GY4))/D28)*60","v":24.051500138014273},null,{"$f":"I28/I$4","v":4.282125237471921},{"$f":"SUMPRODUCT(W28:X28,$W$4:$X$4)","v":4833.8770743201785},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},null,null,{"$f":"AB28/AB$4","v":5.8471793304277604},{"$f":"SUMPRODUCT(BL28:BM28,$BL$4:$BM$4)","v":4779.9521590380855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},null,{"$f":"BP28/BP$4","v":6.9609277743187619},{"$f":"SUMPRODUCT(CT28:CV28,$CT$4:$CV$4)","v":49388.965916513247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},null,null,{"$f":"CZ28/CZ$4","v":1.3921855548637523},{"$f":"SUMPRODUCT(EA28,$EA$4)","v":1057.6433660299926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},null,null,{"$f":"EE28/EE$4","v":27.843711097275051},176693.40625219778,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,27.843711097275047,null,null,null,null,{"$f":"FE28/FE$4","v":6.9170970049514846},{"$f":"SUMPRODUCT(FS28:FU28,$FS$4:$FU$4)","v":119893.55819003374},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},null,null,{"$f":"FY28/$FY$4","v":6.1467449371698564},{"$f":"SUMPRODUCT(GF28:GG28,$GF$4:$GG$4)","v":107946.06121410846},null,null,null,null,null,null,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},null,null,{"$f":"GK28/$FY$4","v":1.389775123295766},{"$f":"SUMPRODUCT(GX28:GY28,$GX$4:$GY$4)","v":24406.535827758598},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$28*($D$28/60)","v":27.843711097275047},{"$f":"$F$28*($D$28/60)","v":27.843711097275047},null,null,null,null,null,null,null,null,489000.00000000012]
[null,{"$f":"HNS!C11&\" \"&HNS!D11","v":"122 lakovna dýha"},null,{"$f":"HNS!J11","v":27.272727272727273},null,{"$f":"(((HNS!H11*12)/(Y4+CW4+EB4+FV4+GH4+GZ4))/D29)*60","v":301.64309794317109},null,{"$f":"I29/I$4","v":4.2172850186367521},{"$f":"SUMPRODUCT(Y29,$Y$4)","v":4760.6821932880985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$29*($D$29/60)","v":137.11049906507776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP29/BP$4","v":1.3711049906507777},{"$f":"SUMPRODUCT(CW29,$CW$4)","v":9728.2229965156785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$29*($D$29/60)","v":137.11049906507776},null,{"$f":"CZ29/CZ$4","v":6.8555249532538873},{"$f":"SUMPRODUCT(EB29,$EB$4)","v":5208.1423069869788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$29*($D$29/60)","v":137.11049906507776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE29/FE$4","v":1.3624715744493836},{"$f":"SUMPRODUCT(FV29,$FV$4)","v":23615.624426920956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$29*($D$29/60)","v":137.11049906507776},null,{"$f":"FY29/$FY$4","v":0.22848106368419369},{"$f":"SUMPRODUCT(GH29,$GH$4)","v":4012.4701998899682},null,null,null,null,null,null,null,null,{"$f":"$F$29*($D$29/60)","v":137.11049906507776},null,{"$f":"GK29/$FY$4","v":3.8428259339937515E-2},{"$f":"SUMPRODUCT(GZ29,$GZ$4)","v":674.85787639831278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$29*($D$29/60)","v":137.11049906507776},null,null,null,null,null,null,null,47999.999999999985]
[null,{"$f":"HNS!C12&\" \"&HNS!D12","v":"130 výroba zárubní"},null,{"$f":"HNS!J12","v":72.403295454545457},null,{"$f":"(((HNS!H12*12)/(FY4+GK4))/D30)*60","v":74.395815798965941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FX4*$F$30*($D$30/60)","v":89.775037197907864},{"$f":"SUMPRODUCT(FZ30:GA30,$FZ$4:$GA$4)","v":1576584.3157510592},{"$f":"$F$30*($D$30/60)","v":89.775037197907864},{"$f":"$F$30*($D$30/60)","v":89.775037197907864},null,null,null,null,null,null,null,null,{"$f":"GJ4*$F$30*($D$30/60)","v":89.775037197907864},{"$f":"SUMPRODUCT(GL30:GT30,$GL$4:$GT$4)","v":334862.68424894032},{"$f":"$F$30*($D$30/60)","v":89.775037197907864},{"$f":"$F$30*($D$30/60)","v":89.775037197907864},{"$f":"$F$30*($D$30/60)","v":89.775037197907864},89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,null,null,null,null,null,null,null,null,null,null,null,null,null,1911446.9999999995]
[null,{"$f":"HNS!C13&\" \"&HNS!D13","v":"131 lisovna"},null,{"$f":"HNS!J13","v":98.01136363636364},null,{"$f":"(((HNS!H13*12)/(I4+AB4+BP4+CZ4+EF4+EG4+EH4+EW4+EX4+EY4+FE4-FM4))/D31)*60","v":14.426776424925944},null,{"$f":"H4*$F$31*($D$31/60)","v":23.566467171398912},{"$f":"SUMPRODUCT(J31:R31,$J$4:$R$4)","v":26603.006466433664},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,null,null,null,null,null,null,null,null,{"$f":"AA4*$F$31*($D$31/60)","v":23.566467171398912},{"$f":"SUMPRODUCT(AC31:BF31,$AC$4:$BF$4)","v":19265.11558327519},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,null,null,null,null,null,null,null,null,{"$f":"BO4*$F$31*($D$31/60)","v":23.566467171398912},{"$f":"SUMPRODUCT(BQ31:CN31,$BQ$4:$CN$4)","v":167208.09088049442},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,null,null,null,null,null,null,null,null,null,null,{"$f":"CY4*$F$31*($D$31/60)","v":23.566467171398912},{"$f":"SUMPRODUCT(DA31:DW31,$DA$4:$DW$4)","v":17903.445110111752},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,null,null,null,null,null,null,{"$f":"ED4*$F$31*($D$31/60)","v":23.566467171398912},149550.4440229804,{"$f":"$F$31*($D$31/60)","v":23.566467171398912},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,null,null,null,null,{"$f":"FD4*$F$31*($D$31/60)","v":23.566467171398912},{"$f":"SUMPRODUCT(FF31:FM31,$FF$4:$FM$4)","v":405903.8816020689},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},{"$f":"$F$31*($D$31/60)","v":23.566467171398912},23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,23.566467171398912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786433.98366536433]
[null,"celkové nepřímé N na výr.",null,null,null,null,null,{"$f":"SUM(H25:H31)","v":153.50082835518145},{"$f":"SUM(I25:I31)","v":173279.4100887466},145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,0,0,0,0,27.843711097275047,27.843711097275047,137.11049906507776,null,{"$f":"SUM(AA25:AA31)","v":150.84859742950056},{"$f":"SUM(AB25:AB31)","v":123315.71142666813},145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,0,0,0,0,0,27.843711097275047,27.843711097275047,null,{"$f":"SUM(BO25:BO31)","v":153.33345086404228},{"$f":"SUM(BP25:BP31)","v":1087926.9005670273},{"$f":"SUM(BQ25:BQ31)","v":145.00141809907279},145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY25:CY31)","v":153.24912860719041},{"$f":"SUM(CZ25:CZ31)","v":116423.36300288257},{"$f":"SUM(DA25:DA31)","v":145.00141809907279},145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,145.00141809907279,{"$f":"SUM(DX25:DX31)","v":0},0,0,27.843711097275047,137.11049906507776,null,{"$f":"SUM(ED25:ED31)","v":172.84512919634784},{"$f":"SUM(EE25:EE31)","v":887076.05332862015},{"$f":"SUM(EF25:EF31)","v":172.84512919634784},172.84512919634784,122.65808325412685,122.65808325412685,172.84512919634784,172.84512919634784,122.65808325412685,172.84512919634784,172.84512919634784,172.84512919634784,172.84512919634784,122.65808325412685,172.84512919634784,172.84512919634784,122.65808325412685,172.84512919634784,172.84512919634784,122.65808325412685,172.84512919634784,172.84512919634784,null,null,null,null,{"$f":"SUM(FD25:FD31)","v":153.28098667847365},{"$f":"SUM(FE25:FE31)","v":1777538.6201332645},{"$f":"SUM(FF25:FF31)","v":94.814372156851803},94.814372156851803,94.814372156851803,94.814372156851803,94.814372156851803,145.00141809907279,94.814372156851803,0,{"$f":"SUM(FN25:FN31)","v":0},0,0,0,0,27.843711097275047,27.843711097275047,27.843711097275047,137.11049906507776,null,{"$f":"SUM(FX25:FX31)","v":96.15026319876192},{"$f":"SUM(FY25:FY31)","v":1688542.8471650577},{"$f":"SUM(FZ25:FZ31)","v":89.775037197907864},{"$f":"SUM(GA25:GA31)","v":89.775037197907864},0,0,0,0,27.843711097275047,27.843711097275047,137.11049906507776,null,{"$f":"SUM(GJ25:GJ31)","v":91.203240580543564},{"$f":"SUM(GK25:GK31)","v":359944.07795309724},{"$f":"SUM(GL25:GL31)","v":89.775037197907864},89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,89.775037197907864,0,0,0,27.843711097275047,27.843711097275047,137.11049906507776,null,{"$f":"SUM(HB25:HB31)","v":2672.7639751552797},{"$f":"SUM(HC25:HC31)","v":774566.99999999988},null,{"$f":"SUM(HE25:HE31)","v":0},{"$f":"SUM(HF25:HF31)","v":0},null,6988613.9836653639]
[null,"PÚ2",null,null,null,null,null,{"$f":"H24-H32","v":2714.8348778362879},{"$f":"I24-I32","v":3064641.3518454935},2233.7001019009272,3058.028501900927,2503.3033019009267,2503.3033019009267,2369.5215819009272,2548.4332139009271,2769.0587259009271,2977.7802579009272,3015.2980299009268,96.033999999999992,192.06799999999998,114,155,-31.533711097274988,398.46628890272501,2592.1995009349221,null,{"$f":"AA24-AA32","v":2257.5493804605535},{"$f":"AB24-AB32","v":1845501.4675388935},1844.0303819009268,2398.2233819009271,2902.2233819009271,1524.0303819009268,2902.2233819009271,1873.3681819009271,2531.482581900927,2990.2233819009271,3174.2233819009271,2259.482581900927,2164.0303819009268,2401.5714819009272,2913.3681819009271,1924.0303819009268,2593.5714819009272,2145.3681819009271,2260.5357819009273,2913.5714819009272,3121.5714819009272,1892.5357819009273,2164.0303819009268,2787.482581900927,2913.3681819009271,1924.0303819009268,2979.482581900927,2145.3681819009271,2513.5714819009272,2945.3681819009271,3622.2233819009271,2145.5714819009272,96.033999999999992,192.06799999999998,-820,114,155,97.922822236058266,545.25615556939169,null,{"$f":"BO24-BO32","v":1945.5459139263357},{"$f":"BP24-BP32","v":12274960.543400222},{"$f":"BQ24-BQ32","v":1098.2293819009274},1374.696381900927,1623.9091819009273,1526.408381900927,1702.7491819009269,1541.408381900927,1635.4913819009271,1474.1505819009271,2078.5563819009267,2334.5563819009267,2523.3963819009268,2299.4066319009271,2104.022381900927,2288.821581900927,2088.0445819009274,2406.9833319009272,2332.464581900927,2390.4895819009271,2284.0445819009274,2348.6018319009272,2191.6245819009273,1526.2315819009273,1250.2045819009272,1361.337781900927,null,null,null,null,null,null,null,null,null,null,{"$f":"CY24-CY32","v":3351.6425688308377},{"$f":"CZ24-CZ32","v":2546242.8595407885},{"$f":"DA24-DA32","v":2893.2865819009266},3296.3937409009268,3776.3937409009268,2816.2865819009266,3184.3937409009268,3664.3937409009268,3149.2865819009266,3536.3937409009268,3856.3937409009268,3056.2865819009266,3424.3937409009268,3744.3937409009268,3344.3937409009268,3704.3937409009268,4064.3937409009268,4424.3937409009268,4784.3937409009268,3069.2865819009266,3376.3937409009268,4336.3937409009268,1997.2865819009266,1816.3937409009272,2669.2865819009266,{"$f":"DX24-DX32","v":192.06799999999998},114,155,646.54628890272488,3011.8895009349221,null,{"$f":"ED24-ED32","v":1770.4811712508695},{"$f":"EE24-EE32","v":11445078.316679377},{"$f":"EF24-EF32","v":3054.9464708036521},2862.9464708036521,2918.6485167458732,710.09391674587323,930.53717080365186,1016.5543708036521,1430.093916745873,1347.946160803652,1722.995160803652,2097.9951608036522,2472.9951608036522,2133.1779167458731,2357.692370803652,2477.692370803652,870.09391674587323,1010.5371708036519,1096.5543708036521,1564.7863167458729,2324.822070803652,2096.5662708036521,null,null,null,null,{"$f":"FD24-FD32","v":1428.3483496529873},{"$f":"FE24-FE32","v":25636731.952446401},{"$f":"FF24-FF32","v":1103.7936278431482},1535.0436278431482,3634.3016278431487,4170.0956278431477,8372.663627843147,13209.896981900927,3535.0436278431484,1031.3000000000002,{"$f":"FN24-FN32","v":96.033999999999992},192.06799999999998,-820,114,155,118.86628890272493,653.61295556939172,659.61295556939149,3011.8895009349221,null,{"$f":"FX24-FX32","v":1251.2302058905311},{"$f":"FY24-FY32","v":21973479.260746561},{"$f":"FZ24-FZ32","v":1179.7595968020923},{"$f":"GA24-GA32","v":1376.641298802092},547.89318060000016,-180,114,184,-29.583711097275057,517.45628890272496,995.88950093492224,null,{"$f":"GJ24-GJ32","v":1157.6435705533065},{"$f":"GK24-GK32","v":4298279.5045123855},{"$f":"GL24-GL32","v":1179.7595968020923},2775.4269188020926,2775.4269188020926,1364.1720630020923,1163.6169628020921,1163.6169628020921,1311.2458928020924,411.17496280209213,547.05496280209218,-180,114,184,-29.583711097275057,517.45628890272496,995.88950093492224,null,{"$f":"HB24-HB32","v":1314.6951290144298},{"$f":"HC24-HC32","v":380998.64838838216},null,{"$f":"HE24-HE32","v":589.52147636323139},{"$f":"HF24-HF32","v":1515895.5243204143},null,84981809.429418921]
[null,{"$f":"HNS!C18&\" \"&HNS!D18","v":"110 dřevovýroba"},null,{"$f":"HNS!J18","v":164.65909090909091},null,{"$f":"(((HNS!H18*12)/(FY4))/D30)*60","v":13.675074148044876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FX4*$F$34*($D$34/60)","v":37.528754622191336},{"$f":"SUMPRODUCT(FZ34:GA34,$FZ$4:$GA$4)","v":659061.22429761325},{"$f":"$F$34*($D$34/60)","v":37.528754622191336},{"$f":"$F$34*($D$34/60)","v":37.528754622191336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659061.22429761325]
[null,{"$f":"HNS!C19&\" \"&HNS!D19","v":"120 výroba rámečků"},null,{"$f":"HNS!J19","v":111.91742424242423},null,{"$f":"(((HNS!H19*12)/(I4+AB4+BP4+CZ4+EE4-EH4-EI4-EL4-EQ4-ET4-EW4+FK4))/D35)*60","v":26.430042147908118},null,{"$f":"H4*$F$35*($D$35/60)","v":49.299703996876438},{"$f":"SUMPRODUCT(J35:R35,$J$4:$R$4)","v":55651.970856873981},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,null,null,null,null,null,null,null,null,{"$f":"AA4*$F$35*($D$35/60)","v":49.299703996876438},{"$f":"SUMPRODUCT(AC35:BF35,$AC$4:$BF$4)","v":40301.522023366568},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,null,null,null,null,null,null,null,null,{"$f":"BO4*$F$35*($D$35/60)","v":49.299703996876438},{"$f":"SUMPRODUCT(BQ35:CN35,$BQ$4:$CN$4)","v":349789.78080751782},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,null,null,null,null,null,null,null,null,null,null,{"$f":"CY4*$F$35*($D$35/60)","v":49.299703996876438},{"$f":"SUMPRODUCT(DA35:DW35,$DA$4:$DW$4)","v":37452.985126427026},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,null,null,null,null,null,null,{"$f":"ED4*$F$35*($D$35/60)","v":49.299703996876438},{"$f":"SUMPRODUCT(EF35:EY35,$EF$4:$EY$4)","v":106778.2288868347},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},{"$f":"$F$35*($D$35/60)","v":49.299703996876438},null,null,49.299703996876438,49.299703996876438,null,49.299703996876438,49.299703996876438,49.299703996876438,49.299703996876438,null,49.299703996876438,49.299703996876438,null,49.299703996876438,49.299703996876438,null,49.299703996876438,49.299703996876438,null,null,null,null,{"$f":"FD4*$F$35*($D$35/60)","v":49.299703996876438},{"$f":"SUMPRODUCT(FF35:FM35,$FF$4:$FM$4)","v":949.51229897984024},null,null,null,null,null,{"$f":"$F$35*($D$35/60)","v":49.299703996876438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590923.99999999988]
[null,{"$f":"HNS!C20&\" \"&HNS!D20","v":"230 brusírna"},null,{"$f":"HNS!J20","v":213.40909090909093},null,{"$f":"(((HNS!H20*12)/(I4+AB4+BP4+CZ4+EE4+FE4-FM4))/D36)*60","v":3.1644346315006882},null,{"$f":"H4*$F$36*($D$36/60)","v":11.255318632496767},{"$f":"SUMPRODUCT(J36:R36,$J$4:$R$4)","v":12705.566438293976},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,null,null,null,null,null,null,null,null,{"$f":"AA4*$F$36*($D$36/60)","v":11.255318632496767},{"$f":"SUMPRODUCT(AC36:BF36,$AC$4:$BF$4)","v":9200.9978756934597},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,null,null,null,null,null,null,null,null,{"$f":"BO4*$F$36*($D$36/60)","v":11.255318632496767},{"$f":"SUMPRODUCT(BQ36:CN36,$BQ$4:$CN$4)","v":79858.39910173211},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,null,null,null,null,null,null,null,null,null,null,{"$f":"CY4*$F$36*($D$36/60)","v":11.255318632496767},{"$f":"SUMPRODUCT(DA36:DW36,$DA$4:$DW$4)","v":8550.6655651077926},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,null,null,null,null,null,null,{"$f":"ED4*$F$36*($D$36/60)","v":11.255318632496767},71425.126509961206,{"$f":"$F$36*($D$36/60)","v":11.255318632496767},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,null,null,null,null,{"$f":"FD4*$F$36*($D$36/60)","v":11.255318632496767},{"$f":"SUMPRODUCT(FF36:FM36,$FF$4:$FM$4)","v":193859.24450921148},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},{"$f":"$F$36*($D$36/60)","v":11.255318632496767},11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,11.255318632496767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375600]
[null,{"$f":"HNS!C21&\" \"&HNS!D21","v":"210 kovodílna"},null,{"$f":"HNS!J21","v":312.32318181818181},null,{"$f":"(((HNS!H21*12)/(I4+AB4+BP4+CZ4+EE4+FE4))/D37)*60","v":15.770595187638722},null,{"$f":"H4*$F$37*($D$37/60)","v":82.092041136163857},92669.600636558578,{"$f":"$F$37*($D$37/60)","v":82.092041136163857},{"$f":"$F$37*($D$37/60)","v":82.092041136163857},82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,null,null,null,null,null,null,null,null,{"$f":"AA4*$F$37*($D$37/60)","v":82.092041136163857},67108.60178799124,{"$f":"$F$37*($D$37/60)","v":82.092041136163857},{"$f":"$F$37*($D$37/60)","v":82.092041136163857},82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,null,null,null,null,null,null,null,null,{"$f":"BO4*$F$37*($D$37/60)","v":82.092041136163857},582456.98750807601,{"$f":"$F$37*($D$37/60)","v":82.092041136163857},{"$f":"$F$37*($D$37/60)","v":82.092041136163857},82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,null,null,null,null,null,null,null,null,null,null,{"$f":"CY4*$F$37*($D$37/60)","v":82.092041136163857},62365.323651143684,{"$f":"$F$37*($D$37/60)","v":82.092041136163857},{"$f":"$F$37*($D$37/60)","v":82.092041136163857},82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,null,null,null,null,null,null,{"$f":"ED4*$F$37*($D$37/60)","v":82.092041136163857},520947.8838459822,{"$f":"$F$37*($D$37/60)","v":82.092041136163857},{"$f":"$F$37*($D$37/60)","v":82.092041136163857},82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,null,null,null,null,{"$f":"FD4*$F$37*($D$37/60)","v":82.092041136163857},1422895.6025702483,{"$f":"$F$37*($D$37/60)","v":82.092041136163857},{"$f":"$F$37*($D$37/60)","v":82.092041136163857},82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,82.092041136163857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2748444]
[null,"celkové nepřímé N na provoz",null,null,null,null,null,{"$f":"SUM(H34:H37)","v":142.64706376553707},{"$f":"SUM(I34:I37)","v":161027.13793172652},{"$f":"SUM(J34:J37)","v":142.64706376553707},142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,0,0,0,0,0,0,0,null,{"$f":"SUM(AA34:AA37)","v":142.64706376553707},{"$f":"SUM(AB34:AB37)","v":116611.12168705126},{"$f":"SUM(AC34:AC37)","v":142.64706376553707},142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,142.64706376553707,0,0,0,0,0,0,0,null,{"$f":"SUM(BO34:BO37)","v":142.64706376553707},{"$f":"SUM(BP34:BP37)","v":1012105.167417326},{"$f":"SUM(BQ34:BQ37)","v":142.64706376553707},{"$f":"SUM(BR34:BR37)","v":142.64706376553707},{"$f":"SUM(BS34:BS37)","v":142.64706376553707},{"$f":"SUM(BT34:BT37)","v":142.64706376553707},{"$f":"SUM(BU34:BU37)","v":142.64706376553707},{"$f":"SUM(BV34:BV37)","v":142.64706376553707},{"$f":"SUM(BW34:BW37)","v":142.64706376553707},{"$f":"SUM(BX34:BX37)","v":142.64706376553707},{"$f":"SUM(BY34:BY37)","v":142.64706376553707},{"$f":"SUM(BZ34:BZ37)","v":142.64706376553707},{"$f":"SUM(CA34:CA37)","v":142.64706376553707},{"$f":"SUM(CB34:CB37)","v":142.64706376553707},{"$f":"SUM(CC34:CC37)","v":142.64706376553707},{"$f":"SUM(CD34:CD37)","v":142.64706376553707},{"$f":"SUM(CE34:CE37)","v":142.64706376553707},{"$f":"SUM(CF34:CF37)","v":142.64706376553707},{"$f":"SUM(CG34:CG37)","v":142.64706376553707},{"$f":"SUM(CH34:CH37)","v":142.64706376553707},{"$f":"SUM(CI34:CI37)","v":142.64706376553707},{"$f":"SUM(CJ34:CJ37)","v":142.64706376553707},{"$f":"SUM(CK34:CK37)","v":142.64706376553707},{"$f":"SUM(CL34:CL37)","v":142.64706376553707},{"$f":"SUM(CM34:CM37)","v":142.64706376553707},{"$f":"SUM(CN34:CN37)","v":142.64706376553707},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY34:CY37)","v":142.64706376553707},{"$f":"SUM(CZ34:CZ37)","v":108368.9743426785},{"$f":"SUM(DA34:DA37)","v":142.64706376553707},{"$f":"SUM(DB34:DB37)","v":142.64706376553707},{"$f":"SUM(DC34:DC37)","v":142.64706376553707},{"$f":"SUM(DD34:DD37)","v":142.64706376553707},{"$f":"SUM(DE34:DE37)","v":142.64706376553707},{"$f":"SUM(DF34:DF37)","v":142.64706376553707},{"$f":"SUM(DG34:DG37)","v":142.64706376553707},{"$f":"SUM(DH34:DH37)","v":142.64706376553707},{"$f":"SUM(DI34:DI37)","v":142.64706376553707},{"$f":"SUM(DJ34:DJ37)","v":142.64706376553707},{"$f":"SUM(DK34:DK37)","v":142.64706376553707},{"$f":"SUM(DL34:DL37)","v":142.64706376553707},{"$f":"SUM(DM34:DM37)","v":142.64706376553707},{"$f":"SUM(DN34:DN37)","v":142.64706376553707},{"$f":"SUM(DO34:DO37)","v":142.64706376553707},{"$f":"SUM(DP34:DP37)","v":142.64706376553707},{"$f":"SUM(DQ34:DQ37)","v":142.64706376553707},{"$f":"SUM(DR34:DR37)","v":142.64706376553707},{"$f":"SUM(DS34:DS37)","v":142.64706376553707},{"$f":"SUM(DT34:DT37)","v":142.64706376553707},{"$f":"SUM(DU34:DU37)","v":142.64706376553707},{"$f":"SUM(DV34:DV37)","v":142.64706376553707},{"$f":"SUM(DW34:DW37)","v":142.64706376553707},{"$f":"SUM(DX34:DX37)","v":0},{"$f":"SUM(DY34:DY37)","v":0},{"$f":"SUM(DZ34:DZ37)","v":0},{"$f":"SUM(EA34:EA37)","v":0},{"$f":"SUM(EB34:EB37)","v":0},null,{"$f":"SUM(ED34:ED37)","v":142.64706376553707},{"$f":"SUM(EE34:EE37)","v":699151.23924277816},{"$f":"SUM(EF34:EF37)","v":142.64706376553707},{"$f":"SUM(EG34:EG37)","v":142.64706376553707},{"$f":"SUM(EH34:EH37)","v":93.347359768660624},{"$f":"SUM(EI34:EI37)","v":93.347359768660624},{"$f":"SUM(EJ34:EJ37)","v":142.64706376553707},{"$f":"SUM(EK34:EK37)","v":142.64706376553707},{"$f":"SUM(EL34:EL37)","v":93.347359768660624},{"$f":"SUM(EM34:EM37)","v":142.64706376553707},{"$f":"SUM(EN34:EN37)","v":142.64706376553707},{"$f":"SUM(EO34:EO37)","v":142.64706376553707},{"$f":"SUM(EP34:EP37)","v":142.64706376553707},{"$f":"SUM(EQ34:EQ37)","v":93.347359768660624},{"$f":"SUM(ER34:ER37)","v":142.64706376553707},{"$f":"SUM(ES34:ES37)","v":142.64706376553707},{"$f":"SUM(ET34:ET37)","v":93.347359768660624},{"$f":"SUM(EU34:EU37)","v":142.64706376553707},{"$f":"SUM(EV34:EV37)","v":142.64706376553707},{"$f":"SUM(EW34:EW37)","v":93.347359768660624},{"$f":"SUM(EX34:EX37)","v":142.64706376553707},{"$f":"SUM(EY34:EY37)","v":142.64706376553707},null,null,null,null,{"$f":"SUM(FD34:FD37)","v":142.64706376553707},{"$f":"SUM(FE34:FE37)","v":1617704.3593784396},{"$f":"SUM(FF34:FF37)","v":93.347359768660624},{"$f":"SUM(FG34:FG37)","v":93.347359768660624},{"$f":"SUM(FH34:FH37)","v":93.347359768660624},{"$f":"SUM(FI34:FI37)","v":93.347359768660624},{"$f":"SUM(FJ34:FJ37)","v":93.347359768660624},{"$f":"SUM(FK34:FK37)","v":142.64706376553707},{"$f":"SUM(FL34:FL37)","v":93.347359768660624},{"$f":"SUM(FM34:FM37)","v":82.092041136163857},{"$f":"SUM(FN34:FN37)","v":0},{"$f":"SUM(FO34:FO37)","v":0},{"$f":"SUM(FP34:FP37)","v":0},{"$f":"SUM(FQ34:FQ37)","v":0},{"$f":"SUM(FR34:FR37)","v":0},{"$f":"SUM(FS34:FS37)","v":0},{"$f":"SUM(FT34:FT37)","v":0},{"$f":"SUM(FU34:FU37)","v":0},{"$f":"SUM(FV34:FV37)","v":0},null,{"$f":"SUM(FX34:FX37)","v":37.528754622191336},{"$f":"SUM(FY34:FY37)","v":659061.22429761325},{"$f":"SUM(FZ34:FZ37)","v":37.528754622191336},{"$f":"SUM(GA34:GA37)","v":37.528754622191336},{"$f":"SUM(GB34:GB37)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(GJ34:GJ37)","v":0},{"$f":"SUM(GK34:GK37)","v":0},{"$f":"SUM(GL34:GL37)","v":0},{"$f":"SUM(GM34:GM37)","v":0},{"$f":"SUM(GN34:GN37)","v":0},{"$f":"SUM(GO34:GO37)","v":0},{"$f":"SUM(GP34:GP37)","v":0},{"$f":"SUM(GQ34:GQ37)","v":0},{"$f":"SUM(GR34:GR37)","v":0},{"$f":"SUM(GS34:GS37)","v":0},{"$f":"SUM(GT34:GT37)","v":0},{"$f":"SUM(GU34:GU37)","v":0},{"$f":"SUM(GV34:GV37)","v":0},{"$f":"SUM(GW34:GW37)","v":0},{"$f":"SUM(GX34:GX37)","v":0},{"$f":"SUM(GY34:GY37)","v":0},{"$f":"SUM(GZ34:GZ37)","v":0},null,{"$f":"SUM(HB34:HB37)","v":0},{"$f":"SUM(HC34:HC37)","v":0},null,{"$f":"SUM(HE34:HE37)","v":0},{"$f":"SUM(HF34:HF37)","v":0},null,4374029.2242976129]
[null,"PÚ3",null,null,null,null,null,{"$f":"H33-H38","v":2572.1878140707508},{"$f":"I33-I38","v":2903614.2139137671},{"$f":"J33-J38","v":2091.0530381353901},2915.38143813539,2360.6562381353897,2360.6562381353897,2226.8745181353902,2405.78615013539,2626.4116621353901,2835.1331941353901,2872.6509661353898,96.033999999999992,192.06799999999998,114,155,-31.533711097274988,398.46628890272501,2592.1995009349221,null,{"$f":"AA33-AA38","v":2114.9023166950165},{"$f":"AB33-AB38","v":1728890.3458518423},{"$f":"AC33-AC38","v":1701.3833181353898},2255.57631813539,2759.57631813539,1381.3833181353898,2759.57631813539,1730.72111813539,2388.83551813539,2847.57631813539,3031.57631813539,2116.83551813539,2021.3833181353898,2258.9244181353902,2770.72111813539,1781.3833181353898,2450.9244181353902,2002.72111813539,2117.8887181353903,2770.9244181353902,2978.9244181353902,1749.8887181353903,2021.3833181353898,2644.83551813539,2770.72111813539,1781.3833181353898,2836.83551813539,2002.72111813539,2370.9244181353902,2802.72111813539,3479.57631813539,2002.9244181353902,96.033999999999992,192.06799999999998,-820,114,155,97.922822236058266,545.25615556939169,null,{"$f":"BO33-BO38","v":1802.8988501607987},{"$f":"BP33-BP38","v":11262855.375982895},{"$f":"BQ33-BQ38","v":955.58231813539032},{"$f":"BR33-BR38","v":1232.04931813539},{"$f":"BS33-BS38","v":1481.2621181353902},{"$f":"BT33-BT38","v":1383.76131813539},{"$f":"BU33-BU38","v":1560.1021181353899},{"$f":"BV33-BV38","v":1398.76131813539},{"$f":"BW33-BW38","v":1492.84431813539},{"$f":"BX33-BX38","v":1331.5035181353901},{"$f":"BY33-BY38","v":1935.9093181353896},{"$f":"BZ33-BZ38","v":2191.9093181353896},{"$f":"CA33-CA38","v":2380.7493181353898},{"$f":"CB33-CB38","v":2156.7595681353901},{"$f":"CC33-CC38","v":1961.37531813539},{"$f":"CD33-CD38","v":2146.1745181353899},{"$f":"CE33-CE38","v":1945.3975181353903},{"$f":"CF33-CF38","v":2264.3362681353901},{"$f":"CG33-CG38","v":2189.8175181353899},{"$f":"CH33-CH38","v":2247.84251813539},{"$f":"CI33-CI38","v":2141.3975181353903},{"$f":"CJ33-CJ38","v":2205.9547681353902},{"$f":"CK33-CK38","v":2048.9775181353903},{"$f":"CL33-CL38","v":1383.5845181353902},{"$f":"CM33-CM38","v":1107.5575181353902},{"$f":"CN33-CN38","v":1218.6907181353899},null,null,null,null,null,null,null,null,null,null,{"$f":"CY33-CY38","v":3208.9955050653007},{"$f":"CZ33-CZ38","v":2437873.8851981098},{"$f":"DA33-DA38","v":2750.6395181353896},{"$f":"DB33-DB38","v":3153.7466771353897},{"$f":"DC33-DC38","v":3633.7466771353897},{"$f":"DD33-DD38","v":2673.6395181353896},{"$f":"DE33-DE38","v":3041.7466771353897},{"$f":"DF33-DF38","v":3521.7466771353897},{"$f":"DG33-DG38","v":3006.6395181353896},{"$f":"DH33-DH38","v":3393.7466771353897},{"$f":"DI33-DI38","v":3713.7466771353897},{"$f":"DJ33-DJ38","v":2913.6395181353896},{"$f":"DK33-DK38","v":3281.7466771353897},{"$f":"DL33-DL38","v":3601.7466771353897},{"$f":"DM33-DM38","v":3201.7466771353897},{"$f":"DN33-DN38","v":3561.7466771353897},{"$f":"DO33-DO38","v":3921.7466771353897},{"$f":"DP33-DP38","v":4281.7466771353893},{"$f":"DQ33-DQ38","v":4641.7466771353893},{"$f":"DR33-DR38","v":2926.6395181353896},{"$f":"DS33-DS38","v":3233.7466771353897},{"$f":"DT33-DT38","v":4193.7466771353893},{"$f":"DU33-DU38","v":1854.6395181353896},{"$f":"DV33-DV38","v":1673.7466771353902},{"$f":"DW33-DW38","v":2526.6395181353896},{"$f":"DX33-DX38","v":192.06799999999998},{"$f":"DY33-DY38","v":114},{"$f":"DZ33-DZ38","v":155},{"$f":"EA33-EA38","v":646.54628890272488},{"$f":"EB33-EB38","v":3011.8895009349221},null,{"$f":"ED33-ED38","v":1627.8341074853324},{"$f":"EE33-EE38","v":10745927.0774366},{"$f":"EF33-EF38","v":2912.2994070381151},{"$f":"EG33-EG38","v":2720.2994070381151},{"$f":"EH33-EH38","v":2825.3011569772125},{"$f":"EI33-EI38","v":616.74655697721255},{"$f":"EJ33-EJ38","v":787.89010703811482},{"$f":"EK33-EK38","v":873.90730703811505},{"$f":"EL33-EL38","v":1336.7465569772123},{"$f":"EM33-EM38","v":1205.299097038115},{"$f":"EN33-EN38","v":1580.3480970381149},{"$f":"EO33-EO38","v":1955.3480970381152},{"$f":"EP33-EP38","v":2330.3480970381152},{"$f":"EQ33-EQ38","v":2039.8305569772124},{"$f":"ER33-ER38","v":2215.045307038115},{"$f":"ES33-ES38","v":2335.045307038115},{"$f":"ET33-ET38","v":776.74655697721255},{"$f":"EU33-EU38","v":867.89010703811482},{"$f":"EV33-EV38","v":953.90730703811505},{"$f":"EW33-EW38","v":1471.4389569772122},{"$f":"EX33-EX38","v":2182.1750070381149},{"$f":"EY33-EY38","v":1953.919207038115},null,null,null,null,{"$f":"FD33-FD38","v":1285.7012858874502},{"$f":"FE33-FE38","v":24019027.593067963},{"$f":"FF33-FF38","v":1010.4462680744875},{"$f":"FG33-FG38","v":1441.6962680744875},{"$f":"FH33-FH38","v":3540.954268074488},{"$f":"FI33-FI38","v":4076.748268074487},{"$f":"FJ33-FJ38","v":8279.3162680744863},{"$f":"FK33-FK38","v":13067.249918135391},{"$f":"FL33-FL38","v":3441.6962680744878},{"$f":"FM33-FM38","v":949.20795886383632},{"$f":"FN33-FN38","v":96.033999999999992},{"$f":"FO33-FO38","v":192.06799999999998},{"$f":"FP33-FP38","v":-820},{"$f":"FQ33-FQ38","v":114},{"$f":"FR33-FR38","v":155},{"$f":"FS33-FS38","v":118.86628890272493},{"$f":"FT33-FT38","v":653.61295556939172},{"$f":"FU33-FU38","v":659.61295556939149},{"$f":"FV33-FV38","v":3011.8895009349221},null,{"$f":"FX33-FX38","v":1213.7014512683397},{"$f":"FY33-FY38","v":21314418.036448948},{"$f":"FZ33-FZ38","v":1142.2308421799009},{"$f":"GA33-GA38","v":1339.1125441799006},{"$f":"GB33-GB38","v":547.89318060000016},-180,114,184,-29.583711097275057,517.45628890272496,995.88950093492224,null,{"$f":"GJ33-GJ38","v":1157.6435705533065},{"$f":"GK33-GK38","v":4298279.5045123855},{"$f":"GL33-GL38","v":1179.7595968020923},{"$f":"GM33-GM38","v":2775.4269188020926},{"$f":"GN33-GN38","v":2775.4269188020926},{"$f":"GO33-GO38","v":1364.1720630020923},{"$f":"GP33-GP38","v":1163.6169628020921},{"$f":"GQ33-GQ38","v":1163.6169628020921},{"$f":"GR33-GR38","v":1311.2458928020924},{"$f":"GS33-GS38","v":411.17496280209213},{"$f":"GT33-GT38","v":547.05496280209218},{"$f":"GU33-GU38","v":-180},{"$f":"GV33-GV38","v":114},{"$f":"GW33-GW38","v":184},{"$f":"GX33-GX38","v":-29.583711097275057},{"$f":"GY33-GY38","v":517.45628890272496},{"$f":"GZ33-GZ38","v":995.88950093492224},null,{"$f":"HB33-HB38","v":1314.6951290144298},{"$f":"HC33-HC38","v":380998.64838838216},null,{"$f":"HE33-HE38","v":589.52147636323139},{"$f":"HF33-HF38","v":1515895.5243204143},null,80607780.205121309]
[null,{"$f":"HNS!C14&\" \"&HNS!D14","v":"313 expedice"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H14*12","v":222360}]
[null,{"$f":"HNS!C15&\" \"&HNS!D15","v":"310 sklad dveří + sklad zárubní"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H15*12","v":1468800}]
[null,{"$f":"HNS!C16&\" \"&HNS!D16","v":"150 rozvozový řidiči"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H16*12","v":2908043}]
[null,{"$f":"HNS!C17&\" \"&HNS!D17","v":"ext. montážníci"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H17*12","v":7244196}]
[null,"celkové N na logistiku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HH40:HH43)","v":11843399}]
[null,"PÚ4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HH39-HH44","v":68764381.205121309}]
[null,{"$f":"HNS!C3&\" \"&HNS!D3","v":"11x maloobchodní pobočky"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H3*12","v":15226466}]
[null,{"$f":"HNS!C4&\" \"&HNS!D4","v":"319 velkoobchod"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H4*12","v":889440}]
[null,{"$f":"HNS!C5&\" \"&HNS!D5","v":"ext. zaměřovací technik"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H5*12","v":1399500}]
[null,{"$f":"HNS!C6&\" \"&HNS!D6","v":"301 technik zadávacího centra výroby"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H6*12","v":1811808}]
[null,"celkové N na obchodní činnosti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HH46:HH49)","v":19327214}]
[null,"PÚ5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HH45-HH50","v":49437167.205121309}]
[null,"Interní reklamace",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(HH23+HH32+HH38)*0.005","v":465215.09641532699}]
[null,"Externí reklamace",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(HH23+HH32+HH38)*0.015","v":1395645.2892459808}]
[null,"celkové N na reklamace",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HH52:HH53)","v":1860860.3856613077}]
[null,"PÚ6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HH51-HH54","v":47576306.819460005}]
[null,{"$f":"HNS!C22&\" \"&HNS!D22&\" + \"&HNS!D23","v":"200 IT oddělení + výzkum a vývoj"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H22*12","v":1673246}]
[null,{"$f":"HNS!C24&\" \"&HNS!D24&\" + \"&HNS!D25&\" + \"&HNS!D26&\" + \"&HNS!D27&\" + \"&HNS!D28","v":"300 uklízečka + marketing  + účetní oddělení + obchodní ředitel + asistentka OŘ"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H24*12","v":8740463}]
[null,{"$f":"HNS!C29&\" \"&HNS!D29","v":"301 reklamační oddělení"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H29*12","v":1207872}]
[null,{"$f":"HNS!C30&\" \"&HNS!D30","v":"11 vedení výroby dveří"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H30*12","v":2842503}]
[null,{"$f":"HNS!C31&\" \"&HNS!D31","v":"13 vedení výroby zárubní"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H31*12","v":1220473},null,null,null,null,null,";"]
[null,{"$f":"HNS!C32&\" \"&HNS!D32&\" + \"&HNS!D33&\" + \"&HNS!D34&\" + \"&HNS!D35&\" + \"&HNS!D36","v":"9 ekonomické oddělení + technické kreslení + vedoucí výroby + právní oddělení + vedení společnosti"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HNS!H32*12","v":11674147}]
[null,"ostatní N (nepřiřaditelné)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HH56:HH61)","v":27358704}]
[null,"Přidaná hodnota [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HH55-HH62","v":20217602.819460005},null,{"$f":"HH63/HH5","v":9.3141421192640753E-2}]

{"sheet":"dveře  podrobně","index":14,"n_rows":1376,"n_cols":7,"rows_kept":1376,"cut":false,"hidden":true,"merged":[]}
["Rok","Řada","Model","Protip","Konstrukce","Vyrob","% z celku"]
[2012,"ALEX III","GZ3","N"," -standardní konstrukce",40,0.10499]
[2012,"ALEX III","PK","N"," -standardní konstrukce",8,2.1000000000000001E-2]
[2012,"ALEX IV","GZ4","N"," -standardní konstrukce",257,0.67454000000000003]
[2012,"ALEX IV","PK","N"," -standardní konstrukce",42,0.11024]
[2012,"BETTY","A","N"," -standardní konstrukce",3,7.8700000000000003E-3]
[2012,"BETTY","AGZ","N"," -standardní konstrukce",5,1.312E-2]
[2012,"BETTY","AK","N"," -standardní konstrukce",21,5.5120000000000002E-2]
[2012,"BETTY","AN","N"," -standardní konstrukce",19,4.9869999999999998E-2]
[2012,"BETTY","B","N"," -standardní konstrukce",15,3.9370000000000002E-2]
[2012,"BETTY","BK","N"," -standardní konstrukce",48,0.12598000000000001]
[2012,"BETTY","BN","N"," -standardní konstrukce",48,0.12598000000000001]
[2012,"BETTY","D","N"," -standardní konstrukce",56,0.14698]
[2012,"BETTY","E","N"," -standardní konstrukce",229,0.60104999999999997]
[2012,"BETTY","IK","N"," -standardní konstrukce",3,7.8700000000000003E-3]
[2012,"BETTY","IN","N"," -standardní konstrukce",4,1.0500000000000001E-2]
[2012,"BETTY","L","N"," -standardní konstrukce",14,3.6749999999999998E-2]
[2012,"BETTY","P2K","N"," -standardní konstrukce",148,0.38845000000000002]
[2012,"BETTY","P2N","A","PYROBOARD s grenamatem",20,5.2490000000000002E-2]
[2012,"BETTY","P2N","N"," -standardní konstrukce",197,0.51705999999999996]
[2012,"FANTASY",null,"A","PYROBOARD s grenamatem",30,7.8740000000000004E-2]
[2012,"FANTASY",null,"N"," -standardní konstrukce",873,2.2913399999999999]
[2012,"FANTASY","AZ","N"," -standardní konstrukce",45,0.11811000000000001]
[2012,"FANTASY","AZGN","N"," -standardní konstrukce",1,2.6199999999999999E-3]
[2012,"FANTASY","DK","N"," -standardní konstrukce",9,2.3619999999999999E-2]
[2012,"FANTASY","DZ","N"," -standardní konstrukce",2722,7.1443599999999998]
[2012,"FANTASY","EZ","N"," -standardní konstrukce",2,5.2500000000000003E-3]
[2012,"FANTASY","FZ","N"," -standardní konstrukce",15,3.9370000000000002E-2]
[2012,"FANTASY","GK","N"," -standardní konstrukce",8,2.1000000000000001E-2]
[2012,"FANTASY","GN","N"," -standardní konstrukce",3,7.8700000000000003E-3]
[2012,"FANTASY","GZ","N"," -standardní konstrukce",137,0.35958000000000001]
[2012,"FANTASY","GZGK","N"," -standardní konstrukce",1,2.6199999999999999E-3]
[2012,"FANTASY","IZ","N"," -standardní konstrukce",1,2.6199999999999999E-3]
[2012,"FANTASY","S","N"," -standardní konstrukce",9,2.3619999999999999E-2]
[2012,"FENIX I","PK","N"," -standardní konstrukce",109,0.28609000000000001]
[2012,"FENIX I","SZ","A","PYROPANE (1/3) (2/3)",2,5.2500000000000003E-3]
[2012,"FENIX I","SZ","N"," -standardní konstrukce",1560,4.0944900000000004]
[2012,"FENIX II","EK","N"," -standardní konstrukce",13,3.4119999999999998E-2]
[2012,"FENIX II","EZ","A","PYROPANE (1/3) (2/3)",5,1.312E-2]
[2012,"FENIX II","EZ","N"," -standardní konstrukce",190,0.49869000000000002]
[2012,"FENIX II","PK","N"," -standardní konstrukce",14,3.6749999999999998E-2]
[2012,"HIT  I (UKONČENO)","P2K","N"," -standardní konstrukce",135,0.35432999999999998]
[2012,"HIT  I (UKONČENO)","RK","N"," -standardní konstrukce",221,0.58004999999999995]
[2012,"HIT  I (UKONČENO)","SZ","N"," -standardní konstrukce",106,0.27822000000000002]
[2012,"HIT  II (UKONČENO)","MK","N"," -standardní konstrukce",8,2.1000000000000001E-2]
[2012,"HIT  II (UKONČENO)","P2K","N"," -standardní konstrukce",24,6.2990000000000004E-2]
[2012,"HIT  II (UKONČENO)","PZ","N"," -standardní konstrukce",12,3.15E-2]
[2012,"HORIZONT","GZ2","N"," -standardní konstrukce",2,5.2500000000000003E-3]
[2012,"HORIZONT","GZ3","N"," -standardní konstrukce",5,1.312E-2]
[2012,"HORIZONT","GZ4","N"," -standardní konstrukce",2,5.2500000000000003E-3]
[2012,"HORIZONT","GZ6","A","PYROPANE (1/3) (2/3)",28,7.349E-2]
[2012,"HORIZONT","GZ6","N"," -standardní konstrukce",35,9.1859999999999997E-2]
[2012,"HORIZONT","PK","N"," -standardní konstrukce",2,5.2500000000000003E-3]
[2012,"JERRY","SZ","N"," -standardní konstrukce",58,0.15223]
[2012,"JERRY II","CZ","N"," -standardní konstrukce",5,1.312E-2]
[2012,"KLASIK","BZ","N"," -standardní konstrukce",1682,4.4146999999999998]
[2012,"KLASIK","EZ","N"," -standardní konstrukce",109,0.28609000000000001]
[2012,"KLASIK","P","N"," -standardní konstrukce",3116,8.1784800000000004]
[2012,"KLERMONT","BZ","N"," -standardní konstrukce",219,0.57479999999999998]
[2012,"KLERMONT","EZ","N"," -standardní konstrukce",72,0.18898000000000001]
[2012,"KLERMONT","P","N"," -standardní konstrukce",803,2.1076100000000002]
[2012,"MADA M","MWZ","N"," -standardní konstrukce",15,3.9370000000000002E-2]
[2012,"MADA M","MZZ","N"," -standardní konstrukce",42,0.11024]
[2012,"MAXIM","PK","N"," -standardní konstrukce",117,0.30708999999999997]
[2012,"MAXIM","QZ","A","PYROPANE (1/3) (2/3)",3,7.8700000000000003E-3]
[2012,"MAXIM","QZ","N"," -standardní konstrukce",466,1.2231000000000001]
[2012,"MAXIM","RZ","N"," -standardní konstrukce",479,1.25722]
[2012,"NEXIS","GZ1","N"," -standardní konstrukce",9,2.3619999999999999E-2]
[2012,"NEXIS","GZ2","N"," -standardní konstrukce",17,4.462E-2]
[2012,"NEXIS","GZ3","N"," -standardní konstrukce",53,0.13911000000000001]
[2012,"NEXIS","GZ4","N"," -standardní konstrukce",6,1.575E-2]
[2012,"NEXIS","GZ5","N"," -standardní konstrukce",247,0.64829000000000003]
[2012,"NEXIS","PK","A","PYROBOARD s grenamatem",2,5.2500000000000003E-3]
[2012,"NEXIS","PK","N"," -standardní konstrukce",87,0.22835]
[2012,"PEGGY","AK","N"," -standardní konstrukce",5,1.312E-2]
[2012,"PEGGY","AN","N"," -standardní konstrukce",14,3.6749999999999998E-2]
[2012,"PEGGY","BK","N"," -standardní konstrukce",72,0.18898000000000001]
[2012,"PEGGY","BN","N"," -standardní konstrukce",60,0.15748000000000001]
[2012,"PEGGY","D","N"," -standardní konstrukce",9,2.3619999999999999E-2]
[2012,"PEGGY","E","N"," -standardní konstrukce",53,0.13911000000000001]
[2012,"PEGGY","IK","N"," -standardní konstrukce",1,2.6199999999999999E-3]
[2012,"PEGGY","IN","N"," -standardní konstrukce",7,1.8370000000000001E-2]
[2012,"PEGGY","L","N"," -standardní konstrukce",3,7.8700000000000003E-3]
[2012,"PEGGY","P2K","N"," -standardní konstrukce",79,0.20735000000000001]
[2012,"PEGGY","P2N","A","PYROBOARD s grenamatem",3,7.8700000000000003E-3]
[2012,"PEGGY","P2N","N"," -standardní konstrukce",53,0.13911000000000001]
[2012,"PRIMUM","AZ","A","PYROPANE (1/3) (2/3)",25,6.5619999999999998E-2]
[2012,"PRIMUM","AZ","N"," -standardní konstrukce",1086,2.85039]
[2012,"PRIMUM","DZ","A","PYROGLASS (3/3)",12,3.15E-2]
[2012,"PRIMUM","DZ","N"," -standardní konstrukce",1062,2.7873999999999999]
[2012,"PRIMUM","GZ","N"," -standardní konstrukce",66,0.17323]
[2012,"PRIMUM","P","A","PYROBOARD s grenamatem",3687,9.6771700000000003]
[2012,"PRIMUM","P","N"," -standardní konstrukce",13057,34.270339999999997]
[2012,"QUARTEX","GZ1","N"," -standardní konstrukce",53,0.13911000000000001]
[2012,"QUARTEX","GZ2","N"," -standardní konstrukce",54,0.14172999999999999]
[2012,"QUARTEX","GZ3","N"," -standardní konstrukce",115,0.30184]
[2012,"QUARTEX","GZ4","N"," -standardní konstrukce",799,2.0971099999999998]
[2012,"QUARTEX","PK","N"," -standardní konstrukce",207,0.54330999999999996]
[2012,"RUBIKA","GZ2","N"," -standardní konstrukce",46,0.12073]
[2012,"RUBIKA","GZ3","N"," -standardní konstrukce",54,0.14172999999999999]
[2012,"RUBIKA","GZ4","N"," -standardní konstrukce",42,0.11024]
[2012,"RUBIKA","GZ6","N"," -standardní konstrukce",367,0.96325000000000005]
[2012,"RUBIKA","PK","N"," -standardní konstrukce",68,0.17848]
[2012,"TRIUMF I","T1","N","konstr.TRIUMF I",809,2.1233599999999999]
[2012,"TRIUMF II","T2","N"," -standardní konstrukce",268,0.70340999999999998]
[2012,"TRIX","GZ1","N"," -standardní konstrukce",32,8.3989999999999995E-2]
[2012,"TRIX","GZ2","N"," -standardní konstrukce",68,0.17848]
[2012,"TRIX","GZ3","A","PYROPANE (1/3) (2/3)",2,5.2500000000000003E-3]
[2012,"TRIX","GZ3","N"," -standardní konstrukce",109,0.28609000000000001]
[2012,"TRIX","PK","N"," -standardní konstrukce",90,0.23622000000000001]
[2012,"WENDY","AK","N"," -standardní konstrukce",23,6.037E-2]
[2012,"WENDY","AN","N"," -standardní konstrukce",36,9.4490000000000005E-2]
[2012,"WENDY","BK","N"," -standardní konstrukce",54,0.14172999999999999]
[2012,"WENDY","BN","N"," -standardní konstrukce",70,0.18373]
[2012,"WENDY","D","N"," -standardní konstrukce",16,4.199E-2]
[2012,"WENDY","E","N"," -standardní konstrukce",68,0.17848]
[2012,"WENDY","L","N"," -standardní konstrukce",7,1.8370000000000001E-2]
[2012,"WENDY","P2K","N"," -standardní konstrukce",101,0.26508999999999999]
[2012,"WENDY","P2N","A","PYROBOARD s grenamatem",2,5.2500000000000003E-3]
[2012,"WENDY","P2N","N"," -standardní konstrukce",127,0.33333000000000002]
[2013,"ALEX III","GZ1","N"," -standardní konstrukce",5,1.634E-2]
[2013,"ALEX III","GZ1","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"ALEX III","GZ3","A","PYROPANE (1/3) (2/3)",1,3.2699999999999999E-3]
[2013,"ALEX III","GZ3","N"," -standardní konstrukce",18,5.8819999999999997E-2]
[2013,"ALEX III","GZ3","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"ALEX III","PK","N"," -standardní konstrukce",7,2.2880000000000001E-2]
[2013,"ALEX IV","GN4","N"," -standardní konstrukce",1,3.2699999999999999E-3]
[2013,"ALEX IV","GZ1","N"," -standardní konstrukce",4,1.307E-2]
[2013,"ALEX IV","GZ2","N"," -standardní konstrukce",8,2.614E-2]
[2013,"ALEX IV","GZ4","N"," -standardní konstrukce",218,0.71242000000000005]
[2013,"ALEX IV","GZ4","N","s děrovanou DTD",7,2.2880000000000001E-2]
[2013,"ALEX IV","GZ4","N","s plnou DTD",1,3.2699999999999999E-3]
[2013,"ALEX IV","PK","N"," -standardní konstrukce",25,8.1699999999999995E-2]
[2013,"ALUMI HORIZON L","FDZ","N","s děrovanou DTD",19,6.2089999999999999E-2]
[2013,"ALUMI HORIZON L","MDZ","N","s děrovanou DTD",11,3.5950000000000003E-2]
[2013,"ALUMI HORIZON L","P","A","PYROBOARD s grenamatem",2,6.5399999999999998E-3]
[2013,"ALUMI HORIZON L","P","A","PYROSAFE B2",1,3.2699999999999999E-3]
[2013,"ALUMI HORIZON L","P","N","s děrovanou DTD",74,0.24182999999999999]
[2013,"ALUMI HORIZON L","P","N","s plnou DTD",4,1.307E-2]
[2013,"ALUMI HORIZON S","FDZ","N","s děrovanou DTD",8,2.614E-2]
[2013,"ALUMI HORIZON S","GZ1","N","s děrovanou DTD",5,1.634E-2]
[2013,"ALUMI HORIZON S","GZ2","N","s děrovanou DTD",7,2.2880000000000001E-2]
[2013,"ALUMI HORIZON S","GZ3","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"ALUMI HORIZON S","GZ4","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"ALUMI HORIZON S","GZ5","N","s děrovanou DTD",10,3.2680000000000001E-2]
[2013,"ALUMI HORIZON S","MDZ","N","s děrovanou DTD",24,7.843E-2]
[2013,"ALUMI HORIZON S","P","N","s děrovanou DTD",46,0.15032999999999999]
[2013,"ALUMI HORIZON S","P","N","s plnou DTD",3,9.7999999999999997E-3]
[2013,"ALUMI RUBY","GZ2","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"ALUMI RUBY","GZ4","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"ALUMI VERTIK L","FDZ","N","s děrovanou DTD",29,9.4769999999999993E-2]
[2013,"ALUMI VERTIK L","MDZ","N","s děrovanou DTD",31,0.10131]
[2013,"ALUMI VERTIK L","P","A","PYROBOARD s grenamatem",2,6.5399999999999998E-3]
[2013,"ALUMI VERTIK L","P","N","s děrovanou DTD",93,0.30392000000000002]
[2013,"ALUMI VERTIK L","P","N","s plnou DTD",7,2.2880000000000001E-2]
[2013,"ALUMI VERTIK S","FDZ","N","s děrovanou DTD",10,3.2680000000000001E-2]
[2013,"ALUMI VERTIK S","MDZ","N","s děrovanou DTD",35,0.11438]
[2013,"ALUMI VERTIK S","P","A","PYROSAFE B2",1,3.2699999999999999E-3]
[2013,"ALUMI VERTIK S","P","N","s děrovanou DTD",30,9.8040000000000002E-2]
[2013,"ARKTIK HORIZON (DOPRODEJ)","P","N"," -standardní konstrukce",1,3.2699999999999999E-3]
[2013,"ARTEMIS","AZ","N"," -standardní konstrukce",1,3.2699999999999999E-3]
[2013,"ARTEMIS","DZ","N"," -standardní konstrukce",16,5.2290000000000003E-2]
[2013,"ARTEMIS","DZ","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"ARTEMIS","FZ","N"," -standardní konstrukce",41,0.13399]
[2013,"ARTEMIS","FZ","N","s děrovanou DTD",16,5.2290000000000003E-2]
[2013,"ARTEMIS","MZ","N"," -standardní konstrukce",29,9.4769999999999993E-2]
[2013,"ARTEMIS","MZ","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"ARTEMIS","P","A","PYROBOARD s grenamatem",5,1.634E-2]
[2013,"ARTEMIS","P","N"," -standardní konstrukce",175,0.57189999999999996]
[2013,"ARTEMIS","P","N","s děrovanou DTD",23,7.5160000000000005E-2]
[2013,"BETTY","A","N"," -standardní konstrukce",13,4.2479999999999997E-2]
[2013,"BETTY","AGZ","N"," -standardní konstrukce",2,6.5399999999999998E-3]
[2013,"BETTY","AK","N"," -standardní konstrukce",15,4.9020000000000001E-2]
[2013,"BETTY","AN","N"," -standardní konstrukce",6,1.9609999999999999E-2]
[2013,"BETTY","B","N"," -standardní konstrukce",4,1.307E-2]
[2013,"BETTY","BK","N"," -standardní konstrukce",34,0.11111]
[2013,"BETTY","BK","N","s plnou DTD",1,3.2699999999999999E-3]
[2013,"BETTY","BN","N"," -standardní konstrukce",35,0.11438]
[2013,"BETTY","BN","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"BETTY","BZ","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"BETTY","D","N"," -standardní konstrukce",39,0.12745000000000001]
[2013,"BETTY","D","N","s děrovanou DTD",6,1.9609999999999999E-2]
[2013,"BETTY","D","N","s plnou DTD",1,3.2699999999999999E-3]
[2013,"BETTY","E","N"," -standardní konstrukce",170,0.55556000000000005]
[2013,"BETTY","E","N","s děrovanou DTD",8,2.614E-2]
[2013,"BETTY","P1K","N"," -standardní konstrukce",26,8.4970000000000004E-2]
[2013,"BETTY","P1K","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"BETTY","P1N","A","PYROBOARD s grenamatem",4,1.307E-2]
[2013,"BETTY","P1N","N"," -standardní konstrukce",30,9.8040000000000002E-2]
[2013,"BETTY","P1N","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"BETTY","P2K","N"," -standardní konstrukce",83,0.27123999999999998]
[2013,"BETTY","P2N","A","PYROBOARD s grenamatem",2,6.5399999999999998E-3]
[2013,"BETTY","P2N","A","PYROSAFE B2",1,3.2699999999999999E-3]
[2013,"BETTY","P2N","N"," -standardní konstrukce",70,0.22875999999999999]
[2013,"BETTY","P2N","N","s děrovanou DTD",9,2.9409999999999999E-2]
[2013,"CELOSKLO",1,"N","celoskleněné",46,0.15032999999999999]
[2013,"ELISA","P","N"," -standardní konstrukce",2,6.5399999999999998E-3]
[2013,"FANTASY",null,"A","PYROBOARD s grenamatem",2,6.5399999999999998E-3]
[2013,"FANTASY",null,"N"," -standardní konstrukce",346,1.1307199999999999]
[2013,"FANTASY","AZ","N"," -standardní konstrukce",16,5.2290000000000003E-2]
[2013,"FANTASY","AZGK","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"FANTASY","DZ","N"," -standardní konstrukce",470,1.5359499999999999]
[2013,"FANTASY","FZ","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"FANTASY","GK","N"," -standardní konstrukce",8,2.614E-2]
[2013,"FANTASY","GZ","N"," -standardní konstrukce",154,0.50327]
[2013,"FANTASY","GZGK","N"," -standardní konstrukce",1,3.2699999999999999E-3]
[2013,"FANTASY","S","N"," -standardní konstrukce",1,3.2699999999999999E-3]
[2013,"FANTASY","U","N"," -standardní konstrukce",17,5.5559999999999998E-2]
[2013,"FENIX I","PK","N"," -standardní konstrukce",103,0.33660000000000001]
[2013,"FENIX I","PK","N","s děrovanou DTD",4,1.307E-2]
[2013,"FENIX I","PK","N","s plnou DTD",1,3.2699999999999999E-3]
[2013,"FENIX I","SZ","A","PYROPANE (1/3) (2/3)",12,3.9219999999999998E-2]
[2013,"FENIX I","SZ","N"," -standardní konstrukce",1357,4.4346399999999999]
[2013,"FENIX I","SZ","N","s děrovanou DTD",113,0.36928]
[2013,"FENIX I","SZ","N","s plnou DTD",14,4.5749999999999999E-2]
[2013,"FENIX II","EK","N"," -standardní konstrukce",14,4.5749999999999999E-2]
[2013,"FENIX II","EK","N","s děrovanou DTD",8,2.614E-2]
[2013,"FENIX II","EZ","N"," -standardní konstrukce",108,0.35293999999999998]
[2013,"FENIX II","PK","N"," -standardní konstrukce",7,2.2880000000000001E-2]
[2013,"FENIX II","SZ","N"," -standardní konstrukce",93,0.30392000000000002]
[2013,"FENIX II","SZ","N","s děrovanou DTD",5,1.634E-2]
[2013,"FENIX III","SZ1","N","s děrovanou DTD",13,4.2479999999999997E-2]
[2013,"FENIX III","SZ2","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"HELIGON I  (UKONČENO)","AZ","N"," -standardní konstrukce",6,1.9609999999999999E-2]
[2013,"HELIGON I  (UKONČENO)","DZ","N"," -standardní konstrukce",25,8.1699999999999995E-2]
[2013,"HELIGON I  (UKONČENO)","P","N"," -standardní konstrukce",39,0.12745000000000001]
[2013,"HIT  I (UKONČENO)","P1K","N"," -standardní konstrukce",39,0.12745000000000001]
[2013,"HIT  I (UKONČENO)","P2K","N"," -standardní konstrukce",43,0.14052000000000001]
[2013,"HIT  I (UKONČENO)","P2K","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"HIT  I (UKONČENO)","RK","N"," -standardní konstrukce",85,0.27778000000000003]
[2013,"HIT  I (UKONČENO)","RK","N","s děrovanou DTD",4,1.307E-2]
[2013,"HIT  I (UKONČENO)","SZ","N"," -standardní konstrukce",93,0.30392000000000002]
[2013,"HORIZONT","GZ1","N"," -standardní konstrukce",27,8.8239999999999999E-2]
[2013,"HORIZONT","GZ6","A","PYROPANE (1/3) (2/3)",5,1.634E-2]
[2013,"HORIZONT","GZ6","N"," -standardní konstrukce",1,3.2699999999999999E-3]
[2013,"HORIZONT","PK","N"," -standardní konstrukce",23,7.5160000000000005E-2]
[2013,"JERRY","CZ","N"," -standardní konstrukce",16,5.2290000000000003E-2]
[2013,"JERRY","CZ","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"JERRY","SZ","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"KITTY I","GZ4","N","rámová konstrukce",8,2.614E-2]
[2013,"KITTY I","GZ9","N","rámová konstrukce",87,0.28431000000000001]
[2013,"KITTY I","PK","N","rámová konstrukce",15,4.9020000000000001E-2]
[2013,"KITTY II","GZ3","N","rámová konstrukce",17,5.5559999999999998E-2]
[2013,"KITTY II","GZ6","N","rámová konstrukce",57,0.18626999999999999]
[2013,"KITTY II","PK","N","rámová konstrukce",20,6.5360000000000001E-2]
[2013,"KITTY III","GZ3","N","rámová konstrukce",3,9.7999999999999997E-3]
[2013,"KITTY III","PK","N","rámová konstrukce",2,6.5399999999999998E-3]
[2013,"KLASIK","BZ","N"," -standardní konstrukce",1373,4.4869300000000001]
[2013,"KLASIK","EZ","N"," -standardní konstrukce",108,0.35293999999999998]
[2013,"KLASIK","P","N"," -standardní konstrukce",2563,8.3758199999999992]
[2013,"KLERMONT","BZ","N"," -standardní konstrukce",192,0.62744999999999995]
[2013,"KLERMONT","EZ","N"," -standardní konstrukce",46,0.15032999999999999]
[2013,"KLERMONT","P","N"," -standardní konstrukce",926,3.0261399999999998]
[2013,"KVADRANT","GZ1","N"," -standardní konstrukce",1,3.2699999999999999E-3]
[2013,"KVADRANT","GZ2","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"KVADRANT","GZ4","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"KVADRANT","P","N"," -standardní konstrukce",11,3.5950000000000003E-2]
[2013,"MADA F","FWZ","N"," -standardní konstrukce",15,4.9020000000000001E-2]
[2013,"MADA F","FWZ","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"MADA F","FZZ","N"," -standardní konstrukce",23,7.5160000000000005E-2]
[2013,"MADA F","FZZ","N","s děrovanou DTD",13,4.2479999999999997E-2]
[2013,"MADA F","FZZ","N","s plnou DTD",2,6.5399999999999998E-3]
[2013,"MADA M","MWZ","N"," -standardní konstrukce",74,0.24182999999999999]
[2013,"MADA M","MWZ","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"MADA M","MZZ","N"," -standardní konstrukce",135,0.44118000000000002]
[2013,"MADA M","MZZ","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"MADA U","UVZ","N"," -standardní konstrukce",9,2.9409999999999999E-2]
[2013,"MADA U","UVZ","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"MADA U","UWZ","N"," -standardní konstrukce",76,0.24837000000000001]
[2013,"MADA U","UWZ","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"MADA U","UYZ","N"," -standardní konstrukce",6,1.9609999999999999E-2]
[2013,"MADA U","UZZ","N"," -standardní konstrukce",17,5.5559999999999998E-2]
[2013,"MAXIM","PK","N"," -standardní konstrukce",90,0.29411999999999999]
[2013,"MAXIM","PK","N","s děrovanou DTD",7,2.2880000000000001E-2]
[2013,"MAXIM","QZ","A","PYROPANE (1/3) (2/3)",1,3.2699999999999999E-3]
[2013,"MAXIM","QZ","N"," -standardní konstrukce",509,1.6634]
[2013,"MAXIM","QZ","N","s děrovanou DTD",44,0.14379]
[2013,"MAXIM","RZ","N"," -standardní konstrukce",274,0.89541999999999999]
[2013,"MAXIM","RZ","N","s děrovanou DTD",7,2.2880000000000001E-2]
[2013,"MONTÉ","DZ","N"," -standardní konstrukce",2,6.5399999999999998E-3]
[2013,"MONTÉ","DZ","N","s děrovanou DTD",8,2.614E-2]
[2013,"MONTÉ","GZ","N"," -standardní konstrukce",4,1.307E-2]
[2013,"NEMO","OZ1","N","s děrovanou DTD",58,0.18953999999999999]
[2013,"NEMO","OZ1","N","s plnou DTD",1,3.2699999999999999E-3]
[2013,"NEMO","OZ3","N","s děrovanou DTD",4,1.307E-2]
[2013,"NEXIS","GZ1","N"," -standardní konstrukce",10,3.2680000000000001E-2]
[2013,"NEXIS","GZ1","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"NEXIS","GZ3","N"," -standardní konstrukce",65,0.21242]
[2013,"NEXIS","GZ3","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"NEXIS","GZ4","N"," -standardní konstrukce",10,3.2680000000000001E-2]
[2013,"NEXIS","GZ5","N"," -standardní konstrukce",243,0.79412000000000005]
[2013,"NEXIS","GZ5","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"NEXIS","PK","N"," -standardní konstrukce",44,0.14379]
[2013,"NEXIS","PK","N","s děrovanou DTD",4,1.307E-2]
[2013,"PEGGY","AK","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"PEGGY","AN","N"," -standardní konstrukce",12,3.9219999999999998E-2]
[2013,"PEGGY","BK","N"," -standardní konstrukce",24,7.843E-2]
[2013,"PEGGY","BN","N"," -standardní konstrukce",47,0.15359]
[2013,"PEGGY","D","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"PEGGY","E","N"," -standardní konstrukce",39,0.12745000000000001]
[2013,"PEGGY","P1K","N"," -standardní konstrukce",4,1.307E-2]
[2013,"PEGGY","P1N","N"," -standardní konstrukce",5,1.634E-2]
[2013,"PEGGY","P2K","N"," -standardní konstrukce",28,9.1499999999999998E-2]
[2013,"PEGGY","P2N","A","PYROBOARD s grenamatem",3,9.7999999999999997E-3]
[2013,"PEGGY","P2N","N"," -standardní konstrukce",29,9.4769999999999993E-2]
[2013,"PEGGY","P2N","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"PRIMUM","AZ","A","PYROPANE (1/3) (2/3)",17,5.5559999999999998E-2]
[2013,"PRIMUM","AZ","N"," -standardní konstrukce",956,3.12418]
[2013,"PRIMUM","AZ","N","s děrovanou DTD",15,4.9020000000000001E-2]
[2013,"PRIMUM","AZ","N","s plnou DTD",2,6.5399999999999998E-3]
[2013,"PRIMUM","DZ","A","PYROGLASS (3/3)",2,6.5399999999999998E-3]
[2013,"PRIMUM","DZ","N"," -standardní konstrukce",608,1.9869300000000001]
[2013,"PRIMUM","DZ","N","s děrovanou DTD",16,5.2290000000000003E-2]
[2013,"PRIMUM","DZ","N","s plnou DTD",4,1.307E-2]
[2013,"PRIMUM","F","N"," -standardní konstrukce",203,0.66339999999999999]
[2013,"PRIMUM","F","N","s děrovanou DTD",26,8.4970000000000004E-2]
[2013,"PRIMUM","F","N","s plnou DTD",1,3.2699999999999999E-3]
[2013,"PRIMUM","GZ","A","PYROPANE (1/3) (2/3)",9,2.9409999999999999E-2]
[2013,"PRIMUM","GZ","N"," -standardní konstrukce",38,0.12418]
[2013,"PRIMUM","GZ","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"PRIMUM","M","N"," -standardní konstrukce",80,0.26144000000000001]
[2013,"PRIMUM","M","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"PRIMUM","P","A","PYROBOARD s grenamatem",2453,8.0163399999999996]
[2013,"PRIMUM","P","A","PYROSAFE B2",625,2.0424799999999999]
[2013,"PRIMUM","P","A","PYROSAFE B3",47,0.15359]
[2013,"PRIMUM","P","A","PYROSMOKE s grenamatem",7,2.2880000000000001E-2]
[2013,"PRIMUM","P","N"," -standardní konstrukce",9012,29.450980000000001]
[2013,"PRIMUM","P","N","s děrovanou DTD",1202,3.9281000000000001]
[2013,"PRIMUM","P","N","s plnou DTD",233,0.76144000000000001]
[2013,"QUARTEX","GZ1","N"," -standardní konstrukce",32,0.10458000000000001]
[2013,"QUARTEX","GZ2","N"," -standardní konstrukce",22,7.1900000000000006E-2]
[2013,"QUARTEX","GZ3","N"," -standardní konstrukce",101,0.33006999999999997]
[2013,"QUARTEX","GZ3","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"QUARTEX","GZ4","N"," -standardní konstrukce",430,1.40523]
[2013,"QUARTEX","GZ4","N","s děrovanou DTD",24,7.843E-2]
[2013,"QUARTEX","PK","N"," -standardní konstrukce",107,0.34966999999999998]
[2013,"QUARTEX","PK","N","s děrovanou DTD",7,2.2880000000000001E-2]
[2013,"RETRO","P","N"," -standardní konstrukce",15,4.9020000000000001E-2]
[2013,"RETRO","P","N","s plnou DTD",1,3.2699999999999999E-3]
[2013,"RETRO","YZ","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"RETRO","ZZ","N"," -standardní konstrukce",12,3.9219999999999998E-2]
[2013,"RUBIKA","GZ2","N"," -standardní konstrukce",13,4.2479999999999997E-2]
[2013,"RUBIKA","GZ3","N"," -standardní konstrukce",55,0.17974000000000001]
[2013,"RUBIKA","GZ4","N"," -standardní konstrukce",3,9.7999999999999997E-3]
[2013,"RUBIKA","GZ6","N"," -standardní konstrukce",217,0.70914999999999995]
[2013,"RUBIKA","GZ6","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"RUBIKA","PK","N"," -standardní konstrukce",32,0.10458000000000001]
[2013,"RUBIKA","PK","N","s děrovanou DTD",2,6.5399999999999998E-3]
[2013,"TRIUMF I","T1","N","konstr.TRIUMF I",643,2.1013099999999998]
[2013,"TRIUMF II","T2","N"," -standardní konstrukce",244,0.79739000000000004]
[2013,"TRIUMF II","T2","N","s děrovanou DTD",96,0.31373000000000001]
[2013,"TRIUMF III","T3","N","s děrovanou DTD",37,0.12092]
[2013,"TRIUMF IV","T4","N","s děrovanou DTD",120,0.39216000000000001]
[2013,"TRIUMF V","T5","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"TRIX","GZ1","N"," -standardní konstrukce",31,0.10131]
[2013,"TRIX","GZ1","N","s děrovanou DTD",1,3.2699999999999999E-3]
[2013,"TRIX","GZ2","N"," -standardní konstrukce",30,9.8040000000000002E-2]
[2013,"TRIX","GZ3","N"," -standardní konstrukce",107,0.34966999999999998]
[2013,"TRIX","GZ3","N","s děrovanou DTD",4,1.307E-2]
[2013,"TRIX","PK","N"," -standardní konstrukce",52,0.16993]
[2013,"WENDY","AK","N"," -standardní konstrukce",15,4.9020000000000001E-2]
[2013,"WENDY","AN","N"," -standardní konstrukce",13,4.2479999999999997E-2]
[2013,"WENDY","BK","N"," -standardní konstrukce",26,8.4970000000000004E-2]
[2013,"WENDY","BK","N","s plnou DTD",2,6.5399999999999998E-3]
[2013,"WENDY","BN","N"," -standardní konstrukce",22,7.1900000000000006E-2]
[2013,"WENDY","D","N"," -standardní konstrukce",6,1.9609999999999999E-2]
[2013,"WENDY","E","N"," -standardní konstrukce",58,0.18953999999999999]
[2013,"WENDY","P1K","N"," -standardní konstrukce",11,3.5950000000000003E-2]
[2013,"WENDY","P1N","A","PYROBOARD s grenamatem",2,6.5399999999999998E-3]
[2013,"WENDY","P1N","N"," -standardní konstrukce",10,3.2680000000000001E-2]
[2013,"WENDY","P1N","N","s děrovanou DTD",3,9.7999999999999997E-3]
[2013,"WENDY","P2K","N"," -standardní konstrukce",43,0.14052000000000001]
[2013,"WENDY","P2N","A","PYROBOARD s grenamatem",3,9.7999999999999997E-3]
[2013,"WENDY","P2N","N"," -standardní konstrukce",52,0.16993]
[2013,"WENDY","P2N","N","s plnou DTD",1,3.2699999999999999E-3]
[2014,"ALEX III","GZ3","N"," -standardní konstrukce",31,0.10954]
[2014,"ALEX III","PK","N"," -standardní konstrukce",3,1.06E-2]
[2014,"ALEX IV","GZ1","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"ALEX IV","GZ3","N"," -standardní konstrukce",5,1.7670000000000002E-2]
[2014,"ALEX IV","GZ4","N"," -standardní konstrukce",126,0.44523000000000001]
[2014,"ALEX IV","GZ4","N","s děrovanou DTD",13,4.5940000000000002E-2]
[2014,"ALEX IV","PK","N"," -standardní konstrukce",22,7.7740000000000004E-2]
[2014,"ALUMI HORIZON L","FDZ","N","s děrovanou DTD",31,0.10954]
[2014,"ALUMI HORIZON L","MDZ","N","s děrovanou DTD",33,0.11661000000000001]
[2014,"ALUMI HORIZON L","P","A","PYROBOARD s grenamatem",1,3.5300000000000002E-3]
[2014,"ALUMI HORIZON L","P","N","s děrovanou DTD",83,0.29329]
[2014,"ALUMI HORIZON L","P","N","s plnou DTD",2,7.0699999999999999E-3]
[2014,"ALUMI HORIZON S","FDZ","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"ALUMI HORIZON S","GZ1","N","s děrovanou DTD",3,1.06E-2]
[2014,"ALUMI HORIZON S","GZ2","N","s děrovanou DTD",18,6.3600000000000004E-2]
[2014,"ALUMI HORIZON S","GZ3","N","s děrovanou DTD",6,2.12E-2]
[2014,"ALUMI HORIZON S","GZ4","N","s děrovanou DTD",8,2.827E-2]
[2014,"ALUMI HORIZON S","GZ5","N","s děrovanou DTD",8,2.827E-2]
[2014,"ALUMI HORIZON S","MDZ","N","s děrovanou DTD",8,2.827E-2]
[2014,"ALUMI HORIZON S","P","N","s děrovanou DTD",24,8.4809999999999997E-2]
[2014,"ALUMI RUBY","GZ1","N","s děrovanou DTD",3,1.06E-2]
[2014,"ALUMI RUBY","GZ2","N","s děrovanou DTD",23,8.1269999999999995E-2]
[2014,"ALUMI RUBY","GZ3","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"ALUMI RUBY","GZ4","N","s děrovanou DTD",43,0.15193999999999999]
[2014,"ALUMI RUBY","P","N","s děrovanou DTD",59,0.20848]
[2014,"ALUMI RUBY","P","N","s plnou DTD",5,1.7670000000000002E-2]
[2014,"ALUMI VERTIK L","FDZ","N","s děrovanou DTD",13,4.5940000000000002E-2]
[2014,"ALUMI VERTIK L","MDZ","N","s děrovanou DTD",13,4.5940000000000002E-2]
[2014,"ALUMI VERTIK L","P","N","s děrovanou DTD",87,0.30742000000000003]
[2014,"ALUMI VERTIK L","P","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"ALUMI VERTIK S","FDZ","N","s děrovanou DTD",8,2.827E-2]
[2014,"ALUMI VERTIK S","FDZ","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"ALUMI VERTIK S","MDZ","N","s děrovanou DTD",27,9.5409999999999995E-2]
[2014,"ALUMI VERTIK S","MDZ","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"ALUMI VERTIK S","P","N","s děrovanou DTD",57,0.20141000000000001]
[2014,"ALUMI VERTIK S","P","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"ARKTIK (DOPRODEJ)","P","N"," -standardní konstrukce",72,0.25441999999999998]
[2014,"ARKTIK (DOPRODEJ)","P","N","s děrovanou DTD",4,1.413E-2]
[2014,"ARKTIK HORIZON (DOPRODEJ)","P","N"," -standardní konstrukce",57,0.20141000000000001]
[2014,"ARKTIK HORIZON (DOPRODEJ)","P","N","s děrovanou DTD",4,1.413E-2]
[2014,"ARTEMIS","DZ","N"," -standardní konstrukce",7,2.4729999999999999E-2]
[2014,"ARTEMIS","FZ","N"," -standardní konstrukce",10,3.5340000000000003E-2]
[2014,"ARTEMIS","MZ","N"," -standardní konstrukce",9,3.1800000000000002E-2]
[2014,"ARTEMIS","P","N"," -standardní konstrukce",31,0.10954]
[2014,"ARTEMIS","P","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"ARTEMIS","P","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"BETTY","AK","N"," -standardní konstrukce",23,8.1269999999999995E-2]
[2014,"BETTY","AN","N"," -standardní konstrukce",6,2.12E-2]
[2014,"BETTY","AN","N","s děrovanou DTD",7,2.4729999999999999E-2]
[2014,"BETTY","BK","N"," -standardní konstrukce",24,8.4809999999999997E-2]
[2014,"BETTY","BN","N"," -standardní konstrukce",35,0.12367]
[2014,"BETTY","BN","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"BETTY","D","N"," -standardní konstrukce",29,0.10247000000000001]
[2014,"BETTY","D","N","s děrovanou DTD",6,2.12E-2]
[2014,"BETTY","E","N"," -standardní konstrukce",90,0.31802000000000002]
[2014,"BETTY","E","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"BETTY","P1K","N"," -standardní konstrukce",34,0.12014]
[2014,"BETTY","P1K","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"BETTY","P1N","A","PYROBOARD s grenamatem",2,7.0699999999999999E-3]
[2014,"BETTY","P1N","N"," -standardní konstrukce",19,6.7140000000000005E-2]
[2014,"BETTY","P1N","N","s děrovanou DTD",3,1.06E-2]
[2014,"BETTY","P1N","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"BETTY","P2K","N"," -standardní konstrukce",65,0.22968]
[2014,"BETTY","P2N","A","PYROBOARD s grenamatem",5,1.7670000000000002E-2]
[2014,"BETTY","P2N","N"," -standardní konstrukce",38,0.13428000000000001]
[2014,"BETTY","P2N","N","s děrovanou DTD",5,1.7670000000000002E-2]
[2014,"BETTY","P2N","N","s plnou DTD",2,7.0699999999999999E-3]
[2014,"CELOSKLO",1,"N","celoskleněné",33,0.11661000000000001]
[2014,"ELISA","P","N"," -standardní konstrukce",42,0.14840999999999999]
[2014,"FENIX I","PK","N"," -standardní konstrukce",62,0.21908]
[2014,"FENIX I","PK","N","s děrovanou DTD",8,2.827E-2]
[2014,"FENIX I","SZ","A","PYROPANE (1/3) (2/3)",2,7.0699999999999999E-3]
[2014,"FENIX I","SZ","N"," -standardní konstrukce",958,3.3851599999999999]
[2014,"FENIX I","SZ","N","s děrovanou DTD",134,0.47349999999999998]
[2014,"FENIX I","SZ","N","s plnou DTD",8,2.827E-2]
[2014,"FENIX II","EK","N"," -standardní konstrukce",3,1.06E-2]
[2014,"FENIX II","EK","N","s děrovanou DTD",6,2.12E-2]
[2014,"FENIX II","EZ","N"," -standardní konstrukce",54,0.19081000000000001]
[2014,"FENIX II","EZ","N","s děrovanou DTD",13,4.5940000000000002E-2]
[2014,"FENIX II","EZ","N","s plnou DTD",4,1.413E-2]
[2014,"FENIX II","PK","N"," -standardní konstrukce",11,3.8870000000000002E-2]
[2014,"FENIX II","PK","N","s děrovanou DTD",13,4.5940000000000002E-2]
[2014,"FENIX II","SZ","N"," -standardní konstrukce",146,0.51590000000000003]
[2014,"FENIX II","SZ","N","s děrovanou DTD",19,6.7140000000000005E-2]
[2014,"FENIX II","SZ","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"FENIX III","SZ1","N","s děrovanou DTD",91,0.32155]
[2014,"FENIX III","SZ1","N","s plnou DTD",4,1.413E-2]
[2014,"FENIX III","SZ2","N","s děrovanou DTD",16,5.654E-2]
[2014,"HELIGON I  (UKONČENO)","AZ","N"," -standardní konstrukce",4,1.413E-2]
[2014,"HELIGON I  (UKONČENO)","DZ","N"," -standardní konstrukce",38,0.13428000000000001]
[2014,"HELIGON I  (UKONČENO)","P","N"," -standardní konstrukce",53,0.18728]
[2014,"HIT  I (UKONČENO)","P1K","N"," -standardní konstrukce",30,0.10600999999999999]
[2014,"HIT  I (UKONČENO)","P2K","N"," -standardní konstrukce",32,0.11307]
[2014,"HIT  I (UKONČENO)","P2K","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"HIT  I (UKONČENO)","RK","N"," -standardní konstrukce",83,0.29329]
[2014,"HIT  I (UKONČENO)","RK","N","s plnou DTD",2,7.0699999999999999E-3]
[2014,"HIT  I (UKONČENO)","SZ","N"," -standardní konstrukce",80,0.28269]
[2014,"JERRY","CZ","N"," -standardní konstrukce",1,3.5300000000000002E-3]
[2014,"KITTY I","GZ4","N","rámová konstrukce",1,3.5300000000000002E-3]
[2014,"KITTY I","GZ9","N","rámová konstrukce",120,0.42403000000000002]
[2014,"KITTY I","PK","N","rámová konstrukce",14,4.947E-2]
[2014,"KITTY II","GZ3","N","rámová konstrukce",24,8.4809999999999997E-2]
[2014,"KITTY II","GZ6","N","rámová konstrukce",114,0.40283000000000002]
[2014,"KITTY II","PK","N","rámová konstrukce",22,7.7740000000000004E-2]
[2014,"KITTY III","GZ1","N","rámová konstrukce",2,7.0699999999999999E-3]
[2014,"KITTY III","GZ3","N","rámová konstrukce",14,4.947E-2]
[2014,"KITTY III","PK","N","rámová konstrukce",7,2.4729999999999999E-2]
[2014,"KITTY IV","GZ1","N","rámová konstrukce",1,3.5300000000000002E-3]
[2014,"KITTY IV","GZ3","N","rámová konstrukce",1,3.5300000000000002E-3]
[2014,"KITTY IV","PK","N","rámová konstrukce",5,1.7670000000000002E-2]
[2014,"KLASIK","BZ","N"," -standardní konstrukce",934,3.3003499999999999]
[2014,"KLASIK","EZ","N"," -standardní konstrukce",82,0.28975000000000001]
[2014,"KLASIK","P","N"," -standardní konstrukce",1924,6.7985899999999999]
[2014,"KLERMONT","BZ","N"," -standardní konstrukce",230,0.81272]
[2014,"KLERMONT","EZ","N"," -standardní konstrukce",80,0.28269]
[2014,"KLERMONT","P","N"," -standardní konstrukce",1047,3.6996500000000001]
[2014,"KVADRANT","GZ1","N"," -standardní konstrukce",30,0.10600999999999999]
[2014,"KVADRANT","GZ2","N"," -standardní konstrukce",24,8.4809999999999997E-2]
[2014,"KVADRANT","GZ3","N"," -standardní konstrukce",20,7.0669999999999997E-2]
[2014,"KVADRANT","GZ4","N"," -standardní konstrukce",74,0.26147999999999999]
[2014,"KVADRANT","P","N"," -standardní konstrukce",169,0.59716999999999998]
[2014,"MADA F","FWZ","N"," -standardní konstrukce",22,7.7740000000000004E-2]
[2014,"MADA F","FZZ","N"," -standardní konstrukce",42,0.14840999999999999]
[2014,"MADA F","FZZ","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"MADA M","MWZ","N"," -standardní konstrukce",62,0.21908]
[2014,"MADA M","MWZ","N","s děrovanou DTD",5,1.7670000000000002E-2]
[2014,"MADA M","MZZ","N"," -standardní konstrukce",109,0.38516]
[2014,"MADA M","MZZ","N","s děrovanou DTD",11,3.8870000000000002E-2]
[2014,"MADA U","UVZ","N"," -standardní konstrukce",12,4.24E-2]
[2014,"MADA U","UWZ","N"," -standardní konstrukce",73,0.25795000000000001]
[2014,"MADA U","UWZ","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"MADA U","UYZ","N"," -standardní konstrukce",11,3.8870000000000002E-2]
[2014,"MADA U","UYZ","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"MADA U","UZZ","N"," -standardní konstrukce",47,0.16608000000000001]
[2014,"MAXIM","PK","N"," -standardní konstrukce",62,0.21908]
[2014,"MAXIM","PK","N","s děrovanou DTD",17,6.0069999999999998E-2]
[2014,"MAXIM","PK","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"MAXIM","QZ","A","PYROPANE (1/3) (2/3)",2,7.0699999999999999E-3]
[2014,"MAXIM","QZ","N"," -standardní konstrukce",529,1.8692599999999999]
[2014,"MAXIM","QZ","N","s děrovanou DTD",76,0.26855000000000001]
[2014,"MAXIM","QZ","N","s plnou DTD",2,7.0699999999999999E-3]
[2014,"MAXIM","RZ","N"," -standardní konstrukce",214,0.75617999999999996]
[2014,"MAXIM","RZ","N","s děrovanou DTD",21,7.4200000000000002E-2]
[2014,"MONTÉ","AZ","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"MONTÉ","DZ","N"," -standardní konstrukce",1,3.5300000000000002E-3]
[2014,"MONTÉ","DZ","N","s děrovanou DTD",9,3.1800000000000002E-2]
[2014,"MONTÉ","GZ","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"NEMO","OZ1","N","s děrovanou DTD",62,0.21908]
[2014,"NEMO","OZ1","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"NEMO","OZ2","N","s děrovanou DTD",5,1.7670000000000002E-2]
[2014,"NEMO","OZ3","N","s děrovanou DTD",9,3.1800000000000002E-2]
[2014,"NEXIS","GZ1","N"," -standardní konstrukce",21,7.4200000000000002E-2]
[2014,"NEXIS","GZ1","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"NEXIS","GZ2","N"," -standardní konstrukce",14,4.947E-2]
[2014,"NEXIS","GZ2","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"NEXIS","GZ3","N"," -standardní konstrukce",29,0.10247000000000001]
[2014,"NEXIS","GZ3","N","s děrovanou DTD",9,3.1800000000000002E-2]
[2014,"NEXIS","GZ4","N"," -standardní konstrukce",2,7.0699999999999999E-3]
[2014,"NEXIS","GZ5","N"," -standardní konstrukce",166,0.58657000000000004]
[2014,"NEXIS","GZ5","N","s děrovanou DTD",11,3.8870000000000002E-2]
[2014,"NEXIS","PK","N"," -standardní konstrukce",38,0.13428000000000001]
[2014,"NEXIS","PK","N","s děrovanou DTD",3,1.06E-2]
[2014,"PEGGY","AK","N"," -standardní konstrukce",2,7.0699999999999999E-3]
[2014,"PEGGY","AN","N"," -standardní konstrukce",12,4.24E-2]
[2014,"PEGGY","BK","N"," -standardní konstrukce",10,3.5340000000000003E-2]
[2014,"PEGGY","BK","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"PEGGY","BN","N"," -standardní konstrukce",55,0.19434999999999999]
[2014,"PEGGY","D","N"," -standardní konstrukce",1,3.5300000000000002E-3]
[2014,"PEGGY","E","N"," -standardní konstrukce",30,0.10600999999999999]
[2014,"PEGGY","P1K","N"," -standardní konstrukce",5,1.7670000000000002E-2]
[2014,"PEGGY","P1N","N"," -standardní konstrukce",8,2.827E-2]
[2014,"PEGGY","P2K","N"," -standardní konstrukce",23,8.1269999999999995E-2]
[2014,"PEGGY","P2N","A","PYROBOARD s grenamatem",3,1.06E-2]
[2014,"PEGGY","P2N","N"," -standardní konstrukce",25,8.8340000000000002E-2]
[2014,"PEGGY","P2N","N","s děrovanou DTD",4,1.413E-2]
[2014,"PEGGY","P2N","N","s plnou DTD",4,1.413E-2]
[2014,"PRIMUM","AZ","A","PYROPANE (1/3) (2/3)",19,6.7140000000000005E-2]
[2014,"PRIMUM","AZ","N"," -standardní konstrukce",803,2.8374600000000001]
[2014,"PRIMUM","AZ","N","s děrovanou DTD",49,0.17313999999999999]
[2014,"PRIMUM","AZ","N","s plnou DTD",9,3.1800000000000002E-2]
[2014,"PRIMUM","DZ","A","PYROGLASS (3/3)",5,1.7670000000000002E-2]
[2014,"PRIMUM","DZ","N"," -standardní konstrukce",646,2.2826900000000001]
[2014,"PRIMUM","DZ","N","s děrovanou DTD",62,0.21908]
[2014,"PRIMUM","DZ","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"PRIMUM","F","N"," -standardní konstrukce",167,0.59011000000000002]
[2014,"PRIMUM","F","N","s děrovanou DTD",4,1.413E-2]
[2014,"PRIMUM","GZ","A","PYROPANE (1/3) (2/3)",9,3.1800000000000002E-2]
[2014,"PRIMUM","GZ","N"," -standardní konstrukce",56,0.19788]
[2014,"PRIMUM","GZ","N","s děrovanou DTD",6,2.12E-2]
[2014,"PRIMUM","GZ","N","s plnou DTD",3,1.06E-2]
[2014,"PRIMUM","M","N"," -standardní konstrukce",85,0.30035000000000001]
[2014,"PRIMUM","M","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"PRIMUM","P","A","PYROBOARD s grenamatem",1672,5.9081299999999999]
[2014,"PRIMUM","P","A","PYROSAFE B2",1203,4.2508800000000004]
[2014,"PRIMUM","P","A","PYROSAFE B3",115,0.40636]
[2014,"PRIMUM","P","A","PYROSMOKE s grenamatem",52,0.18375]
[2014,"PRIMUM","P","N"," -standardní konstrukce",8416,29.738520000000001]
[2014,"PRIMUM","P","N","s děrovanou DTD",2126,7.5123699999999998]
[2014,"PRIMUM","P","N","s plnou DTD",275,0.97172999999999998]
[2014,"QUARTEX","GZ1","N"," -standardní konstrukce",25,8.8340000000000002E-2]
[2014,"QUARTEX","GZ2","N"," -standardní konstrukce",26,9.1869999999999993E-2]
[2014,"QUARTEX","GZ2","N","s děrovanou DTD",3,1.06E-2]
[2014,"QUARTEX","GZ3","N"," -standardní konstrukce",110,0.38868999999999998]
[2014,"QUARTEX","GZ3","N","s děrovanou DTD",3,1.06E-2]
[2014,"QUARTEX","GZ4","N"," -standardní konstrukce",345,1.2190799999999999]
[2014,"QUARTEX","GZ4","N","s děrovanou DTD",25,8.8340000000000002E-2]
[2014,"QUARTEX","PK","N"," -standardní konstrukce",132,0.46643000000000001]
[2014,"QUARTEX","PK","N","s děrovanou DTD",9,3.1800000000000002E-2]
[2014,"RETRO","P","A","PYROBOARD s grenamatem",3,1.06E-2]
[2014,"RETRO","P","N"," -standardní konstrukce",60,0.21201]
[2014,"RETRO","P","N","s děrovanou DTD",8,2.827E-2]
[2014,"RETRO","P","N","s plnou DTD",2,7.0699999999999999E-3]
[2014,"RETRO","YZ","N"," -standardní konstrukce",16,5.654E-2]
[2014,"RETRO","ZZ","N"," -standardní konstrukce",71,0.25087999999999999]
[2014,"RETRO","ZZ","N","s děrovanou DTD",3,1.06E-2]
[2014,"RUBIKA","GZ2","N"," -standardní konstrukce",4,1.413E-2]
[2014,"RUBIKA","GZ3","N"," -standardní konstrukce",24,8.4809999999999997E-2]
[2014,"RUBIKA","GZ3","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"RUBIKA","GZ4","N"," -standardní konstrukce",17,6.0069999999999998E-2]
[2014,"RUBIKA","GZ6","N"," -standardní konstrukce",112,0.39576]
[2014,"RUBIKA","GZ6","N","s děrovanou DTD",25,8.8340000000000002E-2]
[2014,"RUBIKA","PK","N"," -standardní konstrukce",15,5.2999999999999999E-2]
[2014,"TRIUMF I","T1","N","konstr.TRIUMF I",399,1.4098900000000001]
[2014,"TRIUMF II","T2","N"," -standardní konstrukce",212,0.74912000000000001]
[2014,"TRIUMF II","T2","N","s děrovanou DTD",35,0.12367]
[2014,"TRIUMF II","T2","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"TRIUMF III","T3","N","s děrovanou DTD",96,0.33922000000000002]
[2014,"TRIUMF IV","T4","N","s děrovanou DTD",143,0.50529999999999997]
[2014,"TRIUMF V","T5","N"," -standardní konstrukce",21,7.4200000000000002E-2]
[2014,"TRIUMF V","T5","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"TRIX","GZ1","N"," -standardní konstrukce",14,4.947E-2]
[2014,"TRIX","GZ1","N","s děrovanou DTD",2,7.0699999999999999E-3]
[2014,"TRIX","GZ2","N"," -standardní konstrukce",19,6.7140000000000005E-2]
[2014,"TRIX","GZ2","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"TRIX","GZ3","N"," -standardní konstrukce",80,0.28269]
[2014,"TRIX","GZ3","N","s děrovanou DTD",11,3.8870000000000002E-2]
[2014,"TRIX","PK","N"," -standardní konstrukce",36,0.12720999999999999]
[2014,"TRIX","PK","N","s děrovanou DTD",4,1.413E-2]
[2014,"TRIX","PK","N","s plnou DTD",2,7.0699999999999999E-3]
[2014,"WENDY","AK","N"," -standardní konstrukce",11,3.8870000000000002E-2]
[2014,"WENDY","AN","N"," -standardní konstrukce",16,5.654E-2]
[2014,"WENDY","BK","N"," -standardní konstrukce",10,3.5340000000000003E-2]
[2014,"WENDY","BN","N"," -standardní konstrukce",67,0.23674999999999999]
[2014,"WENDY","D","N"," -standardní konstrukce",4,1.413E-2]
[2014,"WENDY","E","N"," -standardní konstrukce",19,6.7140000000000005E-2]
[2014,"WENDY","E","N","s děrovanou DTD",8,2.827E-2]
[2014,"WENDY","P1K","N"," -standardní konstrukce",9,3.1800000000000002E-2]
[2014,"WENDY","P1K","N","s děrovanou DTD",1,3.5300000000000002E-3]
[2014,"WENDY","P1N","A","PYROBOARD s grenamatem",1,3.5300000000000002E-3]
[2014,"WENDY","P1N","N"," -standardní konstrukce",23,8.1269999999999995E-2]
[2014,"WENDY","P1N","N","s děrovanou DTD",3,1.06E-2]
[2014,"WENDY","P1N","N","s plnou DTD",1,3.5300000000000002E-3]
[2014,"WENDY","P2K","N"," -standardní konstrukce",30,0.10600999999999999]
[2014,"WENDY","P2N","A","PYROBOARD s grenamatem",2,7.0699999999999999E-3]
[2014,"WENDY","P2N","N"," -standardní konstrukce",73,0.25795000000000001]
[2014,"WENDY","P2N","N","s děrovanou DTD",3,1.06E-2]
[2014,"WENDY","P2N","N","s plnou DTD",1,3.5300000000000002E-3]
[2015,"ALEX III","GZ3","N"," -standardní konstrukce",16,5.3159999999999999E-2]
[2015,"ALEX III","GZ3","N","s děrovanou DTD",3,9.9699999999999997E-3]
[2015,"ALEX III","PK","N"," -standardní konstrukce",6,1.993E-2]
[2015,"ALEX IV","GZ1","N"," -standardní konstrukce",9,2.9899999999999999E-2]
[2015,"ALEX IV","GZ2","N"," -standardní konstrukce",3,9.9699999999999997E-3]
[2015,"ALEX IV","GZ3","N"," -standardní konstrukce",3,9.9699999999999997E-3]
[2015,"ALEX IV","GZ3","N","s děrovanou DTD",1,3.32E-3]
[2015,"ALEX IV","GZ4","N"," -standardní konstrukce",165,0.54817000000000005]
[2015,"ALEX IV","GZ4","N","s děrovanou DTD",21,6.9769999999999999E-2]
[2015,"ALEX IV","GZ4","N","s plnou DTD",4,1.329E-2]
[2015,"ALEX IV","PK","N"," -standardní konstrukce",20,6.6449999999999995E-2]
[2015,"ALUMI HORIZON L","FDZ","N","s děrovanou DTD",12,3.9870000000000003E-2]
[2015,"ALUMI HORIZON L","MDZ","N","s děrovanou DTD",11,3.6540000000000003E-2]
[2015,"ALUMI HORIZON L","P","A","PYROBOARD s grenamatem",1,3.32E-3]
[2015,"ALUMI HORIZON L","P","N","s děrovanou DTD",89,0.29568]
[2015,"ALUMI HORIZON L","P","N","s plnou DTD",6,1.993E-2]
[2015,"ALUMI HORIZON S","FDZ","N","s děrovanou DTD",10,3.322E-2]
[2015,"ALUMI HORIZON S","GZ1","N","s děrovanou DTD",10,3.322E-2]
[2015,"ALUMI HORIZON S","GZ2","N","s děrovanou DTD",19,6.3119999999999996E-2]
[2015,"ALUMI HORIZON S","GZ3","N","s děrovanou DTD",8,2.6579999999999999E-2]
[2015,"ALUMI HORIZON S","GZ4","N","s děrovanou DTD",2,6.6400000000000001E-3]
[2015,"ALUMI HORIZON S","GZ5","N","s děrovanou DTD",26,8.6379999999999998E-2]
[2015,"ALUMI HORIZON S","MDZ","N","s děrovanou DTD",28,9.3020000000000005E-2]
[2015,"ALUMI HORIZON S","P","A","PYROBOARD s grenamatem",3,9.9699999999999997E-3]
[2015,"ALUMI HORIZON S","P","N","s děrovanou DTD",78,0.25913999999999998]
[2015,"ALUMI HORIZON S","P","N","s plnou DTD",9,2.9899999999999999E-2]
[2015,"ALUMI RUBY","GZ2","N","s děrovanou DTD",15,4.9829999999999999E-2]
[2015,"ALUMI RUBY","GZ4","N","s děrovanou DTD",41,0.13621]
[2015,"ALUMI RUBY","P","A","PYROBOARD s grenamatem",4,1.329E-2]
[2015,"ALUMI RUBY","P","N","s děrovanou DTD",101,0.33555000000000001]
[2015,"ALUMI VERTIK L","FDZ","N","s děrovanou DTD",23,7.6410000000000006E-2]
[2015,"ALUMI VERTIK L","MDZ","N","s děrovanou DTD",14,4.6510000000000003E-2]
[2015,"ALUMI VERTIK L","P","A","PYROBOARD s grenamatem",1,3.32E-3]
[2015,"ALUMI VERTIK L","P","A","PYROSAFE B2",1,3.32E-3]
[2015,"ALUMI VERTIK L","P","A","PYROSAFE B3",2,6.6400000000000001E-3]
[2015,"ALUMI VERTIK L","P","N","s děrovanou DTD",65,0.21595]
[2015,"ALUMI VERTIK S","FDZ","N","s děrovanou DTD",31,0.10299]
[2015,"ALUMI VERTIK S","MDZ","N","s děrovanou DTD",33,0.10963000000000001]
[2015,"ALUMI VERTIK S","MDZ","N","s plnou DTD",2,6.6400000000000001E-3]
[2015,"ALUMI VERTIK S","P","A","PYROSAFE B3",1,3.32E-3]
[2015,"ALUMI VERTIK S","P","N","s děrovanou DTD",62,0.20598]
[2015,"ALUMI VERTIK S","P","N","s plnou DTD",1,3.32E-3]
[2015,"ARKTIK (DOPRODEJ)","P","N"," -standardní konstrukce",40,0.13289000000000001]
[2015,"ARKTIK (DOPRODEJ)","P","N","s děrovanou DTD",15,4.9829999999999999E-2]
[2015,"ARKTIK (DOPRODEJ)","P","N","s plnou DTD",6,1.993E-2]
[2015,"ARKTIK HORIZON (DOPRODEJ)","P","N"," -standardní konstrukce",35,0.11627999999999999]
[2015,"BETTY","AK","N"," -standardní konstrukce",6,1.993E-2]
[2015,"BETTY","AK","N","s plnou DTD",1,3.32E-3]
[2015,"BETTY","AN","A","PYROPANE (1/3) (2/3)",1,3.32E-3]
[2015,"BETTY","AN","N"," -standardní konstrukce",14,4.6510000000000003E-2]
[2015,"BETTY","AN","N","s děrovanou DTD",6,1.993E-2]
[2015,"BETTY","AN","N","s plnou DTD",1,3.32E-3]
[2015,"BETTY","BK","N"," -standardní konstrukce",29,9.6350000000000005E-2]
[2015,"BETTY","BK","N","s děrovanou DTD",1,3.32E-3]
[2015,"BETTY","BN","N"," -standardní konstrukce",46,0.15282000000000001]
[2015,"BETTY","BN","N","s děrovanou DTD",6,1.993E-2]
[2015,"BETTY","D","N"," -standardní konstrukce",55,0.18271999999999999]
[2015,"BETTY","D","N","s děrovanou DTD",16,5.3159999999999999E-2]
[2015,"BETTY","E","N"," -standardní konstrukce",65,0.21595]
[2015,"BETTY","E","N","s děrovanou DTD",5,1.661E-2]
[2015,"BETTY","P1K","N"," -standardní konstrukce",19,6.3119999999999996E-2]
[2015,"BETTY","P1N","A","PYROBOARD s grenamatem",3,9.9699999999999997E-3]
[2015,"BETTY","P1N","N"," -standardní konstrukce",25,8.3059999999999995E-2]
[2015,"BETTY","P1N","N","s děrovanou DTD",5,1.661E-2]
[2015,"BETTY","P1N","N","s plnou DTD",3,9.9699999999999997E-3]
[2015,"BETTY","P2K","N"," -standardní konstrukce",65,0.21595]
[2015,"BETTY","P2K","N","s děrovanou DTD",1,3.32E-3]
[2015,"BETTY","P2N","A","PYROBOARD s grenamatem",21,6.9769999999999999E-2]
[2015,"BETTY","P2N","A","PYROSAFE B2",2,6.6400000000000001E-3]
[2015,"BETTY","P2N","N"," -standardní konstrukce",88,0.29236000000000001]
[2015,"BETTY","P2N","N","s děrovanou DTD",12,3.9870000000000003E-2]
[2015,"BETTY","P2N","N","s plnou DTD",8,2.6579999999999999E-2]
[2015,"CELOSKLO",1,"N","celoskleněné",61,0.20266000000000001]
[2015,"ELISA","P","N"," -standardní konstrukce",43,0.14285999999999999]
[2015,"FENIX I","PK","N"," -standardní konstrukce",90,0.29899999999999999]
[2015,"FENIX I","PK","N","s děrovanou DTD",4,1.329E-2]
[2015,"FENIX I","SZ","A","PYROPANE (1/3) (2/3)",7,2.3259999999999999E-2]
[2015,"FENIX I","SZ","N"," -standardní konstrukce",1186,3.9401999999999999]
[2015,"FENIX I","SZ","N","s děrovanou DTD",202,0.67110000000000003]
[2015,"FENIX I","SZ","N","s plnou DTD",13,4.3189999999999999E-2]
[2015,"FENIX II","EK","N"," -standardní konstrukce",7,2.3259999999999999E-2]
[2015,"FENIX II","EZ","N"," -standardní konstrukce",68,0.22591]
[2015,"FENIX II","EZ","N","s děrovanou DTD",19,6.3119999999999996E-2]
[2015,"FENIX II","PK","N"," -standardní konstrukce",2,6.6400000000000001E-3]
[2015,"FENIX II","PK","N","s děrovanou DTD",4,1.329E-2]
[2015,"FENIX II","SZ","N"," -standardní konstrukce",112,0.37208999999999998]
[2015,"FENIX II","SZ","N","s děrovanou DTD",39,0.12956999999999999]
[2015,"FENIX II","SZ","N","s plnou DTD",1,3.32E-3]
[2015,"FENIX III","SZ1","N","s děrovanou DTD",126,0.41860000000000003]
[2015,"FENIX III","SZ2","N","s děrovanou DTD",18,5.9799999999999999E-2]
[2015,"HELIGON I  (UKONČENO)","AZ","N"," -standardní konstrukce",1,3.32E-3]
[2015,"HELIGON I  (UKONČENO)","DZ","N"," -standardní konstrukce",17,5.6480000000000002E-2]
[2015,"HELIGON I  (UKONČENO)","P","N"," -standardní konstrukce",30,9.9669999999999995E-2]
[2015,"HELIGON II","AZ","N"," -standardní konstrukce",1,3.32E-3]
[2015,"HELIGON II","DZ","N"," -standardní konstrukce",9,2.9899999999999999E-2]
[2015,"HELIGON II","P","N"," -standardní konstrukce",25,8.3059999999999995E-2]
[2015,"HIT  I (UKONČENO)","P1K","N"," -standardní konstrukce",17,5.6480000000000002E-2]
[2015,"HIT  I (UKONČENO)","P2K","N"," -standardní konstrukce",27,8.9700000000000002E-2]
[2015,"HIT  I (UKONČENO)","RK","N"," -standardní konstrukce",50,0.16611000000000001]
[2015,"HIT  I (UKONČENO)","RK","N","s děrovanou DTD",20,6.6449999999999995E-2]
[2015,"HIT  I (UKONČENO)","SZ","N"," -standardní konstrukce",47,0.15615000000000001]
[2015,"HIT  I (UKONČENO)","SZ","N","s děrovanou DTD",1,3.32E-3]
[2015,"KITTY I","GZ4","N","rámová konstrukce",10,3.322E-2]
[2015,"KITTY I","GZ9","N","rámová konstrukce",75,0.24917]
[2015,"KITTY I","PK","N","rámová konstrukce",7,2.3259999999999999E-2]
[2015,"KITTY II","GZ3","N","rámová konstrukce",42,0.13952999999999999]
[2015,"KITTY II","GZ6","N","rámová konstrukce",138,0.45846999999999999]
[2015,"KITTY II","PK","N","rámová konstrukce",35,0.11627999999999999]
[2015,"KITTY III","GZ1","N","rámová konstrukce",7,2.3259999999999999E-2]
[2015,"KITTY III","GZ3","N","rámová konstrukce",35,0.11627999999999999]
[2015,"KITTY III","PK","N","rámová konstrukce",31,0.10299]
[2015,"KLASIK","BZ","N"," -standardní konstrukce",729,2.4219300000000001]
[2015,"KLASIK","EZ","N"," -standardní konstrukce",64,0.21262]
[2015,"KLASIK","P","N"," -standardní konstrukce",1658,5.5083099999999998]
[2015,"KLERMONT","BZ","N"," -standardní konstrukce",115,0.38206000000000001]
[2015,"KLERMONT","EZ","N"," -standardní konstrukce",45,0.14949999999999999]
[2015,"KLERMONT","P","N"," -standardní konstrukce",874,2.9036499999999998]
[2015,"KVADRANT","GZ1","N"," -standardní konstrukce",14,4.6510000000000003E-2]
[2015,"KVADRANT","GZ2","N"," -standardní konstrukce",6,1.993E-2]
[2015,"KVADRANT","GZ3","N"," -standardní konstrukce",12,3.9870000000000003E-2]
[2015,"KVADRANT","GZ4","N"," -standardní konstrukce",20,6.6449999999999995E-2]
[2015,"KVADRANT","P","N"," -standardní konstrukce",76,0.25248999999999999]
[2015,"MADA F","FWZ","N"," -standardní konstrukce",43,0.14285999999999999]
[2015,"MADA F","FWZ","N","s děrovanou DTD",2,6.6400000000000001E-3]
[2015,"MADA F","FZZ","N"," -standardní konstrukce",66,0.21926999999999999]
[2015,"MADA F","FZZ","N","s děrovanou DTD",7,2.3259999999999999E-2]
[2015,"MADA M","MWZ","N"," -standardní konstrukce",34,0.11296]
[2015,"MADA M","MWZ","N","s děrovanou DTD",12,3.9870000000000003E-2]
[2015,"MADA M","MZZ","N"," -standardní konstrukce",65,0.21595]
[2015,"MADA M","MZZ","N","s děrovanou DTD",10,3.322E-2]
[2015,"MADA U","UVZ","N"," -standardní konstrukce",9,2.9899999999999999E-2]
[2015,"MADA U","UVZ","N","s děrovanou DTD",1,3.32E-3]
[2015,"MADA U","UWZ","N"," -standardní konstrukce",39,0.12956999999999999]
[2015,"MADA U","UWZ","N","s děrovanou DTD",1,3.32E-3]
[2015,"MADA U","UYZ","N"," -standardní konstrukce",15,4.9829999999999999E-2]
[2015,"MADA U","UYZ","N","s děrovanou DTD",4,1.329E-2]
[2015,"MADA U","UZZ","N"," -standardní konstrukce",31,0.10299]
[2015,"MADA U","UZZ","N","s děrovanou DTD",10,3.322E-2]
[2015,"MAXIM","PK","N"," -standardní konstrukce",38,0.12625]
[2015,"MAXIM","QZ","A","PYROPANE (1/3) (2/3)",2,6.6400000000000001E-3]
[2015,"MAXIM","QZ","N"," -standardní konstrukce",579,1.9235899999999999]
[2015,"MAXIM","QZ","N","s děrovanou DTD",125,0.41527999999999998]
[2015,"MAXIM","RZ","N"," -standardní konstrukce",148,0.49169000000000002]
[2015,"MAXIM","RZ","N","s děrovanou DTD",20,6.6449999999999995E-2]
[2015,"MONTÉ","DZ","N","s děrovanou DTD",24,7.9729999999999995E-2]
[2015,"MONTÉ","DZ","N","s plnou DTD",1,3.32E-3]
[2015,"MONTÉ","GZ","N","s děrovanou DTD",2,6.6400000000000001E-3]
[2015,"MONTÉ Vision","DZ","N","s děrovanou DTD",9,2.9899999999999999E-2]
[2015,"MONTÉ Vision","GZ","N","s děrovanou DTD",1,3.32E-3]
[2015,"NEMO","OZ1","N","s děrovanou DTD",81,0.26910000000000001]
[2015,"NEMO","OZ1","N","s plnou DTD",51,0.16944000000000001]
[2015,"NEMO","OZ3","N","s děrovanou DTD",26,8.6379999999999998E-2]
[2015,"NEXIS","GZ1","N"," -standardní konstrukce",7,2.3259999999999999E-2]
[2015,"NEXIS","GZ2","N"," -standardní konstrukce",10,3.322E-2]
[2015,"NEXIS","GZ3","N"," -standardní konstrukce",49,0.16278999999999999]
[2015,"NEXIS","GZ3","N","s děrovanou DTD",7,2.3259999999999999E-2]
[2015,"NEXIS","GZ3","N","s plnou DTD",1,3.32E-3]
[2015,"NEXIS","GZ4","N"," -standardní konstrukce",4,1.329E-2]
[2015,"NEXIS","GZ5","N"," -standardní konstrukce",168,0.55813999999999997]
[2015,"NEXIS","GZ5","N","s děrovanou DTD",11,3.6540000000000003E-2]
[2015,"NEXIS","PK","N"," -standardní konstrukce",59,0.19600999999999999]
[2015,"NEXIS","PK","N","s děrovanou DTD",1,3.32E-3]
[2015,"PEGGY","AN","N"," -standardní konstrukce",14,4.6510000000000003E-2]
[2015,"PEGGY","BK","N"," -standardní konstrukce",27,8.9700000000000002E-2]
[2015,"PEGGY","BN","N"," -standardní konstrukce",24,7.9729999999999995E-2]
[2015,"PEGGY","BN","N","s děrovanou DTD",4,1.329E-2]
[2015,"PEGGY","D","N"," -standardní konstrukce",11,3.6540000000000003E-2]
[2015,"PEGGY","E","N"," -standardní konstrukce",28,9.3020000000000005E-2]
[2015,"PEGGY","P1K","N"," -standardní konstrukce",12,3.9870000000000003E-2]
[2015,"PEGGY","P1N","N"," -standardní konstrukce",7,2.3259999999999999E-2]
[2015,"PEGGY","P1N","N","s děrovanou DTD",1,3.32E-3]
[2015,"PEGGY","P2K","N"," -standardní konstrukce",32,0.10631]
[2015,"PEGGY","P2N","A","PYROBOARD s grenamatem",4,1.329E-2]
[2015,"PEGGY","P2N","N"," -standardní konstrukce",14,4.6510000000000003E-2]
[2015,"PEGGY","P2N","N","s děrovanou DTD",10,3.322E-2]
[2015,"PEGGY","P2N","N","s plnou DTD",1,3.32E-3]
[2015,"PRIMUM","AZ","A","PYROPANE (1/3) (2/3)",22,7.3090000000000002E-2]
[2015,"PRIMUM","AZ","N"," -standardní konstrukce",892,2.96346]
[2015,"PRIMUM","AZ","N","s děrovanou DTD",101,0.33555000000000001]
[2015,"PRIMUM","AZ","N","s plnou DTD",2,6.6400000000000001E-3]
[2015,"PRIMUM","DZ","A","PYROGLASS (3/3)",9,2.9899999999999999E-2]
[2015,"PRIMUM","DZ","N"," -standardní konstrukce",689,2.28904]
[2015,"PRIMUM","DZ","N","s děrovanou DTD",39,0.12956999999999999]
[2015,"PRIMUM","F","N"," -standardní konstrukce",132,0.43853999999999999]
[2015,"PRIMUM","F","N","s děrovanou DTD",5,1.661E-2]
[2015,"PRIMUM","GZ","A","PYROPANE (1/3) (2/3)",3,9.9699999999999997E-3]
[2015,"PRIMUM","GZ","N"," -standardní konstrukce",58,0.19269]
[2015,"PRIMUM","GZ","N","s děrovanou DTD",16,5.3159999999999999E-2]
[2015,"PRIMUM","M","N"," -standardní konstrukce",58,0.19269]
[2015,"PRIMUM","M","N","s děrovanou DTD",3,9.9699999999999997E-3]
[2015,"PRIMUM","P","A","PYROBOARD s grenamatem",2475,8.2225900000000003]
[2015,"PRIMUM","P","A","PYROSAFE B2",1071,3.5581399999999999]
[2015,"PRIMUM","P","A","PYROSAFE B3",224,0.74419000000000002]
[2015,"PRIMUM","P","A","PYROSMOKE s grenamatem",93,0.30897000000000002]
[2015,"PRIMUM","P","N"," -standardní konstrukce",8957,29.757480000000001]
[2015,"PRIMUM","P","N","s děrovanou DTD",3101,10.30233]
[2015,"PRIMUM","P","N","s plnou DTD",361,1.1993400000000001]
[2015,"QUARTEX","GZ1","N"," -standardní konstrukce",23,7.6410000000000006E-2]
[2015,"QUARTEX","GZ1","N","s děrovanou DTD",2,6.6400000000000001E-3]
[2015,"QUARTEX","GZ2","N"," -standardní konstrukce",12,3.9870000000000003E-2]
[2015,"QUARTEX","GZ3","N"," -standardní konstrukce",73,0.24252000000000001]
[2015,"QUARTEX","GZ3","N","s děrovanou DTD",5,1.661E-2]
[2015,"QUARTEX","GZ4","N"," -standardní konstrukce",378,1.2558100000000001]
[2015,"QUARTEX","GZ4","N","s děrovanou DTD",46,0.15282000000000001]
[2015,"QUARTEX","PK","N"," -standardní konstrukce",56,0.18604999999999999]
[2015,"QUARTEX","PK","N","s děrovanou DTD",58,0.19269]
[2015,"RETRO","P","N"," -standardní konstrukce",11,3.6540000000000003E-2]
[2015,"RETRO","P","N","s děrovanou DTD",2,6.6400000000000001E-3]
[2015,"RETRO","YZ","N"," -standardní konstrukce",5,1.661E-2]
[2015,"RETRO","YZ","N","s děrovanou DTD",1,3.32E-3]
[2015,"RETRO","ZZ","N"," -standardní konstrukce",33,0.10963000000000001]
[2015,"RETRO","ZZ","N","s děrovanou DTD",13,4.3189999999999999E-2]
[2015,"RUBIKA","GZ2","N"," -standardní konstrukce",6,1.993E-2]
[2015,"RUBIKA","GZ3","N"," -standardní konstrukce",35,0.11627999999999999]
[2015,"RUBIKA","GZ3","N","s děrovanou DTD",15,4.9829999999999999E-2]
[2015,"RUBIKA","GZ4","N"," -standardní konstrukce",8,2.6579999999999999E-2]
[2015,"RUBIKA","GZ6","N"," -standardní konstrukce",129,0.42857000000000001]
[2015,"RUBIKA","GZ6","N","s děrovanou DTD",28,9.3020000000000005E-2]
[2015,"RUBIKA","PK","N"," -standardní konstrukce",23,7.6410000000000006E-2]
[2015,"RUBIKA","PK","N","s děrovanou DTD",3,9.9699999999999997E-3]
[2015,"TRIUMF I","T1","N","konstr.TRIUMF I",442,1.46844]
[2015,"TRIUMF II","T2","N"," -standardní konstrukce",118,0.39202999999999999]
[2015,"TRIUMF II","T2","N","s děrovanou DTD",36,0.1196]
[2015,"TRIUMF III","T3","N","s děrovanou DTD",33,0.10963000000000001]
[2015,"TRIUMF IV","T4","N","s děrovanou DTD",161,0.53488000000000002]
[2015,"TRIUMF V","T5","N"," -standardní konstrukce",18,5.9799999999999999E-2]
[2015,"TRIUMF V","T5","N","s děrovanou DTD",6,1.993E-2]
[2015,"TRIX","GZ1","N"," -standardní konstrukce",16,5.3159999999999999E-2]
[2015,"TRIX","GZ2","N"," -standardní konstrukce",10,3.322E-2]
[2015,"TRIX","GZ3","N"," -standardní konstrukce",94,0.31229000000000001]
[2015,"TRIX","GZ3","N","s děrovanou DTD",7,2.3259999999999999E-2]
[2015,"TRIX","PK","N"," -standardní konstrukce",47,0.15615000000000001]
[2015,"WENDY","AK","N"," -standardní konstrukce",2,6.6400000000000001E-3]
[2015,"WENDY","AN","N"," -standardní konstrukce",3,9.9699999999999997E-3]
[2015,"WENDY","BK","N"," -standardní konstrukce",20,6.6449999999999995E-2]
[2015,"WENDY","BN","N"," -standardní konstrukce",17,5.6480000000000002E-2]
[2015,"WENDY","BN","N","s děrovanou DTD",4,1.329E-2]
[2015,"WENDY","D","N"," -standardní konstrukce",3,9.9699999999999997E-3]
[2015,"WENDY","D","N","s děrovanou DTD",1,3.32E-3]
[2015,"WENDY","E","N"," -standardní konstrukce",40,0.13289000000000001]
[2015,"WENDY","P1K","N"," -standardní konstrukce",8,2.6579999999999999E-2]
[2015,"WENDY","P1K","N","s děrovanou DTD",3,9.9699999999999997E-3]
[2015,"WENDY","P1N","A","PYROSAFE B2",1,3.32E-3]
[2015,"WENDY","P1N","N"," -standardní konstrukce",8,2.6579999999999999E-2]
[2015,"WENDY","P1N","N","s děrovanou DTD",1,3.32E-3]
[2015,"WENDY","P2K","N"," -standardní konstrukce",17,5.6480000000000002E-2]
[2015,"WENDY","P2N","N"," -standardní konstrukce",7,2.3259999999999999E-2]
[2015,"WENDY","P2N","N","s děrovanou DTD",2,6.6400000000000001E-3]
[2015,"WENDY","P2N","N","s plnou DTD",2,6.6400000000000001E-3]
[2016,"ALEX III","GZ3","N"," -standardní konstrukce",17,5.466E-2]
[2016,"ALEX III","GZ3","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2016,"ALEX III","PK","N"," -standardní konstrukce",5,1.6080000000000001E-2]
[2016,"ALEX III","PK","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"ALEX IV","GZ1","N","s děrovanou DTD",3,9.6500000000000006E-3]
[2016,"ALEX IV","GZ4","N"," -standardní konstrukce",144,0.46301999999999999]
[2016,"ALEX IV","GZ4","N","s děrovanou DTD",32,0.10289]
[2016,"ALEX IV","PK","N"," -standardní konstrukce",23,7.3950000000000002E-2]
[2016,"ALEX IV","PK","N","s děrovanou DTD",8,2.572E-2]
[2016,"ALUMI HORIZON L","FDZ","N","s děrovanou DTD",17,5.466E-2]
[2016,"ALUMI HORIZON L","MDZ","N","s děrovanou DTD",5,1.6080000000000001E-2]
[2016,"ALUMI HORIZON L","P","A","PYROBOARD s grenamatem",3,9.6500000000000006E-3]
[2016,"ALUMI HORIZON L","P","N","s děrovanou DTD",93,0.29903999999999997]
[2016,"ALUMI HORIZON L","P","N","s plnou DTD",2,6.43E-3]
[2016,"ALUMI HORIZON S","FDZ","N","s děrovanou DTD",15,4.8230000000000002E-2]
[2016,"ALUMI HORIZON S","FDZ","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"ALUMI HORIZON S","GZ1","N","s děrovanou DTD",4,1.286E-2]
[2016,"ALUMI HORIZON S","GZ2","N","s děrovanou DTD",14,4.5019999999999998E-2]
[2016,"ALUMI HORIZON S","GZ3","N","s děrovanou DTD",20,6.4310000000000006E-2]
[2016,"ALUMI HORIZON S","GZ4","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2016,"ALUMI HORIZON S","GZ5","N","s děrovanou DTD",17,5.466E-2]
[2016,"ALUMI HORIZON S","MDZ","N","s děrovanou DTD",19,6.1089999999999998E-2]
[2016,"ALUMI HORIZON S","P","A","PYROBOARD s grenamatem",1,3.2200000000000002E-3]
[2016,"ALUMI HORIZON S","P","A","PYROSAFE B2",1,3.2200000000000002E-3]
[2016,"ALUMI HORIZON S","P","N","s děrovanou DTD",84,0.27010000000000001]
[2016,"ALUMI HORIZON S","P","N","s plnou DTD",4,1.286E-2]
[2016,"ALUMI RUBY","GZ2","N","s děrovanou DTD",15,4.8230000000000002E-2]
[2016,"ALUMI RUBY","GZ4","N","s děrovanou DTD",60,0.19292999999999999]
[2016,"ALUMI RUBY","P","A","PYROBOARD s grenamatem",11,3.5369999999999999E-2]
[2016,"ALUMI RUBY","P","A","PYROSAFE B2",4,1.286E-2]
[2016,"ALUMI RUBY","P","A","PYROSAFE B3",2,6.43E-3]
[2016,"ALUMI RUBY","P","N","s děrovanou DTD",89,0.28616999999999998]
[2016,"ALUMI VERTIK L","FDZ","N","s děrovanou DTD",27,8.6819999999999994E-2]
[2016,"ALUMI VERTIK L","MDZ","N","s děrovanou DTD",17,5.466E-2]
[2016,"ALUMI VERTIK L","P","A","PYROBOARD s grenamatem",2,6.43E-3]
[2016,"ALUMI VERTIK L","P","A","PYROSAFE B2",1,3.2200000000000002E-3]
[2016,"ALUMI VERTIK L","P","N","s děrovanou DTD",60,0.19292999999999999]
[2016,"ALUMI VERTIK L","P","N","s plnou DTD",6,1.9290000000000002E-2]
[2016,"ALUMI VERTIK S","FDZ","N","s děrovanou DTD",13,4.1799999999999997E-2]
[2016,"ALUMI VERTIK S","MDZ","N","s děrovanou DTD",17,5.466E-2]
[2016,"ALUMI VERTIK S","P","A","PYROBOARD s grenamatem",1,3.2200000000000002E-3]
[2016,"ALUMI VERTIK S","P","N","s děrovanou DTD",41,0.13183]
[2016,"ALUMI VERTIK S","P","N","s plnou DTD",4,1.286E-2]
[2016,"ARKTIK (DOPRODEJ)","P","N"," -standardní konstrukce",52,0.16719999999999999]
[2016,"ARKTIK (DOPRODEJ)","P","N","s děrovanou DTD",9,2.894E-2]
[2016,"ARKTIK (DOPRODEJ)","P","N","s plnou DTD",5,1.6080000000000001E-2]
[2016,"ARKTIK HORIZON (DOPRODEJ)","P","N"," -standardní konstrukce",51,0.16399]
[2016,"ARKTIK HORIZON (DOPRODEJ)","P","N","s děrovanou DTD",11,3.5369999999999999E-2]
[2016,"BETTY","AK","N"," -standardní konstrukce",9,2.894E-2]
[2016,"BETTY","AN","N"," -standardní konstrukce",33,0.10611]
[2016,"BETTY","AN","N","s děrovanou DTD",7,2.2509999999999999E-2]
[2016,"BETTY","BK","N"," -standardní konstrukce",5,1.6080000000000001E-2]
[2016,"BETTY","BN","N"," -standardní konstrukce",39,0.12540000000000001]
[2016,"BETTY","BN","N","s děrovanou DTD",17,5.466E-2]
[2016,"BETTY","D","N"," -standardní konstrukce",70,0.22508]
[2016,"BETTY","D","N","s děrovanou DTD",28,9.0029999999999999E-2]
[2016,"BETTY","E","N"," -standardní konstrukce",60,0.19292999999999999]
[2016,"BETTY","E","N","s děrovanou DTD",7,2.2509999999999999E-2]
[2016,"BETTY","P1K","N"," -standardní konstrukce",11,3.5369999999999999E-2]
[2016,"BETTY","P1N","A","PYROBOARD s grenamatem",4,1.286E-2]
[2016,"BETTY","P1N","N"," -standardní konstrukce",10,3.2149999999999998E-2]
[2016,"BETTY","P1N","N","s děrovanou DTD",28,9.0029999999999999E-2]
[2016,"BETTY","P1N","N","s plnou DTD",7,2.2509999999999999E-2]
[2016,"BETTY","P2K","N"," -standardní konstrukce",24,7.7170000000000002E-2]
[2016,"BETTY","P2N","A","PYROBOARD s grenamatem",3,9.6500000000000006E-3]
[2016,"BETTY","P2N","N"," -standardní konstrukce",72,0.23150999999999999]
[2016,"BETTY","P2N","N","s děrovanou DTD",23,7.3950000000000002E-2]
[2016,"BETTY","P2N","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"CELOSKLO",1,"N","celoskleněné",79,0.25402000000000002]
[2016,"ELISA","P","N"," -standardní konstrukce",1,3.2200000000000002E-3]
[2016,"FENIX I","PK","N"," -standardní konstrukce",42,0.13505]
[2016,"FENIX I","SZ","A","PYROPANE (1/3) (2/3)",6,1.9290000000000002E-2]
[2016,"FENIX I","SZ","N"," -standardní konstrukce",1368,4.3987100000000003]
[2016,"FENIX I","SZ","N","s děrovanou DTD",338,1.0868199999999999]
[2016,"FENIX I","SZ","N","s plnou DTD",2,6.43E-3]
[2016,"FENIX II","EK","N"," -standardní konstrukce",8,2.572E-2]
[2016,"FENIX II","EZ","N"," -standardní konstrukce",79,0.25402000000000002]
[2016,"FENIX II","EZ","N","s děrovanou DTD",13,4.1799999999999997E-2]
[2016,"FENIX II","PK","N"," -standardní konstrukce",10,3.2149999999999998E-2]
[2016,"FENIX II","PK","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2016,"FENIX II","PK","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"FENIX II","SZ","A","PYROPANE (1/3) (2/3)",3,9.6500000000000006E-3]
[2016,"FENIX II","SZ","N"," -standardní konstrukce",255,0.81994]
[2016,"FENIX II","SZ","N","s děrovanou DTD",52,0.16719999999999999]
[2016,"FENIX II","SZ","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"FENIX III","SZ1","N","s děrovanou DTD",166,0.53376000000000001]
[2016,"FENIX III","SZ2","N","s děrovanou DTD",10,3.2149999999999998E-2]
[2016,"HELIGON I  (UKONČENO)","AZ","N"," -standardní konstrukce",2,6.43E-3]
[2016,"HELIGON I  (UKONČENO)","DZ","N"," -standardní konstrukce",9,2.894E-2]
[2016,"HELIGON I  (UKONČENO)","P","N"," -standardní konstrukce",16,5.1450000000000003E-2]
[2016,"HELIGON II","AZ","N"," -standardní konstrukce",6,1.9290000000000002E-2]
[2016,"HELIGON II","DZ","N"," -standardní konstrukce",17,5.466E-2]
[2016,"HELIGON II","P","N"," -standardní konstrukce",35,0.11254]
[2016,"HIT  I (UKONČENO)","P1K","N"," -standardní konstrukce",36,0.11576]
[2016,"HIT  I (UKONČENO)","P2K","N"," -standardní konstrukce",5,1.6080000000000001E-2]
[2016,"HIT  I (UKONČENO)","RK","N"," -standardní konstrukce",37,0.11897000000000001]
[2016,"HIT  I (UKONČENO)","SZ","N"," -standardní konstrukce",63,0.20257]
[2016,"KITTY I","GZ4","N","rámová konstrukce",24,7.7170000000000002E-2]
[2016,"KITTY I","GZ9","N","rámová konstrukce",126,0.40514]
[2016,"KITTY I","PK","N","rámová konstrukce",26,8.3599999999999994E-2]
[2016,"KITTY II","GZ3","N","rámová konstrukce",28,9.0029999999999999E-2]
[2016,"KITTY II","GZ6","N","rámová konstrukce",216,0.69452999999999998]
[2016,"KITTY II","PK","N","rámová konstrukce",35,0.11254]
[2016,"KITTY III","GZ1","N","rámová konstrukce",5,1.6080000000000001E-2]
[2016,"KITTY III","GZ3","N","rámová konstrukce",37,0.11897000000000001]
[2016,"KITTY III","PK","N","rámová konstrukce",42,0.13505]
[2016,"KLASIK","BZ","N"," -standardní konstrukce",667,2.1446900000000002]
[2016,"KLASIK","EZ","N"," -standardní konstrukce",89,0.28616999999999998]
[2016,"KLASIK","P","N"," -standardní konstrukce",1905,6.1254]
[2016,"KLERMONT","BZ","N"," -standardní konstrukce",165,0.53054999999999997]
[2016,"KLERMONT","EZ","N"," -standardní konstrukce",71,0.2283]
[2016,"KLERMONT","P","N"," -standardní konstrukce",926,2.97749]
[2016,"KUBIK","BZ","N"," -standardní konstrukce",4,1.286E-2]
[2016,"KUBIK","EZ","N"," -standardní konstrukce",5,1.6080000000000001E-2]
[2016,"KUBIK","P","N"," -standardní konstrukce",15,4.8230000000000002E-2]
[2016,"KVADRANT","GZ1","N"," -standardní konstrukce",11,3.5369999999999999E-2]
[2016,"KVADRANT","GZ2","N"," -standardní konstrukce",14,4.5019999999999998E-2]
[2016,"KVADRANT","GZ3","N"," -standardní konstrukce",11,3.5369999999999999E-2]
[2016,"KVADRANT","GZ4","N"," -standardní konstrukce",25,8.0390000000000003E-2]
[2016,"KVADRANT","P","N"," -standardní konstrukce",111,0.35691000000000001]
[2016,"MADA F","FWZ","N"," -standardní konstrukce",26,8.3599999999999994E-2]
[2016,"MADA F","FWZ","N","s děrovanou DTD",10,3.2149999999999998E-2]
[2016,"MADA F","FZZ","N"," -standardní konstrukce",50,0.16077]
[2016,"MADA F","FZZ","N","s děrovanou DTD",3,9.6500000000000006E-3]
[2016,"MADA M","MWZ","N"," -standardní konstrukce",45,0.14469000000000001]
[2016,"MADA M","MWZ","N","s děrovanou DTD",6,1.9290000000000002E-2]
[2016,"MADA M","MZZ","N"," -standardní konstrukce",109,0.35048000000000001]
[2016,"MADA M","MZZ","N","s děrovanou DTD",10,3.2149999999999998E-2]
[2016,"MADA U","UVZ","N"," -standardní konstrukce",3,9.6500000000000006E-3]
[2016,"MADA U","UWZ","N"," -standardní konstrukce",31,9.9680000000000005E-2]
[2016,"MADA U","UWZ","N","s děrovanou DTD",4,1.286E-2]
[2016,"MADA U","UYZ","N"," -standardní konstrukce",5,1.6080000000000001E-2]
[2016,"MADA U","UYZ","N","s děrovanou DTD",3,9.6500000000000006E-3]
[2016,"MADA U","UZZ","N"," -standardní konstrukce",41,0.13183]
[2016,"MADA U","UZZ","N","s děrovanou DTD",3,9.6500000000000006E-3]
[2016,"MAXIM","PK","N"," -standardní konstrukce",32,0.10289]
[2016,"MAXIM","PK","N","s děrovanou DTD",7,2.2509999999999999E-2]
[2016,"MAXIM","QZ","A","PYROPANE (1/3) (2/3)",4,1.286E-2]
[2016,"MAXIM","QZ","N"," -standardní konstrukce",604,1.9421200000000001]
[2016,"MAXIM","QZ","N","s děrovanou DTD",168,0.54018999999999995]
[2016,"MAXIM","QZ","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"MAXIM","RZ","N"," -standardní konstrukce",127,0.40836]
[2016,"MAXIM","RZ","N","s děrovanou DTD",9,2.894E-2]
[2016,"MONTÉ","DZ","N","s děrovanou DTD",7,2.2509999999999999E-2]
[2016,"MONTÉ","GZ","N","s děrovanou DTD",2,6.43E-3]
[2016,"MONTÉ Vision","AZ","N","s děrovanou DTD",2,6.43E-3]
[2016,"MONTÉ Vision","DZ","N","s děrovanou DTD",31,9.9680000000000005E-2]
[2016,"MONTÉ Vision","DZ","N","s plnou DTD",2,6.43E-3]
[2016,"MONTÉ Vision","GZ","N","s děrovanou DTD",3,9.6500000000000006E-3]
[2016,"NEMO","OZ1","N","s děrovanou DTD",125,0.40193000000000001]
[2016,"NEMO","OZ2","N","s děrovanou DTD",6,1.9290000000000002E-2]
[2016,"NEMO","OZ3","N","s děrovanou DTD",29,9.325E-2]
[2016,"NEXIS","GZ1","N"," -standardní konstrukce",12,3.8589999999999999E-2]
[2016,"NEXIS","GZ2","N"," -standardní konstrukce",8,2.572E-2]
[2016,"NEXIS","GZ3","N"," -standardní konstrukce",33,0.10611]
[2016,"NEXIS","GZ3","N","s děrovanou DTD",4,1.286E-2]
[2016,"NEXIS","GZ4","N"," -standardní konstrukce",2,6.43E-3]
[2016,"NEXIS","GZ5","N"," -standardní konstrukce",158,0.50804000000000005]
[2016,"NEXIS","GZ5","N","s děrovanou DTD",12,3.8589999999999999E-2]
[2016,"NEXIS","PK","N"," -standardní konstrukce",15,4.8230000000000002E-2]
[2016,"PEGGY","AK","N"," -standardní konstrukce",3,9.6500000000000006E-3]
[2016,"PEGGY","AN","N"," -standardní konstrukce",3,9.6500000000000006E-3]
[2016,"PEGGY","BK","N"," -standardní konstrukce",27,8.6819999999999994E-2]
[2016,"PEGGY","BN","N"," -standardní konstrukce",23,7.3950000000000002E-2]
[2016,"PEGGY","D","N"," -standardní konstrukce",37,0.11897000000000001]
[2016,"PEGGY","E","N"," -standardní konstrukce",20,6.4310000000000006E-2]
[2016,"PEGGY","P1K","N"," -standardní konstrukce",6,1.9290000000000002E-2]
[2016,"PEGGY","P1N","N"," -standardní konstrukce",62,0.19936000000000001]
[2016,"PEGGY","P2K","N"," -standardní konstrukce",30,9.6460000000000004E-2]
[2016,"PEGGY","P2N","A","PYROBOARD s grenamatem",7,2.2509999999999999E-2]
[2016,"PEGGY","P2N","N"," -standardní konstrukce",19,6.1089999999999998E-2]
[2016,"PEGGY","P2N","N","s děrovanou DTD",6,1.9290000000000002E-2]
[2016,"PEGGY","P2N","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"PRIMUM","AZ","A","PYROPANE (1/3) (2/3)",14,4.5019999999999998E-2]
[2016,"PRIMUM","AZ","N"," -standardní konstrukce",780,2.5080399999999998]
[2016,"PRIMUM","AZ","N","s děrovanou DTD",103,0.33118999999999998]
[2016,"PRIMUM","AZ","N","s plnou DTD",4,1.286E-2]
[2016,"PRIMUM","DZ","A","PYROGLASS (3/3)",19,6.1089999999999998E-2]
[2016,"PRIMUM","DZ","N"," -standardní konstrukce",568,1.82637]
[2016,"PRIMUM","DZ","N","s děrovanou DTD",85,0.27331]
[2016,"PRIMUM","F","N"," -standardní konstrukce",53,0.17041999999999999]
[2016,"PRIMUM","F","N","s děrovanou DTD",47,0.15112999999999999]
[2016,"PRIMUM","GZ","A","PYROPANE (1/3) (2/3)",1,3.2200000000000002E-3]
[2016,"PRIMUM","GZ","N"," -standardní konstrukce",37,0.11897000000000001]
[2016,"PRIMUM","GZ","N","s děrovanou DTD",25,8.0390000000000003E-2]
[2016,"PRIMUM","M","N"," -standardní konstrukce",38,0.12218999999999999]
[2016,"PRIMUM","M","N","s děrovanou DTD",7,2.2509999999999999E-2]
[2016,"PRIMUM","P","A","PYROBOARD s grenamatem",2162,6.9517699999999998]
[2016,"PRIMUM","P","A","PYROSAFE B2",1546,4.9710599999999996]
[2016,"PRIMUM","P","A","PYROSAFE B3",283,0.90996999999999995]
[2016,"PRIMUM","P","A","PYROSMOKE s grenamatem",61,0.19614000000000001]
[2016,"PRIMUM","P","N"," -standardní konstrukce",8803,28.30547]
[2016,"PRIMUM","P","N","s děrovanou DTD",3237,10.40836]
[2016,"PRIMUM","P","N","s plnou DTD",415,1.3344100000000001]
[2016,"QUARTEX","GZ1","N"," -standardní konstrukce",12,3.8589999999999999E-2]
[2016,"QUARTEX","GZ1","N","s děrovanou DTD",8,2.572E-2]
[2016,"QUARTEX","GZ2","N"," -standardní konstrukce",5,1.6080000000000001E-2]
[2016,"QUARTEX","GZ2","N","s děrovanou DTD",4,1.286E-2]
[2016,"QUARTEX","GZ3","N"," -standardní konstrukce",61,0.19614000000000001]
[2016,"QUARTEX","GZ3","N","s děrovanou DTD",4,1.286E-2]
[2016,"QUARTEX","GZ3","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"QUARTEX","GZ4","N"," -standardní konstrukce",275,0.88424000000000003]
[2016,"QUARTEX","GZ4","N","s děrovanou DTD",40,0.12862000000000001]
[2016,"QUARTEX","PK","N"," -standardní konstrukce",70,0.22508]
[2016,"QUARTEX","PK","N","s děrovanou DTD",7,2.2509999999999999E-2]
[2016,"QUARTEX","PK","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"RETRO","P","A","PYROBOARD s grenamatem",3,9.6500000000000006E-3]
[2016,"RETRO","P","N"," -standardní konstrukce",31,9.9680000000000005E-2]
[2016,"RETRO","P","N","s děrovanou DTD",21,6.7519999999999997E-2]
[2016,"RETRO","P","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"RETRO","YZ","N"," -standardní konstrukce",12,3.8589999999999999E-2]
[2016,"RETRO","YZ","N","s děrovanou DTD",4,1.286E-2]
[2016,"RETRO","ZZ","N"," -standardní konstrukce",52,0.16719999999999999]
[2016,"RETRO","ZZ","N","s děrovanou DTD",10,3.2149999999999998E-2]
[2016,"RUBIKA","GZ2","N"," -standardní konstrukce",9,2.894E-2]
[2016,"RUBIKA","GZ3","N"," -standardní konstrukce",52,0.16719999999999999]
[2016,"RUBIKA","GZ3","N","s děrovanou DTD",6,1.9290000000000002E-2]
[2016,"RUBIKA","GZ3","N","s plnou DTD",1,3.2200000000000002E-3]
[2016,"RUBIKA","GZ6","N"," -standardní konstrukce",179,0.57555999999999996]
[2016,"RUBIKA","GZ6","N","s děrovanou DTD",41,0.13183]
[2016,"RUBIKA","PK","N"," -standardní konstrukce",36,0.11576]
[2016,"RUBIKA","PK","N","s děrovanou DTD",3,9.6500000000000006E-3]
[2016,"TRIUMF I","T1","N","konstr.TRIUMF I",335,1.07717]
[2016,"TRIUMF II","T2","N"," -standardní konstrukce",150,0.48232000000000003]
[2016,"TRIUMF II","T2","N","s děrovanou DTD",28,9.0029999999999999E-2]
[2016,"TRIUMF III","T3","N","s děrovanou DTD",80,0.25723000000000001]
[2016,"TRIUMF IV","T4","N","s děrovanou DTD",183,0.58842000000000005]
[2016,"TRIUMF V","T5","N"," -standardní konstrukce",73,0.23472999999999999]
[2016,"TRIUMF V","T5","N","s děrovanou DTD",17,5.466E-2]
[2016,"TRIX","GZ1","N"," -standardní konstrukce",15,4.8230000000000002E-2]
[2016,"TRIX","GZ1","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2016,"TRIX","GZ2","N"," -standardní konstrukce",8,2.572E-2]
[2016,"TRIX","GZ2","N","s děrovanou DTD",3,9.6500000000000006E-3]
[2016,"TRIX","GZ3","A","PYROPANE (1/3) (2/3)",8,2.572E-2]
[2016,"TRIX","GZ3","N"," -standardní konstrukce",80,0.25723000000000001]
[2016,"TRIX","GZ3","N","s děrovanou DTD",14,4.5019999999999998E-2]
[2016,"TRIX","PK","N"," -standardní konstrukce",33,0.10611]
[2016,"TRIX","PK","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2016,"WENDY","AK","N"," -standardní konstrukce",11,3.5369999999999999E-2]
[2016,"WENDY","AN","N"," -standardní konstrukce",12,3.8589999999999999E-2]
[2016,"WENDY","AN","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2016,"WENDY","BK","N"," -standardní konstrukce",20,6.4310000000000006E-2]
[2016,"WENDY","BN","N"," -standardní konstrukce",38,0.12218999999999999]
[2016,"WENDY","D","N"," -standardní konstrukce",13,4.1799999999999997E-2]
[2016,"WENDY","E","N"," -standardní konstrukce",18,5.7880000000000001E-2]
[2016,"WENDY","P1K","N"," -standardní konstrukce",4,1.286E-2]
[2016,"WENDY","P1K","N","s děrovanou DTD",5,1.6080000000000001E-2]
[2016,"WENDY","P1N","N"," -standardní konstrukce",9,2.894E-2]
[2016,"WENDY","P1N","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2016,"WENDY","P2K","N"," -standardní konstrukce",14,4.5019999999999998E-2]
[2016,"WENDY","P2N","A","PYROBOARD s grenamatem",4,1.286E-2]
[2016,"WENDY","P2N","A","PYROSAFE B2",1,3.2200000000000002E-3]
[2016,"WENDY","P2N","N"," -standardní konstrukce",33,0.10611]
[2016,"WENDY","P2N","N","s děrovanou DTD",1,3.2200000000000002E-3]
[2017,"ALEX III","GZ1","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"ALEX III","GZ2","N"," -standardní konstrukce",1,3.4099999999999998E-3]
[2017,"ALEX III","GZ3","N"," -standardní konstrukce",34,0.11604]
[2017,"ALEX III","GZ3","N","s děrovanou DTD",18,6.1429999999999998E-2]
[2017,"ALEX III","PK","N"," -standardní konstrukce",11,3.7539999999999997E-2]
[2017,"ALEX IV","GZ1","N"," -standardní konstrukce",8,2.7300000000000001E-2]
[2017,"ALEX IV","GZ2","N"," -standardní konstrukce",3,1.0240000000000001E-2]
[2017,"ALEX IV","GZ2","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"ALEX IV","GZ4","A","PYROPANE (1/3) (2/3)",3,1.0240000000000001E-2]
[2017,"ALEX IV","GZ4","N"," -standardní konstrukce",109,0.37201000000000001]
[2017,"ALEX IV","GZ4","N","s děrovanou DTD",10,3.4130000000000001E-2]
[2017,"ALEX IV","PK","N"," -standardní konstrukce",17,5.8020000000000002E-2]
[2017,"ALUMI HORIZON L","FDZ","N","s děrovanou DTD",10,3.4130000000000001E-2]
[2017,"ALUMI HORIZON L","MDZ","N","s děrovanou DTD",19,6.4850000000000005E-2]
[2017,"ALUMI HORIZON L","P","N","s děrovanou DTD",19,6.4850000000000005E-2]
[2017,"ALUMI HORIZON L","P","N","s plnou DTD",1,3.4099999999999998E-3]
[2017,"ALUMI HORIZON S","FDZ","N","s děrovanou DTD",11,3.7539999999999997E-2]
[2017,"ALUMI HORIZON S","GZ1","N","s děrovanou DTD",8,2.7300000000000001E-2]
[2017,"ALUMI HORIZON S","GZ2","N","s děrovanou DTD",20,6.8260000000000001E-2]
[2017,"ALUMI HORIZON S","GZ3","N","s děrovanou DTD",13,4.437E-2]
[2017,"ALUMI HORIZON S","GZ4","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"ALUMI HORIZON S","GZ5","N","s děrovanou DTD",17,5.8020000000000002E-2]
[2017,"ALUMI HORIZON S","MDZ","N","s děrovanou DTD",16,5.4609999999999999E-2]
[2017,"ALUMI HORIZON S","P","A","PYROBOARD s grenamatem",1,3.4099999999999998E-3]
[2017,"ALUMI HORIZON S","P","N","s děrovanou DTD",96,0.32765]
[2017,"ALUMI HORIZON S","P","N","s plnou DTD",5,1.7059999999999999E-2]
[2017,"ALUMI RUBY","GZ2","N","s děrovanou DTD",14,4.7780000000000003E-2]
[2017,"ALUMI RUBY","GZ4","N","s děrovanou DTD",25,8.5319999999999993E-2]
[2017,"ALUMI RUBY","P","A","PYROBOARD s grenamatem",1,3.4099999999999998E-3]
[2017,"ALUMI RUBY","P","N","s děrovanou DTD",53,0.18089]
[2017,"ALUMI VERTIK L","FDZ","N","s děrovanou DTD",8,2.7300000000000001E-2]
[2017,"ALUMI VERTIK L","MDZ","N","s děrovanou DTD",31,0.10580000000000001]
[2017,"ALUMI VERTIK L","P","A","PYROSAFE B2",1,3.4099999999999998E-3]
[2017,"ALUMI VERTIK L","P","N","s děrovanou DTD",59,0.20136999999999999]
[2017,"ALUMI VERTIK S","FDZ","N","s děrovanou DTD",18,6.1429999999999998E-2]
[2017,"ALUMI VERTIK S","MDZ","N","s děrovanou DTD",10,3.4130000000000001E-2]
[2017,"ALUMI VERTIK S","P","A","PYROBOARD s grenamatem",13,4.437E-2]
[2017,"ALUMI VERTIK S","P","N","s děrovanou DTD",49,0.16724]
[2017,"ARKTIK (DOPRODEJ)","P","N"," -standardní konstrukce",14,4.7780000000000003E-2]
[2017,"ARKTIK (DOPRODEJ)","P","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"ARKTIK (DOPRODEJ)","P","N","s plnou DTD",1,3.4099999999999998E-3]
[2017,"ARKTIK HORIZON (DOPRODEJ)","P","N"," -standardní konstrukce",19,6.4850000000000005E-2]
[2017,"ARKTIK HORIZON (DOPRODEJ)","P","N","s děrovanou DTD",6,2.0480000000000002E-2]
[2017,"BETTY","AK","N"," -standardní konstrukce",8,2.7300000000000001E-2]
[2017,"BETTY","AK","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"BETTY","AN","N"," -standardní konstrukce",17,5.8020000000000002E-2]
[2017,"BETTY","AN","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"BETTY","BK","N"," -standardní konstrukce",35,0.11945]
[2017,"BETTY","BN","N"," -standardní konstrukce",34,0.11604]
[2017,"BETTY","BN","N","s plnou DTD",3,1.0240000000000001E-2]
[2017,"BETTY","D","N"," -standardní konstrukce",75,0.25596999999999998]
[2017,"BETTY","D","N","s děrovanou DTD",22,7.5090000000000004E-2]
[2017,"BETTY","E","N"," -standardní konstrukce",58,0.19794999999999999]
[2017,"BETTY","E","N","s děrovanou DTD",4,1.3650000000000001E-2]
[2017,"BETTY","P1K","N"," -standardní konstrukce",21,7.1669999999999998E-2]
[2017,"BETTY","P1N","N"," -standardní konstrukce",61,0.20818999999999999]
[2017,"BETTY","P1N","N","s děrovanou DTD",18,6.1429999999999998E-2]
[2017,"BETTY","P1N","N","s plnou DTD",2,6.8300000000000001E-3]
[2017,"BETTY","P2K","N"," -standardní konstrukce",33,0.11262999999999999]
[2017,"BETTY","P2K","N","s děrovanou DTD",8,2.7300000000000001E-2]
[2017,"BETTY","P2N","A","PYROBOARD s grenamatem",3,1.0240000000000001E-2]
[2017,"BETTY","P2N","N"," -standardní konstrukce",75,0.25596999999999998]
[2017,"BETTY","P2N","N","s děrovanou DTD",19,6.4850000000000005E-2]
[2017,"BETTY","P2N","N","s plnou DTD",6,2.0480000000000002E-2]
[2017,"CELOSKLO",1,"N","celoskleněné",102,0.34811999999999999]
[2017,"FENIX I","PK","N"," -standardní konstrukce",60,0.20477999999999999]
[2017,"FENIX I","PK","N","s děrovanou DTD",15,5.1189999999999999E-2]
[2017,"FENIX I","SZ","A","PYROPANE (1/3) (2/3)",14,4.7780000000000003E-2]
[2017,"FENIX I","SZ","N"," -standardní konstrukce",1178,4.0204800000000001]
[2017,"FENIX I","SZ","N","s děrovanou DTD",308,1.0511900000000001]
[2017,"FENIX I","SZ","N","s plnou DTD",6,2.0480000000000002E-2]
[2017,"FENIX II","EK","N"," -standardní konstrukce",1,3.4099999999999998E-3]
[2017,"FENIX II","EZ","N"," -standardní konstrukce",37,0.12628]
[2017,"FENIX II","EZ","N","s děrovanou DTD",3,1.0240000000000001E-2]
[2017,"FENIX II","PK","N"," -standardní konstrukce",1,3.4099999999999998E-3]
[2017,"FENIX II","SZ","A","PYROPANE (1/3) (2/3)",1,3.4099999999999998E-3]
[2017,"FENIX II","SZ","N"," -standardní konstrukce",149,0.50853000000000004]
[2017,"FENIX II","SZ","N","s děrovanou DTD",25,8.5319999999999993E-2]
[2017,"FENIX II","SZ","N","s plnou DTD",2,6.8300000000000001E-3]
[2017,"FENIX III","SZ1","N","s děrovanou DTD",144,0.49147000000000002]
[2017,"FENIX III","SZ2","N","s děrovanou DTD",21,7.1669999999999998E-2]
[2017,"HELIGON I  (UKONČENO)","AZ","N"," -standardní konstrukce",1,3.4099999999999998E-3]
[2017,"HELIGON I  (UKONČENO)","DZ","N"," -standardní konstrukce",2,6.8300000000000001E-3]
[2017,"HELIGON II","AZ","N"," -standardní konstrukce",2,6.8300000000000001E-3]
[2017,"HELIGON II","DZ","N"," -standardní konstrukce",21,7.1669999999999998E-2]
[2017,"HELIGON II","P","N"," -standardní konstrukce",74,0.25256000000000001]
[2017,"HIT  I (UKONČENO)","P1K","N"," -standardní konstrukce",1,3.4099999999999998E-3]
[2017,"HIT  I (UKONČENO)","P2K","N"," -standardní konstrukce",4,1.3650000000000001E-2]
[2017,"HIT  I (UKONČENO)","RK","N"," -standardní konstrukce",8,2.7300000000000001E-2]
[2017,"HIT  I (UKONČENO)","SZ","N"," -standardní konstrukce",10,3.4130000000000001E-2]
[2017,"KITTY I","GZ4","N","rámová konstrukce",14,4.7780000000000003E-2]
[2017,"KITTY I","GZ9","N","rámová konstrukce",104,0.35494999999999999]
[2017,"KITTY I","PK","N","rámová konstrukce",17,5.8020000000000002E-2]
[2017,"KITTY II","GZ3","N","rámová konstrukce",37,0.12628]
[2017,"KITTY II","GZ6","N","rámová konstrukce",169,0.57679000000000002]
[2017,"KITTY II","PK","N","rámová konstrukce",41,0.13993]
[2017,"KITTY III","GZ1","N","rámová konstrukce",4,1.3650000000000001E-2]
[2017,"KITTY III","GZ3","N","rámová konstrukce",53,0.18089]
[2017,"KITTY IV","GZ1","N","rámová konstrukce",2,6.8300000000000001E-3]
[2017,"KITTY IV","GZ3","N","rámová konstrukce",15,5.1189999999999999E-2]
[2017,"KITTY IV","PK","N","rámová konstrukce",7,2.3890000000000002E-2]
[2017,"KLASIK","BZ","N"," -standardní konstrukce",546,1.86348]
[2017,"KLASIK","EZ","N"," -standardní konstrukce",91,0.31058000000000002]
[2017,"KLASIK","P","N"," -standardní konstrukce",1579,5.3890799999999999]
[2017,"KLERMONT","BZ","N"," -standardní konstrukce",149,0.50853000000000004]
[2017,"KLERMONT","EZ","N"," -standardní konstrukce",48,0.16381999999999999]
[2017,"KLERMONT","P","N"," -standardní konstrukce",1031,3.51877]
[2017,"KUBIK","BZ","N"," -standardní konstrukce",18,6.1429999999999998E-2]
[2017,"KUBIK","EZ","N"," -standardní konstrukce",19,6.4850000000000005E-2]
[2017,"KUBIK","P","N"," -standardní konstrukce",121,0.41297]
[2017,"KVADRANT","GZ1","N"," -standardní konstrukce",27,9.2149999999999996E-2]
[2017,"KVADRANT","GZ2","N"," -standardní konstrukce",13,4.437E-2]
[2017,"KVADRANT","GZ3","N"," -standardní konstrukce",16,5.4609999999999999E-2]
[2017,"KVADRANT","GZ4","N"," -standardní konstrukce",6,2.0480000000000002E-2]
[2017,"KVADRANT","P","N"," -standardní konstrukce",56,0.19112999999999999]
[2017,"MADA F","FWZ","N"," -standardní konstrukce",27,9.2149999999999996E-2]
[2017,"MADA F","FWZ","N","s děrovanou DTD",17,5.8020000000000002E-2]
[2017,"MADA F","FZZ","N"," -standardní konstrukce",53,0.18089]
[2017,"MADA F","FZZ","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"MADA F","FZZ","N","s plnou DTD",2,6.8300000000000001E-3]
[2017,"MADA M","MWZ","N"," -standardní konstrukce",30,0.10238999999999999]
[2017,"MADA M","MWZ","N","s děrovanou DTD",8,2.7300000000000001E-2]
[2017,"MADA M","MZZ","N"," -standardní konstrukce",138,0.47099000000000002]
[2017,"MADA M","MZZ","N","s děrovanou DTD",30,0.10238999999999999]
[2017,"MADA M","MZZ","N","s plnou DTD",1,3.4099999999999998E-3]
[2017,"MADA U","UVZ","N"," -standardní konstrukce",11,3.7539999999999997E-2]
[2017,"MADA U","UVZ","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"MADA U","UWZ","N"," -standardní konstrukce",54,0.18429999999999999]
[2017,"MADA U","UWZ","N","s děrovanou DTD",12,4.0960000000000003E-2]
[2017,"MADA U","UYZ","N"," -standardní konstrukce",4,1.3650000000000001E-2]
[2017,"MADA U","UYZ","N","s děrovanou DTD",11,3.7539999999999997E-2]
[2017,"MADA U","UZZ","N"," -standardní konstrukce",36,0.12286999999999999]
[2017,"MADA U","UZZ","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"MAXIM","PK","N"," -standardní konstrukce",36,0.12286999999999999]
[2017,"MAXIM","PK","N","s děrovanou DTD",8,2.7300000000000001E-2]
[2017,"MAXIM","QZ","A","PYROPANE (1/3) (2/3)",3,1.0240000000000001E-2]
[2017,"MAXIM","QZ","N"," -standardní konstrukce",601,2.0511900000000001]
[2017,"MAXIM","QZ","N","s děrovanou DTD",110,0.37542999999999999]
[2017,"MAXIM","RZ","N"," -standardní konstrukce",71,0.24232000000000001]
[2017,"MAXIM","RZ","N","s děrovanou DTD",3,1.0240000000000001E-2]
[2017,"MONTÉ","DZ","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"MONTÉ Vision","DZ","N","s děrovanou DTD",36,0.12286999999999999]
[2017,"MONTÉ Vision","GZ","N","s děrovanou DTD",3,1.0240000000000001E-2]
[2017,"MONTÉ Vision","GZ","N","s plnou DTD",1,3.4099999999999998E-3]
[2017,"NEMO","OZ1","N","s děrovanou DTD",122,0.41637999999999997]
[2017,"NEMO","OZ1","N","s plnou DTD",1,3.4099999999999998E-3]
[2017,"NEMO","OZ2","N","s děrovanou DTD",6,2.0480000000000002E-2]
[2017,"NEMO","OZ3","N","s děrovanou DTD",51,0.17405999999999999]
[2017,"NEXIS","GZ1","N"," -standardní konstrukce",5,1.7059999999999999E-2]
[2017,"NEXIS","GZ2","N"," -standardní konstrukce",10,3.4130000000000001E-2]
[2017,"NEXIS","GZ3","N"," -standardní konstrukce",41,0.13993]
[2017,"NEXIS","GZ4","N"," -standardní konstrukce",7,2.3890000000000002E-2]
[2017,"NEXIS","GZ5","N"," -standardní konstrukce",120,0.40955999999999998]
[2017,"NEXIS","GZ5","N","s děrovanou DTD",17,5.8020000000000002E-2]
[2017,"NEXIS","PK","N"," -standardní konstrukce",29,9.8979999999999999E-2]
[2017,"PEGGY","AN","N"," -standardní konstrukce",1,3.4099999999999998E-3]
[2017,"PEGGY","BK","N"," -standardní konstrukce",28,9.5560000000000006E-2]
[2017,"PEGGY","BN","N"," -standardní konstrukce",8,2.7300000000000001E-2]
[2017,"PEGGY","BN","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"PEGGY","D","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"PEGGY","E","N"," -standardní konstrukce",24,8.1909999999999997E-2]
[2017,"PEGGY","P1K","N"," -standardní konstrukce",7,2.3890000000000002E-2]
[2017,"PEGGY","P1N","N"," -standardní konstrukce",10,3.4130000000000001E-2]
[2017,"PEGGY","P2K","N"," -standardní konstrukce",18,6.1429999999999998E-2]
[2017,"PEGGY","P2N","A","PYROBOARD s grenamatem",3,1.0240000000000001E-2]
[2017,"PEGGY","P2N","N"," -standardní konstrukce",22,7.5090000000000004E-2]
[2017,"PEGGY","P2N","N","s děrovanou DTD",6,2.0480000000000002E-2]
[2017,"PEGGY","P2N","N","s plnou DTD",1,3.4099999999999998E-3]
[2017,"PRIMUM","AZ","A","PYROPANE (1/3) (2/3)",18,6.1429999999999998E-2]
[2017,"PRIMUM","AZ","N"," -standardní konstrukce",757,2.5836199999999998]
[2017,"PRIMUM","AZ","N","s děrovanou DTD",226,0.77132999999999996]
[2017,"PRIMUM","AZ","N","s plnou DTD",9,3.0720000000000001E-2]
[2017,"PRIMUM","DZ","A","PYROGLASS (3/3)",18,6.1429999999999998E-2]
[2017,"PRIMUM","DZ","N"," -standardní konstrukce",553,1.88737]
[2017,"PRIMUM","DZ","N","s děrovanou DTD",137,0.46758]
[2017,"PRIMUM","DZ","N","s plnou DTD",2,6.8300000000000001E-3]
[2017,"PRIMUM","F","N"," -standardní konstrukce",80,0.27304]
[2017,"PRIMUM","F","N","s děrovanou DTD",17,5.8020000000000002E-2]
[2017,"PRIMUM","GZ","A","PYROPANE (1/3) (2/3)",3,1.0240000000000001E-2]
[2017,"PRIMUM","GZ","N"," -standardní konstrukce",45,0.15357999999999999]
[2017,"PRIMUM","GZ","N","s děrovanou DTD",63,0.21501999999999999]
[2017,"PRIMUM","GZ","N","s plnou DTD",5,1.7059999999999999E-2]
[2017,"PRIMUM","M","N"," -standardní konstrukce",92,0.31398999999999999]
[2017,"PRIMUM","M","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"PRIMUM","P","A","PYROBOARD s grenamatem",2347,8.0102399999999996]
[2017,"PRIMUM","P","A","PYROSAFE B2",1299,4.4334499999999997]
[2017,"PRIMUM","P","A","PYROSAFE B3",246,0.83958999999999995]
[2017,"PRIMUM","P","A","PYROSMOKE s grenamatem",59,0.20136999999999999]
[2017,"PRIMUM","P","N"," -standardní konstrukce",7673,26.187709999999999]
[2017,"PRIMUM","P","N","s děrovanou DTD",3807,12.993169999999999]
[2017,"PRIMUM","P","N","s plnou DTD",389,1.32765]
[2017,"QUARTEX","GZ1","N"," -standardní konstrukce",21,7.1669999999999998E-2]
[2017,"QUARTEX","GZ1","N","s děrovanou DTD",10,3.4130000000000001E-2]
[2017,"QUARTEX","GZ2","N"," -standardní konstrukce",12,4.0960000000000003E-2]
[2017,"QUARTEX","GZ2","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"QUARTEX","GZ3","N"," -standardní konstrukce",51,0.17405999999999999]
[2017,"QUARTEX","GZ3","N","s děrovanou DTD",3,1.0240000000000001E-2]
[2017,"QUARTEX","GZ4","N"," -standardní konstrukce",416,1.4198]
[2017,"QUARTEX","GZ4","N","s děrovanou DTD",67,0.22867000000000001]
[2017,"QUARTEX","GZ4","N","s plnou DTD",5,1.7059999999999999E-2]
[2017,"QUARTEX","PK","N"," -standardní konstrukce",106,0.36176999999999998]
[2017,"QUARTEX","PK","N","s děrovanou DTD",17,5.8020000000000002E-2]
[2017,"RETRO","P","N"," -standardní konstrukce",8,2.7300000000000001E-2]
[2017,"RETRO","P","N","s děrovanou DTD",5,1.7059999999999999E-2]
[2017,"RETRO","YZ","N"," -standardní konstrukce",7,2.3890000000000002E-2]
[2017,"RETRO","YZ","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"RETRO","ZZ","N"," -standardní konstrukce",27,9.2149999999999996E-2]
[2017,"RUBIKA","GZ2","N"," -standardní konstrukce",11,3.7539999999999997E-2]
[2017,"RUBIKA","GZ3","N"," -standardní konstrukce",56,0.19112999999999999]
[2017,"RUBIKA","GZ4","N"," -standardní konstrukce",5,1.7059999999999999E-2]
[2017,"RUBIKA","GZ6","N"," -standardní konstrukce",133,0.45391999999999999]
[2017,"RUBIKA","GZ6","N","s děrovanou DTD",28,9.5560000000000006E-2]
[2017,"RUBIKA","PK","N"," -standardní konstrukce",36,0.12286999999999999]
[2017,"RUBIKA","PK","N","s děrovanou DTD",2,6.8300000000000001E-3]
[2017,"TRIUMF I","T1","N","konstr.TRIUMF I",278,0.94881000000000004]
[2017,"TRIUMF II","T2","N"," -standardní konstrukce",115,0.39249000000000001]
[2017,"TRIUMF II","T2","N","s děrovanou DTD",26,8.8739999999999999E-2]
[2017,"TRIUMF III","T3","N","s děrovanou DTD",92,0.31398999999999999]
[2017,"TRIUMF IV","T4","N","s děrovanou DTD",95,0.32423000000000002]
[2017,"TRIUMF V","T5","N"," -standardní konstrukce",43,0.14676]
[2017,"TRIX","GZ1","N"," -standardní konstrukce",11,3.7539999999999997E-2]
[2017,"TRIX","GZ1","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"TRIX","GZ2","N"," -standardní konstrukce",10,3.4130000000000001E-2]
[2017,"TRIX","GZ3","N"," -standardní konstrukce",81,0.27644999999999997]
[2017,"TRIX","GZ3","N","s děrovanou DTD",9,3.0720000000000001E-2]
[2017,"TRIX","PK","N"," -standardní konstrukce",38,0.12969]
[2017,"TRIX","PK","N","s děrovanou DTD",30,0.10238999999999999]
[2017,"WENDY","AK","N"," -standardní konstrukce",9,3.0720000000000001E-2]
[2017,"WENDY","AN","N"," -standardní konstrukce",6,2.0480000000000002E-2]
[2017,"WENDY","BK","N"," -standardní konstrukce",7,2.3890000000000002E-2]
[2017,"WENDY","BN","N"," -standardní konstrukce",23,7.85E-2]
[2017,"WENDY","BN","N","s děrovanou DTD",1,3.4099999999999998E-3]
[2017,"WENDY","D","N"," -standardní konstrukce",2,6.8300000000000001E-3]
[2017,"WENDY","E","N"," -standardní konstrukce",22,7.5090000000000004E-2]
[2017,"WENDY","P1K","N"," -standardní konstrukce",19,6.4850000000000005E-2]
[2017,"WENDY","P1N","A","PYROBOARD s grenamatem",3,1.0240000000000001E-2]
[2017,"WENDY","P1N","N"," -standardní konstrukce",6,2.0480000000000002E-2]
[2017,"WENDY","P2K","N"," -standardní konstrukce",11,3.7539999999999997E-2]
[2017,"WENDY","P2N","A","PYROSAFE B2",1,3.4099999999999998E-3]
[2017,"WENDY","P2N","N"," -standardní konstrukce",25,8.5319999999999993E-2]
[2017,"WENDY","P2N","N","s děrovanou DTD",12,4.0960000000000003E-2]

{"sheet":"zárubně podrobně","index":15,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
["Rok","Řada","Protip","Vyrob","% z celku"]
[2012,".FABI S  ","A",470,1.9183699999999999]
[2012,".FABI S  ","N",20320,82.938779999999994]
[2012,"FABI O OKZ  (obklad kovové zárubně) ","N",1648,6.7265300000000003]
[2012,"FABI P zárubeň pro posuvné dveře do zdi","N",1621,6.6163299999999996]
[2012,"FABI R  RADIUS ","A",4,1.6330000000000001E-2]
[2012,"FABI R  RADIUS ","N",469,1.91429]
[2013,".FABI S  ","A",394,2.0414500000000002]
[2013,".FABI S  ","N",15779,81.756479999999996]
[2013,"FABI C - pro celosklo","N",67,0.34715000000000001]
[2013,"FABI O OKZ  (obklad kovové zárubně) ","N",1271,6.5854900000000001]
[2013,"FABI P zárubeň pro posuvné dveře do zdi","N",1196,6.1968899999999998]
[2013,"FABI R  RADIUS ","N",167,0.86528000000000005]
[2013,"FABI Z - pro skládací dveře","N",69,0.35750999999999999]
[2013,"JEN DORAZOVÁ NOHA","N",63,0.32641999999999999]
[2013,"JEN GARNYŽ","N",30,0.15543999999999999]
[2013,"JEN GARNYŽ","N",330,1.70984]
[2014,".FABI S  ","A",362,1.92553]
[2014,".FABI S  ","N",15100,80.319149999999993]
[2014,"FABI C - pro celosklo","N",78,0.41488999999999998]
[2014,"FABI O OKZ  (obklad kovové zárubně) ","N",1355,7.2074499999999997]
[2014,"FABI P zárubeň pro posuvné dveře do zdi","N",1048,5.5744699999999998]
[2014,"FABI R  RADIUS ","N",139,0.73936000000000002]
[2014,"FABI Z - pro skládací dveře","N",91,0.48404000000000003]
[2014,"JEN DORAZOVÁ NOHA","N",123,0.65425999999999995]
[2014,"JEN GARNYŽ","N",537,2.8563800000000001]
[2015,".FABI S  ","A",637,3.2010100000000001]
[2015,".FABI S  ","N",15595,78.366829999999993]
[2015,"FABI C - pro celosklo","N",73,0.36682999999999999]
[2015,"FABI H ostrá hrana","A",4,2.01E-2]
[2015,"FABI H ostrá hrana","N",167,0.83919999999999995]
[2015,"FABI M Champagne","N",4,2.01E-2]
[2015,"FABI O OKZ  (obklad kovové zárubně) ","N",1321,6.6381899999999998]
[2015,"FABI P zárubeň pro posuvné dveře do zdi","N",1202,6.0401999999999996]
[2015,"FABI R  RADIUS ","A",1,5.0299999999999997E-3]
[2015,"FABI R  RADIUS ","N",103,0.51758999999999999]
[2015,"FABI Z - pro skládací dveře","N",83,0.41709000000000002]
[2015,"JEN DORAZOVÁ NOHA","N",145,0.72863999999999995]
[2015,"JEN GARNYŽ","N",648,3.2562799999999998]
[2016,".FABI S  ","A",437,2.1213600000000001]
[2016,".FABI S  ","N",15729,76.354370000000003]
[2016,"FABI C - pro celosklo","N",48,0.23300999999999999]
[2016,"FABI H ostrá hrana","A",56,0.27184000000000003]
[2016,"FABI H ostrá hrana","N",481,2.3349500000000001]
[2016,"FABI M Champagne","N",27,0.13106999999999999]
[2016,"FABI M Stříbrné","N",24,0.11650000000000001]
[2016,"FABI O OKZ  (obklad kovové zárubně) ","N",1383,6.7135899999999999]
[2016,"FABI P zárubeň pro posuvné dveře do zdi","N",1463,7.1019399999999999]
[2016,"FABI R  RADIUS ","N",72,0.34950999999999999]
[2016,"FABI Z - pro skládací dveře","N",80,0.38834999999999997]
[2016,"JEN DORAZOVÁ NOHA","N",179,0.86892999999999998]
[2016,"JEN GARNYŽ","N",652,3.1650499999999999]
[2017,".FABI S  ","A",382,1.9690700000000001]
[2017,".FABI S  ","N",15002,77.329899999999995]
[2017,"FABI C - pro celosklo","N",70,0.36081999999999997]
[2017,"FABI H ostrá hrana","A",28,0.14433000000000001]
[2017,"FABI H ostrá hrana","N",519,2.6752600000000002]
[2017,"FABI M Champagne","N",13,6.701E-2]
[2017,"FABI M Stříbrné","N",25,0.12887000000000001]
[2017,"FABI O OKZ  (obklad kovové zárubně) ","N",1223,6.3041200000000002]
[2017,"FABI P zárubeň pro posuvné dveře do zdi","N",1249,6.4381399999999998]
[2017,"FABI PC zárubeň pro posuvné CELOSKL.dveře do zdi","N",6,3.0929999999999999E-2]
[2017,"FABI R  RADIUS ","N",34,0.17526]
[2017,"FABI Z - pro skládací dveře","N",92,0.47422999999999998]
[2017,"JEN DORAZOVÁ NOHA","N",127,0.65464]
[2017,"JEN GARNYŽ","N",681,3.51031]

{"sheet":"Dveře V1","index":16,"n_rows":145,"n_cols":46,"rows_kept":145,"cut":false,"hidden":true,"merged":[[0,2,0,6],[0,7,0,13],[0,14,0,26],[0,33,0,34],[0,27,0,28],[0,29,0,30],[0,31,0,32]]}
[null,null,131,null,null,null,null,111,null,null,null,null,null,null,113,null,null,null,null,null,null,null,null,null,null,null,null,"121 (H20)",null,"121 (AC/PU)",null,"122 (dýha)",null,310,null,null,null,"cena","počet",null,2012,2013,2014,2015,2016,2017]
[null,null,"MN","PK1","rám","povrch","∑ MAT","MN","PK1","páska","zámek","pant","balení","∑ MAT","MN","PK1","rámeček",null,null,null,"výplň",null,null,null,"Pomocné","Balení","∑ MAT","MN","∑ MAT","MN","∑ MAT","MN","∑ MAT","MN","PK","energie","pomoc.mat"]
[null,"Triumf I",{"$f":"TRIUMF!B8","v":61.238000000000007},{"$f":"TRIUMF!C8","v":29.394240000000003},{"$f":"TRIUMF!D8","v":269},{"$f":"TRIUMF!E8","v":140},{"$f":"SUM(E3:F3)","v":409},{"$f":"TRIUMF!G8","v":180.49799999999999},{"$f":"TRIUMF!H8","v":97.468919999999997},{"$f":"TRIUMF!I8","v":63},{"$f":"TRIUMF!J8","v":57},{"$f":"TRIUMF!K8","v":21},null,{"$f":"SUM(J3:M3)","v":141},{"$f":"TRIUMF!M8","v":271.75200000000001},{"$f":"TRIUMF!N8","v":171.20375999999999},null,null,null,null,{"$f":"TRIUMF!O8","v":1437.1004800000001},null,null,null,{"$f":"TRIUMF!P8","v":40.260000000000005},{"$f":"TRIUMF!Q8","v":18.350000000000001},{"$f":"SUM(Q3:Z3)","v":1495.71048},null,null,95.41,337.4,95.41,337.4,{"$f":"TRIUMF!S8","v":6.7},{"$f":"TRIUMF!T8","v":25.794999999999998},{"$f":"TRIUMF!X8","v":25.4},{"$f":"TRIUMF!Y8","v":30},6250,1,null,{"$f":"'dveře  podrobně'!F104","v":809},{"$f":"'dveře  podrobně'!$F$349","v":643},{"$f":"'dveře  podrobně'!$F$598","v":399},{"$f":"'dveře  podrobně'!$F$853","v":442},{"$f":"'dveře  podrobně'!$F$1104","v":335},{"$f":"'dveře  podrobně'!$F$1350","v":278}]
[null,"Triumf II",{"$f":"TRIUMF!B17","v":50.518000000000008},{"$f":"TRIUMF!C17","v":24.248640000000002},{"$f":"TRIUMF!D17","v":244},{"$f":"TRIUMF!E17","v":280},524,{"$f":"TRIUMF!G17","v":125.96000000000001},{"$f":"TRIUMF!H17","v":68.018400000000014},{"$f":"TRIUMF!I17","v":63},{"$f":"TRIUMF!J17","v":57},{"$f":"TRIUMF!K17","v":21},null,141,{"$f":"TRIUMF!M17","v":236.37600000000003},{"$f":"TRIUMF!N17","v":148.91687999999999},null,null,null,null,{"$f":"TRIUMF!O17","v":262.40608000000003},null,null,null,{"$f":"TRIUMF!P17","v":40.260000000000005},{"$f":"TRIUMF!Q17","v":18.350000000000001},321.01608000000004,null,null,95.41,422.2,95.41,422.2,{"$f":"TRIUMF!S17","v":6.7},{"$f":"TRIUMF!T17","v":25.794999999999998},{"$f":"TRIUMF!X17","v":25.4},{"$f":"TRIUMF!Y17","v":30},5830,1,null,{"$f":"'dveře  podrobně'!F105","v":268},{"$f":"'dveře  podrobně'!$F$350+'dveře  podrobně'!$F$351","v":340},{"$f":"'dveře  podrobně'!$F$599+'dveře  podrobně'!$F$600+'dveře  podrobně'!$F$601","v":248},{"$f":"'dveře  podrobně'!$F$854+'dveře  podrobně'!$F$855","v":154},{"$f":"'dveře  podrobně'!$F$1105+'dveře  podrobně'!$F$1106","v":178},{"$f":"'dveře  podrobně'!$F$1351+'dveře  podrobně'!$F$1352","v":141}]
[null,"Triumf III",{"$f":"TRIUMF!B26","v":77.318000000000012},{"$f":"TRIUMF!C26","v":37.112640000000006},{"$f":"TRIUMF!D26","v":454},{"$f":"TRIUMF!E26","v":280},734,{"$f":"TRIUMF!G26","v":180.49799999999999},{"$f":"TRIUMF!H26","v":97.468919999999997},{"$f":"TRIUMF!I26","v":63},{"$f":"TRIUMF!J26","v":57},{"$f":"TRIUMF!K26","v":21},null,141,{"$f":"TRIUMF!M26","v":271.75200000000001},{"$f":"TRIUMF!N26","v":171.20375999999999},null,null,null,null,{"$f":"TRIUMF!O26","v":730.41728000000001},null,null,null,{"$f":"TRIUMF!P26","v":40.260000000000005},{"$f":"TRIUMF!Q26","v":18.350000000000001},789.02728000000002,null,null,95.41,379.8,95.41,379.8,{"$f":"TRIUMF!S26","v":6.7},{"$f":"TRIUMF!T26","v":25.794999999999998},{"$f":"TRIUMF!X26","v":25.4},{"$f":"TRIUMF!Y26","v":30},6130,1,null,null,{"$f":"'dveře  podrobně'!$F$351","v":96},{"$f":"'dveře  podrobně'!$F$602","v":96},{"$f":"'dveře  podrobně'!$F$856","v":33},{"$f":"+'dveře  podrobně'!$F$1107","v":80},{"$f":"'dveře  podrobně'!$F$1353","v":92}]
[null,"Triumf IV",{"$f":"TRIUMF!B35","v":77.318000000000012},{"$f":"TRIUMF!C35","v":37.112640000000006},{"$f":"TRIUMF!D35","v":454},{"$f":"TRIUMF!E35","v":280},734,{"$f":"TRIUMF!G35","v":180.49799999999999},{"$f":"TRIUMF!H35","v":97.468919999999997},{"$f":"TRIUMF!I35","v":63},{"$f":"TRIUMF!J35","v":57},{"$f":"TRIUMF!K35","v":21},null,141,{"$f":"TRIUMF!M35","v":271.75200000000001},{"$f":"TRIUMF!N35","v":171.20375999999999},null,null,null,null,{"$f":"TRIUMF!O35","v":730.41728000000001},null,null,null,{"$f":"TRIUMF!P35","v":40.260000000000005},{"$f":"TRIUMF!Q35","v":18.350000000000001},789.02728000000002,null,null,95.41,379.8,95.41,379.8,{"$f":"TRIUMF!S35","v":6.7},{"$f":"TRIUMF!T35","v":25.794999999999998},{"$f":"TRIUMF!X35","v":25.4},{"$f":"TRIUMF!Y35","v":30},6130,1,null,null,{"$f":"'dveře  podrobně'!$F$352","v":37},{"$f":"'dveře  podrobně'!$F$603","v":143},{"$f":"'dveře  podrobně'!$F$857","v":161},{"$f":"'dveře  podrobně'!$F$1108","v":183},{"$f":"'dveře  podrobně'!$F$1354","v":95}]
[null,"Triumf V",{"$f":"TRIUMF!B44","v":105.25700000000002},{"$f":"TRIUMF!C44","v":50.523360000000004},{"$f":"TRIUMF!D44","v":269},{"$f":"TRIUMF!E44","v":140},409,{"$f":"TRIUMF!G44","v":266.25799999999998},{"$f":"TRIUMF!H44","v":143.77932000000001},{"$f":"TRIUMF!I44","v":63},{"$f":"TRIUMF!J44","v":57},{"$f":"TRIUMF!K44","v":21},null,141,{"$f":"TRIUMF!M44","v":271.75200000000001},{"$f":"TRIUMF!N44","v":171.20375999999999},null,null,null,null,{"$f":"TRIUMF!O44","v":331.5},null,null,null,{"$f":"TRIUMF!P44","v":40.260000000000005},{"$f":"TRIUMF!Q44","v":18.350000000000001},390.11,null,null,95.41,422.2,95.41,422.2,{"$f":"TRIUMF!S44","v":6.7},{"$f":"TRIUMF!T44","v":25.794999999999998},{"$f":"TRIUMF!X44","v":25.4},{"$f":"TRIUMF!Y44","v":30},5200,1,null,null,{"$f":"'dveře  podrobně'!$F$353","v":120},{"$f":"'dveře  podrobně'!$F$604+'dveře  podrobně'!$F$605","v":23},{"$f":"'dveře  podrobně'!$F$858+'dveře  podrobně'!$F$859","v":24},{"$f":"'dveře  podrobně'!$F$1109+'dveře  podrobně'!$F$1110","v":90},{"$f":"'dveře  podrobně'!$F$1355","v":43}]
[null,"Kitty I",{"$f":"C3*2.5","v":153.09500000000003},{"$f":"D3*2.5","v":73.485600000000005},{"$f":"E3*2.5","v":672.5},{"$f":"F4*1.5","v":420},1092.5,{"$f":"H7","v":266.25799999999998},{"$f":"I7","v":143.77932000000001},{"$f":"J7","v":63},{"$f":"K7","v":57},{"$f":"L7","v":21},null,141,{"$f":"O5","v":271.75200000000001},{"$f":"P5","v":171.20375999999999},null,null,null,null,{"$f":"U6*0.6","v":438.25036799999998},null,null,null,{"$f":"Y3","v":40.260000000000005},18.350000000000001,496.86036799999999,null,null,null,null,null,null,{"$f":"AH3","v":6.7},25.794999999999998,25.4,{"$f":"AK3*1.5","v":45},6490,1,null,null,{"$f":"'dveře  podrobně'!$F$240+'dveře  podrobně'!$F$241+'dveře  podrobně'!$F$242","v":110},{"$f":"'dveře  podrobně'!$F$474+'dveře  podrobně'!$F$475+'dveře  podrobně'!$F$476","v":135},{"$f":"'dveře  podrobně'!$F$735+'dveře  podrobně'!$F$736+'dveře  podrobně'!$F$737","v":92},{"$f":"'dveře  podrobně'!$F$979+'dveře  podrobně'!$F$980+'dveře  podrobně'!$F$981","v":176},{"$f":"'dveře  podrobně'!$F$1226+'dveře  podrobně'!$F$1227+'dveře  podrobně'!$F$1228","v":135}]
[null,"Kitty II",{"$f":"C3*2","v":122.47600000000001},{"$f":"D3*2","v":58.788480000000007},{"$f":"E3*2","v":538},{"$f":"F4*1.4","v":392},930,{"$f":"H7","v":266.25799999999998},{"$f":"I7","v":143.77932000000001},{"$f":"J7","v":63},{"$f":"K7","v":57},{"$f":"L7","v":21},null,141,{"$f":"O5","v":271.75200000000001},{"$f":"P5","v":171.20375999999999},null,null,null,null,{"$f":"U6*0.7","v":511.29209599999996},null,null,null,40.260000000000005,18.350000000000001,569.90209600000003,null,null,null,null,null,null,6.7,25.794999999999998,25.4,{"$f":"AK4*1.5","v":45},6490,1,null,null,{"$f":"'dveře  podrobně'!$F$243+'dveře  podrobně'!$F$244+'dveře  podrobně'!$F$245","v":94},{"$f":"'dveře  podrobně'!$F$477+'dveře  podrobně'!$F$478+'dveře  podrobně'!$F$479","v":160},{"$f":"'dveře  podrobně'!$F$738+'dveře  podrobně'!$F$739+'dveře  podrobně'!$F$740","v":215},{"$f":"'dveře  podrobně'!$F$982+'dveře  podrobně'!$F$983+'dveře  podrobně'!$F$984","v":279},{"$f":"+'dveře  podrobně'!$F$1229+'dveře  podrobně'!$F$1230+'dveře  podrobně'!$F$1231","v":247}]
[null,"Kitty III",{"$f":"C3*1.75","v":107.16650000000001},{"$f":"D3*1.75","v":51.439920000000008},{"$f":"E3*1.75","v":470.75},{"$f":"F4*1.3","v":364},834.75,{"$f":"H7","v":266.25799999999998},{"$f":"I7","v":143.77932000000001},{"$f":"J7","v":63},{"$f":"K7","v":57},{"$f":"L7","v":21},null,141,{"$f":"O5","v":271.75200000000001},{"$f":"P5","v":171.20375999999999},null,null,null,null,{"$f":"U6*0.8","v":584.33382400000005},null,null,null,40.260000000000005,18.350000000000001,642.94382400000006,null,null,null,null,null,null,6.7,25.794999999999998,25.4,{"$f":"AK5*1.5","v":45},6490,1,null,null,{"$f":"'dveře  podrobně'!$F$247+'dveře  podrobně'!$F$104","v":811},{"$f":"'dveře  podrobně'!$F$480+'dveře  podrobně'!$F$481+'dveře  podrobně'!$F$482","v":23},{"$f":"'dveře  podrobně'!$F$741+'dveře  podrobně'!$F$742+'dveře  podrobně'!$F$743","v":73},{"$f":"'dveře  podrobně'!$F$985+'dveře  podrobně'!$F$986+'dveře  podrobně'!$F$987","v":84},{"$f":"+'dveře  podrobně'!$F$1234+'dveře  podrobně'!$F$1235+'dveře  podrobně'!$F$1236","v":24}]
[null,"Kitty IV",{"$f":"C3*1.5","v":91.857000000000014},{"$f":"D3*1.5","v":44.091360000000009},{"$f":"E3*1.5","v":403.5},{"$f":"F4*1.2","v":336},739.5,{"$f":"H7","v":266.25799999999998},{"$f":"I7","v":143.77932000000001},{"$f":"J7","v":63},{"$f":"K7","v":57},{"$f":"L7","v":21},null,141,{"$f":"O5","v":271.75200000000001},{"$f":"P5","v":171.20375999999999},null,null,null,null,{"$f":"U6*0.9","v":657.37555199999997},null,null,null,40.260000000000005,18.350000000000001,715.98555199999998,null,null,null,null,null,null,6.7,25.794999999999998,25.4,{"$f":"AK6*1.5","v":45},6490,1,null,null,null,{"$f":"'dveře  podrobně'!$F$483+'dveře  podrobně'!$F$484+'dveře  podrobně'!$F$485","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"děr.DTD",null,{"$f":"'dveře  podrobně'!$F$351+'dveře  podrobně'!$F$354","v":97},{"$f":"'dveře  podrobně'!$F$600+'dveře  podrobně'!$F$605","v":37},{"$f":"'dveře  podrobně'!$F$855+'dveře  podrobně'!$F$859","v":42},{"$f":"'dveře  podrobně'!$F$1106+'dveře  podrobně'!$F$1110","v":45},{"$f":"+'dveře  podrobně'!$F$1352","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plná DTD",null,null,{"$f":"'dveře  podrobně'!$F$601","v":1}]
[]
[null,"Peggy EI/EW 30",{"$f":"PEGGY!B53","v":50.518000000000008},{"$f":"PEGGY!C53","v":24.248640000000002},{"$f":"PEGGY!D53","v":714},{"$f":"PEGGY!E53","v":280},{"$f":"SUM(E15:F15)","v":994},{"$f":"PEGGY!G53","v":152.89400000000001},{"$f":"PEGGY!H53","v":82.562760000000011},{"$f":"PEGGY!I53","v":110},{"$f":"PEGGY!J53","v":103},{"$f":"PEGGY!K53","v":189},{"$f":"PEGGY!L53","v":0},{"$f":"SUM(J15:M15)","v":402},{"$f":"PEGGY!N53","v":53.734000000000002},{"$f":"PEGGY!O53","v":33.852419999999995},{"$f":"PEGGY!P53+PEGGY!R53","v":637},null,null,null,{"$f":"PEGGY!T53+PEGGY!U53","v":0},null,null,null,{"$f":"PEGGY!V53","v":10},{"$f":"PEGGY!W53","v":44.75},{"$f":"SUM(Q15:Z15)","v":691.75},66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PEGGY!Y53","v":6.7},{"$f":"PEGGY!Z53","v":25.794999999999998},{"$f":"PEGGY!AA53","v":263.846}]
[null,"Primum P - děr.DTD",{"$f":"PRIMUM!B39","v":66.598000000000013},{"$f":"PRIMUM!C39","v":31.967040000000004},{"$f":"PRIMUM!D39","v":350},{"$f":"PRIMUM!E39","v":280},630,{"$f":"PRIMUM!H39","v":129.31},{"$f":"PRIMUM!J39","v":69.827400000000011},{"$f":"PRIMUM!K39","v":33.700000000000003},{"$f":"PRIMUM!L39","v":57},{"$f":"PRIMUM!M39","v":9},{"$f":"PRIMUM!N39","v":16.350000000000001},116.05000000000001,null,null,null,null,null,null,null,null,null,null,null,null,0,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PRIMUM!$AA$39","v":6.7},{"$f":"PRIMUM!$AB$39","v":25.794999999999998},{"$f":"PRIMUM!$AF$39","v":25.4}]
[null,"Primum P - dýha",{"$f":"'PRIMUM DÝHA'!B8","v":35.777999999999999},{"$f":"'PRIMUM DÝHA'!C8","v":17.173439999999999},{"$f":"'PRIMUM DÝHA'!D8","v":166.3},{"$f":"'PRIMUM DÝHA'!E8","v":1263},1429.3,{"$f":"'PRIMUM DÝHA'!H8","v":379.86400000000003},{"$f":"'PRIMUM DÝHA'!J8","v":205.12656000000004},{"$f":"'PRIMUM DÝHA'!K8","v":69},{"$f":"'PRIMUM DÝHA'!L8","v":57},{"$f":"'PRIMUM DÝHA'!M8","v":9},{"$f":"'PRIMUM DÝHA'!N8","v":16.350000000000001},151.35,null,null,null,null,null,null,null,null,null,null,null,null,null,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"'PRIMUM DÝHA'!AA8","v":6.7},{"$f":"'PRIMUM DÝHA'!AB8","v":25.794999999999998},{"$f":"'PRIMUM DÝHA'!AF8","v":25.4}]
[null,"Primum P",{"$f":"PRIMUM!B8","v":35.777999999999999},{"$f":"PRIMUM!C8","v":17.173439999999999},{"$f":"PRIMUM!D8","v":166.3},{"$f":"PRIMUM!E8","v":280},446.3,{"$f":"PRIMUM!H8","v":79.864000000000004},{"$f":"PRIMUM!J8","v":43.126560000000005},{"$f":"PRIMUM!K8","v":37},{"$f":"PRIMUM!L8","v":57},{"$f":"PRIMUM!M8","v":9},{"$f":"PRIMUM!N8","v":16.350000000000001},119.35,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q18:Z18)","v":0},66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PRIMUM!AA8","v":6.7},{"$f":"PRIMUM!AB8","v":25.794999999999998},{"$f":"PRIMUM!AF8","v":25.4},null,2390,1,null,{"$f":"'dveře  podrobně'!$F$93","v":13057},{"$f":"'dveře  podrobně'!$F$315+'dveře  podrobně'!$F$316+'dveře  podrobně'!$F$317+'dveře  podrobně'!$F$321+'dveře  podrobně'!$F$322+'dveře  podrobně'!$F$327+'dveře  podrobně'!$F$328+'dveře  podrobně'!$F$329","v":10760},{"$f":"'dveře  podrobně'!$F$560+'dveře  podrobně'!$F$561+'dveře  podrobně'!$F$566+'dveře  podrobně'!$F$567+'dveře  podrobně'!$F$572+'dveře  podrobně'!$F$573+'dveře  podrobně'!$F$574","v":11075},{"$f":"'dveře  podrobně'!$F$816+'dveře  podrobně'!$F$817+'dveře  podrobně'!$F$821+'dveře  podrobně'!$F$822+'dveře  podrobně'!$F$827+'dveře  podrobně'!$F$828+'dveře  podrobně'!$F$829","v":12617},{"$f":"'dveře  podrobně'!$F$1062+'dveře  podrobně'!$F$1063+'dveře  podrobně'!$F$1067+'dveře  podrobně'!$F$1068+'dveře  podrobně'!$F$1073+'dveře  podrobně'!$F$1074+'dveře  podrobně'!$F$1075","v":12600},{"$f":"'dveře  podrobně'!$F$1312+'dveře  podrobně'!$F$1313+'dveře  podrobně'!$F$1318+'dveře  podrobně'!$F$1319+'dveře  podrobně'!$F$1324+'dveře  podrobně'!$F$1325+'dveře  podrobně'!$F$1326","v":12060}]
[null,"Pyroboard P",{"$f":"PRIMUM!B48","v":50.518000000000008},{"$f":"PRIMUM!C48","v":24.248640000000002},{"$f":"PRIMUM!D48","v":714},{"$f":"PRIMUM!E48","v":280},994,{"$f":"PRIMUM!H48","v":152.89400000000001},{"$f":"PRIMUM!J48","v":82.562760000000011},{"$f":"PRIMUM!K48","v":102.28},{"$f":"PRIMUM!L48","v":103},{"$f":"PRIMUM!M48","v":189},{"$f":"PRIMUM!N48","v":18.350000000000001},412.63,null,null,null,null,null,null,null,null,null,null,null,null,0,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PRIMUM!$AA$48","v":6.7},{"$f":"PRIMUM!$AB$48","v":25.794999999999998},{"$f":"PRIMUM!$AF$49","v":25.4},null,4090,1,null,{"$f":"'dveře  podrobně'!$F$73+'dveře  podrobně'!$F$92+'dveře  podrobně'!$F$119+'dveře  podrobně'!$F$19+'dveře  podrobně'!$F$85","v":3714},{"$f":"+'dveře  podrobně'!$F$323+'dveře  podrobně'!$F$369+'dveře  podrobně'!$F$373+'dveře  podrobně'!$F$188+'dveře  podrobně'!$F$192+'dveře  podrobně'!$F$304+'dveře  podrobně'!$F$136+'dveře  podrobně'!$F$153","v":2471},{"$f":"+'dveře  podrobně'!$F$568+'dveře  podrobně'!$F$624+'dveře  podrobně'!$F$629+'dveře  podrobně'!$F$434+'dveře  podrobně'!$F$439+'dveře  podrobně'!$F$584+'dveře  podrobně'!$F$385","v":1686},{"$f":"+'dveře  podrobně'!$F$823+'dveře  podrobně'!$F$694+'dveře  podrobně'!$F$700+'dveře  podrobně'!$F$805+'dveře  podrobně'!$F$656+'dveře  podrobně'!$F$661+'dveře  podrobně'!$F$665","v":2511},{"$f":"+'dveře  podrobně'!$F$1069+'dveře  podrobně'!$F$1132+'dveře  podrobně'!$F$941+'dveře  podrobně'!$F$946+'dveře  podrobně'!$F$1051+'dveře  podrobně'!$F$1088+'dveře  podrobně'!$F$893+'dveře  podrobně'!$F$904+'dveře  podrobně'!$F$910+'dveře  podrobně'!$F$916+'dveře  podrobně'!$F$922","v":2201},{"$f":"+'dveře  podrobně'!$F$1320+'dveře  podrobně'!$F$1371+'dveře  podrobně'!$F$1196+'dveře  podrobně'!$F$1300+'dveře  podrobně'!$F$1159+'dveře  podrobně'!$F$1164+'dveře  podrobně'!$F$1172","v":2371}]
[null,"Pyrosafe BT2",{"$f":"PRIMUM!B57","v":116.714},{"$f":"PRIMUM!C57","v":56.02272},{"$f":"PRIMUM!D57","v":714},{"$f":"PRIMUM!E57","v":343},1057,{"$f":"PRIMUM!H57","v":211.72},{"$f":"PRIMUM!J57","v":114.3288},{"$f":"PRIMUM!K57","v":101},{"$f":"PRIMUM!L57","v":1299},{"$f":"PRIMUM!M57","v":235},{"$f":"PRIMUM!N57","v":18.350000000000001},1653.35,null,null,null,null,null,null,null,null,null,null,null,null,0,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PRIMUM!$AA$57","v":6.7},{"$f":"PRIMUM!$AB$57","v":25.794999999999998},{"$f":"PRIMUM!$AF$57","v":25.4},null,8500,1,null,null,{"$f":"'dveře  podrobně'!$F$324+'dveře  podrobně'!$F$193+'dveře  podrobně'!$F$137+'dveře  podrobně'!$F$158","v":628},{"$f":"'dveře  podrobně'!$F$569","v":1203},{"$f":"'dveře  podrobně'!$F$824+'dveře  podrobně'!$F$875+'dveře  podrobně'!$F$701+'dveře  podrobně'!$F$666","v":1075},{"$f":"'dveře  podrobně'!$F$1070+'dveře  podrobně'!$F$1133","v":1547},{"$f":"'dveře  podrobně'!$F$1321+'dveře  podrobně'!$F$1374+'dveře  podrobně'!$F$1168","v":1301}]
[null,"Pyrosafe BT3",{"$f":"PEGGY!B61","v":229.274},{"$f":"PEGGY!C61","v":110.05152},{"$f":"PEGGY!D61","v":965},{"$f":"PEGGY!E61","v":280},1245,{"$f":"PEGGY!G61","v":234.23200000000003},{"$f":"PEGGY!H61","v":126.48528000000002},{"$f":"PEGGY!I61","v":112},{"$f":"PEGGY!J61","v":1299},{"$f":"PEGGY!K61","v":38},{"$f":"PEGGY!L61","v":0},1449,{"$f":"PEGGY!N61","v":53.734000000000002},{"$f":"PEGGY!O61","v":33.852419999999995},{"$f":"PEGGY!P61+PEGGY!R61","v":637},null,null,null,{"$f":"PEGGY!T61+PEGGY!U61","v":0},null,null,null,{"$f":"PEGGY!V61","v":10},{"$f":"PEGGY!W61","v":44.75},691.75,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PEGGY!Y61","v":6.7},{"$f":"PEGGY!Z61","v":25.794999999999998},25.4,null,10250,1,null,null,{"$f":"'dveře  podrobně'!$F$325","v":47},{"$f":"'dveře  podrobně'!$F$570","v":115},{"$f":"'dveře  podrobně'!$F$825+'dveře  podrobně'!$F$667+'dveře  podrobně'!$F$672","v":227},{"$f":"'dveře  podrobně'!$F$1071+'dveře  podrobně'!$F$905+'dveře  podrobně'!$F$911+'dveře  podrobně'!$F$917","v":289},{"$f":"'dveře  podrobně'!$F$1322","v":246}]
[null,"Pyropane",{"$f":"PRIMUM!B100","v":94.738000000000014},{"$f":"PRIMUM!C100","v":45.474240000000002},{"$f":"PRIMUM!D100","v":609},{"$f":"PRIMUM!E100","v":280},889,{"$f":"PRIMUM!H100","v":164.41800000000001},{"$f":"PRIMUM!J100","v":88.785720000000012},{"$f":"PRIMUM!K100","v":102.28},{"$f":"PRIMUM!L100","v":103},{"$f":"PRIMUM!M100","v":189},{"$f":"PRIMUM!N100","v":0},394.28,{"$f":"PRIMUM!$P$100","v":54.028800000000004},{"$f":"PRIMUM!$Q$100","v":34.038143999999996},null,null,null,null,{"$f":"PRIMUM!$V$100","v":1403.5072},null,null,null,{"$f":"PRIMUM!$X$100","v":55.7},{"$f":"PRIMUM!$Y$100","v":44.75},1503.9572000000001,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PRIMUM!$AA$100","v":6.7},{"$f":"PRIMUM!$AB$100","v":25.794999999999998},{"$f":"PRIMUM!$AF$100","v":25.4},null,14500,1,null,{"$f":"'dveře  podrobně'!$F$108+'dveře  podrobně'!$F$36+'dveře  podrobně'!$F$39+'dveře  podrobně'!$F$65+'dveře  podrobně'!$F$87","v":37},{"$f":"'dveře  podrobně'!$F$123+'dveře  podrobně'!$F$212+'dveře  podrobně'!$F$275+'dveře  podrobně'!$F$307+'dveře  podrobně'!$F$318","v":40},{"$f":"+'dveře  podrobně'!$F$447+'dveře  podrobně'!$F$513+'dveře  podrobně'!$F$552+'dveře  podrobně'!$F$562","v":32},{"$f":"+'dveře  podrobně'!$F$709+'dveře  podrobně'!$F$772+'dveře  podrobně'!$F$809+'dveře  podrobně'!$F$818","v":34},{"$f":"'dveře  podrobně'!$F$1115+'dveře  podrobně'!$F$953+'dveře  podrobně'!$F$963+'dveře  podrobně'!$F$1019+'dveře  podrobně'!$F$1055+'dveře  podrobně'!$F$1064+'dveře  podrobně'!$F$912","v":38},{"$f":"'dveře  podrobně'!$F$1144+'dveře  podrobně'!$F$1203+'dveře  podrobně'!$F$1211+'dveře  podrobně'!$F$1271+'dveře  podrobně'!$F$1304+'dveře  podrobně'!$F$1314","v":42}]
[null,"Pyroglass",{"$f":"PRIMUM!B66","v":94.738000000000014},{"$f":"PRIMUM!C66","v":45.474240000000002},{"$f":"PRIMUM!D66","v":876},{"$f":"PRIMUM!E66","v":280},1156,{"$f":"PRIMUM!H66","v":164.41800000000001},{"$f":"PRIMUM!J66","v":88.785720000000012},{"$f":"PRIMUM!K66","v":102.28},{"$f":"PRIMUM!L66","v":103},{"$f":"PRIMUM!M66","v":189},{"$f":"PRIMUM!N66","v":0},394.28,{"$f":"PRIMUM!$P$66","v":54.028800000000004},{"$f":"PRIMUM!$Q$66","v":34.038143999999996},null,null,null,null,{"$f":"PRIMUM!$V$66","v":3497.0868},null,null,null,{"$f":"PRIMUM!$X$66","v":55.7},{"$f":"PRIMUM!$Y$66","v":44.75},3597.5367999999999,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"PRIMUM!$AA$66","v":6.7},{"$f":"PRIMUM!$AB$66","v":25.794999999999998},{"$f":"PRIMUM!$AF$66","v":25.4},null,23560,1,null,{"$f":"'dveře  podrobně'!$F$89","v":12},{"$f":"'dveře  podrobně'!$F$311","v":2},{"$f":"'dveře  podrobně'!$F$556","v":5},{"$f":"'dveře  podrobně'!$F$813","v":9},{"$f":"'dveře  podrobně'!$F$1059","v":19},{"$f":"'dveře  podrobně'!$F$1308","v":18}]
[null,"Pyrosmoke",50.518000000000008,24.248640000000002,714,280,994,152.89400000000001,82.562760000000011,102.28,103,189,18.350000000000001,412.63,null,null,null,null,null,null,null,null,null,null,null,null,0,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,6.7,25.794999999999998,25.4,null,{"$f":"AL19+2500","v":6590},1,null,null,{"$f":"'dveře  podrobně'!$F$326","v":7},{"$f":"'dveře  podrobně'!$F$571","v":52},{"$f":"'dveře  podrobně'!$F$826","v":93},{"$f":"'dveře  podrobně'!$F$1072","v":61},{"$f":"'dveře  podrobně'!$F$1323","v":59}]
[null,"Celoskleněné dveře",null,null,null,null,{"$f":"AL25*0.6","v":3114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7,null,null,null,5190,1,null,null,{"$f":"'dveře  podrobně'!F196","v":46},{"$f":"'dveře  podrobně'!F443","v":33},{"$f":"'dveře  podrobně'!F705","v":61},{"$f":"'dveře  podrobně'!F950","v":79},{"$f":"'dveře  podrobně'!F1200","v":102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"děr.DTD",null,{"$f":"'dveře  podrobně'!$F$316+'dveře  podrobně'!$F$328+'dveře  podrobně'!$F$322","v":1231},{"$f":"'dveře  podrobně'!$F$561+'dveře  podrobně'!$F$567+'dveře  podrobně'!$F$573","v":2132},{"$f":"+'dveře  podrobně'!$F$817+'dveře  podrobně'!$F$822+'dveře  podrobně'!$F$828","v":3109},{"$f":"+'dveře  podrobně'!$F$1063+'dveře  podrobně'!$F$1068+'dveře  podrobně'!$F$1074","v":3291},{"$f":"+'dveře  podrobně'!$F$1313+'dveře  podrobně'!$F$1319+'dveře  podrobně'!$F$1325","v":3826}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plná DTD",null,{"$f":"'dveře  podrobně'!$F$317+'dveře  podrobně'!$F$329","v":234},{"$f":"+'dveře  podrobně'!$F$574","v":275},{"$f":"+'dveře  podrobně'!$F$829","v":361},{"$f":"+'dveře  podrobně'!$F$1075","v":415},{"$f":"+'dveře  podrobně'!$F$1326","v":389}]
[]
[null,"Primum 2/3",{"$f":"PRIMUM!B18","v":41.137999999999998},{"$f":"PRIMUM!C18","v":19.746239999999997},{"$f":"PRIMUM!D18","v":203.3},{"$f":"PRIMUM!E18","v":280},{"$f":"SUM(E29:F29)","v":483.3},{"$f":"PRIMUM!H18","v":77.585999999999999},{"$f":"PRIMUM!J18","v":41.896440000000005},{"$f":"PRIMUM!K18","v":33.700000000000003},{"$f":"PRIMUM!L18","v":57},{"$f":"PRIMUM!M18","v":9},{"$f":"PRIMUM!N18","v":0},{"$f":"SUM(J29:M29)","v":99.7},{"$f":"PRIMUM!P18","v":41.808},{"$f":"PRIMUM!Q18","v":26.339039999999997},{"$f":"PRIMUM!R18","v":226},null,null,null,{"$f":"PRIMUM!V18","v":129.94800000000001},null,null,null,{"$f":"PRIMUM!X18","v":20.4392},{"$f":"PRIMUM!Y18","v":44.75},{"$f":"SUM(Q29:Z29)","v":421.13720000000001},66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"PRIMUM!AA18","v":6.7},{"$f":"PRIMUM!AB18","v":25.794999999999998},{"$f":"PRIMUM!AF18","v":25.4},null,3050,1,null,{"$f":"'dveře  podrobně'!$F$88+'dveře  podrobně'!$F$91","v":1152},{"$f":"+'dveře  podrobně'!$F$308+'dveře  podrobně'!$F$309+'dveře  podrobně'!$F$310+'dveře  podrobně'!$F$319+'dveře  podrobně'!$F$320","v":1013},{"$f":"+'dveře  podrobně'!$F$553+'dveře  podrobně'!$F$554+'dveře  podrobně'!$F$555+'dveře  podrobně'!$F$563+'dveře  podrobně'!$F$564+'dveře  podrobně'!$F$565","v":926},{"$f":"+'dveře  podrobně'!$F$810+'dveře  podrobně'!$F$811+'dveře  podrobně'!$F$812+'dveře  podrobně'!$F$819+'dveře  podrobně'!$F$820","v":1069},{"$f":"+'dveře  podrobně'!$F$1056+'dveře  podrobně'!$F$1057+'dveře  podrobně'!$F$1058+'dveře  podrobně'!$F$1065+'dveře  podrobně'!$F$1066","v":949},{"$f":"+'dveře  podrobně'!$F$1305+'dveře  podrobně'!$F$1306+'dveře  podrobně'!$F$1307+'dveře  podrobně'!$F$1315+'dveře  podrobně'!$F$1316+'dveře  podrobně'!$F$1317","v":1105}]
[null,"Primum 3/3",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,33.700000000000003,57,9,0,99.7,54.176200000000001,34.131005999999992,389,null,null,null,199.92,null,null,null,10.632,44.75,644.30199999999991,66.540000000000006,245,95.41,379.8,95.41,379.8,6.7,25.794999999999998,25.4,null,3690,1,null,{"$f":"+'dveře  podrobně'!$F$90","v":1062},{"$f":"+'dveře  podrobně'!$F$312+'dveře  podrobně'!$F$313+'dveře  podrobně'!$F$314","v":628},{"$f":"+'dveře  podrobně'!$F$557+'dveře  podrobně'!$F$558+'dveře  podrobně'!$F$559","v":709},{"$f":"+'dveře  podrobně'!$F$814+'dveře  podrobně'!$F$815","v":728},{"$f":"+'dveře  podrobně'!$F$1060+'dveře  podrobně'!$F$1061","v":653},{"$f":"+'dveře  podrobně'!$F$1309+'dveře  podrobně'!$F$1310+'dveře  podrobně'!$F$1311","v":692}]
[null,"Maxim zaskl.",{"$f":"MAXIM!B8","v":41.137999999999998},{"$f":"MAXIM!C8","v":19.746239999999997},{"$f":"MAXIM!D8","v":203.3},{"$f":"MAXIM!E8","v":280},{"$f":"SUM(E31:F31)","v":483.3},{"$f":"MAXIM!G8","v":77.585999999999999},{"$f":"MAXIM!H8","v":41.896440000000005},{"$f":"MAXIM!I8","v":37},{"$f":"MAXIM!J8","v":57},{"$f":"MAXIM!K8","v":9},{"$f":"MAXIM!L8","v":0},{"$f":"SUM(J31:M31)","v":103},{"$f":"MAXIM!N8","v":54.176200000000001},{"$f":"MAXIM!O8","v":34.131005999999992},{"$f":"MAXIM!P8","v":273},null,null,null,{"$f":"MAXIM!T8","v":117.6},null,null,null,{"$f":"MAXIM!V8","v":20.4392},{"$f":"MAXIM!W8","v":44.75},{"$f":"SUM(Q31:Z31)","v":455.78920000000005},66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"MAXIM!Y8","v":6.7},{"$f":"MAXIM!Z8","v":25.794999999999998},{"$f":"MAXIM!AD8","v":25.4},null,3770,1,null,{"$f":"+'dveře  podrobně'!$F$66+'dveře  podrobně'!$F$67","v":945},{"$f":"+'dveře  podrobně'!$F$276+'dveře  podrobně'!$F$277+'dveře  podrobně'!$F$278+'dveře  podrobně'!$F$279","v":834},{"$f":"+'dveře  podrobně'!$F$514+'dveře  podrobně'!$F$515+'dveře  podrobně'!$F$516+'dveře  podrobně'!$F$517+'dveře  podrobně'!$F$518","v":842},{"$f":"+'dveře  podrobně'!$F$773+'dveře  podrobně'!$F$774+'dveře  podrobně'!$F$775+'dveře  podrobně'!$F$776","v":872},{"$f":"+'dveře  podrobně'!$F$1020+'dveře  podrobně'!$F$1021+'dveře  podrobně'!$F$1022+'dveře  podrobně'!$F$1023+'dveře  podrobně'!$F$1024","v":909},{"$f":"+'dveře  podrobně'!$F$1272+'dveře  podrobně'!$F$1273+'dveře  podrobně'!$F$1274+'dveře  podrobně'!$F$1275","v":785}]
[null,"Maxim kazet.",{"$f":"MAXIM!B17","v":41.137999999999998},{"$f":"MAXIM!C17","v":19.746239999999997},{"$f":"MAXIM!D17","v":203.3},{"$f":"MAXIM!E17","v":280},483.3,{"$f":"MAXIM!G17","v":77.585999999999999},{"$f":"MAXIM!H17","v":41.896440000000005},{"$f":"MAXIM!I17","v":37},{"$f":"MAXIM!J17","v":57},{"$f":"MAXIM!K17","v":9},{"$f":"MAXIM!L17","v":0},103,{"$f":"MAXIM!N17","v":95.716200000000015},{"$f":"MAXIM!O17","v":60.301206000000001},{"$f":"MAXIM!P17","v":273},null,null,null,{"$f":"MAXIM!T17","v":178},null,null,null,{"$f":"MAXIM!V17","v":16},{"$f":"MAXIM!W17","v":44.75},511.75,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"MAXIM!Y17","v":6.7},{"$f":"MAXIM!Z17","v":25.794999999999998},{"$f":"MAXIM!AD17","v":25.4},null,3770,1,null,{"$f":"+'dveře  podrobně'!$F$64","v":117},{"$f":"+'dveře  podrobně'!$F$273+'dveře  podrobně'!$F$274","v":97},{"$f":"+'dveře  podrobně'!$F$510+'dveře  podrobně'!$F$511+'dveře  podrobně'!$F$512","v":80},{"$f":"+'dveře  podrobně'!$F$771","v":38},{"$f":"+'dveře  podrobně'!$F$1017+'dveře  podrobně'!$F$1018","v":39},{"$f":"+'dveře  podrobně'!$F$1269+'dveře  podrobně'!$F$1270","v":44}]
[null,"Fénix I, zaskl.",{"$f":"'FENIX I'!B8","v":41.137999999999998},{"$f":"'FENIX I'!C8","v":19.746239999999997},{"$f":"'FENIX I'!D8","v":203.3},{"$f":"'FENIX I'!E8","v":280},483.3,{"$f":"'FENIX I'!G8","v":77.585999999999999},{"$f":"'FENIX I'!H8","v":41.896440000000005},{"$f":"'FENIX I'!I8","v":37},{"$f":"'FENIX I'!J8","v":57},{"$f":"'FENIX I'!K8","v":9},{"$f":"'FENIX I'!L8","v":0},103,{"$f":"'FENIX I'!N8","v":54.176200000000001},{"$f":"'FENIX I'!O8","v":34.131005999999992},{"$f":"'FENIX I'!P8","v":194},null,null,null,{"$f":"'FENIX I'!T8","v":53.76},null,null,null,{"$f":"'FENIX I'!V8","v":20.4392},{"$f":"'FENIX I'!W8","v":44.75},312.94920000000002,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"'FENIX I'!Y8","v":6.7},{"$f":"'FENIX I'!Z8","v":25.794999999999998},{"$f":"'FENIX I'!AD8","v":25.4},null,3690,1,null,{"$f":"'dveře  podrobně'!$F$37+'dveře  podrobně'!$F$54","v":1618},{"$f":"+'dveře  podrobně'!$F$213+'dveře  podrobně'!$F$214+'dveře  podrobně'!$F$215+'dveře  podrobně'!$F$237+'dveře  podrobně'!$F$238","v":1501},{"$f":"+'dveře  podrobně'!$F$448+'dveře  podrobně'!$F$449+'dveře  podrobně'!$F$450+'dveře  podrobně'!$F$473","v":1101},{"$f":"+'dveře  podrobně'!$F$710+'dveře  podrobně'!$F$711+'dveře  podrobně'!$F$712","v":1401},{"$f":"+'dveře  podrobně'!$F$954+'dveře  podrobně'!$F$955+'dveře  podrobně'!$F$956","v":1708},{"$f":"+'dveře  podrobně'!$F$1204+'dveře  podrobně'!$F$1205+'dveře  podrobně'!$F$1206","v":1492}]
[null,"Fénix I, kazet.",{"$f":"'FENIX I'!B17","v":41.137999999999998},{"$f":"'FENIX I'!C17","v":19.746239999999997},{"$f":"'FENIX I'!D17","v":203.3},{"$f":"'FENIX I'!E17","v":280},483.3,{"$f":"'FENIX I'!G17","v":77.585999999999999},{"$f":"'FENIX I'!H17","v":41.896440000000005},{"$f":"'FENIX I'!I17","v":37},{"$f":"'FENIX I'!J17","v":57},{"$f":"'FENIX I'!K17","v":9},{"$f":"'FENIX I'!L17","v":0},103,{"$f":"'FENIX I'!N17","v":95.716200000000015},{"$f":"'FENIX I'!O17","v":60.301206000000001},{"$f":"'FENIX I'!P17","v":194},null,null,null,{"$f":"'FENIX I'!T17","v":178},null,null,null,{"$f":"'FENIX I'!V17","v":16},{"$f":"'FENIX I'!W17","v":44.75},432.75,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"'FENIX I'!Y17","v":6.7},{"$f":"'FENIX I'!Z17","v":25.794999999999998},{"$f":"'FENIX I'!AD17","v":25.4},null,3690,1,null,{"$f":"'dveře  podrobně'!$F$35","v":109},{"$f":"+'dveře  podrobně'!$F$209+'dveře  podrobně'!$F$210+'dveře  podrobně'!$F$211","v":108},{"$f":"+'dveře  podrobně'!$F$445+'dveře  podrobně'!$F$446","v":70},{"$f":"+'dveře  podrobně'!$F$707+'dveře  podrobně'!$F$708","v":94},{"$f":"+'dveře  podrobně'!$F$952","v":42},{"$f":"+'dveře  podrobně'!$F$1201+'dveře  podrobně'!$F$1202","v":75}]
[null,"Fénix II, zaskl.",{"$f":"'FENIX II'!B8","v":41.137999999999998},{"$f":"'FENIX II'!C8","v":19.746239999999997},{"$f":"'FENIX II'!D8","v":203.3},{"$f":"'FENIX II'!E8","v":280},483.3,{"$f":"'FENIX II'!G8","v":77.585999999999999},{"$f":"'FENIX II'!H8","v":41.896440000000005},{"$f":"'FENIX II'!I8","v":37},{"$f":"'FENIX II'!J8","v":57},{"$f":"'FENIX II'!K8","v":9},{"$f":"'FENIX II'!L8","v":0},103,{"$f":"'FENIX II'!N8","v":60.434000000000005},{"$f":"'FENIX II'!O8","v":38.073419999999999},{"$f":"'FENIX II'!P8","v":255},null,null,null,53.76,null,null,null,20.4392,44.75,373.94920000000002,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"'FENIX II'!Y8","v":6.7},{"$f":"'FENIX II'!Z8","v":25.794999999999998},{"$f":"'FENIX II'!AD8","v":25.4},null,3690,1,null,{"$f":"+'dveře  podrobně'!$F$38+'dveře  podrobně'!$F$40+'dveře  podrobně'!$F$55","v":208},{"$f":"+'dveře  podrobně'!$F$216+'dveře  podrobně'!$F$217+'dveře  podrobně'!$F$218+'dveře  podrobně'!$F$220+'dveře  podrobně'!$F$221","v":228},{"$f":"+'dveře  podrobně'!$F$451+'dveře  podrobně'!$F$452+'dveře  podrobně'!$F$453+'dveře  podrobně'!$F$454+'dveře  podrobně'!$F$455+'dveře  podrobně'!$F$458+'dveře  podrobně'!$F$459+'dveře  podrobně'!$F$460","v":246},{"$f":"+'dveře  podrobně'!$F$713+'dveře  podrobně'!$F$714+'dveře  podrobně'!$F$715+'dveře  podrobně'!$F$718+'dveře  podrobně'!$F$719+'dveře  podrobně'!$F$720","v":246},{"$f":"+'dveře  podrobně'!$F$957+'dveře  podrobně'!$F$958+'dveře  podrobně'!$F$959+'dveře  podrobně'!$F$964+'dveře  podrobně'!$F$965+'dveře  podrobně'!$F$966","v":408},{"$f":"+'dveře  podrobně'!$F$1207+'dveře  podrobně'!$F$1208+'dveře  podrobně'!$F$1209+'dveře  podrobně'!$F$1212+'dveře  podrobně'!$F$1213+'dveře  podrobně'!$F$1214","v":217}]
[null,"Fénix II, kazet.",{"$f":"'FENIX II'!B17","v":41.137999999999998},{"$f":"'FENIX II'!C17","v":19.746239999999997},{"$f":"'FENIX II'!D17","v":203.3},{"$f":"'FENIX II'!E17","v":280},483.3,{"$f":"'FENIX II'!G17","v":77.585999999999999},{"$f":"'FENIX II'!H17","v":41.896440000000005},{"$f":"'FENIX II'!I17","v":37},{"$f":"'FENIX II'!J17","v":57},{"$f":"'FENIX II'!K17","v":9},{"$f":"'FENIX II'!L17","v":0},103,{"$f":"'FENIX II'!N17","v":101.974},{"$f":"'FENIX II'!O17","v":0},{"$f":"'FENIX II'!P17","v":255},null,null,null,178,null,null,null,16,44.75,493.75,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"'FENIX II'!Y17","v":6.7},{"$f":"'FENIX II'!Z17","v":25.794999999999998},{"$f":"'FENIX II'!AD17","v":25.4},null,3690,1,null,{"$f":"'dveře  podrobně'!$F$41","v":14},{"$f":"'dveře  podrobně'!$F$219","v":7},{"$f":"+'dveře  podrobně'!$F$456+'dveře  podrobně'!$F$457","v":24},{"$f":"+'dveře  podrobně'!$F$716+'dveře  podrobně'!$F$717","v":6},{"$f":"+'dveře  podrobně'!$F$960+'dveře  podrobně'!$F$961+'dveře  podrobně'!$F$962","v":12},{"$f":"+'dveře  podrobně'!$F$1210","v":1}]
[null,"Mada F ZZ",{"$f":"MADA!B8","v":41.137999999999998},{"$f":"MADA!C8","v":19.746239999999997},{"$f":"MADA!D8","v":203.3},{"$f":"MADA!E8","v":280},483.3,{"$f":"MADA!G8","v":77.585999999999999},{"$f":"MADA!H8","v":41.896440000000005},{"$f":"MADA!I8","v":37},{"$f":"MADA!J8","v":57},{"$f":"MADA!K8","v":9},{"$f":"MADA!L8","v":0},103,{"$f":"MADA!N8","v":54.176200000000001},{"$f":"MADA!O8","v":34.131005999999992},{"$f":"MADA!P8","v":308},null,null,null,{"$f":"MADA!T8","v":53.76},null,null,null,{"$f":"MADA!X8","v":10.632},{"$f":"MADA!Y8","v":44.75},417.142,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"MADA!AA8","v":6.7},{"$f":"MADA!AB8","v":25.794999999999998},{"$f":"MADA!AF8","v":25.4},null,4290,1,null,null,{"$f":"SUM('dveře  podrobně'!$F$258:$F$262)","v":56},{"$f":"SUM('dveře  podrobně'!$F$497:$F$499)","v":65},{"$f":"SUM('dveře  podrobně'!$F$755:$F$758)","v":118},{"$f":"SUM('dveře  podrobně'!$F$1002:$F$1005)","v":89},{"$f":"SUM('dveře  podrobně'!$F$1251:$F$1255)","v":101}]
[null,"Mada M ZZ",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,54.176200000000001,34.131005999999992,308,null,null,null,117.6,null,null,null,20.4392,44.75,417.142,66.540000000000006,245,95.41,379.8,95.41,379.8,6.7,25.794999999999998,25.4,null,4610,1,null,{"$f":"SUM('dveře  podrobně'!$F$62:$F$63)","v":57},{"$f":"SUM('dveře  podrobně'!$F$263:$F$266)","v":215},{"$f":"SUM('dveře  podrobně'!$F$500:$F$503)","v":187},{"$f":"SUM('dveře  podrobně'!$F$759:$F$762)","v":121},{"$f":"SUM('dveře  podrobně'!$F$1006:$F$1009)","v":170},{"$f":"SUM('dveře  podrobně'!$F$1256:$F$1260)","v":207}]
[null,"Mada U ZZ",{"$f":"MADA!B17","v":41.137999999999998},{"$f":"MADA!C17","v":19.746239999999997},{"$f":"MADA!D17","v":203.3},{"$f":"MADA!E17","v":280},483.3,{"$f":"MADA!G17","v":77.585999999999999},{"$f":"MADA!H17","v":41.896440000000005},{"$f":"MADA!I17","v":37},{"$f":"MADA!J17","v":57},{"$f":"MADA!K17","v":9},{"$f":"MADA!L17","v":0},103,{"$f":"MADA!N17","v":54.176200000000001},{"$f":"MADA!O17","v":34.131005999999992},{"$f":"MADA!P17","v":389},null,null,null,{"$f":"MADA!T17","v":199.92},null,null,null,{"$f":"MADA!X17","v":10.632},{"$f":"MADA!Y17","v":44.75},644.30199999999991,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"MADA!AA17","v":6.7},{"$f":"MADA!AB17","v":25.794999999999998},{"$f":"MADA!AF17","v":25.4},null,5130,1,null,null,{"$f":"SUM('dveře  podrobně'!$F$267:$F$272)","v":112},{"$f":"SUM('dveře  podrobně'!$F$504:$F$509)","v":145},{"$f":"SUM('dveře  podrobně'!$F$763:$F$770)","v":110},{"$f":"SUM('dveře  podrobně'!$F$1010:$F$1016)","v":90},{"$f":"SUM('dveře  podrobně'!$F$1261:$F$1268)","v":130}]
[null,"Alex III , zaskl.",{"$f":"'ALEX III'!B8","v":41.137999999999998},{"$f":"'ALEX III'!C8","v":19.746239999999997},{"$f":"'ALEX III'!D8","v":203.3},{"$f":"'ALEX III'!E8","v":280},483.3,{"$f":"'ALEX III'!G8","v":80.266000000000005},{"$f":"'ALEX III'!H8","v":43.343640000000008},{"$f":"'ALEX III'!I8","v":37},{"$f":"'ALEX III'!J8","v":57},{"$f":"'ALEX III'!K8","v":9},{"$f":"'ALEX III'!L8","v":0},103,{"$f":"'ALEX III'!N8","v":82.316200000000009},{"$f":"'ALEX III'!O8","v":51.859206},{"$f":"'ALEX III'!P8","v":354},null,null,null,{"$f":"'ALEX III'!T8","v":54.825749999999999},null,null,null,{"$f":"'ALEX III'!X8","v":31.896000000000001},{"$f":"'ALEX III'!Y8","v":44.75},485.47174999999999,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"'ALEX III'!AA8","v":6.7},{"$f":"'ALEX III'!AB8","v":25.794999999999998},{"$f":"'ALEX III'!AF8","v":25.4},null,4690,1,null,{"$f":"'dveře  podrobně'!$F$2","v":40},{"$f":"'dveře  podrobně'!$F$122+'dveře  podrobně'!$F$122+'dveře  podrobně'!$F$124+'dveře  podrobně'!$F$125","v":23},{"$f":"'dveře  podrobně'!$F$376","v":31},{"$f":"'dveře  podrobně'!$F$634+'dveře  podrobně'!$F$634","v":6},{"$f":"+'dveře  podrobně'!$F$882+'dveře  podrobně'!$F$883","v":18},{"$f":"+'dveře  podrobně'!$F$1137+'dveře  podrobně'!$F$1138+'dveře  podrobně'!$F$1139","v":53}]
[null,"Alex III , kazet.",{"$f":"'ALEX III'!B17","v":41.137999999999998},{"$f":"'ALEX III'!C17","v":19.746239999999997},{"$f":"'ALEX III'!D17","v":203.3},{"$f":"'ALEX III'!E17","v":280},483.3,{"$f":"'ALEX III'!G17","v":81.471999999999994},{"$f":"'ALEX III'!H17","v":43.994880000000002},{"$f":"'ALEX III'!I17","v":37},{"$f":"'ALEX III'!J17","v":57},{"$f":"'ALEX III'!K17","v":9},{"$f":"'ALEX III'!L17","v":0},103,{"$f":"'ALEX III'!N17","v":162.71620000000001},{"$f":"'ALEX III'!O17","v":102.51120599999999},{"$f":"'ALEX III'!P17","v":354},null,null,null,{"$f":"'ALEX III'!T17","v":178},null,null,null,{"$f":"'ALEX III'!X17","v":22.5},{"$f":"'ALEX III'!Y17","v":44.75},599.25,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"'ALEX III'!AA17","v":6.7},{"$f":"'ALEX III'!AB17","v":25.794999999999998},{"$f":"'ALEX III'!AF17","v":25.4},null,4690,1,null,{"$f":"'dveře  podrobně'!$F$3","v":8},{"$f":"'dveře  podrobně'!$F$126","v":7},{"$f":"'dveře  podrobně'!$F$377","v":3},{"$f":"'dveře  podrobně'!$F$635","v":6},{"$f":"'dveře  podrobně'!$F$884+'dveře  podrobně'!$F$885","v":6},{"$f":"+'dveře  podrobně'!$F$1140","v":11}]
[null,"Alex IV , zaskl.",{"$f":"'ALEX IV'!B8","v":41.137999999999998},{"$f":"'ALEX IV'!C8","v":19.746239999999997},{"$f":"'ALEX IV'!D8","v":203.3},{"$f":"'ALEX IV'!E8","v":280},483.3,{"$f":"'ALEX IV'!G8","v":80.266000000000005},{"$f":"'ALEX IV'!H8","v":43.343640000000008},{"$f":"'ALEX IV'!I8","v":37},{"$f":"'ALEX IV'!J8","v":57},{"$f":"'ALEX IV'!K8","v":9},{"$f":"'ALEX IV'!L8","v":0},103,{"$f":"'ALEX IV'!N8","v":105.994},{"$f":"'ALEX IV'!O8","v":66.776219999999995},{"$f":"'ALEX IV'!P8","v":472},null,null,null,{"$f":"'ALEX IV'!T8","v":73.100999999999999},null,null,null,{"$f":"'ALEX IV'!X8","v":42.527999999999999},{"$f":"'ALEX IV'!Y8","v":44.75},632.37900000000002,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"'ALEX IV'!AA8","v":6.7},{"$f":"'ALEX IV'!AB8","v":25.794999999999998},{"$f":"'ALEX IV'!AF8","v":25.4},null,4890,1,null,{"$f":"'dveře  podrobně'!$F$4","v":257},{"$f":"SUM('dveře  podrobně'!$F$127:$F$132)","v":239},{"$f":"SUM('dveře  podrobně'!$F$378:$F$381)","v":146},{"$f":"SUM('dveře  podrobně'!$F$636:$F$642)","v":206},{"$f":"SUM('dveře  podrobně'!$F$886:$F$888)","v":179},{"$f":"SUM('dveře  podrobně'!$F$1141:$F$1143,'dveře  podrobně'!$F$1145:$F$1146)","v":131}]
[null,"Alex IV , kazet.",{"$f":"'ALEX IV'!B17","v":41.137999999999998},{"$f":"'ALEX IV'!C17","v":19.746239999999997},{"$f":"'ALEX IV'!D17","v":203.3},{"$f":"'ALEX IV'!E17","v":280},483.3,{"$f":"'ALEX IV'!G17","v":81.471999999999994},{"$f":"'ALEX IV'!H17","v":43.994880000000002},{"$f":"'ALEX IV'!I17","v":37},{"$f":"'ALEX IV'!J17","v":57},{"$f":"'ALEX IV'!K17","v":9},{"$f":"'ALEX IV'!L17","v":0},103,{"$f":"'ALEX IV'!N17","v":213.19400000000002},{"$f":"'ALEX IV'!O17","v":134.31222},{"$f":"'ALEX IV'!P17","v":472},null,null,null,{"$f":"'ALEX IV'!T17","v":178},null,null,null,{"$f":"'ALEX IV'!X17","v":30},{"$f":"'ALEX IV'!Y17","v":44.75},724.75,66.540000000000006,245,95.41,379.8,95.41,379.8,{"$f":"'ALEX IV'!AA17","v":6.7},{"$f":"'ALEX IV'!AB17","v":25.794999999999998},{"$f":"'ALEX IV'!AF9","v":25.4},null,4890,1,null,{"$f":"'dveře  podrobně'!$F$5","v":42},{"$f":"'dveře  podrobně'!$F$133","v":25},{"$f":"'dveře  podrobně'!$F$382","v":22},{"$f":"'dveře  podrobně'!$F$643","v":20},{"$f":"'dveře  podrobně'!$F$889+'dveře  podrobně'!$F$890","v":31},{"$f":"'dveře  podrobně'!$F$1147","v":17}]
[null,"Trix , zaskl.",{"$f":"TRIX!B8","v":41.137999999999998},{"$f":"TRIX!C8","v":19.746239999999997},{"$f":"TRIX!D8","v":203.3},{"$f":"TRIX!E8","v":280},483.3,{"$f":"TRIX!G8","v":80.266000000000005},{"$f":"TRIX!H8","v":43.343640000000008},{"$f":"TRIX!I8","v":37},{"$f":"TRIX!J8","v":57},{"$f":"TRIX!K8","v":9},{"$f":"TRIX!L8","v":0},103,{"$f":"TRIX!N8","v":81.874000000000009},{"$f":"TRIX!O8","v":51.580619999999996},{"$f":"TRIX!P8","v":486},null,null,null,{"$f":"TRIX!T8","v":175.69125},null,null,null,{"$f":"TRIX!X8","v":31.896000000000001},{"$f":"TRIX!Y8","v":44.75},738.33724999999993,66.540000000000006,218.9,95.41,337.4,95.41,337.4,{"$f":"TRIX!AA8","v":6.7},{"$f":"TRIX!AB8","v":25.794999999999998},{"$f":"TRIX!AF8","v":25.4},null,5140,1,null,{"$f":"SUM('dveře  podrobně'!$F$106:$F$107,'dveře  podrobně'!$F$109)","v":209},{"$f":"SUM('dveře  podrobně'!$F$355:$F$359)","v":173},{"$f":"SUM('dveře  podrobně'!$F$606:$F$611)","v":127},{"$f":"SUM('dveře  podrobně'!$F$860:$F$863)","v":127},{"$f":"SUM('dveře  podrobně'!$F$1111:$F$1114,'dveře  podrobně'!$F$1116:$F$1117)","v":121},{"$f":"SUM('dveře  podrobně'!$F$1356:$F$1360)","v":112}]
[null,"Trix , kazet.",{"$f":"TRIX!B17","v":41.137999999999998},{"$f":"TRIX!C17","v":19.746239999999997},{"$f":"TRIX!D17","v":203.3},{"$f":"TRIX!E17","v":280},483.3,{"$f":"TRIX!G17","v":81.471999999999994},{"$f":"TRIX!H17","v":43.994880000000002},{"$f":"TRIX!I17","v":37},{"$f":"TRIX!J17","v":57},{"$f":"TRIX!K17","v":9},{"$f":"TRIX!L17","v":0},103,{"$f":"TRIX!N17","v":162.274},{"$f":"TRIX!O17","v":102.23261999999998},{"$f":"TRIX!P17","v":486},null,null,null,{"$f":"TRIX!T17","v":178},null,null,null,{"$f":"TRIX!X17","v":22.5},{"$f":"TRIX!Y17","v":44.75},731.25,66.540000000000006,218.9,95.41,337.4,95.41,337.4,{"$f":"TRIX!AA17","v":6.7},{"$f":"TRIX!AB17","v":25.794999999999998},{"$f":"TRIX!AF17","v":25.4},null,5140,1,null,{"$f":"'dveře  podrobně'!$F$110","v":90},{"$f":"'dveře  podrobně'!$F$360","v":52},{"$f":"SUM('dveře  podrobně'!$F$612:$F$614)","v":42},{"$f":"'dveře  podrobně'!$F$864","v":47},{"$f":"SUM('dveře  podrobně'!$F$1118:$F$1119)","v":34},{"$f":"SUM('dveře  podrobně'!$F$1361:$F$1362)","v":68}]
[null,"Quartex 1-4, zaskl.",{"$f":"'QUARTEX 1-4'!B8","v":41.137999999999998},{"$f":"'QUARTEX 1-4'!C8","v":19.746239999999997},{"$f":"'QUARTEX 1-4'!D8","v":203.3},{"$f":"'QUARTEX 1-4'!E8","v":280},483.3,{"$f":"'QUARTEX 1-4'!G8","v":80.266000000000005},{"$f":"'QUARTEX 1-4'!H8","v":43.343640000000008},{"$f":"'QUARTEX 1-4'!I8","v":37},{"$f":"'QUARTEX 1-4'!J8","v":57},{"$f":"'QUARTEX 1-4'!K8","v":9},{"$f":"'QUARTEX 1-4'!L8","v":0},103,{"$f":"'QUARTEX 1-4'!N8","v":105.994},{"$f":"'QUARTEX 1-4'!O8","v":66.776219999999995},{"$f":"'QUARTEX 1-4'!P8","v":596},null,null,null,{"$f":"'QUARTEX 1-4'!T8","v":167.43299999999999},null,null,null,{"$f":"'QUARTEX 1-4'!X8","v":42.527999999999999},{"$f":"'QUARTEX 1-4'!Y8","v":44.75},850.71100000000001,66.540000000000006,218.9,95.41,337.4,95.41,337.4,{"$f":"'QUARTEX 1-4'!AA8","v":6.7},{"$f":"'QUARTEX 1-4'!AB8","v":25.794999999999998},{"$f":"'QUARTEX 1-4'!AF8","v":25.4},null,5290,1,null,{"$f":"SUM('dveře  podrobně'!$F$94:$F$97)","v":1021},{"$f":"SUM('dveře  podrobně'!$F$330:$F$335)","v":612},{"$f":"SUM('dveře  podrobně'!$F$575:$F$581)","v":537},{"$f":"SUM('dveře  podrobně'!$F$830:$F$836)","v":539},{"$f":"SUM('dveře  podrobně'!$F$1076:$F$1084)","v":410},{"$f":"SUM('dveře  podrobně'!$F$1327:$F$1335)","v":587}]
[null,"Quartex 1-4, kazet.",{"$f":"'QUARTEX 1-4'!B17","v":41.137999999999998},{"$f":"'QUARTEX 1-4'!C17","v":19.746239999999997},{"$f":"'QUARTEX 1-4'!D17","v":203.3},{"$f":"'QUARTEX 1-4'!E17","v":280},483.3,{"$f":"'QUARTEX 1-4'!G17","v":81.471999999999994},{"$f":"'QUARTEX 1-4'!H17","v":43.994880000000002},{"$f":"'QUARTEX 1-4'!I17","v":37},{"$f":"'QUARTEX 1-4'!J17","v":57},{"$f":"'QUARTEX 1-4'!K17","v":9},{"$f":"'QUARTEX 1-4'!L17","v":0},103,{"$f":"'QUARTEX 1-4'!N17","v":213.19400000000002},{"$f":"'QUARTEX 1-4'!O17","v":134.31222},{"$f":"'QUARTEX 1-4'!P17","v":596},null,null,null,{"$f":"'QUARTEX 1-4'!T17","v":178},null,null,null,{"$f":"'QUARTEX 1-4'!X17","v":30},{"$f":"'QUARTEX 1-4'!Y17","v":44.75},848.75,66.540000000000006,218.9,95.41,337.4,95.41,337.4,{"$f":"'QUARTEX 1-4'!AA17","v":6.7},{"$f":"'QUARTEX 1-4'!AB17","v":25.794999999999998},{"$f":"'QUARTEX 1-4'!AF17","v":25.4},null,5290,1,null,{"$f":"'dveře  podrobně'!$F$98","v":207},{"$f":"'dveře  podrobně'!$F$336+'dveře  podrobně'!$F$337","v":114},{"$f":"+'dveře  podrobně'!$F$582+'dveře  podrobně'!$F$583","v":141},{"$f":"+'dveře  podrobně'!$F$837+'dveře  podrobně'!$F$838","v":114},{"$f":"+'dveře  podrobně'!$F$1085+'dveře  podrobně'!$F$1086+'dveře  podrobně'!$F$1087","v":78},{"$f":"+'dveře  podrobně'!$F$1336+'dveře  podrobně'!$F$1337","v":123}]
[null,"Nexis 1-5, zaskl.",{"$f":"'NEXIS 1-5'!B8","v":41.137999999999998},{"$f":"'NEXIS 1-5'!C8","v":19.746239999999997},{"$f":"'NEXIS 1-5'!D8","v":203.3},{"$f":"'NEXIS 1-5'!E8","v":280},483.3,{"$f":"'NEXIS 1-5'!G8","v":80.266000000000005},{"$f":"'NEXIS 1-5'!H8","v":43.343640000000008},{"$f":"'NEXIS 1-5'!I8","v":37},{"$f":"'NEXIS 1-5'!J8","v":57},{"$f":"'NEXIS 1-5'!K8","v":9},{"$f":"'NEXIS 1-5'!L8","v":0},103,{"$f":"'NEXIS 1-5'!N8","v":130.114},{"$f":"'NEXIS 1-5'!O8","v":81.971819999999994},{"$f":"'NEXIS 1-5'!P8","v":710},null,null,null,{"$f":"'NEXIS 1-5'!T8","v":140.56874999999999},null,null,null,{"$f":"'NEXIS 1-5'!X8","v":53.16},{"$f":"'NEXIS 1-5'!Y8","v":44.75},948.47874999999999,66.540000000000006,218.9,95.41,337.4,95.41,337.4,{"$f":"'NEXIS 1-5'!AA8","v":6.7},{"$f":"'NEXIS 1-5'!AB8","v":25.794999999999998},{"$f":"'NEXIS 1-5'!AF8","v":25.4},null,5390,1,null,{"$f":"SUM('dveře  podrobně'!$F$68:$F$72)","v":332},{"$f":"SUM('dveře  podrobně'!$F$286:$F$292)","v":334},{"$f":"SUM('dveře  podrobně'!$F$527:$F$535)","v":254},{"$f":"SUM('dveře  podrobně'!$F$785:$F$792)","v":257},{"$f":"SUM('dveře  podrobně'!$F$1034:$F$1040)","v":229},{"$f":"SUM('dveře  podrobně'!$F$1284:$F$1289)","v":200}]
[null,"Nexis 1-5, kazet.",{"$f":"'NEXIS 1-5'!B17","v":41.137999999999998},{"$f":"'NEXIS 1-5'!C17","v":19.746239999999997},{"$f":"'NEXIS 1-5'!D17","v":203.3},{"$f":"'NEXIS 1-5'!E17","v":280},483.3,{"$f":"'NEXIS 1-5'!G17","v":81.471999999999994},{"$f":"'NEXIS 1-5'!H17","v":43.994880000000002},{"$f":"'NEXIS 1-5'!I17","v":37},{"$f":"'NEXIS 1-5'!J17","v":57},{"$f":"'NEXIS 1-5'!K17","v":9},{"$f":"'NEXIS 1-5'!L17","v":0},103,{"$f":"'NEXIS 1-5'!N17","v":264.11400000000003},{"$f":"'NEXIS 1-5'!O17","v":166.39182},{"$f":"'NEXIS 1-5'!P17","v":710},null,null,null,{"$f":"'NEXIS 1-5'!T17","v":178},null,null,null,{"$f":"'NEXIS 1-5'!X17","v":37.5},{"$f":"'NEXIS 1-5'!Y17","v":44.75},970.25,66.540000000000006,218.9,95.41,337.4,95.41,337.4,{"$f":"'NEXIS 1-5'!AA17","v":6.7},{"$f":"'NEXIS 1-5'!AB17","v":25.794999999999998},{"$f":"'NEXIS 1-5'!AF17","v":25.4},null,5390,1,null,{"$f":"SUM('dveře  podrobně'!$F$74)","v":87},{"$f":"SUM('dveře  podrobně'!$F$293:$F$294)","v":48},{"$f":"SUM('dveře  podrobně'!$F$536:$F$537)","v":41},{"$f":"SUM('dveře  podrobně'!$F$793:$F$794)","v":60},{"$f":"'dveře  podrobně'!$F$1041","v":15},{"$f":"'dveře  podrobně'!$F$1290","v":29}]
[null,"Rubika 1-5, zaskl.",{"$f":"RUBIKA!B8","v":41.137999999999998},{"$f":"RUBIKA!C8","v":19.746239999999997},{"$f":"RUBIKA!D8","v":203.3},{"$f":"RUBIKA!E8","v":280},483.3,{"$f":"RUBIKA!G8","v":80.266000000000005},{"$f":"RUBIKA!H8","v":43.343640000000008},{"$f":"RUBIKA!I8","v":37},{"$f":"RUBIKA!J8","v":57},{"$f":"RUBIKA!K8","v":9},{"$f":"RUBIKA!L8","v":0},103,{"$f":"RUBIKA!N8","v":167.16500000000002},{"$f":"RUBIKA!O8","v":105.31394999999999},{"$f":"RUBIKA!P8","v":393},null,null,null,{"$f":"RUBIKA!T8","v":32.256},null,null,null,{"$f":"RUBIKA!X8","v":63.792000000000002},{"$f":"RUBIKA!Y8","v":44.75},533.798,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"RUBIKA!AA8","v":6.7},{"$f":"RUBIKA!AB8","v":25.794999999999998},{"$f":"RUBIKA!AF8","v":25.4},null,3890,1,null,{"$f":"SUM('dveře  podrobně'!$F$99:$F$102)","v":509},{"$f":"SUM('dveře  podrobně'!$F$342:$F$346)","v":290},{"$f":"SUM('dveře  podrobně'!$F$591:$F$596)","v":183},{"$f":"SUM('dveře  podrobně'!$F$845:$F$850)","v":221},{"$f":"SUM('dveře  podrobně'!$F$1096:$F$1101)","v":288},{"$f":"SUM('dveře  podrobně'!$F$1343:$F$1347)","v":233}]
[null,"Rubika 1-5, kazet.",{"$f":"RUBIKA!B17","v":41.137999999999998},{"$f":"RUBIKA!C17","v":19.746239999999997},{"$f":"RUBIKA!D17","v":203.3},{"$f":"RUBIKA!E17","v":280},483.3,{"$f":"RUBIKA!G17","v":81.471999999999994},{"$f":"RUBIKA!H17","v":43.994880000000002},{"$f":"RUBIKA!I17","v":37},{"$f":"RUBIKA!J17","v":57},{"$f":"RUBIKA!K17","v":9},{"$f":"RUBIKA!L17","v":0},103,{"$f":"RUBIKA!N17","v":315.03399999999999},{"$f":"RUBIKA!O17","v":198.47141999999997},{"$f":"RUBIKA!P17","v":393},null,null,null,{"$f":"RUBIKA!T17","v":178},null,null,null,{"$f":"RUBIKA!X17","v":45},{"$f":"RUBIKA!Y17","v":44.75},660.75,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"RUBIKA!AA17","v":6.7},{"$f":"RUBIKA!AB17","v":25.794999999999998},{"$f":"RUBIKA!AF17","v":25.4},null,3890,1,null,{"$f":"'dveře  podrobně'!$F$103","v":68},{"$f":"SUM('dveře  podrobně'!$F$347:$F$348)","v":34},{"$f":"+'dveře  podrobně'!$F$597","v":15},{"$f":"+'dveře  podrobně'!$F$851+'dveře  podrobně'!$F$852","v":26},{"$f":"+'dveře  podrobně'!$F$1102+'dveře  podrobně'!$F$1103","v":39},{"$f":"+'dveře  podrobně'!$F$1348+'dveře  podrobně'!$F$1349","v":38}]
[null,"Nemo, děr.DTD",{"$f":"NEMO!B8","v":66.598000000000013},{"$f":"NEMO!C8","v":31.967040000000004},{"$f":"NEMO!D8","v":350},{"$f":"NEMO!E8","v":280},{"$f":"SUM(E52:F52)","v":630},{"$f":"NEMO!G8","v":140.70000000000002},{"$f":"NEMO!H8","v":75.978000000000009},{"$f":"NEMO!I8","v":37},{"$f":"NEMO!J8","v":57},{"$f":"NEMO!K8","v":9},{"$f":"NEMO!L8","v":0},{"$f":"SUM(J52:M52)","v":103},{"$f":"NEMO!N8","v":158.0128},{"$f":"NEMO!O8","v":99.548063999999982},{"$f":"NEMO!P8","v":1342.5},null,null,null,{"$f":"NEMO!T8","v":66},null,null,null,{"$f":"NEMO!X8","v":102},{"$f":"NEMO!Y8","v":44.75},{"$f":"SUM(Q52:Z52)","v":1555.25},66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"NEMO!AA8","v":6.7},{"$f":"NEMO!AB8","v":25.794999999999998},{"$f":"NEMO!AF8","v":25.4},null,5240,1,null,null,{"$f":"SUM('dveře  podrobně'!$F$283:$F$285)","v":63},{"$f":"SUM('dveře  podrobně'!$F$523:$F$526)","v":77},{"$f":"SUM('dveře  podrobně'!$F$782:$F$784)","v":158},{"$f":"SUM('dveře  podrobně'!$F$1031:$F$1033)","v":160},{"$f":"SUM('dveře  podrobně'!$F$1280:$F$1283)","v":180}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"děr.DTD",null,{"$f":"+'dveře  podrobně'!$F$122+'dveře  podrobně'!$F$131+'dveře  podrobně'!$F$356+'dveře  podrobně'!$F$359+'dveře  podrobně'!$F$333+'dveře  podrobně'!$F$335+'dveře  podrobně'!$F$337+'dveře  podrobně'!$F$287+'dveře  podrobně'!$F$289+'dveře  podrobně'!$F$292+'dveře  podrobně'!$F$294+'dveře  podrobně'!$F$346+'dveře  podrobně'!$F$348+'dveře  podrobně'!$F$259+'dveře  podrobně'!$F$261+'dveře  podrobně'!$F$264+'dveře  podrobně'!$F$266+'dveře  podrobně'!$F$268+'dveře  podrobně'!$F$270+'dveře  podrobně'!$F$214+'dveře  podrobně'!$F$210+'dveře  podrobně'!$F$217+'dveře  podrobně'!$F$221+'dveře  podrobně'!$F$274+'dveře  podrobně'!$F$277+'dveře  podrobně'!$F$279+'dveře  podrobně'!$F$238+'dveře  podrobně'!$F$309+'dveře  podrobně'!$F$320+'dveře  podrobně'!$F$313","v":310},{"$f":"+'dveře  podrobně'!$F$125+'dveře  podrobně'!$F$378+'dveře  podrobně'!$F$381+'dveře  podrobně'!$F$607+'dveře  podrobně'!$F$609+'dveře  podrobně'!$F$611+'dveře  podrobně'!$F$613+'dveře  podrobně'!$F$577+'dveře  podrobně'!$F$579+'dveře  podrobně'!$F$581+'dveře  podrobně'!$F$583+'dveře  podrobně'!$F$528+'dveře  podrobně'!$F$530+'dveře  podrobně'!$F$532+'dveře  podrobně'!$F$535+'dveře  podrobně'!$F$537+'dveře  podrobně'!$F$593+'dveře  podrobně'!$F$596+'dveře  podrobně'!$F$499+'dveře  podrobně'!$F$501+'dveře  podrobně'!$F$503+'dveře  podrobně'!$F$506+'dveře  podrobně'!$F$508+'dveře  podrobně'!$F$449+'dveře  podrobně'!$F$446+'dveře  podrobně'!$F$452+'dveře  podrobně'!$F$454+'dveře  podrobně'!$F$457+'dveře  podrobně'!$F$459+'dveře  podrobně'!$F$511+'dveře  podrobně'!$F$515+'dveře  podrobně'!$F$518+'dveře  podrobně'!$F$555+'dveře  podrobně'!$F$564+'dveře  podrobně'!$F$558","v":528},{"$f":"+'dveře  podrobně'!$F$634+'dveře  podrobně'!$F$639+'dveře  podrobně'!$F$641+'dveře  podrobně'!$F$863+'dveře  podrobně'!$F$831+'dveře  podrobně'!$F$834+'dveře  podrobně'!$F$836+'dveře  podrobně'!$F$838+'dveře  podrobně'!$F$788+'dveře  podrobně'!$F$792+'dveře  podrobně'!$F$794+'dveře  podrobně'!$F$847+'dveře  podrobně'!$F$850+'dveře  podrobně'!$F$852+'dveře  podrobně'!$F$756+'dveře  podrobně'!$F$758+'dveře  podrobně'!$F$760+'dveře  podrobně'!$F$762+'dveře  podrobně'!$F$764+'dveře  podrobně'!$F$766+'dveře  podrobně'!$F$768+'dveře  podrobně'!$F$770+'dveře  podrobně'!$F$711+'dveře  podrobně'!$F$708+'dveře  podrobně'!$F$715+'dveře  podrobně'!$F$717+'dveře  podrobně'!$F$719+'dveře  podrobně'!$F$774+'dveře  podrobně'!$F$776+'dveře  podrobně'!$F$811+'dveře  podrobně'!$F$820+'dveře  podrobně'!$F$815","v":824},{"$f":"'dveře  podrobně'!$F$885+'dveře  podrobně'!$F$883+'dveře  podrobně'!$F$1136+'dveře  podrobně'!$F$888+'dveře  podrobně'!$F$886+'dveře  podrobně'!$F$89+'dveře  podrobně'!$F$1112+'dveře  podrobně'!$F$1114+'dveře  podrobně'!$F$1117+'dveře  podrobně'!$F$1119+'dveře  podrobně'!$F$1077+'dveře  podrobně'!$F$1079+'dveře  podrobně'!$F$1081+'dveře  podrobně'!$F$1084+'dveře  podrobně'!$F$1086+'dveře  podrobně'!$F$1037+'dveře  podrobně'!$F$1040+'dveře  podrobně'!$F$1098+'dveře  podrobně'!$F$1101+'dveře  podrobně'!$F$1103+'dveře  podrobně'!$F$1003+'dveře  podrobně'!$F$1005+'dveře  podrobně'!$F$1007+'dveře  podrobně'!$F$1009+'dveře  podrobně'!$F$1012+'dveře  podrobně'!$F$1014+'dveře  podrobně'!$F$1016+'dveře  podrobně'!$F$955+'dveře  podrobně'!$F$959+'dveře  podrobně'!$F$961+'dveře  podrobně'!$F$965+'dveře  podrobně'!$F$1018+'dveře  podrobně'!$F$1021+'dveře  podrobně'!$F$1024+'dveře  podrobně'!$F$1057+'dveře  podrobně'!$F$1066+'dveře  podrobně'!$F$1061","v":1038},{"$f":"+'dveře  podrobně'!$F$1139+'dveře  podrobně'!$F$1143+'dveře  podrobně'!$F$1146+'dveře  podrobně'!$F$1357+'dveře  podrobně'!$F$1360+'dveře  podrobně'!$F$1362+'dveře  podrobně'!$F$1328+'dveře  podrobně'!$F$1330+'dveře  podrobně'!$F$1332+'dveře  podrobně'!$F$1334+'dveře  podrobně'!$F$1337+'dveře  podrobně'!$F$1289+'dveře  podrobně'!$F$1347+'dveře  podrobně'!$F$1349+'dveře  podrobně'!$F$1252+'dveře  podrobně'!$F$1254+'dveře  podrobně'!$F$1257+'dveře  podrobně'!$F$1259+'dveře  podrobně'!$F$1262+'dveře  podrobně'!$F$1264+'dveře  podrobně'!$F$1266+'dveře  podrobně'!$F$1268+'dveře  podrobně'!$F$1205+'dveře  podrobně'!$F$1202+'dveře  podrobně'!$F$1209+'dveře  podrobně'!$F$1213+'dveře  podrobně'!$F$1270+'dveře  podrobně'!$F$1273+'dveře  podrobně'!$F$1275+'dveře  podrobně'!$F$1306+'dveře  podrobně'!$F$1316+'dveře  podrobně'!$F$1310","v":1195}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plná DTD",null,{"$f":"+'dveře  podrobně'!$F$132+'dveře  podrobně'!$F$284+'dveře  podrobně'!$F$262+'dveře  podrobně'!$F$215+'dveře  podrobně'!$F$211+'dveře  podrobně'!$F$310+'dveře  podrobně'!$F$314","v":25},{"$f":"+'dveře  podrobně'!$F$614+'dveře  podrobně'!$F$524+'dveře  podrobně'!$F$450+'dveře  podrobně'!$F$455+'dveře  podrobně'!$F$460+'dveře  podrobně'!$F$512+'dveře  podrobně'!$F$516+'dveře  podrobně'!$F$555+'dveře  podrobně'!$F$565+'dveře  podrobně'!$F$559","v":32},{"$f":"+'dveře  podrobně'!$F$642+'dveře  podrobně'!$F$789+'dveře  podrobně'!$F$783+'dveře  podrobně'!$F$712+'dveře  podrobně'!$F$720+'dveře  podrobně'!$F$812","v":72},{"$f":"+'dveře  podrobně'!$F$1082+'dveře  podrobně'!$F$1087+'dveře  podrobně'!$F$1099+'dveře  podrobně'!$F$95+'dveře  podrobně'!$F$962+'dveře  podrobně'!$F$966+'dveře  podrobně'!$F$1022+'dveře  podrobně'!$F$1058","v":64},{"$f":"+'dveře  podrobně'!$F$1335+'dveře  podrobně'!$F$1281+'dveře  podrobně'!$F$1255+'dveře  podrobně'!$F$1260+'dveře  podrobně'!$F$1206+'dveře  podrobně'!$F$1214+'dveře  podrobně'!$F$1307+'dveře  podrobně'!$F$1317+'dveře  podrobně'!$F$1311","v":33}]
[]
[null,"Betty P2N",35.777999999999999,17.173439999999999,166.3,280,446.3,79.864000000000004,43.126560000000005,37,57,9,0,103,54.176200000000001,34.131005999999992,637,null,null,null,0,null,null,null,10,44.75,691.75,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,4290,1,null,{"$f":"'dveře  podrobně'!$F$20","v":197},{"$f":"+'dveře  podrobně'!$F$194+'dveře  podrobně'!$F$195","v":79},{"$f":"+'dveře  podrobně'!$F$440+'dveře  podrobně'!$F$441+'dveře  podrobně'!$F$442","v":45},{"$f":"+'dveře  podrobně'!$F$702+'dveře  podrobně'!$F$703+'dveře  podrobně'!$F$704","v":108},{"$f":"+'dveře  podrobně'!$F$947+'dveře  podrobně'!$F$948+'dveře  podrobně'!$F$949","v":96},{"$f":"+'dveře  podrobně'!$F$1197+'dveře  podrobně'!$F$1198+'dveře  podrobně'!$F$1199","v":100}]
[null,"Betty AN",{"$f":"BETTY!B17","v":41.137999999999998},{"$f":"BETTY!C17","v":19.746239999999997},{"$f":"BETTY!D17","v":203.3},{"$f":"BETTY!E17","v":280},{"$f":"SUM(E57:F57)","v":483.3},{"$f":"BETTY!G17","v":77.585999999999999},{"$f":"BETTY!H17","v":37},{"$f":"BETTY!I17","v":33.700000000000003},{"$f":"BETTY!J17","v":57},{"$f":"BETTY!K17","v":9},{"$f":"BETTY!L17","v":0},{"$f":"SUM(J57:M57)","v":99.7},{"$f":"BETTY!N17","v":69.814000000000007},{"$f":"BETTY!O17","v":43.982819999999997},{"$f":"BETTY!P17+BETTY!R17","v":389},null,null,null,{"$f":"BETTY!T17","v":129.94800000000001},null,null,null,{"$f":"BETTY!V17","v":25.4392},{"$f":"BETTY!W17","v":44.75},{"$f":"SUM(Q57:Z57)","v":589.13720000000001},47.583399999999997,114.8,64.383399999999995,215.6,null,null,{"$f":"BETTY!Y17","v":6.7},{"$f":"BETTY!Z17","v":25.794999999999998},{"$f":"BETTY!AD17","v":25.4},null,4920,1,null,{"$f":"'dveře  podrobně'!$F$9","v":19},{"$f":"+'dveře  podrobně'!$F$174","v":6},{"$f":"'dveře  podrobně'!$F$423+'dveře  podrobně'!$F$424","v":13},{"$f":"+'dveře  podrobně'!$F$682+'dveře  podrobně'!$F$683+'dveře  podrobně'!$F$684","v":21},{"$f":"+'dveře  podrobně'!$F$931+'dveře  podrobně'!$F$932","v":40},{"$f":"+'dveře  podrobně'!$F$1181+'dveře  podrobně'!$F$1182","v":18}]
[null,"Betty BN",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,37,33.700000000000003,57,9,0,99.7,69.814000000000007,43.982819999999997,389,null,null,null,129.94800000000001,null,null,null,25.4392,44.75,589.13720000000001,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,25.4,null,5550,1,null,{"$f":"'dveře  podrobně'!$F$12","v":48},{"$f":"+'dveře  podrobně'!$F$178+'dveře  podrobně'!$F$179","v":37},{"$f":"+'dveře  podrobně'!$F$426+'dveře  podrobně'!$F$427","v":37},{"$f":"+'dveře  podrobně'!$F$687+'dveře  podrobně'!$F$688","v":52},{"$f":"+'dveře  podrobně'!$F$934+'dveře  podrobně'!$F$935","v":56},{"$f":"+'dveře  podrobně'!$F$1184+'dveře  podrobně'!$F$1185","v":37}]
[null,"Betty P1N",35.777999999999999,17.173439999999999,166.3,280,446.3,79.864000000000004,43.126560000000005,37,57,9,0,103,54.176200000000001,34.131005999999992,637,null,null,null,0,null,null,null,10,44.75,691.75,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,3890,1,null,null,{"$f":"+'dveře  podrobně'!$F$189+'dveře  podrobně'!$F$190","v":31},{"$f":"+'dveře  podrobně'!$F$435+'dveře  podrobně'!$F$436+'dveře  podrobně'!$F$437","v":23},{"$f":"+'dveře  podrobně'!$F$695+'dveře  podrobně'!$F$696+'dveře  podrobně'!$F$697","v":33},{"$f":"+'dveře  podrobně'!$F$942+'dveře  podrobně'!$F$943+'dveře  podrobně'!$F$944","v":45},{"$f":"+'dveře  podrobně'!$F$1191+'dveře  podrobně'!$F$1192+'dveře  podrobně'!$F$1193","v":81}]
[null,"Betty E",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,37,33.700000000000003,57,9,0,99.7,69.814000000000007,43.982819999999997,389,null,null,null,129.94800000000001,null,null,null,25.4392,44.75,589.13720000000001,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,25.4,null,5550,1,null,{"$f":"'dveře  podrobně'!$F$14","v":229},{"$f":"+'dveře  podrobně'!$F$184+'dveře  podrobně'!$F$185","v":178},{"$f":"+'dveře  podrobně'!$F$430+'dveře  podrobně'!$F$431","v":92},{"$f":"+'dveře  podrobně'!$F$691+'dveře  podrobně'!$F$692","v":70},{"$f":"+'dveře  podrobně'!$F$938+'dveře  podrobně'!$F$939","v":67},{"$f":"+'dveře  podrobně'!$F$1188+'dveře  podrobně'!$F$1189","v":62}]
[null,"Betty D",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,95.716200000000015,60.301206000000001,594.29999999999995,null,null,null,178,null,null,null,16,44.75,833.05,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,221.14019999999999,null,4850,1,null,{"$f":"+'dveře  podrobně'!$F$13","v":56},{"$f":"+'dveře  podrobně'!$F$181+'dveře  podrobně'!$F$182+'dveře  podrobně'!$F$183","v":46},{"$f":"+'dveře  podrobně'!$F$428+'dveře  podrobně'!$F$429","v":35},{"$f":"+'dveře  podrobně'!$F$689+'dveře  podrobně'!$F$690","v":71},{"$f":"+'dveře  podrobně'!$F$936+'dveře  podrobně'!$F$937","v":98},{"$f":"+'dveře  podrobně'!$F$1186+'dveře  podrobně'!$F$1187","v":97}]
[null,"Betty P2K",{"$f":"BETTY!B26","v":41.137999999999998},{"$f":"BETTY!C26","v":19.746239999999997},{"$f":"BETTY!D26","v":203.3},{"$f":"BETTY!E26","v":280},{"$f":"SUM(E62:F62)","v":483.3},{"$f":"BETTY!G26","v":77.585999999999999},{"$f":"BETTY!H26","v":37},{"$f":"BETTY!I26","v":33.700000000000003},{"$f":"BETTY!J26","v":57},{"$f":"BETTY!K26","v":9},{"$f":"BETTY!L26","v":0},{"$f":"SUM(J62:M62)","v":99.7},{"$f":"BETTY!N26","v":139.494},{"$f":"BETTY!O26","v":87.881219999999985},{"$f":"BETTY!P26+BETTY!R26","v":436},null,null,null,{"$f":"BETTY!T17","v":129.94800000000001},null,null,null,{"$f":"BETTY!V26","v":23.5},{"$f":"BETTY!W26","v":44.75},{"$f":"SUM(Q62:Z62)","v":634.19799999999998},47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"BETTY!Y26","v":6.7},{"$f":"BETTY!Z26","v":25.794999999999998},{"$f":"BETTY!AD26","v":25.4},null,5230,1,null,{"$f":"+'dveře  podrobně'!$F$18","v":148},{"$f":"+'dveře  podrobně'!$F$191","v":83},{"$f":"+'dveře  podrobně'!$F$438","v":65},{"$f":"+'dveře  podrobně'!$F$698+'dveře  podrobně'!$F$699","v":66},{"$f":"+'dveře  podrobně'!$F$945","v":24},{"$f":"+'dveře  podrobně'!$F$1194+'dveře  podrobně'!$F$1195","v":41}]
[null,"Betty AK",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,37,33.700000000000003,57,9,0,99.7,69.814000000000007,43.982819999999997,389,null,null,null,129.94800000000001,null,null,null,25.4392,44.75,589.13720000000001,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,25.4,null,5660,1,null,{"$f":"+'dveře  podrobně'!$F$8","v":21},{"$f":"+'dveře  podrobně'!$F$173","v":15},{"$f":"+'dveře  podrobně'!$F$422","v":23},{"$f":"+'dveře  podrobně'!$F$679+'dveře  podrobně'!$F$680","v":7},{"$f":"+'dveře  podrobně'!$F$930","v":9},{"$f":"+'dveře  podrobně'!$F$1179+'dveře  podrobně'!$F$1180","v":9}]
[null,"Betty BK",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,37,33.700000000000003,57,9,0,99.7,69.814000000000007,43.982819999999997,389,null,null,null,129.94800000000001,null,null,null,25.4392,44.75,589.13720000000001,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,25.4,null,5890,1,null,{"$f":"+'dveře  podrobně'!$F$11","v":48},{"$f":"+'dveře  podrobně'!$F$176+'dveře  podrobně'!$F$177","v":35},{"$f":"+'dveře  podrobně'!$F$425","v":24},{"$f":"+'dveře  podrobně'!$F$685+'dveře  podrobně'!$F$686","v":30},{"$f":"+'dveře  podrobně'!$F$933","v":5},{"$f":"+'dveře  podrobně'!$F$1183","v":35}]
[null,"Betty P1K",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,37,33.700000000000003,57,9,0,99.7,139.494,87.881219999999985,436,null,null,null,129.94800000000001,null,null,null,23.5,44.75,634.19799999999998,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,4890,1,null,null,{"$f":"+'dveře  podrobně'!$F$186+'dveře  podrobně'!$F$187","v":29},{"$f":"+'dveře  podrobně'!$F$432+'dveře  podrobně'!$F$433","v":35},{"$f":"+'dveře  podrobně'!$F$693","v":19},{"$f":"+'dveře  podrobně'!$F$940","v":11},{"$f":"+'dveře  podrobně'!$F$1190","v":21}]
[null,"Peggy P2N",{"$f":"PEGGY!B8","v":35.777999999999999},{"$f":"PEGGY!C8","v":17.173439999999999},{"$f":"PEGGY!D8","v":166.3},{"$f":"PEGGY!E8","v":280},{"$f":"SUM(E66:F66)","v":446.3},{"$f":"PEGGY!G8","v":79.864000000000004},{"$f":"PEGGY!H8","v":43.126560000000005},{"$f":"PEGGY!I8","v":37},{"$f":"PEGGY!J8","v":57},{"$f":"PEGGY!K8","v":9},{"$f":"PEGGY!L8","v":0},{"$f":"SUM(J66:M66)","v":103},{"$f":"PEGGY!N8","v":54.176200000000001},{"$f":"PEGGY!O8","v":34.131005999999992},{"$f":"PEGGY!P8+PEGGY!R8","v":637},null,null,null,{"$f":"PEGGY!T8+PEGGY!U8","v":0},null,null,null,{"$f":"PEGGY!V8","v":10},{"$f":"PEGGY!W8","v":44.75},{"$f":"SUM(Q66:Z66)","v":691.75},47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"PEGGY!Y8","v":6.7},{"$f":"PEGGY!Z8","v":25.794999999999998},{"$f":"PEGGY!AD8","v":25.4},null,4690,1,null,{"$f":"+'dveře  podrobně'!$F$86","v":53},{"$f":"+'dveře  podrobně'!$F$305+'dveře  podrobně'!$F$306","v":31},{"$f":"+'dveře  podrobně'!$F$549+'dveře  podrobně'!$F$550+'dveře  podrobně'!$F$551","v":33},{"$f":"+'dveře  podrobně'!$F$806+'dveře  podrobně'!$F$807+'dveře  podrobně'!$F$808","v":25},{"$f":"+'dveře  podrobně'!$F$1052+'dveře  podrobně'!$F$1053+'dveře  podrobně'!$F$1054","v":26},{"$f":"+'dveře  podrobně'!$F$1301+'dveře  podrobně'!$F$1302+'dveře  podrobně'!$F$1303","v":29}]
[null,"Peggy AN",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,66.236199999999997,41.728805999999992,722,null,null,null,131.61750000000001,null,null,null,25.4392,44.75,923.80670000000009,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,191.66019999999997,null,5550,1,null,{"$f":"+'dveře  podrobně'!$F$76","v":14},{"$f":"+'dveře  podrobně'!$F$296","v":12},{"$f":"+'dveře  podrobně'!$F$539","v":12},{"$f":"+'dveře  podrobně'!$F$795","v":14},{"$f":"+'dveře  podrobně'!$F$1043","v":3},{"$f":"+'dveře  podrobně'!$F$1291","v":1}]
[null,"Peggy BN",{"$f":"PEGGY!B35","v":41.137999999999998},{"$f":"PEGGY!C35","v":19.746239999999997},{"$f":"PEGGY!D35","v":203.3},{"$f":"PEGGY!E35","v":280},{"$f":"SUM(E68:F68)","v":483.3},{"$f":"PEGGY!G35","v":77.585999999999999},{"$f":"PEGGY!H35","v":41.896440000000005},{"$f":"PEGGY!I35","v":37},{"$f":"PEGGY!J35","v":57},{"$f":"PEGGY!K35","v":9},{"$f":"PEGGY!L35","v":0},{"$f":"SUM(J68:M68)","v":103},{"$f":"PEGGY!N35","v":95.716200000000015},{"$f":"PEGGY!O35","v":60.301206000000001},{"$f":"PEGGY!P35+PEGGY!R35","v":594.29999999999995},null,null,null,{"$f":"PEGGY!T35+PEGGY!U35","v":178},null,null,null,{"$f":"PEGGY!V35","v":16},{"$f":"PEGGY!W35","v":44.75},{"$f":"SUM(Q68:Z68)","v":833.05},47.583399999999997,128.4,64.383399999999995,242.8,null,null,{"$f":"PEGGY!Y35","v":6.7},{"$f":"PEGGY!Z35","v":25.794999999999998},{"$f":"PEGGY!AA35","v":221.14019999999999},null,6150,1,null,{"$f":"+'dveře  podrobně'!$F$78","v":60},{"$f":"+'dveře  podrobně'!$F$298","v":47},{"$f":"+'dveře  podrobně'!$F$542","v":55},{"$f":"+'dveře  podrobně'!$F$797+'dveře  podrobně'!$F$798","v":28},{"$f":"+'dveře  podrobně'!$F$1293","v":8},{"$f":"+'dveře  podrobně'!$F$1294","v":1}]
[null,"Peggy P1N",35.777999999999999,17.173439999999999,166.3,280,446.3,79.864000000000004,43.126560000000005,37,57,9,0,103,54.176200000000001,34.131005999999992,637,null,null,null,0,null,null,null,10,44.75,691.75,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,4390,1,null,null,{"$f":"+'dveře  podrobně'!$F$302","v":5},{"$f":"+'dveře  podrobně'!$F$546","v":8},{"$f":"+'dveře  podrobně'!$F$802+'dveře  podrobně'!$F$803","v":8},{"$f":"+'dveře  podrobně'!$F$1049","v":62},{"$f":"+'dveře  podrobně'!$F$1298","v":10}]
[null,"Peggy E",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,66.236199999999997,41.728805999999992,722,null,null,null,131.61750000000001,null,null,null,25.4392,44.75,923.80670000000009,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,191.66019999999997,null,5790,1,null,{"$f":"+'dveře  podrobně'!$F$80","v":53},{"$f":"'dveře  podrobně'!$F$300","v":39},{"$f":"'dveře  podrobně'!$F$544","v":30},{"$f":"'dveře  podrobně'!$F$800","v":28},{"$f":"'dveře  podrobně'!$F$1047","v":20},{"$f":"'dveře  podrobně'!$F$1296","v":24}]
[null,"Peggy D",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,95.716200000000015,60.301206000000001,594.29999999999995,null,null,null,178,null,null,null,16,44.75,833.05,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,221.14019999999999,null,5190,1,null,{"$f":"'dveře  podrobně'!$F$79","v":9},{"$f":"'dveře  podrobně'!$F$299","v":3},{"$f":"'dveře  podrobně'!$F$543","v":1},{"$f":"'dveře  podrobně'!$F$799","v":11},{"$f":"'dveře  podrobně'!$F$1046","v":37},{"$f":"'dveře  podrobně'!$F$1295","v":2}]
[null,"Peggy P2K",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,144.5324,91.055411999999976,774,null,null,null,178,null,null,null,23.5,44.75,1020.25,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,269.95639999999997,null,5690,1,null,{"$f":"'dveře  podrobně'!$F$84","v":79},{"$f":"'dveře  podrobně'!$F$303","v":28},{"$f":"'dveře  podrobně'!$F$547","v":23},{"$f":"'dveře  podrobně'!$F$804","v":32},{"$f":"'dveře  podrobně'!$F$1050","v":30},{"$f":"'dveře  podrobně'!$F$1299","v":18}]
[null,"Peggy AK",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,66.236199999999997,41.728805999999992,722,null,null,null,131.61750000000001,null,null,null,25.4392,44.75,923.80670000000009,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,191.66019999999997,null,6190,1,null,{"$f":"'dveře  podrobně'!$F$75","v":5},{"$f":"'dveře  podrobně'!$F$295","v":3},{"$f":"'dveře  podrobně'!$F$538","v":2},null,{"$f":"'dveře  podrobně'!$F$1042","v":3}]
[null,"Peggy BK",{"$f":"PEGGY!B17","v":41.137999999999998},{"$f":"PEGGY!C17","v":19.746239999999997},{"$f":"PEGGY!D17","v":203.3},{"$f":"PEGGY!E17","v":280},{"$f":"SUM(E74:F74)","v":483.3},{"$f":"PEGGY!G17","v":77.585999999999999},{"$f":"PEGGY!H17","v":41.896440000000005},{"$f":"PEGGY!I17","v":37},{"$f":"PEGGY!J17","v":57},{"$f":"PEGGY!K17","v":9},{"$f":"PEGGY!L17","v":0},{"$f":"SUM(J74:M74)","v":103},{"$f":"PEGGY!N17","v":66.236199999999997},{"$f":"PEGGY!O17","v":41.728805999999992},{"$f":"PEGGY!P17+PEGGY!R17","v":722},null,null,null,{"$f":"PEGGY!T17+PEGGY!U17","v":131.61750000000001},null,null,null,{"$f":"PEGGY!V17","v":25.4392},{"$f":"PEGGY!W17","v":44.75},{"$f":"SUM(Q74:Z74)","v":923.80670000000009},47.583399999999997,114.8,64.383399999999995,215.6,null,null,{"$f":"PEGGY!Y17","v":6.7},{"$f":"PEGGY!Z17","v":25.794999999999998},{"$f":"PEGGY!AA17","v":191.66019999999997},null,6450,1,null,{"$f":"'dveře  podrobně'!$F$77","v":72},{"$f":"'dveře  podrobně'!$F$297","v":24},{"$f":"'dveře  podrobně'!$F$540+'dveře  podrobně'!$F$541","v":12},{"$f":"'dveře  podrobně'!$F$796","v":27},{"$f":"'dveře  podrobně'!$F$1044","v":27},{"$f":"'dveře  podrobně'!$F$1292","v":28}]
[null,"Peggy P1K",{"$f":"PEGGY!B26","v":41.137999999999998},{"$f":"PEGGY!C26","v":19.746239999999997},{"$f":"PEGGY!D26","v":203.3},{"$f":"PEGGY!E26","v":280},{"$f":"SUM(E75:F75)","v":483.3},{"$f":"PEGGY!G26","v":77.585999999999999},{"$f":"PEGGY!H26","v":41.896440000000005},{"$f":"PEGGY!I26","v":37},{"$f":"PEGGY!J26","v":57},{"$f":"PEGGY!K26","v":9},{"$f":"PEGGY!L26","v":0},{"$f":"SUM(J75:M75)","v":103},{"$f":"PEGGY!N26","v":144.5324},{"$f":"PEGGY!O26","v":91.055411999999976},{"$f":"PEGGY!P26+PEGGY!R26","v":774},null,null,null,{"$f":"PEGGY!T26+PEGGY!U26","v":178},null,null,null,{"$f":"PEGGY!V26","v":23.5},{"$f":"PEGGY!W26","v":44.75},{"$f":"SUM(Q75:Z75)","v":1020.25},47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"PEGGY!Y26","v":6.7},{"$f":"PEGGY!Z26","v":25.794999999999998},{"$f":"PEGGY!AA26","v":269.95639999999997},null,5230,1,null,null,{"$f":"'dveře  podrobně'!$F$301","v":4},{"$f":"'dveře  podrobně'!$F$545","v":5},{"$f":"'dveře  podrobně'!$F$801","v":12},{"$f":"'dveře  podrobně'!$F$1048","v":6},{"$f":"'dveře  podrobně'!$F$1297","v":7}]
[null,"Wendy P2N",35.777999999999999,17.173439999999999,166.3,280,446.3,79.864000000000004,43.126560000000005,37,57,9,0,103,54.176200000000001,34.131005999999992,637,null,null,null,0,null,null,null,10,44.75,691.75,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,4690,1,null,{"$f":"'dveře  podrobně'!$F$120","v":127},{"$f":"'dveře  podrobně'!$F$374+'dveře  podrobně'!$F$375","v":53},{"$f":"+'dveře  podrobně'!$F$630+'dveře  podrobně'!$F$631+'dveře  podrobně'!$F$632","v":77},{"$f":"+'dveře  podrobně'!$F$879+'dveře  podrobně'!$F$880+'dveře  podrobně'!$F$881","v":11},{"$f":"+'dveře  podrobně'!$F$1134+'dveře  podrobně'!$F$1135","v":34},{"$f":"+'dveře  podrobně'!$F$1375+'dveře  podrobně'!$F$1376","v":37}]
[null,"Wendy AN",{"$f":"C62","v":41.137999999999998},{"$f":"D62","v":19.746239999999997},{"$f":"E62","v":203.3},{"$f":"F62","v":280},{"$f":"SUM(E77:F77)","v":483.3},{"$f":"H62","v":77.585999999999999},37,33.700000000000003,57,9,0,{"$f":"SUM(J77:M77)","v":99.7},{"$f":"O62","v":139.494},{"$f":"P62","v":87.881219999999985},{"$f":"Q62","v":436},null,null,null,{"$f":"U62","v":129.94800000000001},null,null,null,{"$f":"Y62","v":23.5},{"$f":"Z62","v":44.75},{"$f":"SUM(Q77:Z77)","v":634.19799999999998},47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"AH62","v":6.7},{"$f":"AI62","v":25.794999999999998},{"$f":"AJ62","v":25.4},null,5550,1,null,{"$f":"+'dveře  podrobně'!$F$112","v":36},{"$f":"+'dveře  podrobně'!$F$362","v":13},{"$f":"+'dveře  podrobně'!$F$616","v":16},{"$f":"+'dveře  podrobně'!$F$866","v":3},{"$f":"+'dveře  podrobně'!$F$1121+'dveře  podrobně'!$F$1122","v":13},{"$f":"+'dveře  podrobně'!$F$1364","v":6}]
[null,"Wendy BN",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,95.716200000000015,60.301206000000001,594.29999999999995,null,null,null,178,null,null,null,16,44.75,833.05,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,221.14019999999999,null,6150,1,null,{"$f":"+'dveře  podrobně'!$F$114","v":70},{"$f":"+'dveře  podrobně'!$F$365","v":22},{"$f":"+'dveře  podrobně'!$F$618","v":67},{"$f":"+'dveře  podrobně'!$F$868+'dveře  podrobně'!$F$869","v":21},{"$f":"+'dveře  podrobně'!$F$1124","v":38},{"$f":"+'dveře  podrobně'!$F$1366+'dveře  podrobně'!$F$1367","v":24}]
[null,"Wendy P1N",35.777999999999999,17.173439999999999,166.3,280,446.3,79.864000000000004,43.126560000000005,37,57,9,0,103,54.176200000000001,34.131005999999992,637,null,null,null,0,null,null,null,10,44.75,691.75,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,4390,1,null,null,{"$f":"+'dveře  podrobně'!$F$370+'dveře  podrobně'!$F$371","v":13},{"$f":"+'dveře  podrobně'!$F$625+'dveře  podrobně'!$F$626+'dveře  podrobně'!$F$627","v":27},{"$f":"+'dveře  podrobně'!$F$876+'dveře  podrobně'!$F$877","v":9},{"$f":"+'dveře  podrobně'!$F$1129+'dveře  podrobně'!$F$1130","v":10},{"$f":"+'dveře  podrobně'!$F$1372","v":6}]
[null,"Wendy E",{"$f":"C65","v":41.137999999999998},{"$f":"D65","v":19.746239999999997},{"$f":"E65","v":203.3},{"$f":"F65","v":280},{"$f":"SUM(E80:F80)","v":483.3},{"$f":"H65","v":77.585999999999999},37,33.700000000000003,57,9,0,{"$f":"SUM(J80:M80)","v":99.7},{"$f":"O65","v":139.494},{"$f":"P65","v":87.881219999999985},{"$f":"Q65","v":436},null,null,null,{"$f":"U65","v":129.94800000000001},null,null,null,{"$f":"Y65","v":23.5},{"$f":"Z65","v":44.75},{"$f":"SUM(Q80:Z80)","v":634.19799999999998},47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"AH65","v":6.7},{"$f":"AI65","v":25.794999999999998},{"$f":"AJ65","v":25.4},null,5790,1,null,{"$f":"+'dveře  podrobně'!$F$116","v":68},{"$f":"+'dveře  podrobně'!$F$367","v":58},{"$f":"+'dveře  podrobně'!$F$620+'dveře  podrobně'!$F$621","v":27},{"$f":"+'dveře  podrobně'!$F$872","v":40},{"$f":"+'dveře  podrobně'!$F$1126","v":18},{"$f":"+'dveře  podrobně'!$F$1369","v":22}]
[null,"Wendy D",41.137999999999998,19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,37,57,9,0,103,95.716200000000015,60.301206000000001,594.29999999999995,null,null,null,178,null,null,null,16,44.75,833.05,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,221.14019999999999,null,5190,1,null,{"$f":"+'dveře  podrobně'!$F$11","v":48},{"$f":"+'dveře  podrobně'!$F$366","v":6},{"$f":"+'dveře  podrobně'!$F$619","v":4},{"$f":"+'dveře  podrobně'!$F$870+'dveře  podrobně'!$F$871","v":4},{"$f":"+'dveře  podrobně'!$F$1125","v":13},{"$f":"+'dveře  podrobně'!$F$1368","v":2}]
[null,"Wendy P2K",{"$f":"C67","v":41.137999999999998},19.746239999999997,203.3,280,{"$f":"SUM(E82:F82)","v":483.3},{"$f":"H67","v":77.585999999999999},41.896440000000005,37,57,9,0,{"$f":"SUM(J82:M82)","v":103},{"$f":"O67","v":66.236199999999997},41.728805999999992,722,null,null,null,{"$f":"U67","v":131.61750000000001},null,null,null,{"$f":"Y67","v":25.4392},{"$f":"Z67","v":44.75},{"$f":"SUM(Q82:Z82)","v":923.80670000000009},47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"AH67","v":6.7},25.794999999999998,191.66019999999997,null,5690,1,null,{"$f":"+'dveře  podrobně'!$F$118","v":101},{"$f":"+'dveře  podrobně'!$F$372","v":43},{"$f":"+'dveře  podrobně'!$F$628","v":30},{"$f":"+'dveře  podrobně'!$F$878","v":17},{"$f":"+'dveře  podrobně'!$F$1131","v":14},{"$f":"+'dveře  podrobně'!$F$1373","v":11}]
[null,"Wendy AK",41.137999999999998,19.746239999999997,203.3,280,{"$f":"SUM(E83:F83)","v":483.3},77.585999999999999,41.896440000000005,37,57,9,0,{"$f":"SUM(J83:M83)","v":103},95.716200000000015,60.301206000000001,594.29999999999995,null,null,null,{"$f":"U68","v":178},null,null,null,{"$f":"Y68","v":16},{"$f":"Z68","v":44.75},{"$f":"SUM(Q83:Z83)","v":833.05},47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,221.14019999999999,null,6190,1,null,{"$f":"+'dveře  podrobně'!$F$111","v":23},{"$f":"+'dveře  podrobně'!$F$361","v":15},{"$f":"+'dveře  podrobně'!$F$615","v":11},{"$f":"+'dveře  podrobně'!$F$865","v":2},{"$f":"+'dveře  podrobně'!$F$1120","v":11},{"$f":"+'dveře  podrobně'!$F$1363","v":9}]
[null,"Wendy BK",{"$f":"C57","v":41.137999999999998},{"$f":"D57","v":19.746239999999997},{"$f":"E57","v":203.3},{"$f":"F57","v":280},{"$f":"SUM(E84:F84)","v":483.3},{"$f":"H57","v":77.585999999999999},37,33.700000000000003,57,9,0,{"$f":"SUM(J84:M84)","v":99.7},{"$f":"O57","v":69.814000000000007},{"$f":"P57","v":43.982819999999997},{"$f":"Q57","v":389},null,null,null,{"$f":"U57","v":129.94800000000001},null,null,null,{"$f":"Y57","v":25.4392},{"$f":"Z57","v":44.75},{"$f":"SUM(Q84:Z84)","v":589.13720000000001},47.583399999999997,114.8,64.383399999999995,215.6,null,null,{"$f":"AH57","v":6.7},{"$f":"AI57","v":25.794999999999998},{"$f":"AJ57","v":25.4},null,6450,1,null,{"$f":"+'dveře  podrobně'!$F$113","v":54},{"$f":"+'dveře  podrobně'!$F$363+'dveře  podrobně'!$F$364","v":28},{"$f":"+'dveře  podrobně'!$F$617","v":10},{"$f":"+'dveře  podrobně'!$F$867","v":20},{"$f":"+'dveře  podrobně'!$F$1123","v":20},{"$f":"+'dveře  podrobně'!$F$1365","v":7}]
[null,"Wendy P1K",{"$f":"C70","v":41.137999999999998},{"$f":"D70","v":19.746239999999997},{"$f":"E70","v":203.3},{"$f":"F70","v":280},{"$f":"SUM(E85:F85)","v":483.3},{"$f":"H70","v":77.585999999999999},41.896440000000005,37,57,9,0,{"$f":"SUM(J85:M85)","v":103},{"$f":"O70","v":66.236199999999997},{"$f":"P70","v":41.728805999999992},{"$f":"Q70","v":722},null,null,null,{"$f":"U70","v":131.61750000000001},null,null,null,{"$f":"Y70","v":25.4392},{"$f":"Z70","v":44.75},{"$f":"SUM(Q85:Z85)","v":923.80670000000009},47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"AH70","v":6.7},{"$f":"AI70","v":25.794999999999998},{"$f":"AJ70","v":191.66019999999997},null,5230,1,null,null,{"$f":"+'dveře  podrobně'!$F$368","v":11},{"$f":"+'dveře  podrobně'!$F$622+'dveře  podrobně'!$F$623","v":10},{"$f":"+'dveře  podrobně'!$F$873+'dveře  podrobně'!$F$874","v":11},{"$f":"+'dveře  podrobně'!$F$1127+'dveře  podrobně'!$F$1128","v":9},{"$f":"+'dveře  podrobně'!$F$1370","v":19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"děr.DTD",null,{"$f":"'dveře  podrobně'!$F$179+'dveře  podrobně'!$F$182+'dveře  podrobně'!$F$185+'dveře  podrobně'!$F$187+'dveře  podrobně'!$F$190+'dveře  podrobně'!$F$195+'dveře  podrobně'!$F$306+'dveře  podrobně'!$F$371","v":34},{"$f":"+'dveře  podrobně'!$F$424+'dveře  podrobně'!$F$427+'dveře  podrobně'!$F$429+'dveře  podrobně'!$F$431+'dveře  podrobně'!$F$433+'dveře  podrobně'!$F$436+'dveře  podrobně'!$F$441+'dveře  podrobně'!$F$541+'dveře  podrobně'!$F$550+'dveře  podrobně'!$F$621+'dveře  podrobně'!$F$623+'dveře  podrobně'!$F$626+'dveře  podrobně'!$F$631","v":47},{"$f":"+'dveře  podrobně'!$F$683+'dveře  podrobně'!$F$686+'dveře  podrobně'!$F$688+'dveře  podrobně'!$F$690+'dveře  podrobně'!$F$692+'dveře  podrobně'!$F$696+'dveře  podrobně'!$F$699+'dveře  podrobně'!$F$703+'dveře  podrobně'!$F$798+'dveře  podrobně'!$F$803+'dveře  podrobně'!$F$807+'dveře  podrobně'!$F$869+'dveře  podrobně'!$F$871+'dveře  podrobně'!$F$874+'dveře  podrobně'!$F$877+'dveře  podrobně'!$F$880","v":78},{"$f":"'dveře  podrobně'!$F$932+'dveře  podrobně'!$F$935+'dveře  podrobně'!$F$937+'dveře  podrobně'!$F$939+'dveře  podrobně'!$F$943+'dveře  podrobně'!$F$948+'dveře  podrobně'!$F$1053+'dveře  podrobně'!$F$1122+'dveře  podrobně'!$F$1128+'dveře  podrobně'!$F$1130+'dveře  podrobně'!$F$1135","v":124},{"$f":"+'dveře  podrobně'!$F$1180+'dveře  podrobně'!$F$1182+'dveře  podrobně'!$F$1187+'dveře  podrobně'!$F$1189+'dveře  podrobně'!$F$1192+'dveře  podrobně'!$F$1195+'dveře  podrobně'!$F$1198+'dveře  podrobně'!$F$1294+'dveře  podrobně'!$F$1295+'dveře  podrobně'!$F$1302+'dveře  podrobně'!$F$1367+'dveře  podrobně'!$F$1376","v":95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plná DTD",null,{"$f":"+'dveře  podrobně'!$F$177+'dveře  podrobně'!$F$183+'dveře  podrobně'!$F$364+'dveře  podrobně'!$F$375","v":5},{"$f":"+'dveře  podrobně'!$F$437+'dveře  podrobně'!$F$442+'dveře  podrobně'!$F$551+'dveře  podrobně'!$F$627+'dveře  podrobně'!$F$632","v":9},{"$f":"+'dveře  podrobně'!$F$680+'dveře  podrobně'!$F$684+'dveře  podrobně'!$F$697+'dveře  podrobně'!$F$704+'dveře  podrobně'!$F$808+'dveře  podrobně'!$F$881","v":16},{"$f":"+'dveře  podrobně'!$F$944+'dveře  podrobně'!$F$949+'dveře  podrobně'!$F$1054","v":9},{"$f":"+'dveře  podrobně'!$F$1185+'dveře  podrobně'!$F$1193+'dveře  podrobně'!$F$1199+'dveře  podrobně'!$F$1303","v":12}]
[]
[null,"Linie L2 QZ",41.137999999999998,19.746239999999997,203.3,280,483.3,80.266000000000005,43.343640000000008,37,57,9,12.1,115.1,154.23400000000001,97.167419999999993,648,null,null,null,63.944999999999993,null,null,null,63.792000000000002,44.75,820.48699999999997,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,6430,1]
[null,"Linie L2 SZ",41.137999999999998,19.746239999999997,203.3,280,483.3,80.266000000000005,43.343640000000008,37,57,9,12.1,115.1,154.23400000000001,97.167419999999993,648,null,null,null,63.944999999999993,null,null,null,63.792000000000002,44.75,820.48699999999997,47.583399999999997,142,64.383399999999995,270,null,null,6.7,25.794999999999998,25.4,null,6190,1]
[null,"Linie P s drážkami",{"$f":"HORIZONT!B17","v":41.137999999999998},{"$f":"HORIZONT!C17","v":19.746239999999997},{"$f":"HORIZONT!D17","v":203.3},{"$f":"HORIZONT!E17","v":280},{"$f":"SUM(E91:F91)","v":483.3},{"$f":"HORIZONT!G17","v":81.471999999999994},{"$f":"HORIZONT!H17","v":43.994880000000002},{"$f":"HORIZONT!I17","v":37},{"$f":"HORIZONT!J17","v":57},{"$f":"HORIZONT!K17","v":9},{"$f":"HORIZONT!L17","v":12.1},{"$f":"SUM(J91:M91)","v":115.1},0,{"$f":"HORIZONT!O17","v":198.47141999999997},{"$f":"HORIZONT!P17","v":648},null,null,null,{"$f":"HORIZONT!T17","v":0},null,null,null,{"$f":"HORIZONT!X17","v":45},{"$f":"HORIZONT!Y17","v":44.75},0,47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"HORIZONT!AA17","v":6.7},{"$f":"HORIZONT!AB17","v":25.794999999999998},{"$f":"HORIZONT!AF17","v":25.4},null,4980,1]
[null,"Klasik P",null,null,null,null,{"$f":"KLASIK!I8","v":357},{"$f":"KLASIK!G8","v":33.928800000000003},{"$f":"KLASIK!H8","v":18.321552000000004},{"$f":"KLASIK!J8","v":37},{"$f":"KLASIK!K8","v":57},{"$f":"KLASIK!L8","v":9},{"$f":"KLASIK!X8","v":18.350000000000001},121.35,{"$f":"KLASIK!O8","v":25.285800000000002},{"$f":"KLASIK!P8","v":18.205776},{"$f":"KLASIK!Q8","v":0},null,null,null,{"$f":"KLASIK!U8","v":0},null,null,null,{"$f":"KLASIK!W8","v":0},0,{"$f":"SUM(Q92:Z92)","v":0},{"$f":"KLASIK!Z8","v":47.583399999999997},142,{"$f":"AB92+16.8","v":64.383399999999995},270,null,null,6.7,25.794999999999998,{"$f":"KLASIK!AF8","v":25.4},null,1990,1,null,{"$f":"'dveře  podrobně'!$F$58","v":3116},{"$f":"+'dveře  podrobně'!$F$250","v":2563},{"$f":"+'dveře  podrobně'!$F$488","v":1924},{"$f":"+'dveře  podrobně'!$F$746","v":1658},{"$f":"+'dveře  podrobně'!$F$990","v":1905},{"$f":"+'dveře  podrobně'!$F$1239","v":1579}]
[null,"Klasik BZ",null,null,null,null,{"$f":"KLASIK!I16","v":357},{"$f":"KLASIK!G16","v":41.620400000000004},{"$f":"KLASIK!H16","v":22.475016000000004},{"$f":"KLASIK!J16","v":37},{"$f":"KLASIK!K16","v":57},{"$f":"KLASIK!L16","v":9},{"$f":"KLASIK!M16","v":0},103,{"$f":"KLASIK!O16","v":53.7072},{"$f":"KLASIK!P16","v":38.669184000000001},{"$f":"KLASIK!Q16","v":564},null,null,null,{"$f":"KLASIK!U16","v":131.61750000000001},null,null,null,{"$f":"KLASIK!W16","v":20.4392},{"$f":"KLASIK!X16","v":49.15},765.20670000000007,{"$f":"KLASIK!Z16","v":47.583399999999997},128.4,{"$f":"AB93+16.8","v":64.383399999999995},242.8,null,null,6.7,25.794999999999998,{"$f":"KLASIK!AF16","v":25.4},null,3290,1,null,{"$f":"+'dveře  podrobně'!$F$56","v":1682},{"$f":"+'dveře  podrobně'!$F$248","v":1373},{"$f":"+'dveře  podrobně'!$F$486","v":934},{"$f":"+'dveře  podrobně'!$F$744","v":729},{"$f":"+'dveře  podrobně'!$F$988","v":667},{"$f":"+'dveře  podrobně'!$F$1237","v":546}]
[null,"Klasik EZ",null,null,null,null,{"$f":"KLASIK!I26","v":357},{"$f":"KLASIK!G26","v":41.620400000000004},{"$f":"KLASIK!H26","v":22.475016000000004},{"$f":"KLASIK!J26","v":37},{"$f":"KLASIK!K26","v":57},{"$f":"KLASIK!L26","v":9},{"$f":"KLASIK!M26","v":0},103,{"$f":"KLASIK!O26","v":68.34},{"$f":"KLASIK!P26","v":49.204799999999999},{"$f":"KLASIK!Q26","v":724.5},null,null,null,{"$f":"KLASIK!U26","v":204.06749999999997},null,null,null,{"$f":"KLASIK!W26","v":20.4392},{"$f":"KLASIK!X26","v":49.15},998.1567,{"$f":"KLASIK!Z26","v":47.583399999999997},114.8,{"$f":"AB94+16.8","v":64.383399999999995},215.6,null,null,6.7,25.794999999999998,{"$f":"KLASIK!AF26","v":25.4},null,3690,1,null,{"$f":"+'dveře  podrobně'!$F$57","v":109},{"$f":"+'dveře  podrobně'!$F$249","v":108},{"$f":"+'dveře  podrobně'!$F$487","v":82},{"$f":"+'dveře  podrobně'!$F$745","v":64},{"$f":"+'dveře  podrobně'!$F$989","v":89},{"$f":"+'dveře  podrobně'!$F$1238","v":91}]
[null,"Kvadrant P",null,null,null,null,{"$f":"KVADRANT!I8","v":357},{"$f":"KVADRANT!G8","v":33.928800000000003},{"$f":"KVADRANT!H8","v":18.321552000000004},{"$f":"KVADRANT!J8","v":37},{"$f":"KVADRANT!K8","v":57},{"$f":"KVADRANT!L8","v":9},{"$f":"KVADRANT!X8","v":18.350000000000001},121.35,{"$f":"KVADRANT!O8","v":25.285800000000002},{"$f":"KVADRANT!P8","v":18.205776},{"$f":"KVADRANT!Q8","v":0},null,null,null,{"$f":"KVADRANT!U8","v":0},null,null,null,{"$f":"KVADRANT!W8","v":0},0,0,{"$f":"KVADRANT!Z8","v":47.583399999999997},142,{"$f":"AB95+16.8","v":64.383399999999995},270,null,null,6.7,25.794999999999998,{"$f":"KVADRANT!AF8","v":25.4},null,2890,1,null,null,{"$f":"+'dveře  podrobně'!$F$257","v":11},{"$f":"+'dveře  podrobně'!$F$496","v":169},{"$f":"+'dveře  podrobně'!$F$754","v":76},{"$f":"+'dveře  podrobně'!$F$1001","v":111},{"$f":"+'dveře  podrobně'!$F$1250","v":56}]
[null,"Kvadrant GZ1",null,null,null,null,{"$f":"KVADRANT!I16","v":357},{"$f":"KVADRANT!G16","v":41.620400000000004},{"$f":"KVADRANT!H16","v":22.475016000000004},{"$f":"KVADRANT!J16","v":37},{"$f":"KVADRANT!K16","v":57},{"$f":"KVADRANT!L16","v":9},{"$f":"KVADRANT!M16","v":0},103,{"$f":"KVADRANT!O16","v":50.049000000000007},{"$f":"KVADRANT!P16","v":36.03528},{"$f":"KVADRANT!Q16","v":317},null,null,null,{"$f":"KVADRANT!U16","v":44.866710000000005},null,null,null,{"$f":"KVADRANT!W16","v":20.4392},{"$f":"KVADRANT!X16","v":49.15},431.45591000000002,{"$f":"KVADRANT!Z16","v":47.583399999999997},128.4,{"$f":"AB96+16.8","v":64.383399999999995},242.8,null,null,6.7,25.794999999999998,{"$f":"KVADRANT!AF16","v":25.4},null,3390,1,null,null,{"$f":"+'dveře  podrobně'!$F$254","v":1},{"$f":"+'dveře  podrobně'!$F$492","v":30},{"$f":"+'dveře  podrobně'!$F$750","v":14},{"$f":"+'dveře  podrobně'!$F$997","v":11},{"$f":"+'dveře  podrobně'!$F$1246","v":27}]
[null,"Kvadrant GZ2",null,null,null,null,357,41.620400000000004,22.475016000000004,37,57,9,0,103,75,36.03528,317,null,null,null,44.866710000000005,null,null,null,20.4392,49.15,431.45591000000002,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,25.4,null,3890,1,null,null,{"$f":"+'dveře  podrobně'!$F$255","v":3},{"$f":"+'dveře  podrobně'!$F$493","v":24},{"$f":"+'dveře  podrobně'!$F$751","v":6},{"$f":"+'dveře  podrobně'!$F$998","v":14},{"$f":"+'dveře  podrobně'!$F$1247","v":13}]
[null,"Kvadrant GZ3",null,null,null,null,357,41.620400000000004,22.475016000000004,37,57,9,0,103,100,36.03528,317,null,null,null,44.866710000000005,null,null,null,20.4392,49.15,431.45591000000002,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,25.4,null,4390,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$494","v":20},{"$f":"+'dveře  podrobně'!$F$752","v":12},{"$f":"+'dveře  podrobně'!$F$999","v":11},{"$f":"+'dveře  podrobně'!$F$1248","v":16}]
[null,"Kvadrant GZ4",null,null,null,null,357,41.620400000000004,22.475016000000004,37,57,9,0,103,125,36.03528,317,null,null,null,44.866710000000005,null,null,null,20.4392,49.15,431.45591000000002,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,25.4,null,4890,1,null,null,{"$f":"+'dveře  podrobně'!$F$256","v":3},{"$f":"+'dveře  podrobně'!$F$495","v":74},{"$f":"+'dveře  podrobně'!$F$753","v":20},{"$f":"+'dveře  podrobně'!$F$1000","v":25},{"$f":"+'dveře  podrobně'!$F$1249","v":6}]
[null,"Kubik P",null,null,null,null,{"$f":"KUBIK!I8","v":384},{"$f":"KUBIK!G8","v":33.928800000000003},{"$f":"KUBIK!H8","v":18.321552000000004},{"$f":"KUBIK!J8","v":37},{"$f":"KUBIK!K8","v":57},{"$f":"KUBIK!L8","v":9},{"$f":"KUBIK!M8","v":0},{"$f":"SUM(J100:M100)","v":103},{"$f":"KUBIK!O8","v":25.285800000000002},{"$f":"KUBIK!P8","v":18.205776},{"$f":"KUBIK!Q8","v":0},null,null,null,{"$f":"KUBIK!U8","v":0},null,null,null,{"$f":"KUBIK!W8","v":0},{"$f":"KUBIK!X8","v":18.350000000000001},0,{"$f":"KUBIK!Z8","v":127.8494},142,{"$f":"AB100+16.8","v":144.64940000000001},270,null,null,6.7,25.794999999999998,{"$f":"KUBIK!AF8","v":25.4},null,3880,1,null,null,null,null,null,{"$f":"'dveře  podrobně'!$F$996","v":15},{"$f":"'dveře  podrobně'!$F$1245","v":121}]
[null,"Kubik BZ",null,null,null,null,384,41.620400000000004,22.475016000000004,37,57,9,0,103,68.34,49.204799999999999,576,null,null,null,216.1635,null,null,null,20.4392,49.15,661.7527,127.8494,114.8,144.64940000000001,215.6,null,null,6.7,25.794999999999998,25.4,null,5080,1,null,null,null,null,null,{"$f":"'dveře  podrobně'!$F$994","v":4},{"$f":"'dveře  podrobně'!$F$1243","v":18}]
[null,"Kubik EZ",null,null,null,null,{"$f":"KUBIK!I18","v":384},{"$f":"KUBIK!G18","v":41.620400000000004},{"$f":"KUBIK!H18","v":22.475016000000004},{"$f":"KUBIK!J18","v":37},{"$f":"KUBIK!K18","v":57},{"$f":"KUBIK!L18","v":9},{"$f":"KUBIK!M18","v":0},{"$f":"SUM(J102:M102)","v":103},{"$f":"KUBIK!O18","v":68.34},{"$f":"KUBIK!P18","v":49.204799999999999},{"$f":"KUBIK!Q18","v":576},null,null,null,{"$f":"KUBIK!U18","v":216.1635},null,null,null,{"$f":"KUBIK!W18","v":20.4392},{"$f":"KUBIK!X18","v":49.15},861.7527,{"$f":"KUBIK!Z18","v":127.8494},114.8,{"$f":"AB102+16.8","v":144.64940000000001},215.6,null,null,6.7,25.794999999999998,{"$f":"KUBIK!AF18","v":25.4},null,5480,1,null,null,null,null,null,{"$f":"'dveře  podrobně'!$F$995","v":5},{"$f":"'dveře  podrobně'!$F$1244","v":19}]
[null,"Klermont P",null,null,null,null,{"$f":"G92","v":357},33.928800000000003,18.321552000000004,37,57,9,18.350000000000001,121.35,25.285800000000002,18.205776,0,null,null,null,{"$f":"U92","v":0},null,null,null,{"$f":"Y92","v":0},0,0,47.583399999999997,142,64.383399999999995,270,null,null,{"$f":"AH92","v":6.7},25.794999999999998,25.4,null,2190,1,null,{"$f":"+'dveře  podrobně'!$F$61","v":803},{"$f":"+'dveře  podrobně'!$F$253","v":926},{"$f":"+'dveře  podrobně'!$F$491","v":1047},{"$f":"+'dveře  podrobně'!$F$749","v":874},{"$f":"+'dveře  podrobně'!$F$993","v":926},{"$f":"+'dveře  podrobně'!$F$1242","v":1031}]
[null,"Klermont BZ",null,null,null,null,{"$f":"G93","v":357},41.620400000000004,22.475016000000004,37,57,9,0,103,53.7072,38.669184000000001,564,null,null,null,{"$f":"U93","v":131.61750000000001},null,null,null,20.4392,49.15,765.20670000000007,47.583399999999997,128.4,64.383399999999995,242.8,null,null,6.7,25.794999999999998,25.4,null,3390,1,null,{"$f":"+'dveře  podrobně'!$F$59","v":219},{"$f":"+'dveře  podrobně'!$F$251","v":192},{"$f":"+'dveře  podrobně'!$F$489","v":230},{"$f":"+'dveře  podrobně'!$F$747","v":115},{"$f":"+'dveře  podrobně'!$F$991","v":165},{"$f":"+'dveře  podrobně'!$F$1240","v":149}]
[null,"Klermont EZ",null,null,null,null,{"$f":"G94","v":357},41.620400000000004,22.475016000000004,37,57,9,0,103,68.34,49.204799999999999,724.5,null,null,null,{"$f":"U94","v":204.06749999999997},null,null,null,20.4392,49.15,998.1567,47.583399999999997,114.8,64.383399999999995,215.6,null,null,6.7,25.794999999999998,25.4,null,3790,1,null,{"$f":"+'dveře  podrobně'!$F$60","v":72},{"$f":"'dveře  podrobně'!$F$252","v":46},{"$f":"+'dveře  podrobně'!$F$490","v":80},{"$f":"+'dveře  podrobně'!$F$748","v":45},{"$f":"+'dveře  podrobně'!$F$992","v":71},{"$f":"+'dveře  podrobně'!$F$1241","v":48}]
[null,"Retro P",{"$f":"C18","v":35.777999999999999},17.173439999999999,166.3,280,446.3,79.864000000000004,43.126560000000005,37,57,9,16.350000000000001,119.35,0,0,0,null,null,null,{"$f":"U18","v":0},null,null,null,{"$f":"Y18","v":0},{"$f":"Z18","v":0},{"$f":"AA18","v":0},89.163600000000017,142,105.96360000000001,270,null,null,{"$f":"AH18","v":6.7},{"$f":"AI18","v":25.794999999999998},{"$f":"AJ18","v":25.4},null,3290,1,null,null,{"$f":"+'dveře  podrobně'!$F$338+'dveře  podrobně'!$F$339","v":16},{"$f":"+'dveře  podrobně'!$F$585+'dveře  podrobně'!$F$586+'dveře  podrobně'!$F$587","v":70},{"$f":"+'dveře  podrobně'!$F$839+'dveře  podrobně'!$F$840","v":13},{"$f":"+'dveře  podrobně'!$F$1089+'dveře  podrobně'!$F$1090","v":52},{"$f":"+'dveře  podrobně'!$F$1338+'dveře  podrobně'!$F$1339","v":13}]
[null,"Retro YZ",{"$f":"C29","v":41.137999999999998},19.746239999999997,203.3,280,483.3,77.585999999999999,41.896440000000005,33.700000000000003,57,9,0,99.7,41.808,26.339039999999997,226,null,null,null,{"$f":"U29","v":129.94800000000001},null,null,null,{"$f":"Y29","v":20.4392},{"$f":"Z29","v":44.75},{"$f":"AA29","v":421.13720000000001},89.163600000000017,128.4,105.96360000000001,242.8,null,null,{"$f":"AH29","v":6.7},{"$f":"AI29","v":25.794999999999998},{"$f":"AJ29","v":25.4},null,4890,1,null,null,{"$f":"+'dveře  podrobně'!$F$340","v":3},{"$f":"+'dveře  podrobně'!$F$588","v":16},{"$f":"+'dveře  podrobně'!$F$841","v":5},{"$f":"+'dveře  podrobně'!$F$1092+'dveře  podrobně'!$F$1093","v":16},{"$f":"+'dveře  podrobně'!$F$1340+'dveře  podrobně'!$F$1341","v":9}]
[null,"Retro ZZ",{"$f":"C29","v":41.137999999999998},{"$f":"D29","v":19.746239999999997},{"$f":"E29","v":203.3},{"$f":"F29","v":280},{"$f":"G29","v":483.3},{"$f":"H89","v":80.266000000000005},{"$f":"I89","v":43.343640000000008},37,57,9,12.1,115.1,154.23400000000001,97.167419999999993,648,null,null,null,63.944999999999993,null,null,null,63.792000000000002,44.75,820.48699999999997,89.163600000000017,114.8,105.96360000000001,215.6,null,null,6.7,25.794999999999998,25.4,null,5250,1,null,null,{"$f":"+'dveře  podrobně'!$F$341","v":12},{"$f":"+'dveře  podrobně'!$F$589+'dveře  podrobně'!$F$590","v":74},{"$f":"+'dveře  podrobně'!$F$843+'dveře  podrobně'!$F$844","v":46},{"$f":"+'dveře  podrobně'!$F$1094+'dveře  podrobně'!$F$1095","v":62},{"$f":"+'dveře  podrobně'!$F$1342","v":27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"děr.DTD",null,null,{"$f":"'dveře  podrobně'!$F$590+'dveře  podrobně'!$F$590","v":6},{"$f":"+'dveře  podrobně'!$F$840+'dveře  podrobně'!$F$842+'dveře  podrobně'!$F$844","v":16},{"$f":"+'dveře  podrobně'!$F$1090+'dveře  podrobně'!$F$1093+'dveře  podrobně'!$F$1095","v":35},{"$f":"+'dveře  podrobně'!$F$1339+'dveře  podrobně'!$F$1341","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plná DTD",null,{"$f":"'dveře  podrobně'!$F$339","v":1},{"$f":"'dveře  podrobně'!$F$587","v":2},null,{"$f":"'dveře  podrobně'!$F$1091","v":1}]
[]
[null,"Vertik L - plné",{"$f":"ALUMI!B22","v":66.598000000000013},{"$f":"ALUMI!C22","v":31.967040000000004},{"$f":"ALUMI!D22","v":350},{"$f":"ALUMI!E22","v":280},{"$f":"SUM(E112:F112)","v":630},{"$f":"ALUMI!G22","v":160.26400000000001},{"$f":"ALUMI!H22","v":86.542560000000009},{"$f":"ALUMI!I22","v":37},{"$f":"ALUMI!J22","v":57},{"$f":"ALUMI!K22","v":9},{"$f":"ALUMI!L22","v":0},{"$f":"SUM(J112:M112)","v":103},{"$f":"ALUMI!N22","v":141},{"$f":"ALUMI!O22","v":88.829999999999984},{"$f":"ALUMI!P22","v":0},null,null,null,{"$f":"ALUMI!T22","v":0},null,null,null,{"$f":"ALUMI!X22","v":0},{"$f":"ALUMI!Y22","v":44.75},{"$f":"SUM(Q112:Z112)","v":44.75},null,null,null,null,null,null,{"$f":"ALUMI!AA22","v":6.7},{"$f":"ALUMI!AB22","v":25.794999999999998},{"$f":"ALUMI!AF22","v":25.4},null,5270,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$404+'dveře  podrobně'!$F$405","v":88},{"$f":"+'dveře  podrobně'!$F$668","v":65},{"$f":"+'dveře  podrobně'!$F$918+'dveře  podrobně'!$F$919","v":66},{"$f":"+'dveře  podrobně'!$F$1169","v":59}]
[null,"Vertik L - FDZ",{"$f":"ALUMI!B36","v":66.598000000000013},{"$f":"ALUMI!C36","v":31.967040000000004},{"$f":"ALUMI!D36","v":350},{"$f":"ALUMI!E36","v":280},630,{"$f":"ALUMI!G36","v":176.61200000000002},{"$f":"ALUMI!H36","v":95.370480000000015},{"$f":"ALUMI!I36","v":37},{"$f":"ALUMI!J36","v":57},{"$f":"ALUMI!K36","v":9},{"$f":"ALUMI!L36","v":0},{"$f":"SUM(J113:M113)","v":103},{"$f":"ALUMI!N36","v":244},{"$f":"ALUMI!O36","v":153.71999999999997},{"$f":"ALUMI!P36","v":360.50484100000006},null,null,null,{"$f":"ALUMI!T36","v":151.04},null,null,null,{"$f":"ALUMI!X36","v":22},{"$f":"ALUMI!Y36","v":44.75},578.29484100000002,null,null,null,null,null,null,{"$f":"ALUMI!AA36","v":6.7},{"$f":"ALUMI!AB36","v":25.794999999999998},{"$f":"ALUMI!AF36","v":25.4},null,6590,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$402","v":13},{"$f":"+'dveře  podrobně'!$F$663","v":23},{"$f":"+'dveře  podrobně'!$F$914","v":27},{"$f":"+'dveře  podrobně'!$F$1166","v":8}]
[null,"Vertik L - MDZ",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,244,153.71999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,7190,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$403","v":13},{"$f":"+'dveře  podrobně'!$F$664","v":14},{"$f":"+'dveře  podrobně'!$F$915","v":17},{"$f":"+'dveře  podrobně'!$F$1167","v":31}]
[null,"Vertik S - plné",{"$f":"ALUMI!B29","v":66.598000000000013},{"$f":"ALUMI!C29","v":31.967040000000004},{"$f":"ALUMI!D29","v":350},{"$f":"ALUMI!E29","v":280},630,{"$f":"ALUMI!G29","v":160.26400000000001},{"$f":"ALUMI!H29","v":86.542560000000009},{"$f":"ALUMI!I29","v":37},{"$f":"ALUMI!J29","v":57},{"$f":"ALUMI!K29","v":9},{"$f":"ALUMI!L29","v":0},{"$f":"SUM(J115:M115)","v":103},{"$f":"ALUMI!N29","v":234},{"$f":"ALUMI!O29","v":147.41999999999999},{"$f":"ALUMI!P29","v":0},null,null,null,{"$f":"ALUMI!T29","v":0},null,null,null,{"$f":"ALUMI!X29","v":0},{"$f":"ALUMI!Y29","v":44.75},44.75,null,null,null,null,null,null,{"$f":"ALUMI!AA29","v":6.7},{"$f":"ALUMI!AB29","v":25.794999999999998},{"$f":"ALUMI!AF29","v":25.4},null,5290,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$410+'dveře  podrobně'!$F$411","v":58},{"$f":"+'dveře  podrobně'!$F$673+'dveře  podrobně'!$F$674","v":63},{"$f":"+'dveře  podrobně'!$F$923+'dveře  podrobně'!$F$924","v":45},{"$f":"+'dveře  podrobně'!$F$1173","v":49}]
[null,"Vertik S - FDZ",{"$f":"ALUMI!B43","v":66.598000000000013},{"$f":"ALUMI!C43","v":31.967040000000004},{"$f":"ALUMI!D43","v":350},{"$f":"ALUMI!E43","v":280},630,{"$f":"ALUMI!G43","v":176.61200000000002},{"$f":"ALUMI!H43","v":95.370480000000015},{"$f":"ALUMI!I43","v":37},{"$f":"ALUMI!J43","v":57},{"$f":"ALUMI!K43","v":9},{"$f":"ALUMI!L43","v":0},{"$f":"SUM(J116:M116)","v":103},{"$f":"ALUMI!N43","v":356},{"$f":"ALUMI!O43","v":224.27999999999997},{"$f":"ALUMI!P43","v":360.50484100000006},null,null,null,{"$f":"ALUMI!T43","v":151.04},null,null,null,{"$f":"ALUMI!X43","v":22},{"$f":"ALUMI!Y43","v":44.75},578.29484100000002,null,null,null,null,null,null,{"$f":"ALUMI!AA43","v":6.7},{"$f":"ALUMI!AB43","v":25.794999999999998},{"$f":"ALUMI!AF43","v":25.4},null,6590,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$406+'dveře  podrobně'!$F$407","v":9},{"$f":"+'dveře  podrobně'!$F$669","v":31},{"$f":"+'dveře  podrobně'!$F$920","v":13},{"$f":"+'dveře  podrobně'!$F$1170","v":18}]
[null,"Vertik S - MDZ",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,356,224.27999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,7190,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$408+'dveře  podrobně'!$F$409","v":28},{"$f":"+'dveře  podrobně'!$F$670+'dveře  podrobně'!$F$671","v":35},{"$f":"+'dveře  podrobně'!$F$921","v":17},{"$f":"+'dveře  podrobně'!$F$1171","v":10}]
[null,"Horizon L - plné",{"$f":"C112","v":66.598000000000013},31.967040000000004,350,280,630,160.26400000000001,86.542560000000009,{"$f":"J112","v":37},57,9,0,{"$f":"SUM(J118:M118)","v":103},{"$f":"O112","v":141},88.829999999999984,0,null,null,null,{"$f":"U112","v":0},null,null,null,{"$f":"Y112","v":0},{"$f":"Z112","v":44.75},44.75,null,null,null,null,null,null,{"$f":"AH112","v":6.7},25.794999999999998,25.4,null,5590,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$386+'dveře  podrobně'!$F$387","v":85},{"$f":"+'dveře  podrobně'!$F$647+'dveře  podrobně'!$F$648","v":95},{"$f":"+'dveře  podrobně'!$F$894+'dveře  podrobně'!$F$895","v":95},{"$f":"+'dveře  podrobně'!$F$1150+'dveře  podrobně'!$F$1151","v":20}]
[null,"Horizon L - FDZ",{"$f":"C113","v":66.598000000000013},{"$f":"D113","v":31.967040000000004},{"$f":"E113","v":350},{"$f":"F113","v":280},{"$f":"SUM(E119:F119)","v":630},{"$f":"H113","v":176.61200000000002},{"$f":"I113","v":95.370480000000015},37,57,9,0,{"$f":"SUM(J119:M119)","v":103},244,153.71999999999997,360.50484100000006,null,null,null,{"$f":"U113","v":151.04},null,null,null,{"$f":"Y113","v":22},{"$f":"Z113","v":44.75},{"$f":"SUM(Q119:Z119)","v":578.29484100000002},null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,6890,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$383","v":31},{"$f":"+'dveře  podrobně'!$F$644","v":12},{"$f":"+'dveře  podrobně'!$F$891","v":17},{"$f":"+'dveře  podrobně'!$F$1148","v":10}]
[null,"Horizon L - MDZ",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,244,153.71999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,7290,1,null,null,null,{"$f":"+'dveře  podrobně'!$F$384","v":33},{"$f":"+'dveře  podrobně'!$F$645","v":11},{"$f":"+'dveře  podrobně'!$F$892","v":5},{"$f":"+'dveře  podrobně'!$F$1149","v":19}]
[null,"Horizon S - plné",{"$f":"C115","v":66.598000000000013},31.967040000000004,350,280,630,160.26400000000001,86.542560000000009,{"$f":"J115","v":37},{"$f":"K115","v":57},{"$f":"L115","v":9},{"$f":"M115","v":0},{"$f":"SUM(J121:M121)","v":103},{"$f":"O115","v":234},{"$f":"P115","v":147.41999999999999},{"$f":"Q115","v":0},null,null,null,{"$f":"U115","v":0},null,null,null,{"$f":"Y115","v":0},{"$f":"Z115","v":44.75},44.75,null,null,null,null,null,null,{"$f":"AH115","v":6.7},{"$f":"AI115","v":25.794999999999998},{"$f":"AJ115","v":25.4},null,5590,1,null,null,{"$f":"+'dveře  podrobně'!$F$147+'dveře  podrobně'!$F$148","v":49},{"$f":"+'dveře  podrobně'!$F$395","v":24},{"$f":"+'dveře  podrobně'!$F$657+'dveře  podrobně'!$F$658","v":87},{"$f":"+'dveře  podrobně'!$F$906+'dveře  podrobně'!$F$907","v":88},{"$f":"+'dveře  podrobně'!$F$1160+'dveře  podrobně'!$F$1161","v":101}]
[null,"Horizon S - FDZ",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,356,224.27999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,6890,1,null,null,{"$f":"+'dveře  podrobně'!$F$140","v":8},{"$f":"+'dveře  podrobně'!$F$388","v":2},{"$f":"+'dveře  podrobně'!$F$649","v":10},{"$f":"+'dveře  podrobně'!$F$896+'dveře  podrobně'!$F$897","v":16},{"$f":"'dveře  podrobně'!$F$1152","v":11}]
[null,"Horizon S - MDZ",{"$f":"C116","v":66.598000000000013},31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,{"$f":"J116","v":37},{"$f":"K116","v":57},{"$f":"L116","v":9},{"$f":"M116","v":0},{"$f":"SUM(J123:M123)","v":103},{"$f":"O116","v":356},{"$f":"P116","v":224.27999999999997},{"$f":"Q116","v":360.50484100000006},null,null,null,{"$f":"U116","v":151.04},null,null,null,{"$f":"Y116","v":22},{"$f":"Z116","v":44.75},578.29484100000002,null,null,null,null,null,null,{"$f":"AH116","v":6.7},{"$f":"AI116","v":25.794999999999998},{"$f":"AJ116","v":25.4},null,7290,1,null,null,{"$f":"+'dveře  podrobně'!$F$146","v":24},{"$f":"+'dveře  podrobně'!$F$394","v":8},{"$f":"'dveře  podrobně'!$F$655","v":28},{"$f":"'dveře  podrobně'!$F$903","v":19},{"$f":"'dveře  podrobně'!$F$1158","v":16}]
[null,"Horizon GZ1",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,356,224.27999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,6790,1,null,null,{"$f":"+'dveře  podrobně'!$F$141","v":5},{"$f":"+'dveře  podrobně'!$F$389","v":3},{"$f":"+'dveře  podrobně'!$F$650","v":10},{"$f":"+'dveře  podrobně'!$F$898","v":4},{"$f":"'dveře  podrobně'!$F$1153","v":8}]
[null,"Horizon GZ2",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,356,224.27999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,7240,1,null,null,{"$f":"+'dveře  podrobně'!$F$142","v":7},{"$f":"+'dveře  podrobně'!$F$390","v":18},{"$f":"+'dveře  podrobně'!$F$651","v":19},{"$f":"+'dveře  podrobně'!$F$899","v":14},{"$f":"'dveře  podrobně'!$F$1154","v":20}]
[null,"Horizon GZ3",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,356,224.27999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,7690,1,null,null,{"$f":"+'dveře  podrobně'!$F$143","v":1},{"$f":"+'dveře  podrobně'!$F$391","v":6},{"$f":"+'dveře  podrobně'!$F$652","v":8},{"$f":"'dveře  podrobně'!$F$900","v":20},{"$f":"'dveře  podrobně'!$F$1155","v":13}]
[null,"Horizon GZ4",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,356,224.27999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,8140,1,null,null,{"$f":"+'dveře  podrobně'!$F$144","v":2},{"$f":"+'dveře  podrobně'!$F$392","v":8},{"$f":"+'dveře  podrobně'!$F$653","v":2},{"$f":"'dveře  podrobně'!$F$901","v":1},{"$f":"'dveře  podrobně'!$F$1156","v":2}]
[null,"Horizon GZ5",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,356,224.27999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,8590,1,null,null,{"$f":"+'dveře  podrobně'!$F$145","v":10},{"$f":"+'dveře  podrobně'!$F$393","v":8},{"$f":"'dveře  podrobně'!$F$654","v":26},{"$f":"'dveře  podrobně'!$F$902","v":17},{"$f":"'dveře  podrobně'!$F$1157","v":17}]
[null,"Ruby - plné",{"$f":"C112","v":66.598000000000013},31.967040000000004,350,280,630,160.26400000000001,86.542560000000009,{"$f":"J112","v":37},{"$f":"K112","v":57},{"$f":"L112","v":9},{"$f":"M112","v":0},{"$f":"SUM(J129:M129)","v":103},{"$f":"O112","v":141},{"$f":"P112","v":88.829999999999984},{"$f":"Q112","v":0},null,null,null,{"$f":"U112","v":0},null,null,null,{"$f":"Y112","v":0},{"$f":"Z112","v":44.75},44.75,null,null,null,null,null,null,{"$f":"AH112","v":6.7},{"$f":"AI112","v":25.794999999999998},{"$f":"AJ112","v":25.4},null,5490,1,null,null,null,null,{"$f":"'dveře  podrobně'!$F$662","v":101},{"$f":"'dveře  podrobně'!$F$913","v":89},{"$f":"'dveře  podrobně'!$F$1165","v":53}]
[null,"Ruby - GZ2",66.598000000000013,31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,37,57,9,0,103,244,153.71999999999997,360.50484100000006,null,null,null,151.04,null,null,null,22,44.75,578.29484100000002,null,null,null,null,null,null,6.7,25.794999999999998,25.4,null,6690,1,null,null,null,null,null,{"$f":"'dveře  podrobně'!$F$908","v":15},{"$f":"'dveře  podrobně'!$F$1162","v":14}]
[null,"Ruby - GZ4",{"$f":"C113","v":66.598000000000013},31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,{"$f":"J113","v":37},{"$f":"K113","v":57},{"$f":"L113","v":9},{"$f":"M113","v":0},{"$f":"SUM(J131:M131)","v":103},{"$f":"O113","v":244},{"$f":"P113","v":153.71999999999997},{"$f":"Q113","v":360.50484100000006},null,null,null,{"$f":"U113","v":151.04},null,null,null,{"$f":"Y113","v":22},{"$f":"Z113","v":44.75},578.29484100000002,null,null,null,null,null,null,{"$f":"AH113","v":6.7},{"$f":"AI113","v":25.794999999999998},{"$f":"AJ113","v":25.4},null,7890,1,null,null,null,null,{"$f":"'dveře  podrobně'!$F$660","v":41},{"$f":"'dveře  podrobně'!$F$909","v":60},{"$f":"'dveře  podrobně'!$F$1163","v":25}]
[null,"Monte - GZ",{"$f":"C112","v":66.598000000000013},31.967040000000004,350,280,630,160.26400000000001,86.542560000000009,{"$f":"J112","v":37},{"$f":"K112","v":57},{"$f":"L112","v":9},{"$f":"M112","v":0},{"$f":"SUM(J132:M132)","v":103},{"$f":"O112","v":141},{"$f":"P112","v":88.829999999999984},{"$f":"Q112","v":0},null,null,null,{"$f":"U112","v":0},null,null,null,{"$f":"Y112","v":0},{"$f":"Z112","v":44.75},44.75,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"AH112","v":6.7},{"$f":"AI112","v":25.794999999999998},{"$f":"AJ112","v":25.4},null,4150,1,null,null,null,null,{"$f":"+'dveře  podrobně'!$F$779+'dveře  podrobně'!$F$781","v":3},{"$f":"+'dveře  podrobně'!$F$1026+'dveře  podrobně'!$F$1030","v":5},{"$f":"+'dveře  podrobně'!$F$1278+'dveře  podrobně'!$F$1279","v":4}]
[null,"Monte - DZ",{"$f":"C116","v":66.598000000000013},31.967040000000004,350,280,630,176.61200000000002,95.370480000000015,{"$f":"J116","v":37},{"$f":"K116","v":57},{"$f":"L116","v":9},{"$f":"M116","v":0},{"$f":"SUM(J133:M133)","v":103},{"$f":"O116","v":356},{"$f":"P116","v":224.27999999999997},{"$f":"Q116","v":360.50484100000006},null,null,null,{"$f":"U116","v":151.04},null,null,null,{"$f":"Y116","v":22},{"$f":"Z116","v":44.75},578.29484100000002,66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"AH116","v":6.7},{"$f":"AI116","v":25.794999999999998},{"$f":"AJ116","v":25.4},null,4880,1,null,null,null,null,{"$f":"+'dveře  podrobně'!$F$777+'dveře  podrobně'!$F$778+'dveře  podrobně'!$F$780","v":34},{"$f":"+'dveře  podrobně'!$F$1025+'dveře  podrobně'!$F$1027+'dveře  podrobně'!$F$1028+'dveře  podrobně'!$F$1029","v":42},{"$f":"+'dveře  podrobně'!$F$1276+'dveře  podrobně'!$F$1277","v":37}]
[null,"Fénix III SZ",{"$f":"C129","v":66.598000000000013},31.967040000000004,350,280,{"$f":"SUM(E134:F134)","v":630},160.26400000000001,86.542560000000009,37,57,9,0,{"$f":"SUM(J134:M134)","v":103},141,88.829999999999984,0,null,null,null,0,null,null,null,0,44.75,{"$f":"SUM(Q134:Z134)","v":44.75},66.540000000000006,271.10000000000002,95.41,422.2,95.41,422.2,{"$f":"AH118","v":6.7},{"$f":"AI118","v":25.794999999999998},{"$f":"AJ118","v":25.4},null,4990,1,null,null,{"$f":"+'dveře  podrobně'!$F$222+'dveře  podrobně'!$F$223","v":16},{"$f":"+'dveře  podrobně'!$F$461+'dveře  podrobně'!$F$462+'dveře  podrobně'!$F$463","v":111},{"$f":"+'dveře  podrobně'!$F$721+'dveře  podrobně'!$F$722","v":144},{"$f":"+'dveře  podrobně'!$F$967+'dveře  podrobně'!$F$968","v":176},{"$f":"+'dveře  podrobně'!$F$1215+'dveře  podrobně'!$F$1216","v":165}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plná DTD",null,{"$f":"+'dveře  podrobně'!$F$139+'dveře  podrobně'!$F$148+'dveře  podrobně'!$F$155","v":14},{"$f":"+'dveře  podrobně'!$F$387+'dveře  podrobně'!$F$401+'dveře  podrobně'!$F$405+'dveře  podrobně'!$F$407+'dveře  podrobně'!$F$409+'dveře  podrobně'!$F$411+'dveře  podrobně'!$F$462","v":15},{"$f":"+'dveře  podrobně'!$F$648+'dveře  podrobně'!$F$658+'dveře  podrobně'!$F$671+'dveře  podrobně'!$F$674+'dveře  podrobně'!$F$778","v":19},{"$f":"+'dveře  podrobně'!$F$895+'dveře  podrobně'!$F$897+'dveře  podrobně'!$F$907+'dveře  podrobně'!$F$919+'dveře  podrobně'!$F$924+'dveře  podrobně'!$F$1029","v":19},{"$f":"+'dveře  podrobně'!$F$1151+'dveře  podrobně'!$F$1161+'dveře  podrobně'!$F$1279","v":7}]
[]
[]
[]
[]
[null,"děr.DTD",{"$f":"C16-C18","v":30.820000000000014},14.793600000000005,183.7,0,183.7,49.445999999999998,26.700840000000007,-3.2999999999999972,0,0,0,0]
[null,"plná DTD",{"$f":"C140*2","v":61.640000000000029},{"$f":"D140*2","v":29.58720000000001},367.4,0,367.4,98.891999999999996,53.401680000000013,-6.5999999999999943,0,0,0,0]
[null,"dýha",{"$f":"C17-C18","v":0},0,0,983,983,300,162.00000000000003,32,0,0,0,32]
[null,"lam. reliéf",0,null,null,null,46,0,0,0,0,0,0,0]
[null,"lam. real",0,null,null,null,365,0,0,0,0,0,0,0]
[null,"folie",0,null,null,null,-20,0,0,0,0,0,0,0]

{"sheet":"dveře souhrn","index":17,"n_rows":387,"n_cols":6,"rows_kept":387,"cut":false,"hidden":true,"merged":[]}
["Řada","Model","Protip","Konstrukce","Vyrob","% z celku"]
["ALEX III","GZ1","N"," -standardní konstrukce",5,2.66E-3]
["ALEX III","GZ1","N","s děrovanou DTD",3,1.6000000000000001E-3]
["ALEX III","GZ2","N"," -standardní konstrukce",1,5.2999999999999998E-4]
["ALEX III","GZ3","A","PYROPANE (1/3) (2/3)",1,5.2999999999999998E-4]
["ALEX III","GZ3","N"," -standardní konstrukce",156,8.3070000000000005E-2]
["ALEX III","GZ3","N","s děrovanou DTD",23,1.225E-2]
["ALEX III","PK","N"," -standardní konstrukce",40,2.1299999999999999E-2]
["ALEX III","PK","N","s plnou DTD",1,5.2999999999999998E-4]
["ALEX IV","GN4","N"," -standardní konstrukce",1,5.2999999999999998E-4]
["ALEX IV","GZ1","N"," -standardní konstrukce",21,1.1180000000000001E-2]
["ALEX IV","GZ1","N","s děrovanou DTD",5,2.66E-3]
["ALEX IV","GZ2","N"," -standardní konstrukce",14,7.45E-3]
["ALEX IV","GZ2","N","s děrovanou DTD",1,5.2999999999999998E-4]
["ALEX IV","GZ3","N"," -standardní konstrukce",8,4.2599999999999999E-3]
["ALEX IV","GZ3","N","s děrovanou DTD",1,5.2999999999999998E-4]
["ALEX IV","GZ4","A","PYROPANE (1/3) (2/3)",3,1.6000000000000001E-3]
["ALEX IV","GZ4","N"," -standardní konstrukce",1019,0.54259999999999997]
["ALEX IV","GZ4","N","s děrovanou DTD",83,4.4200000000000003E-2]
["ALEX IV","GZ4","N","s plnou DTD",5,2.66E-3]
["ALEX IV","PK","N"," -standardní konstrukce",149,7.9339999999999994E-2]
["ALEX IV","PK","N","s děrovanou DTD",8,4.2599999999999999E-3]
["ALUMI HORIZON L","FDZ","N","s děrovanou DTD",89,4.7390000000000002E-2]
["ALUMI HORIZON L","MDZ","N","s děrovanou DTD",79,4.2070000000000003E-2]
["ALUMI HORIZON L","P","A","PYROBOARD s grenamatem",7,3.7299999999999998E-3]
["ALUMI HORIZON L","P","A","PYROSAFE B2",1,5.2999999999999998E-4]
["ALUMI HORIZON L","P","N","s děrovanou DTD",358,0.19062999999999999]
["ALUMI HORIZON L","P","N","s plnou DTD",15,7.9900000000000006E-3]
["ALUMI HORIZON S","FDZ","N","s děrovanou DTD",46,2.4490000000000001E-2]
["ALUMI HORIZON S","FDZ","N","s plnou DTD",1,5.2999999999999998E-4]
["ALUMI HORIZON S","GZ1","N","s děrovanou DTD",30,1.5970000000000002E-2]
["ALUMI HORIZON S","GZ2","N","s děrovanou DTD",78,4.1529999999999997E-2]
["ALUMI HORIZON S","GZ3","N","s děrovanou DTD",48,2.5559999999999999E-2]
["ALUMI HORIZON S","GZ4","N","s děrovanou DTD",15,7.9900000000000006E-3]
["ALUMI HORIZON S","GZ5","N","s děrovanou DTD",78,4.1529999999999997E-2]
["ALUMI HORIZON S","MDZ","N","s děrovanou DTD",95,5.0590000000000003E-2]
["ALUMI HORIZON S","P","A","PYROBOARD s grenamatem",5,2.66E-3]
["ALUMI HORIZON S","P","A","PYROSAFE B2",1,5.2999999999999998E-4]
["ALUMI HORIZON S","P","N","s děrovanou DTD",328,0.17465]
["ALUMI HORIZON S","P","N","s plnou DTD",21,1.1180000000000001E-2]
["ALUMI RUBY","GZ1","N","s děrovanou DTD",3,1.6000000000000001E-3]
["ALUMI RUBY","GZ2","N","s děrovanou DTD",68,3.6209999999999999E-2]
["ALUMI RUBY","GZ3","N","s děrovanou DTD",1,5.2999999999999998E-4]
["ALUMI RUBY","GZ4","N","s děrovanou DTD",171,9.1050000000000006E-2]
["ALUMI RUBY","P","A","PYROBOARD s grenamatem",16,8.5199999999999998E-3]
["ALUMI RUBY","P","A","PYROSAFE B2",4,2.1299999999999999E-3]
["ALUMI RUBY","P","A","PYROSAFE B3",2,1.06E-3]
["ALUMI RUBY","P","N","s děrovanou DTD",302,0.16081000000000001]
["ALUMI RUBY","P","N","s plnou DTD",5,2.66E-3]
["ALUMI VERTIK L","FDZ","N","s děrovanou DTD",100,5.3249999999999999E-2]
["ALUMI VERTIK L","MDZ","N","s děrovanou DTD",106,5.6439999999999997E-2]
["ALUMI VERTIK L","P","A","PYROBOARD s grenamatem",5,2.66E-3]
["ALUMI VERTIK L","P","A","PYROSAFE B2",3,1.6000000000000001E-3]
["ALUMI VERTIK L","P","A","PYROSAFE B3",2,1.06E-3]
["ALUMI VERTIK L","P","N","s děrovanou DTD",364,0.19381999999999999]
["ALUMI VERTIK L","P","N","s plnou DTD",14,7.45E-3]
["ALUMI VERTIK S","FDZ","N","s děrovanou DTD",80,4.2599999999999999E-2]
["ALUMI VERTIK S","FDZ","N","s plnou DTD",1,5.2999999999999998E-4]
["ALUMI VERTIK S","MDZ","N","s děrovanou DTD",122,6.4960000000000004E-2]
["ALUMI VERTIK S","MDZ","N","s plnou DTD",3,1.6000000000000001E-3]
["ALUMI VERTIK S","P","A","PYROBOARD s grenamatem",14,7.45E-3]
["ALUMI VERTIK S","P","A","PYROSAFE B2",1,5.2999999999999998E-4]
["ALUMI VERTIK S","P","A","PYROSAFE B3",1,5.2999999999999998E-4]
["ALUMI VERTIK S","P","N","s děrovanou DTD",239,0.12726000000000001]
["ALUMI VERTIK S","P","N","s plnou DTD",6,3.1900000000000001E-3]
["ARKTIK (DOPRODEJ)","P","N"," -standardní konstrukce",178,9.4780000000000003E-2]
["ARKTIK (DOPRODEJ)","P","N","s děrovanou DTD",30,1.5970000000000002E-2]
["ARKTIK (DOPRODEJ)","P","N","s plnou DTD",12,6.3899999999999998E-3]
["ARKTIK HORIZON (DOPRODEJ)","P","N"," -standardní konstrukce",163,8.6790000000000006E-2]
["ARKTIK HORIZON (DOPRODEJ)","P","N","s děrovanou DTD",21,1.1180000000000001E-2]
["ARTEMIS","AZ","N"," -standardní konstrukce",1,5.2999999999999998E-4]
["ARTEMIS","DZ","N"," -standardní konstrukce",23,1.225E-2]
["ARTEMIS","DZ","N","s děrovanou DTD",1,5.2999999999999998E-4]
["ARTEMIS","FZ","N"," -standardní konstrukce",51,2.716E-2]
["ARTEMIS","FZ","N","s děrovanou DTD",16,8.5199999999999998E-3]
["ARTEMIS","MZ","N"," -standardní konstrukce",38,2.0230000000000001E-2]
["ARTEMIS","MZ","N","s děrovanou DTD",1,5.2999999999999998E-4]
["ARTEMIS","P","A","PYROBOARD s grenamatem",5,2.66E-3]
["ARTEMIS","P","N"," -standardní konstrukce",206,0.10969]
["ARTEMIS","P","N","s děrovanou DTD",24,1.278E-2]
["ARTEMIS","P","N","s plnou DTD",1,5.2999999999999998E-4]
["BETTY","A","N"," -standardní konstrukce",16,8.5199999999999998E-3]
["BETTY","AGZ","N"," -standardní konstrukce",7,3.7299999999999998E-3]
["BETTY","AK","N"," -standardní konstrukce",82,4.3659999999999997E-2]
["BETTY","AK","N","s děrovanou DTD",1,5.2999999999999998E-4]
["BETTY","AK","N","s plnou DTD",1,5.2999999999999998E-4]
["BETTY","AN","A","PYROPANE (1/3) (2/3)",1,5.2999999999999998E-4]
["BETTY","AN","N"," -standardní konstrukce",95,5.0590000000000003E-2]
["BETTY","AN","N","s děrovanou DTD",21,1.1180000000000001E-2]
["BETTY","AN","N","s plnou DTD",1,5.2999999999999998E-4]
["BETTY","B","N"," -standardní konstrukce",19,1.0120000000000001E-2]
["BETTY","BK","N"," -standardní konstrukce",175,9.3179999999999999E-2]
["BETTY","BK","N","s děrovanou DTD",1,5.2999999999999998E-4]
["BETTY","BK","N","s plnou DTD",1,5.2999999999999998E-4]
["BETTY","BN","N"," -standardní konstrukce",237,0.12620000000000001]
["BETTY","BN","N","s děrovanou DTD",27,1.438E-2]
["BETTY","BN","N","s plnou DTD",3,1.6000000000000001E-3]
["BETTY","BZ","N"," -standardní konstrukce",3,1.6000000000000001E-3]
["BETTY","D","N"," -standardní konstrukce",324,0.17252000000000001]
["BETTY","D","N","s děrovanou DTD",78,4.1529999999999997E-2]
["BETTY","D","N","s plnou DTD",1,5.2999999999999998E-4]
["BETTY","E","N"," -standardní konstrukce",672,0.35782999999999998]
["BETTY","E","N","s děrovanou DTD",26,1.384E-2]
["BETTY","IK","N"," -standardní konstrukce",3,1.6000000000000001E-3]
["BETTY","IN","N"," -standardní konstrukce",4,2.1299999999999999E-3]
["BETTY","L","N"," -standardní konstrukce",14,7.45E-3]
["BETTY","P1K","N"," -standardní konstrukce",111,5.9110000000000003E-2]
["BETTY","P1K","N","s děrovanou DTD",4,2.1299999999999999E-3]
["BETTY","P1N","A","PYROBOARD s grenamatem",13,6.9199999999999999E-3]
["BETTY","P1N","N"," -standardní konstrukce",145,7.7210000000000001E-2]
["BETTY","P1N","N","s děrovanou DTD",55,2.929E-2]
["BETTY","P1N","N","s plnou DTD",13,6.9199999999999999E-3]
["BETTY","P2K","N"," -standardní konstrukce",418,0.22258]
["BETTY","P2K","N","s děrovanou DTD",9,4.79E-3]
["BETTY","P2N","A","PYROBOARD s grenamatem",54,2.8750000000000001E-2]
["BETTY","P2N","A","PYROSAFE B2",3,1.6000000000000001E-3]
["BETTY","P2N","N"," -standardní konstrukce",540,0.28754000000000002]
["BETTY","P2N","N","s děrovanou DTD",68,3.6209999999999999E-2]
["BETTY","P2N","N","s plnou DTD",17,9.0500000000000008E-3]
["CELOSKLO",1,"N","celoskleněné",321,0.17093]
["ELISA","P","N"," -standardní konstrukce",88,4.6859999999999999E-2]
["FANTASY",null,"A","PYROBOARD s grenamatem",32,1.704E-2]
["FANTASY",null,"N"," -standardní konstrukce",1219,0.64908999999999994]
["FANTASY","AZ","N"," -standardní konstrukce",61,3.2480000000000002E-2]
["FANTASY","AZGK","N"," -standardní konstrukce",3,1.6000000000000001E-3]
["FANTASY","AZGN","N"," -standardní konstrukce",1,5.2999999999999998E-4]
["FANTASY","DK","N"," -standardní konstrukce",9,4.79E-3]
["FANTASY","DZ","N"," -standardní konstrukce",3192,1.6996800000000001]
["FANTASY","EZ","N"," -standardní konstrukce",2,1.06E-3]
["FANTASY","FZ","N"," -standardní konstrukce",18,9.58E-3]
["FANTASY","GK","N"," -standardní konstrukce",16,8.5199999999999998E-3]
["FANTASY","GN","N"," -standardní konstrukce",3,1.6000000000000001E-3]
["FANTASY","GZ","N"," -standardní konstrukce",291,0.15495]
["FANTASY","GZGK","N"," -standardní konstrukce",2,1.06E-3]
["FANTASY","IZ","N"," -standardní konstrukce",1,5.2999999999999998E-4]
["FANTASY","S","N"," -standardní konstrukce",10,5.3200000000000001E-3]
["FANTASY","U","N"," -standardní konstrukce",17,9.0500000000000008E-3]
["FENIX I","PK","N"," -standardní konstrukce",466,0.24814]
["FENIX I","PK","N","s děrovanou DTD",31,1.651E-2]
["FENIX I","PK","N","s plnou DTD",1,5.2999999999999998E-4]
["FENIX I","SZ","A","PYROPANE (1/3) (2/3)",43,2.29E-2]
["FENIX I","SZ","N"," -standardní konstrukce",7607,4.0505899999999997]
["FENIX I","SZ","N","s děrovanou DTD",1095,0.58306999999999998]
["FENIX I","SZ","N","s plnou DTD",43,2.29E-2]
["FENIX II","EK","N"," -standardní konstrukce",46,2.4490000000000001E-2]
["FENIX II","EK","N","s děrovanou DTD",14,7.45E-3]
["FENIX II","EZ","A","PYROPANE (1/3) (2/3)",5,2.66E-3]
["FENIX II","EZ","N"," -standardní konstrukce",536,0.28541]
["FENIX II","EZ","N","s děrovanou DTD",48,2.5559999999999999E-2]
["FENIX II","EZ","N","s plnou DTD",4,2.1299999999999999E-3]
["FENIX II","PK","N"," -standardní konstrukce",45,2.3959999999999999E-2]
["FENIX II","PK","N","s děrovanou DTD",18,9.58E-3]
["FENIX II","PK","N","s plnou DTD",1,5.2999999999999998E-4]
["FENIX II","SZ","A","PYROPANE (1/3) (2/3)",4,2.1299999999999999E-3]
["FENIX II","SZ","N"," -standardní konstrukce",755,0.40201999999999999]
["FENIX II","SZ","N","s děrovanou DTD",140,7.4550000000000005E-2]
["FENIX II","SZ","N","s plnou DTD",5,2.66E-3]
["FENIX III","SZ1","N","s děrovanou DTD",540,0.28754000000000002]
["FENIX III","SZ1","N","s plnou DTD",4,2.1299999999999999E-3]
["FENIX III","SZ2","N","s děrovanou DTD",68,3.6209999999999999E-2]
["HELIGON I  (UKONČENO)","AZ","N"," -standardní konstrukce",14,7.45E-3]
["HELIGON I  (UKONČENO)","DZ","N"," -standardní konstrukce",91,4.8460000000000003E-2]
["HELIGON I  (UKONČENO)","P","N"," -standardní konstrukce",138,7.3480000000000004E-2]
["HELIGON II","AZ","N"," -standardní konstrukce",9,4.79E-3]
["HELIGON II","DZ","N"," -standardní konstrukce",47,2.503E-2]
["HELIGON II","P","N"," -standardní konstrukce",134,7.1349999999999997E-2]
["HIT  I (UKONČENO)","P1K","N"," -standardní konstrukce",123,6.5500000000000003E-2]
["HIT  I (UKONČENO)","P2K","N"," -standardní konstrukce",246,0.13099]
["HIT  I (UKONČENO)","P2K","N","s děrovanou DTD",1,5.2999999999999998E-4]
["HIT  I (UKONČENO)","P2K","N","s plnou DTD",1,5.2999999999999998E-4]
["HIT  I (UKONČENO)","RK","N"," -standardní konstrukce",484,0.25772]
["HIT  I (UKONČENO)","RK","N","s děrovanou DTD",24,1.278E-2]
["HIT  I (UKONČENO)","RK","N","s plnou DTD",2,1.06E-3]
["HIT  I (UKONČENO)","SZ","N"," -standardní konstrukce",399,0.21246000000000001]
["HIT  I (UKONČENO)","SZ","N","s děrovanou DTD",1,5.2999999999999998E-4]
["HIT  II (UKONČENO)","MK","N"," -standardní konstrukce",8,4.2599999999999999E-3]
["HIT  II (UKONČENO)","P2K","N"," -standardní konstrukce",24,1.278E-2]
["HIT  II (UKONČENO)","PZ","N"," -standardní konstrukce",12,6.3899999999999998E-3]
["HORIZONT","GZ1","N"," -standardní konstrukce",27,1.438E-2]
["HORIZONT","GZ2","N"," -standardní konstrukce",2,1.06E-3]
["HORIZONT","GZ3","N"," -standardní konstrukce",5,2.66E-3]
["HORIZONT","GZ4","N"," -standardní konstrukce",2,1.06E-3]
["HORIZONT","GZ6","A","PYROPANE (1/3) (2/3)",33,1.7569999999999999E-2]
["HORIZONT","GZ6","N"," -standardní konstrukce",36,1.917E-2]
["HORIZONT","PK","N"," -standardní konstrukce",25,1.3310000000000001E-2]
["JERRY","CZ","N"," -standardní konstrukce",17,9.0500000000000008E-3]
["JERRY","CZ","N","s děrovanou DTD",1,5.2999999999999998E-4]
["JERRY","SZ","N"," -standardní konstrukce",61,3.2480000000000002E-2]
["JERRY II","CZ","N"," -standardní konstrukce",5,2.66E-3]
["KITTY I","GZ4","N","rámová konstrukce",57,3.0349999999999999E-2]
["KITTY I","GZ9","N","rámová konstrukce",512,0.27262999999999998]
["KITTY I","PK","N","rámová konstrukce",79,4.2070000000000003E-2]
["KITTY II","GZ3","N","rámová konstrukce",148,7.8810000000000005E-2]
["KITTY II","GZ6","N","rámová konstrukce",694,0.36953999999999998]
["KITTY II","PK","N","rámová konstrukce",153,8.1470000000000001E-2]
["KITTY III","GZ1","N","rámová konstrukce",18,9.58E-3]
["KITTY III","GZ3","N","rámová konstrukce",142,7.5609999999999997E-2]
["KITTY III","PK","N","rámová konstrukce",82,4.3659999999999997E-2]
["KITTY IV","GZ1","N","rámová konstrukce",3,1.6000000000000001E-3]
["KITTY IV","GZ3","N","rámová konstrukce",16,8.5199999999999998E-3]
["KITTY IV","PK","N","rámová konstrukce",12,6.3899999999999998E-3]
["KLASIK","BZ","N"," -standardní konstrukce",5931,3.15815]
["KLASIK","EZ","N"," -standardní konstrukce",543,0.28914000000000001]
["KLASIK","P","N"," -standardní konstrukce",12745,6.7864699999999996]
["KLERMONT","BZ","N"," -standardní konstrukce",1070,0.56976000000000004]
["KLERMONT","EZ","N"," -standardní konstrukce",362,0.19275999999999999]
["KLERMONT","P","N"," -standardní konstrukce",5607,2.9856199999999999]
["KUBIK","BZ","N"," -standardní konstrukce",22,1.171E-2]
["KUBIK","EZ","N"," -standardní konstrukce",24,1.278E-2]
["KUBIK","P","N"," -standardní konstrukce",136,7.2419999999999998E-2]
["KVADRANT","GZ1","N"," -standardní konstrukce",83,4.4200000000000003E-2]
["KVADRANT","GZ2","N"," -standardní konstrukce",60,3.1949999999999999E-2]
["KVADRANT","GZ3","N"," -standardní konstrukce",59,3.1419999999999997E-2]
["KVADRANT","GZ4","N"," -standardní konstrukce",128,6.8159999999999998E-2]
["KVADRANT","P","N"," -standardní konstrukce",423,0.22524]
["MADA F","FWZ","N"," -standardní konstrukce",133,7.0819999999999994E-2]
["MADA F","FWZ","N","s děrovanou DTD",32,1.704E-2]
["MADA F","FZZ","N"," -standardní konstrukce",234,0.1246]
["MADA F","FZZ","N","s děrovanou DTD",26,1.384E-2]
["MADA F","FZZ","N","s plnou DTD",4,2.1299999999999999E-3]
["MADA M","MWZ","N"," -standardní konstrukce",260,0.13844999999999999]
["MADA M","MWZ","N","s děrovanou DTD",34,1.8100000000000002E-2]
["MADA M","MZZ","N"," -standardní konstrukce",598,0.31841999999999998]
["MADA M","MZZ","N","s děrovanou DTD",64,3.4079999999999999E-2]
["MADA M","MZZ","N","s plnou DTD",1,5.2999999999999998E-4]
["MADA U","UVZ","N"," -standardní konstrukce",44,2.3429999999999999E-2]
["MADA U","UVZ","N","s děrovanou DTD",4,2.1299999999999999E-3]
["MADA U","UWZ","N"," -standardní konstrukce",273,0.14537]
["MADA U","UWZ","N","s děrovanou DTD",20,1.065E-2]
["MADA U","UYZ","N"," -standardní konstrukce",41,2.1829999999999999E-2]
["MADA U","UYZ","N","s děrovanou DTD",19,1.0120000000000001E-2]
["MADA U","UZZ","N"," -standardní konstrukce",172,9.1590000000000005E-2]
["MADA U","UZZ","N","s děrovanou DTD",14,7.45E-3]
["MAXIM","PK","N"," -standardní konstrukce",375,0.19968]
["MAXIM","PK","N","s děrovanou DTD",39,2.077E-2]
["MAXIM","PK","N","s plnou DTD",1,5.2999999999999998E-4]
["MAXIM","QZ","A","PYROPANE (1/3) (2/3)",15,7.9900000000000006E-3]
["MAXIM","QZ","N"," -standardní konstrukce",3288,1.7507999999999999]
["MAXIM","QZ","N","s děrovanou DTD",523,0.27849000000000002]
["MAXIM","QZ","N","s plnou DTD",3,1.6000000000000001E-3]
["MAXIM","RZ","N"," -standardní konstrukce",1313,0.69915000000000005]
["MAXIM","RZ","N","s děrovanou DTD",60,3.1949999999999999E-2]
["MONTÉ","AZ","N","s děrovanou DTD",2,1.06E-3]
["MONTÉ","DZ","N"," -standardní konstrukce",3,1.6000000000000001E-3]
["MONTÉ","DZ","N","s děrovanou DTD",49,2.6089999999999999E-2]
["MONTÉ","DZ","N","s plnou DTD",1,5.2999999999999998E-4]
["MONTÉ","GZ","N"," -standardní konstrukce",4,2.1299999999999999E-3]
["MONTÉ","GZ","N","s děrovanou DTD",6,3.1900000000000001E-3]
["MONTÉ Vision","AZ","N","s děrovanou DTD",2,1.06E-3]
["MONTÉ Vision","DZ","N","s děrovanou DTD",76,4.0469999999999999E-2]
["MONTÉ Vision","DZ","N","s plnou DTD",2,1.06E-3]
["MONTÉ Vision","GZ","N","s děrovanou DTD",7,3.7299999999999998E-3]
["MONTÉ Vision","GZ","N","s plnou DTD",1,5.2999999999999998E-4]
["NEMO","OZ1","N","s děrovanou DTD",448,0.23855000000000001]
["NEMO","OZ1","N","s plnou DTD",54,2.8750000000000001E-2]
["NEMO","OZ2","N","s děrovanou DTD",17,9.0500000000000008E-3]
["NEMO","OZ3","N","s děrovanou DTD",119,6.3369999999999996E-2]
["NEXIS","GZ1","N"," -standardní konstrukce",64,3.4079999999999999E-2]
["NEXIS","GZ1","N","s děrovanou DTD",3,1.6000000000000001E-3]
["NEXIS","GZ2","N"," -standardní konstrukce",59,3.1419999999999997E-2]
["NEXIS","GZ2","N","s děrovanou DTD",1,5.2999999999999998E-4]
["NEXIS","GZ3","N"," -standardní konstrukce",270,0.14377000000000001]
["NEXIS","GZ3","N","s děrovanou DTD",21,1.1180000000000001E-2]
["NEXIS","GZ3","N","s plnou DTD",1,5.2999999999999998E-4]
["NEXIS","GZ4","N"," -standardní konstrukce",31,1.651E-2]
["NEXIS","GZ5","N"," -standardní konstrukce",1102,0.58679000000000003]
["NEXIS","GZ5","N","s děrovanou DTD",54,2.8750000000000001E-2]
["NEXIS","PK","A","PYROBOARD s grenamatem",2,1.06E-3]
["NEXIS","PK","N"," -standardní konstrukce",272,0.14482999999999999]
["NEXIS","PK","N","s děrovanou DTD",8,4.2599999999999999E-3]
["PEGGY","AK","N"," -standardní konstrukce",13,6.9199999999999999E-3]
["PEGGY","AN","N"," -standardní konstrukce",56,2.9819999999999999E-2]
["PEGGY","BK","N"," -standardní konstrukce",188,0.10011]
["PEGGY","BK","N","s děrovanou DTD",2,1.06E-3]
["PEGGY","BN","N"," -standardní konstrukce",217,0.11555]
["PEGGY","BN","N","s děrovanou DTD",5,2.66E-3]
["PEGGY","D","N"," -standardní konstrukce",61,3.2480000000000002E-2]
["PEGGY","D","N","s děrovanou DTD",2,1.06E-3]
["PEGGY","E","N"," -standardní konstrukce",194,0.1033]
["PEGGY","IK","N"," -standardní konstrukce",1,5.2999999999999998E-4]
["PEGGY","IN","N"," -standardní konstrukce",7,3.7299999999999998E-3]
["PEGGY","L","N"," -standardní konstrukce",3,1.6000000000000001E-3]
["PEGGY","P1K","N"," -standardní konstrukce",34,1.8100000000000002E-2]
["PEGGY","P1N","N"," -standardní konstrukce",92,4.8989999999999999E-2]
["PEGGY","P1N","N","s děrovanou DTD",1,5.2999999999999998E-4]
["PEGGY","P2K","N"," -standardní konstrukce",210,0.11182]
["PEGGY","P2N","A","PYROBOARD s grenamatem",23,1.225E-2]
["PEGGY","P2N","N"," -standardní konstrukce",162,8.6260000000000003E-2]
["PEGGY","P2N","N","s děrovanou DTD",28,1.491E-2]
["PEGGY","P2N","N","s plnou DTD",7,3.7299999999999998E-3]
["PRIMUM","AZ","A","PYROPANE (1/3) (2/3)",115,6.1240000000000003E-2]
["PRIMUM","AZ","N"," -standardní konstrukce",5274,2.8083100000000001]
["PRIMUM","AZ","N","s děrovanou DTD",494,0.26305000000000001]
["PRIMUM","AZ","N","s plnou DTD",26,1.384E-2]
["PRIMUM","DZ","A","PYROGLASS (3/3)",65,3.4610000000000002E-2]
["PRIMUM","DZ","N"," -standardní konstrukce",4126,2.1970200000000002]
["PRIMUM","DZ","N","s děrovanou DTD",339,0.18051]
["PRIMUM","DZ","N","s plnou DTD",7,3.7299999999999998E-3]
["PRIMUM","F","N"," -standardní konstrukce",635,0.33812999999999999]
["PRIMUM","F","N","s děrovanou DTD",99,5.2720000000000003E-2]
["PRIMUM","F","N","s plnou DTD",1,5.2999999999999998E-4]
["PRIMUM","GZ","A","PYROPANE (1/3) (2/3)",25,1.3310000000000001E-2]
["PRIMUM","GZ","N"," -standardní konstrukce",300,0.15973999999999999]
["PRIMUM","GZ","N","s děrovanou DTD",112,5.9639999999999999E-2]
["PRIMUM","GZ","N","s plnou DTD",8,4.2599999999999999E-3]
["PRIMUM","M","N"," -standardní konstrukce",353,0.18797]
["PRIMUM","M","N","s děrovanou DTD",17,9.0500000000000008E-3]
["PRIMUM","P","A","PYROBOARD s grenamatem",14796,7.87859]
["PRIMUM","P","A","PYROSAFE B2",5744,3.05857]
["PRIMUM","P","A","PYROSAFE B3",915,0.48721999999999999]
["PRIMUM","P","A","PYROSMOKE s grenamatem",272,0.14482999999999999]
["PRIMUM","P","N"," -standardní konstrukce",55918,29.775289999999998]
["PRIMUM","P","N","s děrovanou DTD",13473,7.1741200000000003]
["PRIMUM","P","N","s plnou DTD",1673,0.89083999999999997]
["QUARTEX","GZ1","N"," -standardní konstrukce",166,8.8389999999999996E-2]
["QUARTEX","GZ1","N","s děrovanou DTD",20,1.065E-2]
["QUARTEX","GZ2","N"," -standardní konstrukce",131,6.9760000000000003E-2]
["QUARTEX","GZ2","N","s děrovanou DTD",9,4.79E-3]
["QUARTEX","GZ3","N"," -standardní konstrukce",511,0.27210000000000001]
["QUARTEX","GZ3","N","s děrovanou DTD",18,9.58E-3]
["QUARTEX","GZ3","N","s plnou DTD",1,5.2999999999999998E-4]
["QUARTEX","GZ4","N"," -standardní konstrukce",2643,1.4073500000000001]
["QUARTEX","GZ4","N","s děrovanou DTD",202,0.10756]
["QUARTEX","GZ4","N","s plnou DTD",5,2.66E-3]
["QUARTEX","PK","N"," -standardní konstrukce",678,0.36102000000000001]
["QUARTEX","PK","N","s děrovanou DTD",98,5.2179999999999997E-2]
["QUARTEX","PK","N","s plnou DTD",1,5.2999999999999998E-4]
["RETRO","P","A","PYROBOARD s grenamatem",6,3.1900000000000001E-3]
["RETRO","P","N"," -standardní konstrukce",125,6.6559999999999994E-2]
["RETRO","P","N","s děrovanou DTD",36,1.917E-2]
["RETRO","P","N","s plnou DTD",4,2.1299999999999999E-3]
["RETRO","YZ","N"," -standardní konstrukce",43,2.29E-2]
["RETRO","YZ","N","s děrovanou DTD",7,3.7299999999999998E-3]
["RETRO","ZZ","N"," -standardní konstrukce",195,0.10383000000000001]
["RETRO","ZZ","N","s děrovanou DTD",26,1.384E-2]
["RUBIKA","GZ2","N"," -standardní konstrukce",89,4.7390000000000002E-2]
["RUBIKA","GZ3","N"," -standardní konstrukce",276,0.14696000000000001]
["RUBIKA","GZ3","N","s děrovanou DTD",22,1.171E-2]
["RUBIKA","GZ3","N","s plnou DTD",1,5.2999999999999998E-4]
["RUBIKA","GZ4","N"," -standardní konstrukce",75,3.9940000000000003E-2]
["RUBIKA","GZ6","N"," -standardní konstrukce",1137,0.60543000000000002]
["RUBIKA","GZ6","N","s děrovanou DTD",124,6.6030000000000005E-2]
["RUBIKA","PK","N"," -standardní konstrukce",210,0.11182]
["RUBIKA","PK","N","s děrovanou DTD",10,5.3200000000000001E-3]
["TRIUMF I","T1","N","konstr.TRIUMF I",2906,1.54739]
["TRIUMF II","T2","N"," -standardní konstrukce",1107,0.58945999999999998]
["TRIUMF II","T2","N","s děrovanou DTD",221,0.11768000000000001]
["TRIUMF II","T2","N","s plnou DTD",1,5.2999999999999998E-4]
["TRIUMF III","T3","N","s děrovanou DTD",338,0.17998]
["TRIUMF IV","T4","N","s děrovanou DTD",702,0.37380000000000002]
["TRIUMF V","T5","N"," -standardní konstrukce",155,8.2530000000000006E-2]
["TRIUMF V","T5","N","s děrovanou DTD",26,1.384E-2]
["TRIX","GZ1","N"," -standardní konstrukce",119,6.3369999999999996E-2]
["TRIX","GZ1","N","s děrovanou DTD",5,2.66E-3]
["TRIX","GZ2","N"," -standardní konstrukce",145,7.7210000000000001E-2]
["TRIX","GZ2","N","s děrovanou DTD",4,2.1299999999999999E-3]
["TRIX","GZ3","A","PYROPANE (1/3) (2/3)",10,5.3200000000000001E-3]
["TRIX","GZ3","N"," -standardní konstrukce",551,0.29339999999999999]
["TRIX","GZ3","N","s děrovanou DTD",45,2.3959999999999999E-2]
["TRIX","PK","N"," -standardní konstrukce",296,0.15761]
["TRIX","PK","N","s děrovanou DTD",35,1.864E-2]
["TRIX","PK","N","s plnou DTD",2,1.06E-3]
["WENDY","AK","N"," -standardní konstrukce",71,3.7810000000000003E-2]
["WENDY","AN","N"," -standardní konstrukce",86,4.5789999999999997E-2]
["WENDY","AN","N","s děrovanou DTD",1,5.2999999999999998E-4]
["WENDY","BK","N"," -standardní konstrukce",137,7.2950000000000001E-2]
["WENDY","BK","N","s plnou DTD",2,1.06E-3]
["WENDY","BN","N"," -standardní konstrukce",237,0.12620000000000001]
["WENDY","BN","N","s děrovanou DTD",5,2.66E-3]
["WENDY","D","N"," -standardní konstrukce",44,2.3429999999999999E-2]
["WENDY","D","N","s děrovanou DTD",1,5.2999999999999998E-4]
["WENDY","E","N"," -standardní konstrukce",225,0.11981]
["WENDY","E","N","s děrovanou DTD",8,4.2599999999999999E-3]
["WENDY","L","N"," -standardní konstrukce",7,3.7299999999999998E-3]
["WENDY","P1K","N"," -standardní konstrukce",51,2.716E-2]
["WENDY","P1K","N","s děrovanou DTD",9,4.79E-3]
["WENDY","P1N","A","PYROBOARD s grenamatem",6,3.1900000000000001E-3]
["WENDY","P1N","A","PYROSAFE B2",1,5.2999999999999998E-4]
["WENDY","P1N","N"," -standardní konstrukce",56,2.9819999999999999E-2]
["WENDY","P1N","N","s děrovanou DTD",8,4.2599999999999999E-3]
["WENDY","P1N","N","s plnou DTD",1,5.2999999999999998E-4]
["WENDY","P2K","N"," -standardní konstrukce",216,0.11502]
["WENDY","P2N","A","PYROBOARD s grenamatem",11,5.8599999999999998E-3]
["WENDY","P2N","A","PYROSAFE B2",2,1.06E-3]
["WENDY","P2N","N"," -standardní konstrukce",317,0.16880000000000001]
["WENDY","P2N","N","s děrovanou DTD",18,9.58E-3]
["WENDY","P2N","N","s plnou DTD",4,2.1299999999999999E-3]

{"sheet":"zárubně souhrn","index":18,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["Řada","Protip","Vyrob","% z celku"]
[".FABI S  ","A",2682,2.1858200000000001]
[".FABI S  ","N",97525,79.482479999999995]
["FABI C - pro celosklo","N",336,0.27383999999999997]
["FABI H ostrá hrana","A",88,7.1720000000000006E-2]
["FABI H ostrá hrana","N",1167,0.95109999999999995]
["FABI M Champagne","N",44,3.5860000000000003E-2]
["FABI M Stříbrné","N",49,3.993E-2]
["FABI O OKZ  (obklad kovové zárubně) ","N",8201,6.6837799999999996]
["FABI P zárubeň pro posuvné dveře do zdi","N",7779,6.3398500000000002]
["FABI PC zárubeň pro posuvné CELOSKL.dveře do zdi","N",6,4.8900000000000002E-3]
["FABI R  RADIUS ","A",5,4.0699999999999998E-3]
["FABI R  RADIUS ","N",984,0.80196000000000001]
["FABI Z - pro skládací dveře","N",415,0.33822000000000002]
["JEN DORAZOVÁ NOHA","N",637,0.51915]
["JEN GARNYŽ","N",2848,2.32111]
["JEN GARNYŽ","N",30,2.445E-2]

{"sheet":"Zárubně V1","index":19,"n_rows":109,"n_cols":21,"rows_kept":109,"cut":false,"hidden":true,"merged":[[0,5,0,7],[93,0,93,1],[0,2,2,2],[73,0,73,1],[74,0,74,1],[66,0,66,1],[67,0,67,1],[71,0,71,1],[72,0,72,1],[69,0,69,1],[70,0,70,1],[62,0,62,1],[65,0,65,1],[57,0,57,1],[58,0,58,1],[60,0,60,1],[64,0,64,1],[61,0,61,1],[56,0,56,1],[82,0,82,1],[2,0,2,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[59,0,59,1]]}
[null,null,"Původní dle stř","Nové","Nové"," Výroba zárubní  2017"]
[]
["OZNAČENÍ VÝROBKU",null,null,"100%",1.1000000000000001,"VMN","N na mat","310 sklad","PK","prodej",-0.2,"var.N"]
[" FABI S"," s oblou hranou",123,130.1,{"$f":"TARIFY!$H62","v":143.11000000000007},{"$f":"TARIFY!$H63+100-H4","v":283.96740000000005},{"$f":"L4-F4-I4","v":718.69796599999972},7.8,{"$f":"TARIFY!$H64","v":78.624634000000029},2710,{"$f":"J4*0.7","v":1896.9999999999998},{"$f":"K4*0.57","v":1081.2899999999997}]
[" FABI Sp"," protipožární",163,173.69,{"$f":"TARIFY!T62","v":191.05900000000005},{"$f":"TARIFY!T63-H5","v":248.21906000000007},1346.5531253999995,7.8,{"$f":"TARIFY!T64","v":104.96781460000001},{"$f":"J4+1550","v":4260},{"$f":"J5*0.7","v":2982},1699.7399999999998]
[" FAB Ss"," světlík",123,130.1,{"$f":"E4","v":143.11000000000007},{"$f":"F4","v":283.96740000000005},1408.9679659999999,7.8,{"$f":"I4","v":78.624634000000029},{"$f":"7150-J4","v":4440},3108,1771.56]
[" FABI Ssp"," světlík protipožární",163,173.69,{"$f":"E5","v":191.05900000000005},{"$f":"F5","v":248.21906000000007},2036.8231253999998,7.8,{"$f":"I5","v":104.96781460000001},{"$f":"J6+1550","v":5990},4193,2390.0099999999998]
[" FABI Z"," HELIGON II",229,214.5,{"$f":"TARIFY!AC62","v":235.95000000000005},{"$f":"TARIFY!AC63-H8","v":308.37300000000005},834.80606999999986,7.8,{"$f":"TARIFY!AC64","v":129.63093000000001},3190,2233,1272.81]
[" FABI SE"," ERGON",546,null,null,{"$f":"TARIFY!$H68-H9","v":-7.8},7.8,7.8,null,null,0,0]
[" FABI SR"," s radiusovou hranou",131.4,null,null,{"$f":"TARIFY!$H69-H10","v":-6.8},6.8,7.8,null,null,0,0]
[" FABI SR"," s radius protipožární",171.4,null,null,{"$f":"TARIFY!$H70-H11","v":-6.8},6.8,7.8,null,null,0,0]
[" FABI St"," spoj na tupo",236.5,235.04,{"$f":"TARIFY!Q62","v":258.54400000000004},{"$f":"TARIFY!Q63-H12","v":338.64896000000005},660.44696639999984,7.8,{"$f":"TARIFY!Q64","v":142.04407359999999},{"$f":"J4+150","v":2860},2001.9999999999998,{"$f":"K12*0.57","v":1141.1399999999999}]
[" FABI Spt"," protipožární spoj na tupo",276.5,278.63,{"$f":"TARIFY!W62","v":306.49299999999994},{"$f":"TARIFY!W63-H13","v":402.90061999999995},1188.3021258000001,7.8,{"$f":"TARIFY!W64","v":168.38725419999994},{"$f":"J12+1550","v":4410},3087,{"$f":"K13*0.57","v":1759.59}]
[" FABI Sst"," světlík na tupo",236.5,235.04,{"$f":"E12","v":258.54400000000004},{"$f":"F12","v":338.64896000000005},1350.7169663999998,7.8,{"$f":"I12","v":142.04407359999999},{"$f":"J6+150","v":4590},3213,1831.4099999999999]
[" FABI Sspt "," světlík protipožární na tupo",276.5,278.63,{"$f":"E13","v":306.49299999999994},{"$f":"F13","v":402.90061999999995},1878.5721257999999,7.8,{"$f":"I13","v":168.38725419999994},{"$f":"J7+150","v":6140},4298,2449.8599999999997]
[" FABI St "," HELIGON II na tupo",342.5,317.82,{"$f":"TARIFY!AF62","v":349.60200000000003},{"$f":"TARIFY!AF63-H16","v":460.66668000000004},679.92198119999989,7.8,{"$f":"TARIFY!AF64","v":192.07133879999998},{"$f":"J8+150","v":3340},2338,1332.6599999999999]
[" FABI SEt"," ERGON na tupo",659,null,null,{"$f":"TARIFY!$H76-H17","v":-7.8},7.8,7.8,null,null,0,0]
[" FABI Sb"," bezfalcová",135.69999999999999,146.11000000000001,{"$f":"TARIFY!AL62","v":160.72100000000006},{"$f":"TARIFY!AL63-H18","v":207.56614000000008},785.42374259999963,7.8,{"$f":"TARIFY!AL64","v":88.300117400000019},{"$f":"J4","v":2710},1896.9999999999998,1081.2899999999997]
[" FABI Sbp"," bezfalcová protipožární",175.7,182.09,{"$f":"TARIFY!AR62","v":200.29900000000004},{"$f":"TARIFY!AR63-H19","v":260.60066000000006},1329.0950693999998,7.8,{"$f":"TARIFY!AR64","v":110.0442706},{"$f":"J5","v":4260},2982,1699.7399999999998]
[" FABI Sbt"," bezfalcová spoj na tupo",249.2,251.05,{"$f":"TARIFY!AO62","v":276.15499999999997},{"$f":"TARIFY!AO63-H20","v":362.24769999999995},627.17274300000008,7.8,{"$f":"TARIFY!AO64","v":151.71955699999995},{"$f":"J12","v":2860},2001.9999999999998,1141.1399999999999]
[" FABI Ssb"," světlík bezfalcová",135.69999999999999,146.11000000000001,{"$f":"E18","v":160.72100000000006},{"$f":"F18","v":207.56614000000008},1475.6937425999997,7.8,{"$f":"I18","v":88.300117400000019},{"$f":"J6","v":4440},3108,1771.56]
[" FABI Ssbt"," světlík bezfalcová na tupo",249.2,251.05,{"$f":"E20","v":276.15499999999997},{"$f":"F20","v":362.24769999999995},1935.8927429999999,7.8,{"$f":"I20","v":151.71955699999995},{"$f":"J15","v":6140},4298,2449.8599999999997]
[" FABI S"," větrací systém",11.1,141.16,{"$f":"TARIFY!Z62","v":155.27600000000007},{"$f":"TARIFY!Z63-H23","v":200.2698400000001},1015.1615255999995,7.8,{"$f":"TARIFY!Z64","v":85.308634400000031},{"$f":"J4+550","v":3260},2282,1300.7399999999998]
[" FABI H"," hranatá lam.fol",176.3,190.4,{"$f":"TARIFY!BM62","v":209.44000000000003},{"$f":"TARIFY!BM63+100-H24","v":372.84960000000007},768.93406399999992,7.8,{"$f":"TARIFY!BM64","v":115.06633600000001},{"$f":"3150","v":3150},2205,1256.8499999999999]
[" FABI Ht"," hranatá na tupo",289.2,295.33999999999997,{"$f":"TARIFY!BP62","v":324.87399999999991},{"$f":"TARIFY!BP63-H25","v":427.53115999999989},710.68306440000003,7.8,{"$f":"TARIFY!BP64","v":178.48577559999993},{"$f":"J24+150","v":3300},2310,1316.6999999999998]
[" FABI Hp"," hranatá protipožární",216.3,233.99,{"$f":"TARIFY!BS62","v":257.38900000000001},{"$f":"TARIFY!BS63-H26","v":337.10126000000002},1396.7892233999999,7.8,{"$f":"TARIFY!BS64","v":141.40951659999999},{"$f":"J24+1550","v":4700},3290,1875.2999999999997]
[" FABI Hpt"," hranatá protipožární na tupo",329.2,338.93,{"$f":"TARIFY!BV62","v":372.82299999999992},{"$f":"TARIFY!BV63-H27","v":491.7828199999999},1238.5382238,7.8,{"$f":"TARIFY!BV64","v":204.82895619999994},{"$f":"J26+150","v":4850},3395,1935.1499999999999]
[" FABI HB"," hranatá bezfalcová",183.9,198.01,{"$f":"TARIFY!BY62","v":217.81100000000004},{"$f":"TARIFY!BY63-H28","v":284.06674000000004},853.11789659999988,7.8,{"$f":"TARIFY!BY64","v":119.6653634},{"$f":"J24","v":3150},2205,1256.8499999999999]
[" FABI HBt"," hranatá bezfalcová tupo",297.39999999999998,302.95,{"$f":"TARIFY!CB62","v":333.24499999999989},{"$f":"TARIFY!CB63-H29","v":438.74829999999986},694.86689700000011,7.8,{"$f":"TARIFY!CB64","v":183.08480299999991},{"$f":"J28+150","v":3300},2310,1316.6999999999998]
[" FABI Hs"," hranatá světlík ",176.3,190.4,{"$f":"E24","v":209.44000000000003},{"$f":"F24","v":372.84960000000007},1283.6440639999998,7.8,{"$f":"I24","v":115.06633600000001},{"$f":"J6","v":4440},3108,1771.56]
[" FABI Hst"," hranatá světlík na tupo",289.2,295.33999999999997,{"$f":"E25","v":324.87399999999991},{"$f":"F25","v":427.53115999999989},1225.3930644,7.8,{"$f":"I25","v":178.48577559999993},{"$f":"J30+150","v":4590},3213,1831.4099999999999]
[" FABI HBst"," hranatá světlík bezfalcová tupo",183.9,198.01,{"$f":"E28","v":217.81100000000004},{"$f":"F28","v":284.06674000000004},1427.6778965999999,7.8,{"$f":"I28","v":119.6653634},{"$f":"J31","v":4590},3213,1831.4099999999999]
[" FABI H"," hranatá dýha",197.2,204.3,{"$f":"TARIFY!CE62","v":224.73000000000002},{"$f":"TARIFY!CE63-H33","v":293.33820000000003},1973.2051379999996,7.8,{"$f":"TARIFY!CE64","v":123.466662},{"$f":"5990","v":5990},4193,2390.0099999999998]
[" FABI Ht"," hranatá na tupo",310.7,309.24,{"$f":"TARIFY!CH62","v":340.16399999999993},{"$f":"TARIFY!CH63-H34","v":448.01975999999991},1814.9541383999999,7.8,{"$f":"TARIFY!CH64","v":186.88610159999993},{"$f":"J33+150","v":6140},4298,2449.8599999999997]
[" FABI Hp"," hranatá protipožární",237.2,247.89,{"$f":"TARIFY!CK62","v":272.67899999999997},{"$f":"TARIFY!CK63-H35","v":357.58985999999999},2501.0602973999994,7.8,{"$f":"TARIFY!CK64","v":149.80984259999997},{"$f":"J33+1550","v":7540},5278,3008.4599999999996]
[" FABI Hpt"," hranatá protipožární na tupo",350.7,352.83,{"$f":"TARIFY!CN62","v":388.11299999999994},{"$f":"TARIFY!CN63-H36","v":512.27142000000003},{"$f":"L36-F36-I36","v":2342.8092978},7.8,{"$f":"TARIFY!CN64","v":213.22928219999994},{"$f":"J35+150","v":7690},5383,3068.31]
[" FABI HB"," hranatá bezfalcová",183.9,211.91,{"$f":"TARIFY!CQ62","v":233.10100000000003},{"$f":"TARIFY!CQ63-H37","v":304.55534000000006},824.2289705999998,7.8,{"$f":"TARIFY!CQ64","v":128.0656894},{"$f":"J24","v":3150},2205,1256.8499999999999]
[" FABI HBt"," hranatá bezfalcová tupo",297.39999999999998,316.85000000000002,{"$f":"TARIFY!CT62","v":348.53499999999991},{"$f":"TARIFY!CT63-H38","v":459.23689999999988},665.97797100000003,7.8,{"$f":"TARIFY!CT64","v":191.48512899999992},{"$f":"J37+150","v":3300},2310,1316.6999999999998]
[" FABI Hs"," hranatá světlík ",197.2,204.3,{"$f":"E33","v":224.73000000000002},{"$f":"F33","v":293.33820000000003},2223.7771379999995,7.8,{"$f":"I33","v":123.466662},{"$f":"12608-J33","v":6618},4632.5999999999995,2640.5819999999994]
[" FABI Hst"," hranatá světlík na tupo",310.7,309.24,{"$f":"E34","v":340.16399999999993},{"$f":"F34","v":448.01975999999991},2065.5261383999996,7.8,{"$f":"I34","v":186.88610159999993},{"$f":"J39+150","v":6768},4737.5999999999995,2700.4319999999993]
[" FABI HBst"," hranatá světlík bezfalcová",183.9,211.91,{"$f":"E37","v":233.10100000000003},{"$f":"F37","v":304.55534000000006},2207.9609705999997,7.8,{"$f":"I37","v":128.0656894},{"$f":"J39","v":6618},4632.5999999999995,2640.5819999999994]
[" FABI M "," hliníková",129.80000000000001,83.4,{"$f":"TARIFY!DI62","v":91.740000000000009},{"$f":"TARIFY!DI63-H42","v":115.13160000000002},2467.8664439999993,7.8,{"$f":"TARIFY!DI64","v":50.401955999999998},6600,4620,2633.3999999999996]
[" FABI O"," obklad kovové zárubně",197.5,204.62,{"$f":"TARIFY!AX62","v":222.58300000000003},{"$f":"TARIFY!AX63-H43","v":290.46122000000003},967.79167979999988,7.8,{"$f":"TARIFY!AX64","v":122.2871002},{"$f":"J4+750","v":3460},2422,1380.54]
[" FABI P"," posuvná do pouzdra",229,244.5,{"$f":"TARIFY!BA62","v":268.95000000000005},{"$f":"TARIFY!BA63-H44","v":352.59300000000007},892.15586999999994,7.8,{"$f":"TARIFY!BA64","v":147.76113000000001},{"$f":"3490","v":3490},2443,1392.51]
[" FABI Pt"," do pouzdra spoj na tupo",343,349.66,{"$f":"TARIFY!BD62","v":384.62599999999998},{"$f":"TARIFY!BD63-H45","v":507.59883999999994},733.44763560000001,7.8,{"$f":"TARIFY!BD64","v":211.31352439999995},{"$f":"J44+150","v":3640},2548,1452.36]
[" FABI PR"," posuvná do pouzdra radius",237.4,null,null,{"$f":"TARIFY!$H105-H46","v":-7.8},7.8,7.8,null,null,0,0]
[" FABI PH"," do pouzdra hranatá LA",303,300,{"$f":"TARIFY!CW62","v":330.00000000000006},{"$f":"TARIFY!CW63-H47","v":434.40000000000009},936.40799999999979,7.8,{"$f":"TARIFY!CW64","v":181.30199999999999},{"$f":"J44+400","v":3890},2723,1552.11]
[" FABI PH"," do pouzdra hranatá dýha",322,329.4,{"$f":"TARIFY!DC62","v":362.34},{"$f":"TARIFY!DC63-H48","v":477.73559999999998},1673.3048039999996,7.8,{"$f":"TARIFY!DC64","v":199.06959599999996},{"$f":"5890","v":5890},4123,2350.1099999999997]
[" FABI PHt"," do pouzdra hranatá na tupo LA",416.7,403.32,{"$f":"TARIFY!CZ62","v":443.65199999999999},{"$f":"TARIFY!CZ63-H49","v":586.69368000000009},781.5239111999997,7.8,{"$f":"TARIFY!CZ64","v":243.74240879999996},{"$f":"J47+150","v":4040},2828,1611.9599999999998]
[" FABI PHt","  pouzdra hranatá na tupo dýha",435.7,432.72,{"$f":"TARIFY!DF62","v":475.99200000000002},{"$f":"TARIFY!DF63-H50","v":630.02928000000009},1518.4207151999994,7.8,{"$f":"TARIFY!DF64","v":261.51000479999999},{"$f":"J48+150","v":6040},4228,2409.9599999999996]
["garnyž"," Garnýže posuv po zdi",137.5,137.46,{"$f":"'G+DN'!C13","v":151.20599999999999},{"$f":"'G+DN'!C14-H51","v":195.2},280.16999999999996,7.8,{"$f":"'G+DN'!C15","v":83.22999999999999},1400,979.99999999999989,558.59999999999991]
["doraz.noha"," Dorazová noha ke garnýži",111.6,111.54,{"$f":"'G+DN'!G13","v":122.694},{"$f":"'G+DN'!G14-H52","v":157.19999999999999},214.05,7.8,{"$f":"'G+DN'!G15","v":67.649999999999991},1100,770,438.9]
[" položek celkem za měsíc "]
["Lisování desek na ostění",null,25]
["Příprava lamina na ostění",null,6.6]
[]
["Zásoba obložek",null,5.3]
["Proužky do dveří",null,0.60000000000000009]
["Proužky na FO",null,0.60000000000000009]
["Ostění na FS",null,41.8]
["Ostění na FO",null,63.8]
["Ostění na FP",null,132]
["Obložka obalená",null,9.9]
["Obložka hranatá",null,13.2]
["Zámková noha na FS",null,27.5]
["Zámková noha na FSt",null,27.7]
["Zámková noha na FO",null,31.9]
["Pantová noha",null,17.600000000000001]
["Čelo garnýže",null,93.5]
["Úprava zárubní",null,91.3]
["Příprava výroby",null,91.3]
["Balení lakovny-S",null,91.3]
["Balení lakovny-P",null,91.3]
["šikmina",null,91.3]
["zaškolení",null,110]
[]
["Dodržet tl. příčky"]
["Atyp 1A"]
["Atyp 1B"]
["Atyp 2A"]
["Atyp 2B"]
[]
["OZNAČENÍ VÝROBKU",null,null,null,null,"VMN","N na mat","310 sklad",null,null,null,null,"cena","kusy",null,2012,2013,2014,2015,2016,2017]
["FABI S  ",null,null,null,null,{"$f":"F4","v":283.96740000000005},{"$f":"G4","v":718.69796599999972},7.8,null,null,null,null,2850,1,null,{"$f":"'zárubně podrobně'!$D$3+'zárubně podrobně'!$D$2+'zárubně podrobně'!$D$7","v":21259},{"$f":"'zárubně podrobně'!$D$9+'zárubně podrobně'!$D$8+'zárubně podrobně'!$D$13","v":16340},{"$f":"'zárubně podrobně'!$D$19+'zárubně podrobně'!$D$18+'zárubně podrobně'!$D$23","v":15601},{"$f":"'zárubně podrobně'!$D$28+'zárubně podrobně'!$D$27+'zárubně podrobně'!$D$36","v":16335},{"$f":"'zárubně podrobně'!$D$41+'zárubně podrobně'!$D$40+'zárubně podrobně'!$D$49","v":16238},{"$f":"'zárubně podrobně'!$D$54+'zárubně podrobně'!$D$53+'zárubně podrobně'!$D$63","v":15418}]
["FABI H",null,null,null,null,{"$f":"F24","v":372.84960000000007},{"$f":"G24","v":768.93406399999992},7.8,null,null,null,null,3270,1,null,null,null,null,{"$f":"'zárubně podrobně'!$D$30+'zárubně podrobně'!$D$31","v":171},{"$f":"'zárubně podrobně'!$D$43+'zárubně podrobně'!$D$44","v":537},{"$f":"'zárubně podrobně'!$D$56+'zárubně podrobně'!$D$57","v":547}]
["EI/EW 30",null,null,null,null,64.251660000000015,627.85515939999982,null,null,null,null,null,1550,1,null,{"$f":"'zárubně podrobně'!$D$2+'zárubně podrobně'!$D$6","v":474},{"$f":"'zárubně podrobně'!$D$8","v":394},{"$f":"'zárubně podrobně'!$D$18","v":362},{"$f":"'zárubně podrobně'!$D$27+'zárubně podrobně'!$D$30+'zárubně podrobně'!$D$35","v":642},{"$f":"'zárubně podrobně'!$D$40+'zárubně podrobně'!$D$43","v":493},{"$f":"'zárubně podrobně'!$D$53+'zárubně podrobně'!$D$56","v":410}]
["folie",null,null,null,null,0,-100,null,null,null,null,null,-350,1]
["lam. reliéf",null,null,null,null,null,46,null,null,null,null,null,200,1]
["lam. real",null,null,null,null,null,96,null,null,null,null,null,350,1]
["lak H20",null,null,null,null,66.540000000000006,247.2,null,null,null,null,null,390,1]
["lak AC/PU",null,null,null,null,95.4,383.3,null,null,null,null,null,{"$f":"390+890","v":1280},1]
["dýha",null,null,null,null,300,{"$f":"983+32","v":1015},null,null,null,null,null,3060,1]
[]
["OZNAČENÍ VÝROBKU",null,null,null,null,"VMN","N na mat","310 sklad",null,null,null,null,"cena","kusy",null,2012,2013,2014,2015,2016,2017]
["FABI C",null,null,null,null,{"$f":"F4","v":283.96740000000005},{"$f":"G4","v":718.69796599999972},7.8,null,null,null,null,2850,1,null,null,{"$f":"'zárubně podrobně'!$D$10","v":67},{"$f":"'zárubně podrobně'!$D$20","v":78},{"$f":"'zárubně podrobně'!$D$29","v":73},{"$f":"'zárubně podrobně'!$D$42","v":48},{"$f":"'zárubně podrobně'!$D$55","v":70}]
["FABI M Champ.",null,null,null,null,{"$f":"F42","v":115.13160000000002},{"$f":"G42","v":2467.8664439999993},7.8,null,null,null,null,{"$f":"6820","v":6820},1,null,null,null,null,{"$f":"'zárubně podrobně'!$D$32","v":4},{"$f":"'zárubně podrobně'!$D$45","v":27},{"$f":"'zárubně podrobně'!$D$58","v":13}]
["FABI M stříbr.",null,null,null,null,{"$f":"F42","v":115.13160000000002},{"$f":"G42","v":2467.8664439999993},7.8,null,null,null,null,6820,1,null,null,null,null,null,{"$f":"'zárubně podrobně'!$D$46","v":24},{"$f":"'zárubně podrobně'!$D$59","v":25}]
["FABI O (OKZ)",null,null,null,null,{"$f":"F43","v":290.46122000000003},{"$f":"G43","v":967.79167979999988},7.8,null,null,null,null,{"$f":"M84+550","v":3400},1,null,{"$f":"'zárubně podrobně'!$D$4","v":1648},{"$f":"'zárubně podrobně'!$D$11","v":1271},{"$f":"'zárubně podrobně'!$D$21","v":1355},{"$f":"'zárubně podrobně'!$D$33","v":1321},{"$f":"'zárubně podrobně'!$D$47","v":1383},{"$f":"'zárubně podrobně'!$D$60","v":1223}]
["FABI P",null,null,null,null,{"$f":"F47","v":434.40000000000009},{"$f":"G47","v":936.40799999999979},7.8,null,null,null,null,3290,1,null,{"$f":"'zárubně podrobně'!$D$5","v":1621},{"$f":"'zárubně podrobně'!$D$12","v":1196},{"$f":"'zárubně podrobně'!$D$22","v":1048},{"$f":"'zárubně podrobně'!$D$34","v":1202},{"$f":"'zárubně podrobně'!$D$48","v":1463},{"$f":"'zárubně podrobně'!$D$61","v":1249}]
["FABI PC ",null,null,null,null,{"$f":"F47","v":434.40000000000009},{"$f":"G47","v":936.40799999999979},7.8,null,null,null,null,3290,1,null,null,null,null,null,null,{"$f":"'zárubně podrobně'!$D$62","v":6}]
["FABI Z ",null,null,null,null,{"$f":"F8","v":308.37300000000005},{"$f":"G8","v":834.80606999999986},7.8,null,null,null,null,3190,1,null,null,{"$f":"'zárubně podrobně'!$D$14","v":69},{"$f":"'zárubně podrobně'!$D$24","v":91},{"$f":"'zárubně podrobně'!$D$37","v":83},{"$f":"'zárubně podrobně'!$D$50","v":80},{"$f":"'zárubně podrobně'!$D$64","v":92}]
["Doraz. noha",null,null,null,null,{"$f":"F52","v":157.19999999999999},{"$f":"G52","v":214.05},7.8,null,null,null,null,1100,1,null,null,{"$f":"'zárubně podrobně'!$D$15","v":63},{"$f":"'zárubně podrobně'!$D$25","v":123},{"$f":"'zárubně podrobně'!$D$38","v":145},{"$f":"'zárubně podrobně'!$D$51","v":179},{"$f":"'zárubně podrobně'!$D$65","v":127}]
["Garnyž",null,null,null,null,{"$f":"F51","v":195.2},{"$f":"G51","v":280.16999999999996},7.8,null,null,null,null,1400,1,null,null,{"$f":"'zárubně podrobně'!$D$16+'zárubně podrobně'!$D$17","v":360},{"$f":"'zárubně podrobně'!$D$26","v":537},{"$f":"'zárubně podrobně'!$D$39","v":648},{"$f":"'zárubně podrobně'!$D$52","v":652},{"$f":"'zárubně podrobně'!$D$66","v":681}]
["folie",null,null,null,null,0,-100,null,null,null,null,null,-350,1]
["lam. reliéf",null,null,null,null,null,46,null,null,null,null,null,200,1]
["lam. real",null,null,null,null,null,96,null,null,null,null,null,350,1]
["lak H20",null,null,null,null,66.540000000000006,247.2,null,null,null,null,null,390,1]
["lak AC/PU",null,null,null,null,95.4,383.3,null,null,null,null,null,{"$f":"390+890","v":1280},1]
["dýha",null,null,null,null,300,{"$f":"983+32","v":1015},null,null,null,null,null,3060,1]

{"sheet":"HNS (2)","index":20,"n_rows":45,"n_cols":5,"rows_kept":45,"cut":false,"hidden":true,"merged":[[34,1,44,1],[17,1,20,1],[21,1,31,1],[21,2,22,2],[23,2,25,2],[29,2,31,2],[23,4,24,4],[33,2,33,3],[1,2,1,3],[2,1,5,1],[6,1,12,1],[13,1,16,1]]}
[]
[null,null,"pozice/středisko/ činnost"]
[null,"obchodní fáze","11x","maloobchodní pobočky"]
[null,null,319,"velkoobchod"]
[null,null,"ext.","zaměřovací technik"]
[null,null,301,"technik zadávacího centra výroby"]
[null,"výrobní fáze",111,"výroba dveří"]
[null,null,113,"zasklívání"]
[null,null,114,"výroba skříní"]
[null,null,121,"lakovna PU, AC, H20"," "]
[null,null,122,"lakovna dýha"]
[null,null,130,"výroba zárubní"]
[null,null,131,"lisovna"]
[null,"expediční fáze",313,"expedice"]
[null,null,310,"sklad dveří + sklad zárubní"]
[null,null,150,"rozvozový řidiči"]
[null,null,"ext.","montážníci"]
[null,"VPN činnosti",110,"dřevovýroba"]
[null,null,120,"výroba rámečků"]
[null,null,230,"brusírna"]
[null,null,210,"kovodílna"]
[null,"ostatní nepřímo přiřaditelné činnosti (ONPČ)",200,"IT oddělení"]
[null,null,null,"výzkum a vývoj"]
[null,null,300,"marketing "]
[null,null,null,"účetní oddělení"]
[null,null,null,"vzorkovna"]
[null,null,301,"reklamační oddělení"]
[null,null,11,"vedení výroby dveří"]
[null,null,13,"vedení výroby zárubní"]
[null,null,9,"ekonomické oddělení"]
[null,null,null,"právní oddělení"]
[null,null,null,"vedení společnosti"]
[]
[null,null,"obchodní středisko"]
[null,"maloobchodní pobočky","303","vzorkovna Kytín"]
[null,null,"321","vzorkovna Písek"]
[null,null,330,"vzorkovna České Budějovice"]
[null,null,"340","vzorkovna Příbram"]
[null,null,"341","vzorkovna Horoměřice"]
[null,null,"351","vzorkovna Praha 9"]
[null,null,"353","vzorkovna Praha 4"]
[null,null,"370","vzorkovna Plzeň"]
[null,null,382,"vzorkovna Brno"]
[null,null,"390","vzorkovna Pardubice"]
[null,null,395,"vzorkovna Liberec"]

{"sheet":"HNS_fail","index":21,"n_rows":54,"n_cols":21,"rows_kept":54,"cut":false,"hidden":true,"merged":[[41,2,41,3],[1,1,1,2],[1,4,1,5],[1,7,1,8],[1,10,1,11],[39,8,39,9],[42,2,42,3],[43,2,43,3],[44,2,44,3],[46,2,46,3],[47,2,47,3],[1,19,1,20],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[1,13,1,14],[1,16,1,17],[20,1,20,2],[20,4,20,5],[20,7,20,8],[20,10,20,11],[20,13,20,14],[40,8,40,9],[20,16,20,17],[37,8,37,9],[38,8,38,9],[53,2,53,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[43,14,43,15],[44,14,44,15],[45,14,45,15],[42,8,42,9],[43,8,43,9],[44,8,44,9],[45,8,45,9],[37,14,37,15],[38,14,38,15],[39,14,39,15],[40,14,40,15],[42,14,42,15]]}
[]
[null,"Asistent VS",null,null,"Výroba ostění",null,null,"Výroba obložek",null,null,"Úprava dílců zárubní",null,null,"Lakování",null,null,"Úprava pantů + broušení nástrojů",null,null,"Údržba"]
[null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]"]
[null,"Osobní náklady",{"$f":"SUM(C5:C6)","v":830000},null,"Osobní náklady",{"$f":"SUM(F5:F11)","v":2090000},null,"Osobní náklady",{"$f":"SUM(I5:I12)","v":2310000},null,"Osobní náklady",{"$f":"SUM(L5:L12)","v":1300000},null,"Osobní náklady",{"$f":"SUM(O5:O8)","v":1520000},null,"Osobní náklady",{"$f":"SUM(R5:R9)","v":1900000},null,"Osobní náklady",{"$f":"SUM(U5)","v":380000}]
[null,"Pracovník 1",415000,null,"Pracovník 1",380000,null,"Pracovník 1",380000,null,"Pracovník 1",190000,null,"Pracovník 1",380000,null,"Pracovník 1",380000,null,"Pracovník 1",380000]
[null,"Pracovník 2",415000,null,"Pracovník 2",380000,null,"Pracovník 2",380000,null,"Pracovník 2",190000,null,"Pracovník 2",380000,null,"Pracovník 2",380000,null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - výrob. činnosti'!J13","v":{"$error":"#REF!"}}]
[null,"Náklady na HW a SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!D8","v":{"$error":"#REF!"}},null,"Pracovník 3",380000,null,"Pracovník 3",380000,null,"Pracovník 3",190000,null,"Pracovník 3",380000,null,"Pracovník 3",380000,null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!J24","v":64466.723549488059}]
[null,"Automobil",null,null,"Pracovník 4",380000,null,"Pracovník 4",300000,null,"Pracovník 4",190000,null,"Pracovník 4",380000,null,"Pracovník 4",380000,null,"Náklady spojů",{"$f":"'Provoz. rozp. - výrob. činnosti'!J30","v":{"$error":"#REF!"}}]
[null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!D24","v":64466.723549488059},null,"Pracovník 5",190000,null,"Pracovník 5",300000,null,"Pracovník 5",190000,null,"Náklady na SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!H8","v":{"$error":"#REF!"}},null,"Pracovník 5",380000,null,"Automobil",{"$f":"'Provoz. rozp. - výrob. činnosti'!J18","v":0}]
[null,"Náklady spojů",{"$f":"'Provoz. rozp. - výrob. činnosti'!D30","v":{"$error":"#REF!"}},null,"Pracovník 6",190000,null,"Pracovník 6",190000,null,"Pracovník 6",190000,null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - výrob. činnosti'!H13","v":{"$error":"#REF!"}},null,"Náklady na SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!I8","v":{"$error":"#REF!"}},null,"SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!J8","v":{"$error":"#REF!"}}]
[null,"Internet",{"$f":"'Provoz. rozp. - výrob. činnosti'!D31","v":{"$error":"#REF!"}},null,"Pracovník 7",190000,null,"Pracovník 7",190000,null,"Pracovník 7",80000,null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!H24","v":38680.034129692831},null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - výrob. činnosti'!I13","v":{"$error":"#REF!"}},null,"Ostatní náklady"]
[null,"Telefon",{"$f":"'Provoz. rozp. - výrob. činnosti'!D32","v":{"$error":"#REF!"}},null,"Náklady na SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!E8","v":{"$error":"#REF!"}},null,"Pracovník 8",190000,null,"Pracovník 8",80000,null,"Náklady na režijní materiál",6000,null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!I24","v":53722.269624573382},null,"CELKEM",{"$f":"SUM(U4,U6:U8,U10:U11)","v":{"$error":"#REF!"}}]
[null,"Náklady na režijní materiál",null,null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - výrob. činnosti'!E13","v":{"$error":"#REF!"}},null,"Náklady na SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!F8","v":{"$error":"#REF!"}},null,"Náklady na SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!G8","v":{"$error":"#REF!"}},null,"Náklady na VPN služby",160000,null,"Náklady na režijní materiál",6000]
[null,"Náklady na VPN služby",null,null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!E24","v":40828.924914675772},null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - výrob. činnosti'!F13","v":{"$error":"#REF!"}},null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - výrob. činnosti'!G13","v":{"$error":"#REF!"}},null,"CELKEM",{"$f":"SUM(O9:O13,O4)","v":{"$error":"#REF!"}},null,"Náklady na VPN služby",13000]
[null,"Ostatní náklady",null,null,"Náklady na režijní materiál",6000,null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!F24","v":47275.597269624574},null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!G24","v":51573.378839590448},null,null,null,null,"CELKEM",{"$f":"SUM(R4,R10:R14)","v":{"$error":"#REF!"}}]
[null,"CELKEM",{"$f":"SUM(C4,C7:C10,C13:C15)","v":{"$error":"#REF!"}},null,"Náklady na VPN služby",160000,null,"Náklady na režijní materiál",2400,null,"Náklady na režijní materiál",3600]
[null,null,null,null,"CELKEM",{"$f":"SUM(F4,F12:F16)","v":{"$error":"#REF!"}},null,"Náklady na VPN služby",80000,null,"Náklady na VPN služby",80000]
[null,null,null,null,null,null,null,"CELKEM",{"$f":"SUM(I4,I13:I17)","v":{"$error":"#REF!"}},null,"CELKEM",{"$f":"SUM(L4,L13:L17)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Obchodní asistent",null,null,"Zaměřovací technik",null,null,"Technik zadávacího centra",null,null,"Sklad",null,null,"Montáž",null,null,"Účetní"]
[null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]",null,"Položky","Náklady [Kč]"]
[null,"Osobní náklady",{"$f":"'Provoz. rozp. - výrob. činnosti'!K3","v":{"$error":"#REF!"}},null,"Osobní náklady",{"$f":"'Provoz. rozp. - výrob. činnosti'!L3","v":{"$error":"#REF!"}},null,"Osobní náklady",{"$f":"'Provoz. rozp. - ostat. činnosti'!G3","v":{"$error":"#REF!"}},null,"Osobní náklady",{"$f":"'Provoz. rozp. - ostat. činnosti'!H3","v":{"$error":"#REF!"}},null,"Osobní náklady",{"$f":"'Provoz. rozp. - ostat. činnosti'!I3","v":{"$error":"#REF!"}},null,"Osobní náklady",{"$f":"'Provoz. rozp. - ostat. činnosti'!J3","v":{"$error":"#REF!"}}]
[null,"Pracovník 1",{"$f":"C23/2","v":{"$error":"#REF!"}},null,"Pracovník 1",{"$f":"F23","v":{"$error":"#REF!"}},null,"Pracovník 1",{"$f":"I23/2","v":{"$error":"#REF!"}},null,"Pracovník 1",{"$f":"L23/2","v":{"$error":"#REF!"}},null,"Pracovník 1",{"$f":"O23/4","v":{"$error":"#REF!"}},null,"Pracovník 1",{"$f":"R23","v":{"$error":"#REF!"}}]
[null,"Pracovník 2",{"$f":"C23/2","v":{"$error":"#REF!"}},null,"Náklady na HW a SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!L8","v":{"$error":"#REF!"}},null,"Pracovník 2",{"$f":"I23/2","v":{"$error":"#REF!"}},null,"Pracovník 2",{"$f":"L23/2","v":{"$error":"#REF!"}},null,"Pracovník 2",{"$f":"O23/4","v":{"$error":"#REF!"}},null,"Náklady na HW a SW",{"$f":"'Provoz. rozp. - ostat. činnosti'!J8","v":30000}]
[null,"Náklady na HW a SW",{"$f":"'Provoz. rozp. - výrob. činnosti'!K8","v":{"$error":"#REF!"}},null,"Automobil",{"$f":"'Provoz. rozp. - výrob. činnosti'!L18","v":0},null,"Náklady na HW a SW",{"$f":"'Provoz. rozp. - ostat. činnosti'!G8","v":52000},null,"Náklady na HW a SW",{"$f":"'Provoz. rozp. - ostat. činnosti'!H8","v":28000},null,"Pracovník 3",{"$f":"O23/4","v":{"$error":"#REF!"}},null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - ostat. činnosti'!J13","v":{"$error":"#REF!"}}]
[null,"Automobil",{"$f":"'Provoz. rozp. - výrob. činnosti'!K18","v":0},null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!L24","v":47275.597269624574},null,"Automobil",{"$f":"'Provoz. rozp. - ostat. činnosti'!G18","v":0},null,"Náklady na strojní vybavení",{"$f":"'Provoz. rozp. - ostat. činnosti'!H13","v":{"$error":"#REF!"}},null,"Pracovník 4",{"$f":"O23/4","v":{"$error":"#REF!"}},null,"Náklady na prostory",{"$f":"'Provoz. rozp. - ostat. činnosti'!J24","v":32233.361774744029}]
[null,"Náklady na prostory",{"$f":"'Provoz. rozp. - výrob. činnosti'!K24","v":75211.177474402721},null,"Náklady spojů",{"$f":"'Provoz. rozp. - výrob. činnosti'!L30","v":{"$error":"#REF!"}},null,"Náklady na prostory",{"$f":"'Provoz. rozp. - ostat. činnosti'!G24","v":32233.361774744029},null,"Náklady na prostory",{"$f":"'Provoz. rozp. - ostat. činnosti'!H24","v":23637.798634812287},null,"Náklady na HW a SW",{"$f":"'Provoz. rozp. - ostat. činnosti'!I8","v":57961.609743642286},null,"Náklady spojů",{"$f":"'Provoz. rozp. - ostat. činnosti'!J30","v":{"$error":"#REF!"}}]
[null,"Náklady spojů",{"$f":"'Provoz. rozp. - výrob. činnosti'!K30","v":{"$error":"#REF!"}},null,"Internet",{"$f":"'Provoz. rozp. - výrob. činnosti'!L31","v":{"$error":"#REF!"}},null,"Náklady spojů",{"$f":"'Provoz. rozp. - ostat. činnosti'!G30","v":{"$error":"#REF!"}},null,"Náklady spojů",{"$f":"'Provoz. rozp. - ostat. činnosti'!H30","v":{"$error":"#REF!"}},null,"Automobil",{"$f":"'Provoz. rozp. - ostat. činnosti'!I18","v":0},null,"Internet",{"$f":"'Provoz. rozp. - ostat. činnosti'!J31","v":{"$error":"#REF!"}}]
[null,"Internet",{"$f":"'Provoz. rozp. - výrob. činnosti'!K31","v":{"$error":"#REF!"}},null,"Telefon",{"$f":"'Provoz. rozp. - výrob. činnosti'!L32","v":{"$error":"#REF!"}},null,"Internet",{"$f":"'Provoz. rozp. - ostat. činnosti'!G31","v":{"$error":"#REF!"}},null,"Internet",{"$f":"'Provoz. rozp. - ostat. činnosti'!H31","v":{"$error":"#REF!"}},null,"Náklady na prostory",{"$f":"'Provoz. rozp. - ostat. činnosti'!I24","v":40828.924914675772},null,"Telefon",{"$f":"'Provoz. rozp. - ostat. činnosti'!J32","v":{"$error":"#REF!"}}]
[null,"Telefon",{"$f":"'Provoz. rozp. - výrob. činnosti'!K32","v":{"$error":"#REF!"}},null,"Náklady na režijní materiál",null,null,"Telefon",{"$f":"'Provoz. rozp. - ostat. činnosti'!G32","v":{"$error":"#REF!"}},null,"Telefon",{"$f":"'Provoz. rozp. - ostat. činnosti'!H32","v":{"$error":"#REF!"}},null,"Náklady spojů",{"$f":"'Provoz. rozp. - ostat. činnosti'!I30","v":{"$error":"#REF!"}},null,"CELKEM",{"$f":"SUM(R23,R25:R28)","v":{"$error":"#REF!"}}]
[null,"Náklady na režijní materiál",null,null,"Náklady na VPN služby",null,null,"Náklady na režijní materiál",null,null,"CELKEM",{"$f":"SUM(L23,L26:L29)","v":{"$error":"#REF!"}},null,"Internet",{"$f":"'Provoz. rozp. - ostat. činnosti'!I31","v":{"$error":"#REF!"}}]
[null,"Náklady na VPN služby",null,null,"Ostatní náklady",null,null,"Náklady na VPN služby",null,null,null,null,null,"Telefon",{"$f":"'Provoz. rozp. - ostat. činnosti'!I32","v":{"$error":"#REF!"}}]
[null,"Ostatní náklady",null,null,"CELKEM",{"$f":"SUM(F23,F25:F28,F31:F33)","v":{"$error":"#REF!"}},null,"Ostatní náklady",null,null,null,null,null,"CELKEM",{"$f":"SUM(O23,O28:O31)","v":{"$error":"#REF!"}}]
[null,"CELKEM",{"$f":"SUM(C23,C26:C29,C32:C34)","v":{"$error":"#REF!"}},null,null,null,null,"CELKEM",{"$f":"SUM(I23,I26:I29,I32:I34)","v":{"$error":"#REF!"}}]
[]
[]
[null,"ANALÝZA NÁKLADŮ A KAP.","Střediskové N",null,"Kapacita (v hod.)",null,null,"ANALÝZA NÁKLADŮ A KAP.","Střediskové N",null,"Kapacita (v hod.)",null,null,"ANALÝZA NÁKLADŮ A KAP.","Střediskové N",null,"Kapacita (v hod.)"]
[null,"Administrativa",{"$f":"C16","v":{"$error":"#REF!"}},null,3520,null,null,"Obchodní asistent",{"$f":"C35","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Sklad",{"$f":"L32","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Výroba ostění",{"$f":"F17","v":{"$error":"#REF!"}},null,12320,null,null,"Zaměřovací technik",{"$f":"F34","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Montáž",{"$f":"O34","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Výroba obložek",{"$f":"I18","v":{"$error":"#REF!"}},null,14080,null,null,"Technik zadávacího centra",{"$f":"I35","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Účetní",{"$f":"R31","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Úprava dílců a zárubní",{"$f":"L18","v":{"$error":"#REF!"}},null,8800]
[null,"Lakování",{"$f":"O14","v":{"$error":"#REF!"}},null,7040,null,null,"Stanovení HNS","HNS",null,null,null,null,"Stanovení HNS","HNS"]
[null,"Úprava pantů + broušení nástrojů",{"$f":"R15","v":{"$error":"#REF!"}},null,8800,null,null,"Obchodní asistent",{"$f":"I39/K39","v":{"$error":"#REF!"}},null,null,null,null,"Sklad",{"$f":"O39/Q39","v":{"$error":"#REF!"}}]
[null,"Údržba",{"$f":"U12","v":{"$error":"#REF!"}},null,1760,null,null,"Zaměřovací technik",{"$f":"I40/K40","v":{"$error":"#REF!"}},null,null,null,null,"Montáž",{"$f":"O40/Q40","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"Technik zadávacího centra",{"$f":"I41/K41","v":{"$error":"#REF!"}},null,null,null,null,"Účetní",{"$f":"O41/Q41","v":{"$error":"#REF!"}}]
[null,"Stanovení HNS","HNS"]
[null,"Administrativa",{"$f":"C39/E39","v":{"$error":"#REF!"}}]
[null,"Výroba ostění",{"$error":"#REF!"}]
[null,"Výroba obložek",{"$error":"#REF!"}]
[null,"Úprava dílců a zárubní",{"$error":"#REF!"}]
[null,"Lakování",{"$error":"#REF!"}]
[null,"Úprava pantů + broušení nástrojů",{"$error":"#REF!"}]
[null,"Údržba",{"$error":"#REF!"}]

{"sheet":"Odpovědnost + Motivace","index":22,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":true,"merged":[[26,1,26,2],[27,1,27,2],[28,1,28,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[24,1,24,2],[25,1,25,2],[20,1,23,1],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[1,6,2,6],[24,5,26,5],[3,3,4,3],[6,3,7,3],[1,3,1,5],[20,3,22,3],[20,4,22,4],[11,5,23,5],[3,6,28,6],[24,4,26,4],[3,5,10,5],[11,3,19,3],[2,3,2,4],[11,4,19,4],[8,4,9,4],[3,4,7,4],[1,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2]]}
[]
[null,"Entity/procesy/činnosti",null,"Odpovědnost ",null,null,"Motivace"]
[null,null,null,"dílčí ",null,"celková "]
[null,"přijetí poptávky",null,"vedoucí obchodní pobočky","Maloobchodní/    velkoobchodní ředitel","Obchodní ředitel ","variabilni složka mzdy "]
[null,"cenová nabídka + vizualizace"]
[null,"zaměření zakázky",null,"technik "]
[null,"úprava CN, uzavření obchodní smlouvy",null,"vedoucí obchodní pobočky"]
[null,"vytvoření + úhrada zálohového listu"]
[null,"vytvoření výrobních protokolů",null,"technik ","vedoucí TZC"]
[null,"zadání zakázky do výroby",null,"vedoucí zadávaciho centra"]
[null,"objednání vstupních materiálů",null,"asistent VS","výrobní ředitel"]
[null,"řezání surového materiálu",null,"pracovníci výroby"," vedoucí směny","výrobní ředitel"]
[null,"broušení"]
[null,"kompletace obložek"]
[null,"olepení obložek"]
[null,"ohranění ostění"]
[null,"lakování"]
[null,"kompletace zárubní"]
[null,"osazení protiplechu a pantů"]
[null,"osazení příslušenství"]
[null,"VPN","oprava a údržba strojů","uklízečky","vedoucí směny"]
[null,null,"broušení nástrojů"]
[null,null,"úprava pantů a příslušenství"]
[null,null,"úklid","uklízečky","vedoucí směny"]
[null,"balení",null,"skladník","vedoucí skladu","Logistika"]
[null,"expedice do centrálního skladu",null,"vedoucí expedice"]
[null,"dodání, případně namontování zakázky",null,"montažnik "]
[null,"fakturace zakázky",null,"účetní ",null,"ekonomický ředitel "]
[null,"vyhodnocení obchodu + zpětná vazba od zákazníka",null,"vedoucí obchodní pobočky","Maloobchodní/    velkoobchodní ředitel","Obchodní ředitel "]

{"sheet":"HNS - controlling. alter. ","index":23,"n_rows":28,"n_cols":36,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,35,2,35],[1,34,2,34],[1,30,2,30],[1,31,2,31],[1,32,2,32],[1,33,2,33],[20,20,20,21],[22,20,25,20],[1,20,1,21],[2,20,2,21],[1,22,2,22],[15,20,15,21],[16,20,16,21],[17,20,17,21],[18,20,18,21],[19,20,19,21],[10,20,10,21],[11,20,11,21],[12,20,12,21],[13,20,13,21],[14,20,14,21],[5,20,5,21],[6,20,6,21],[7,20,7,21],[8,20,8,21],[9,20,9,21],[3,20,3,21],[4,20,4,21],[1,23,2,23],[1,24,2,24],[1,25,2,25],[1,26,2,26],[1,27,2,27],[11,11,11,12],[12,11,12,12],[13,11,13,12],[14,11,14,12],[15,11,15,12],[6,11,6,12],[7,11,7,12],[8,11,8,12],[9,11,9,12],[10,11,10,12],[22,11,22,12],[23,11,23,12],[24,11,24,12],[25,11,25,12],[16,11,16,12],[17,11,17,12],[18,11,18,12],[19,11,19,12],[20,11,20,12],[6,9,6,10],[7,9,7,10],[8,9,8,10],[9,9,9,10],[10,9,10,10],[22,9,22,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[16,9,16,10],[17,9,17,10],[18,9,18,10],[19,9,19,10],[20,9,20,10],[16,5,16,6],[17,5,17,6],[18,5,18,6],[19,5,19,6],[20,5,20,6],[11,9,11,10],[12,9,12,10],[13,9,13,10],[14,9,14,10],[15,9,15,10],[23,3,23,4],[24,3,24,4],[25,3,25,4],[3,5,3,6],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,5,8,6],[9,5,9,6],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[14,5,14,6],[15,5,15,6],[18,3,18,4],[19,3,19,4],[20,3,20,4],[22,3,22,4],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[22,1,25,1],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[3,1,3,2],[4,1,4,2],[1,29,2,29],[1,18,2,18],[1,17,2,17],[1,1,2,2],[5,1,5,2],[1,9,2,10],[3,9,3,10],[4,9,4,10],[5,9,5,10],[3,11,3,12],[4,11,4,12],[5,11,5,12],[1,11,2,12],[1,3,2,4],[1,5,2,6],[1,7,2,7],[1,15,2,15],[1,13,2,13]]}
[]
[null,"Středisko",null,"Roční rozpočet NNPL [Kč]\n[tis. Kč]",null,"Kapacita-plánovaná CFEFPL [hod.]",null,"HNSPL [Kč/hod.]",null,"Roční rozpočet NNSK [Kč]\n[tis. Kč]",null,"NHODV [hod.] HODSK",null,"HNSSK [Kč/hod.]",null,"% změna",null,"CFZTR","CFESK",null,"Koef. HNS →",null,"HNSPL [Kč/hod.]","KZK","KZT","KPK","KNN","HNSSK [Kč/hod.]",null,"HNSPL [Kč/hod.]","△KZK","△KZT","△KPK","△KNN","HNSSK [Kč/hod.]","△CELKEM[Kč/hod.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Středisko"]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"D4/F4","v":{"$error":"#REF!"}},null,3099419.6131186066,null,7447.7567999999992,null,{"$f":"J4/L4","v":416.15478275534008},null,{"$f":"(100-(H4/(N4/100)))/100","v":{"$error":"#REF!"}},null,7.0399999999999636,7054.08,null,{"$f":"B4","v":{"$error":"#REF!"}},null,{"$f":"H4","v":{"$error":"#REF!"}},{"$f":"F4/S4","v":{"$error":"#REF!"}},{"$f":"S4/(S4-R4)","v":1.0009990009990011},{"$f":"(S4-R4)/L4","v":0.94619630973986701},{"$f":"J4/D4","v":{"$error":"#REF!"}},{"$f":"W4*X4*Y4*Z4*AA4","v":{"$error":"#REF!"}},null,{"$f":"H4","v":{"$error":"#REF!"}},{"$f":"AD4*(X4-1)","v":{"$error":"#REF!"}},{"$f":"AD4*(X4*Y4-X4)","v":{"$error":"#REF!"}},{"$f":"AD4*(X4*Y4*Z4-X4*Y4)","v":{"$error":"#REF!"}},{"$f":"AD4*(X4*Y4*Z4*AA4-X4*Y4*Z4)","v":{"$error":"#REF!"}},{"$f":"AB4","v":{"$error":"#REF!"}},{"$f":"SUM(AE4:AH4)","v":{"$error":"#REF!"}}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"D5/F5","v":{"$error":"#REF!"}},null,1350212.2110099441,null,3691.7759999999994,null,{"$f":"J5/L5","v":365.73513967530647},null,{"$error":"#REF!"},null,17.599999999999454,3488.32,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"S5/(S5-R5)","v":1.0050709939148073},0.94012204424103774,{"$error":"#REF!"},{"$f":"W5*X5*Y5*Z5*AA5","v":{"$error":"#REF!"}},null,{"$f":"H5","v":{"$error":"#REF!"}},{"$f":"AD5*(X5-1)","v":{"$error":"#REF!"}},{"$f":"AD5*(X5*Y5-X5)","v":{"$error":"#REF!"}},{"$f":"AD5*(X5*Y5*Z5-X5*Y5)","v":{"$error":"#REF!"}},{"$f":"AD5*(X5*Y5*Z5*AA5-X5*Y5*Z5)","v":{"$error":"#REF!"}},{"$f":"AB5","v":{"$error":"#REF!"}},{"$f":"SUM(AE5:AH5)","v":{"$error":"#REF!"}}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1788950.6503480743,null,3707.8271999999997,null,482.47950992648049,null,{"$error":"#REF!"},null,10.5600000000004,5174.3999999999996,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0020449897750512,1.3926862611073136,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2955333.7155994354,null,6613.094399999999,null,446.89120354904293,null,{"$error":"#REF!"},null,63.359999999999673,7032.96,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.009090909090909,1.0539090444557999,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2066017.5161741301,null,5345.0496000000003,null,386.52915703048484,null,{"$error":"#REF!"},null,31.680000000000291,5306.4,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0060060060060061,0.98684210526315774,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,3086122.0460758805,null,5544,null,556.65982072075769,null,{"$error":"#REF!"},null,5.2799999999997453,5290.56,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0009990009990009,0.95333333333333348,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1211519.6386002772,null,1492.7616,null,811.59619767836818,null,{"$error":"#REF!"},null,8.7999999999997272,1744.16,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0050709939148073,1.1625165063195626,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,664162.88984480756,null,1396.4543999999999,null,475.6065717898183,null,{"$error":"#REF!"},null,3.5199999999999818,1770.56,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.00199203187251,1.2653760838878807,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1093279.1301092065,null,2985.5232000000001,null,366.19347995996361,null,{"$error":"#REF!"},null,31.679999999999836,3534.08,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0090452261306533,1.1731277117524994,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,898781.37985872605,null,1701.4271999999999,null,528.25144670234852,null,{"$error":"#REF!"},null,45.759999999999991,1805.76,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.026,1.0344256868586561,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1338265.2559775528,null,3146.0351999999998,null,425.38152655683984,null,{"$error":"#REF!"},null,0,3520,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1,1.1188686000716077,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1732889.3638753414,null,1701.4271999999999,null,1018.4916309527329,null,{"$error":"#REF!"},null,35.200000000000045,1763.52,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0203665987780042,1.0158060244952003,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2985049.2893784894,null,5007.9743999999992,null,596.05921495495068,null,{"$error":"#REF!"},null,5.2799999999997453,5243.04,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.001008064516129,1.0458839406207829,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,555229.89970687928,null,1460.6591999999998,null,380.12282379550231,null,{"$error":"#REF!"},null,8.7999999999997272,1749.44,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.005055611729019,1.1916811258916526,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1179583.276872,null,3049.7279999999996,null,386.78310881232693,null,{"$error":"#REF!"},null,7.0399999999999636,3516.48,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0020060180541626,1.1507386888273317,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1153008.5173200001,null,3370.7519999999995,null,342.0626961936091,null,{"$error":"#REF!"},null,31.679999999999836,3537.5999999999995,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0090361445783131,1.0401002506265664,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2686165.0370974382,null,4959.8208000000004,null,541.58509861836899,null,{"$error":"#REF!"},null,31.680000000000291,5290.56,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0060240963855422,1.0602963719979559,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1090504.8,null,2760.8063999999995,null,394.99502753977976,null,{"$error":"#REF!"},null,14.079999999999927,3488.32,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},1.0040526849037488,1.2584149326805389,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,661604.83412969275,null,1942.1951999999999,null,340.64796068371129,null,{"$f":"(100-(H23/(N23/100)))/100","v":{"$error":"#REF!"}},null,3.5199999999999818,1758.24,null,{"$f":"B23","v":{"$error":"#REF!"}},{"$f":"C23","v":{"$error":"#REF!"}},{"$f":"H23","v":{"$error":"#REF!"}},{"$f":"F23/S23","v":{"$error":"#REF!"}},1.0020060180541626,{"$f":"(S23-R23)/L23","v":0.90347252428592151},{"$f":"J23/D23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,505457.75836177467,null,1936.0000000000002,null,261.08355287281745,null,{"$f":"(100-(H24/(N24/100)))/100","v":{"$error":"#REF!"}},null,15.839999999999918,1768.7999999999997,null,null,{"$f":"C24","v":{"$error":"#REF!"}},{"$f":"H24","v":{"$error":"#REF!"}},{"$f":"F24/S24","v":{"$error":"#REF!"}},1.0090361445783131,{"$f":"(S24-R24)/L24","v":0.90545454545454529},{"$f":"J24/D24","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,1157476.4815899816,null,4301.7215999999999,null,269.07284785467789,null,{"$f":"(100-(H25/(N25/100)))/100","v":{"$error":"#REF!"}},null,21.119999999999891,3527.04,null,null,{"$f":"C25","v":{"$error":"#REF!"}},{"$f":"H25","v":{"$error":"#REF!"}},{"$f":"F25/S25","v":{"$error":"#REF!"}},1.0060240963855422,{"$f":"(S25-R25)/L25","v":0.81500392772977226},{"$f":"J25/D25","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,433238.10792627989,null,1348.3007999999998,null,321.32155371136764,null,{"$f":"(100-(H26/(N26/100)))/100","v":{"$error":"#REF!"}},null,7.0399999999999636,1744.16,null,null,{"$f":"C26","v":{"$error":"#REF!"}},{"$f":"H26","v":{"$error":"#REF!"}},{"$f":"F26/S26","v":{"$error":"#REF!"}},1.0040526849037488,{"$f":"(S26-R26)/L26","v":1.2883771929824566},{"$f":"J26/D26","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"A) HNS skutečnou lze určit jako podíl: HNSSK = NNSK : NhODV (hodSK)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B) Určení dílčích odchylek  HNSSK od HNSPL v důsledku působení jednotlivých faktorů"]

{"sheet":"TRIUMF","index":24,"n_rows":55,"n_cols":33,"rows_kept":55,"cut":false,"hidden":true,"merged":[[40,27,42,27],[40,32,42,32],[40,28,42,28],[40,29,42,29],[40,30,42,30],[40,31,42,31],[40,25,42,25],[40,24,42,24],[40,0,42,0],[40,1,42,1],[40,2,42,2],[40,3,40,5],[40,6,42,6],[40,7,42,7],[38,1,38,11],[38,12,38,26],[39,1,39,5],[39,6,39,11],[39,12,39,17],[39,18,39,19],[39,20,39,26],[40,21,42,21],[40,8,40,11],[40,12,42,12],[40,13,42,13],[40,14,40,17],[40,22,42,22],[40,18,42,18],[40,19,42,19],[40,20,42,20],[40,23,42,23],[40,26,42,26],[50,27,51,27],[50,23,51,23],[50,24,51,24],[50,25,51,25],[50,26,51,26],[50,19,51,19],[50,20,51,20],[50,21,51,21],[50,22,51,22],[2,1,2,11],[2,12,2,26],[3,1,3,5],[3,6,3,11],[3,12,3,17],[3,20,3,26],[3,18,3,19],[4,8,4,11],[4,12,6,12],[4,6,6,6],[4,7,6,7],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[11,1,11,11],[11,12,11,26],[4,27,6,27],[4,28,6,28],[4,13,6,13],[4,14,4,17],[4,22,6,22],[4,18,6,18],[4,19,6,19],[4,21,6,21],[13,31,15,31],[31,30,33,30],[22,31,24,31],[31,31,33,31],[4,32,6,32],[4,30,6,30],[13,32,15,32],[4,29,6,29],[4,31,6,31],[13,30,15,30],[22,32,24,32],[22,30,24,30],[31,32,33,32],[22,29,24,29],[13,29,15,29],[12,18,12,19],[12,20,12,26],[4,26,6,26],[4,20,6,20],[4,23,6,23],[4,24,6,24],[4,25,6,25],[12,1,12,5],[12,6,12,11],[12,12,12,17],[22,28,24,28],[22,27,24,27],[13,21,15,21],[13,22,15,22],[21,1,21,5],[21,6,21,11],[20,1,20,11],[13,27,15,27],[13,28,15,28],[13,19,15,19],[13,24,15,24],[13,8,13,11],[13,12,15,12],[13,18,15,18],[13,13,15,13],[13,14,13,17],[13,6,15,6],[13,7,15,7],[22,23,24,23],[22,20,24,20],[22,21,24,21],[22,22,24,22],[13,20,15,20],[21,20,21,26],[13,25,15,25],[13,26,15,26],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[22,14,22,17],[22,18,24,18],[22,19,24,19],[21,18,21,19],[22,26,24,26],[22,25,24,25],[22,24,24,24],[21,12,21,17],[20,12,20,26],[13,23,15,23],[31,0,33,0],[31,1,33,1],[31,2,33,2],[31,3,31,5],[22,2,24,2],[22,3,22,5],[31,18,33,18],[31,6,33,6],[31,7,33,7],[22,0,24,0],[22,1,24,1],[29,1,29,11],[29,12,29,26],[22,6,24,6],[22,7,24,7],[31,22,33,22],[31,23,33,23],[31,24,33,24],[31,25,33,25],[31,26,33,26],[22,8,22,11],[22,12,24,12],[22,13,24,13],[31,13,33,13],[31,27,33,27],[31,28,33,28],[31,29,33,29],[30,1,30,5],[30,6,30,11],[30,12,30,17],[30,18,30,19],[30,20,30,26],[31,8,31,11],[31,12,33,12],[31,14,31,17],[31,19,33,19],[31,20,33,20],[31,21,33,21]]}
[]
[]
[null,"TRIUMF 1 - š.80   Conex mléčný  4-4-2"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,"s.113",null,null,null,null,null,"s.310",null,"CELKEM"]
["DP14","MN","PK1","Materiál s.131",null,null,"MN","PK1",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Vmat.celk",null,null,"Sklo","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,"Conex ml",null,"B2"]
["La",{"$f":"TARIFY1!C$36*TARIFY1!C$3","v":61.238000000000007},{"$f":"B8*(TARIFY1!$C$4-1)","v":29.394240000000003},{"$f":"TARIFY2!C$19","v":269},{"$f":"TARIFY2!D$19","v":140},{"$f":"D8+E8","v":409},{"$f":"TARIFY1!C$66*TARIFY1!$C$3","v":180.49799999999999},{"$f":"G8*(TARIFY1!$C$5-1)","v":97.468919999999997},{"$f":"TARIFY2!E$40","v":63},{"$f":"TARIFY2!C$40","v":57},{"$f":"TARIFY2!D$40","v":21},{"$f":"I8+J8+K8","v":141},{"$f":"TARIFY1!C$94*TARIFY1!$C$3","v":271.75200000000001},{"$f":"M8*(TARIFY1!$C$6-1)","v":171.20375999999999},{"$f":"SKLA!U$31","v":1437.1004800000001},{"$f":"TARIFY2!X$24","v":40.260000000000005},{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"O8+P8+Q8","v":1495.71048},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"S8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+M8+S8","v":520.1880000000001},{"$f":"C8+H8+N8+T8","v":323.86192},{"$f":"F8+L8+R8","v":2045.71048},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},30,{"$f":"U8+W8+X8+Y8","v":2621.2984799999999},{"$f":"SUM(U8:Y8)","v":2945.1604000000002},null,{"$f":"AB8*0.76","v":0},{"$f":"AC8-AA8","v":-2945.1604000000002},{"$f":"AD8/AC8*100","v":{"$error":"#DIV/0!"}},{"$f":"AC8-Z8","v":-2621.2984799999999},{"$f":"AF8/AC8*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"TRIUMF 2 - š.80   Conex mléčný  4-4-2"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,"s.113",null,null,null,null,null,"s.310",null,"CELKEM"]
["DP15","MN","PK1","Materiál s.131",null,null,"MN","PK1",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Vmat.celk",null,null,"Sklo","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,"Conex ml",null,"B2"]
["La",{"$f":"TARIFY1!C$37*TARIFY1!C$3","v":50.518000000000008},{"$f":"B17*(TARIFY1!$C$4-1)","v":24.248640000000002},{"$f":"TARIFY2!C$20","v":244},{"$f":"TARIFY2!D$20","v":280},{"$f":"D17+E17","v":524},{"$f":"TARIFY1!C$67*TARIFY1!$C$3","v":125.96000000000001},{"$f":"G17*(TARIFY1!$C$5-1)","v":68.018400000000014},{"$f":"TARIFY2!E$41","v":63},{"$f":"TARIFY2!C$41","v":57},{"$f":"TARIFY2!D$41","v":21},{"$f":"I17+J17+K17","v":141},{"$f":"TARIFY1!C$95*TARIFY1!$C$3","v":236.37600000000003},{"$f":"M17*(TARIFY1!$C$6-1)","v":148.91687999999999},{"$f":"SKLA!U$32","v":262.40608000000003},{"$f":"TARIFY2!X$24","v":40.260000000000005},{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"O17+P17+Q17","v":321.01608000000004},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"S17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+M17+S17","v":419.55400000000003},{"$f":"C17+H17+N17+T17","v":266.97892000000002},{"$f":"F17+L17+R17","v":986.0160800000001},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},30,{"$f":"U17+W17+X17+Y17","v":1460.9700800000003},{"$f":"SUM(U17:Y17)","v":1727.9490000000003},null,{"$f":"AB17*0.76","v":0},{"$f":"AC17-AA17","v":-1727.9490000000003},{"$f":"AD17/AC17*100","v":{"$error":"#DIV/0!"}},{"$f":"AC17-Z17","v":-1460.9700800000003},{"$f":"AF17/AC17*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"TRIUMF 3 - š.80   Conex mléčný  4-4-2"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,"s.113",null,null,null,null,null,"s.310",null,"CELKEM"]
["DP16","MN","PK1","Materiál s.131",null,null,"MN","PK1",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Vmat.celk",null,null,"Sklo","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,"Conex ml",null,"B2"]
["La",{"$f":"TARIFY1!C$38*TARIFY1!C$3","v":77.318000000000012},{"$f":"B26*(TARIFY1!$C$4-1)","v":37.112640000000006},{"$f":"TARIFY2!C$21","v":454},{"$f":"TARIFY2!D$21","v":280},{"$f":"D26+E26","v":734},{"$f":"TARIFY1!C$68*TARIFY1!$C$3","v":180.49799999999999},{"$f":"G26*(TARIFY1!$C$5-1)","v":97.468919999999997},{"$f":"TARIFY2!E$42","v":63},{"$f":"TARIFY2!C$42","v":57},{"$f":"TARIFY2!D$42","v":21},{"$f":"I26+J26+K26","v":141},{"$f":"TARIFY1!C$96*TARIFY1!$C$3","v":271.75200000000001},{"$f":"M26*(TARIFY1!$C$6-1)","v":171.20375999999999},{"$f":"SKLA!U$33","v":730.41728000000001},{"$f":"TARIFY2!X$24","v":40.260000000000005},{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"O26+P26+Q26","v":789.02728000000002},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"S26*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B26+G26+M26+S26","v":536.26800000000003},{"$f":"C26+H26+N26+T26","v":331.58031999999997},{"$f":"F26+L26+R26","v":1664.02728},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},30,{"$f":"U26+W26+X26+Y26","v":2255.6952800000004},{"$f":"SUM(U26:Y26)","v":2587.2756000000004},null,{"$f":"AB26*0.76","v":0},{"$f":"AC26-AA26","v":-2587.2756000000004},{"$f":"AD26/AC26*100","v":{"$error":"#DIV/0!"}},{"$f":"AC26-Z26","v":-2255.6952800000004},{"$f":"AF26/AC26*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"TRIUMF 4 - š.80   Conex mléčný  4-4-2"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,"s.113",null,null,null,null,null,"s.310",null,"CELKEM"]
["DP16","MN","PK1","Materiál s.131",null,null,"MN","PK1",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Vmat.celk",null,null,"Sklo","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,"Conex ml",null,"B2"]
["La",{"$f":"TARIFY1!C$38*TARIFY1!C$3","v":77.318000000000012},{"$f":"B35*(TARIFY1!$C$4-1)","v":37.112640000000006},{"$f":"TARIFY2!C$21","v":454},{"$f":"TARIFY2!D$21","v":280},{"$f":"D35+E35","v":734},{"$f":"TARIFY1!C$68*TARIFY1!$C$3","v":180.49799999999999},{"$f":"G35*(TARIFY1!$C$5-1)","v":97.468919999999997},{"$f":"TARIFY2!E$42","v":63},{"$f":"TARIFY2!C$42","v":57},{"$f":"TARIFY2!D$42","v":21},{"$f":"I35+J35+K35","v":141},{"$f":"TARIFY1!C$96*TARIFY1!$C$3","v":271.75200000000001},{"$f":"M35*(TARIFY1!$C$6-1)","v":171.20375999999999},{"$f":"SKLA!U$33","v":730.41728000000001},{"$f":"TARIFY2!X$24","v":40.260000000000005},{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"O35+P35+Q35","v":789.02728000000002},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"S35*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B35+G35+M35+S35","v":536.26800000000003},{"$f":"C35+H35+N35+T35","v":331.58031999999997},{"$f":"F35+L35+R35","v":1664.02728},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},30,{"$f":"U35+W35+X35+Y35","v":2255.6952800000004},{"$f":"SUM(U35:Y35)","v":2587.2756000000004},null,{"$f":"AB35*0.76","v":0},{"$f":"AC35-AA35","v":-2587.2756000000004},{"$f":"AD35/AC35*100","v":{"$error":"#DIV/0!"}},{"$f":"AC35-Z35","v":-2255.6952800000004},{"$f":"AF35/AC35*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"TRIUMF 5 - š.80   Plné"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,"s.113",null,null,null,null,null,"s.310",null,"CELKEM"]
["DP14","MN","PK1","Materiál s.131",null,null,"MN","PK1",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Vmat.celk",null,null,"Výplň","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,"LAM",null,"B2"]
["La",{"$f":"(TARIFY1!C$36+TARIFY1!C39)*TARIFY1!C$3","v":105.25700000000002},{"$f":"B44*(TARIFY1!$C$4-1)","v":50.523360000000004},{"$f":"TARIFY2!C$23","v":269},{"$f":"TARIFY2!D$23","v":140},{"$f":"D44+E44+O44","v":740.5},{"$f":"(TARIFY1!C$66+TARIFY1!C69)*TARIFY1!$C$3","v":266.25799999999998},{"$f":"G44*(TARIFY1!$C$5-1)","v":143.77932000000001},{"$f":"TARIFY2!E$42","v":63},{"$f":"TARIFY2!C$42","v":57},{"$f":"TARIFY2!D$42","v":21},{"$f":"I44+J44+K44","v":141},{"$f":"TARIFY1!C$96*TARIFY1!$C$3","v":271.75200000000001},{"$f":"M44*(TARIFY1!$C$6-1)","v":171.20375999999999},{"$f":"TARIFY2!J23","v":331.5},{"$f":"TARIFY2!X$24","v":40.260000000000005},{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"P44+Q44","v":58.610000000000007},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"S44*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B44+G44+M44+S44","v":649.9670000000001},{"$f":"C44+H44+N44+T44","v":391.30144000000001},{"$f":"F44+L44+R44","v":940.11},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},30,{"$f":"U44+W44+X44+Y44","v":1645.4770000000003},{"$f":"SUM(U44:Y44)","v":2036.77844},null,{"$f":"AB44*0.76","v":0},{"$f":"AC44-AA44","v":-2036.77844},{"$f":"AD44/AC44*100","v":{"$error":"#DIV/0!"}},{"$f":"AC44-Z44","v":-1645.4770000000003},{"$f":"AF44/AC44*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Triumf I - Lam + vnitř.deska ARTEMIS",null,null,null,null,null,"Mat TRIUF 1","Mat celk","Nástroje celk","MN TRIUF 1","MN celk","PK1 TRIUF 1","PK1 celk","ENERG celk","VRC celk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rám úplný (posuv.dv)",null,null,127,1,{"$f":"Q51*R51","v":127},472,{"$f":"T51+S52+S51","v":729},40,427,{"$f":"W51+R54+R55","v":561.66999999999996},191,{"$f":"Y51+S54+S55","v":261.18920000000003},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"U51+V51+X51+Z51+AA51","v":1617.2592000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Deska ARTEMIS 2ks",null,null,130,1,{"$f":"Q52*R52","v":130}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HM  ","MN","PK1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Zatažení polotovaru na s131",null,null,31.5,{"$f":"Q54*1.34","v":42.21},{"$f":"R54*(TARIFY1!C4-1)","v":20.2608}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Oprac polotov. RAL na s111",null,null,69,{"$f":"Q55*1.34","v":92.460000000000008},{"$f":"R55*(TARIFY1!C5-1)","v":49.928400000000011}]

{"sheet":"PRIMUM","index":25,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":true,"merged":[[7,10,10,10],[7,11,10,11],[14,9,16,9],[26,10,27,10],[28,17,28,18],[7,21,9,21],[23,16,25,16],[23,10,23,14],[28,14,29,14],[26,9,27,9],[22,7,22,14],[17,13,18,13],[17,11,18,11],[28,13,29,13],[17,9,18,9],[23,9,25,9],[7,16,9,16],[35,27,37,27],[33,21,33,25],[30,17,30,18],[30,19,30,20],[26,27,30,27],[35,17,35,25],[34,15,34,25],[27,19,27,20],[26,23,30,23],[26,24,30,24],[35,26,37,26],[35,16,37,16],[29,17,29,18],[29,19,29,20],[27,17,27,18],[26,16,30,16],[26,15,30,15],[34,26,34,27],[26,26,30,26],[78,28,78,33],[65,19,65,20],[44,30,46,30],[38,22,39,22],[38,19,39,20],[38,27,39,27],[38,26,39,26],[38,21,39,21],[44,17,44,25],[53,28,55,28],[62,26,64,26],[62,27,64,27],[38,23,39,23],[43,15,43,25],[42,21,42,25],[44,31,46,31],[52,28,52,33],[44,33,46,33],[53,33,55,33],[43,26,43,27],[53,32,55,32],[62,32,64,32],[69,28,69,33],[62,28,64,28],[62,10,62,14],[44,7,46,7],[68,1,68,19],[70,26,72,26],[62,3,62,5],[52,26,52,27],[56,27,57,27],[56,21,57,21],[53,27,55,27],[53,26,55,26],[56,26,57,26],[56,12,57,12],[53,9,55,9],[47,23,48,23],[53,1,55,1],[2,1,2,19],[2,21,2,25],[12,1,12,19],[12,21,12,25],[4,7,6,7],[7,25,9,25],[88,7,90,7],[3,1,3,5],[73,23,74,23],[73,22,74,22],[73,19,74,20],[87,15,87,25],[88,15,90,15],[82,19,83,20],[88,16,90,16],[70,7,72,7],[88,17,88,25],[82,23,83,23],[86,21,86,25],[73,9,74,9],[38,14,39,14],[42,1,42,19],[4,3,4,5],[29,7,30,7],[86,1,86,19],[82,3,83,3],[88,3,88,5],[82,12,83,12],[82,7,83,7],[82,9,83,9],[56,10,57,10],[88,10,88,14],[88,9,90,9],[82,14,83,14],[82,13,83,13],[56,7,57,7],[79,10,79,14],[73,10,74,10],[56,13,57,13],[87,7,87,14],[56,9,57,9],[62,7,64,7],[62,9,64,9],[56,3,57,3],[61,1,61,5],[62,2,64,2],[61,7,61,14],[56,14,57,14],[78,1,78,5],[73,14,74,14],[73,13,74,13],[73,15,74,15],[73,11,74,11],[53,2,55,2],[73,3,74,3],[62,15,64,15],[62,1,64,1],[70,1,72,1],[70,2,72,2],[69,1,69,5],[53,7,55,7],[70,3,70,5],[60,1,60,19],[62,16,64,16],[56,19,57,20],[61,15,61,25],[62,17,62,25],[53,16,55,16],[53,17,53,25],[56,23,57,23],[73,21,74,21],[53,3,53,5],[79,26,81,26],[78,26,78,27],[65,17,65,18],[79,7,81,7],[73,27,74,27],[79,16,81,16],[70,17,70,25],[70,10,70,14],[70,16,72,16],[68,21,68,25],[69,26,69,27],[73,7,74,7],[78,7,78,14],[73,25,74,25],[73,26,74,26],[87,28,87,33],[78,15,78,25],[77,21,77,25],[73,17,74,18],[79,15,81,15],[82,16,83,16],[79,17,79,25],[85,1,85,33],[82,11,83,11],[79,9,81,9],[82,10,83,10],[82,22,83,22],[82,17,83,18],[79,28,81,28],[82,26,83,26],[86,26,86,33],[82,21,83,21],[82,27,83,27],[82,24,83,24],[79,27,81,27],[82,25,83,25],[73,16,74,16],[87,26,87,27],[79,32,81,32],[79,31,81,31],[79,30,81,30],[38,3,39,3],[82,15,83,15],[88,0,90,0],[79,3,79,5],[88,1,90,1],[79,0,81,0],[79,2,81,2],[79,1,81,1],[88,2,90,2],[87,1,87,5],[56,0,57,0],[62,0,64,0],[77,1,77,19],[70,0,72,0],[69,7,69,14],[69,15,69,25],[73,12,74,12],[70,9,72,9],[38,7,39,7],[43,7,43,14],[44,10,44,14],[53,0,55,0],[35,0,37,0],[44,0,46,0],[52,1,52,5],[35,3,35,5],[44,1,46,1],[43,1,43,5],[44,3,44,5],[47,3,48,3],[51,1,51,19],[47,7,48,7],[47,16,48,16],[47,19,48,20],[47,11,48,11],[47,12,48,12],[52,15,52,25],[47,25,48,25],[44,9,46,9],[47,9,48,9],[47,22,48,22],[44,2,46,2],[26,0,27,0],[29,0,30,0],[29,1,30,1],[26,12,30,12],[26,5,27,5],[26,7,27,7],[29,9,30,9],[26,3,30,3],[26,1,27,1],[26,2,27,2],[29,2,30,2],[29,4,30,4],[26,4,27,4],[34,1,34,5],[29,5,30,5],[35,7,37,7],[38,9,39,9],[35,9,37,9],[38,16,39,16],[26,14,27,14],[26,13,27,13],[35,2,37,2],[38,15,39,15],[35,1,37,1],[17,24,18,24],[17,21,18,21],[56,22,57,22],[56,16,57,16],[51,21,51,25],[38,25,39,25],[56,17,57,18],[4,0,6,0],[23,3,23,5],[13,1,13,5],[14,3,14,5],[14,0,16,0],[22,1,22,5],[4,2,6,2],[14,1,16,1],[14,2,16,2],[23,0,25,0],[38,13,39,13],[38,11,39,11],[26,11,30,11],[44,16,46,16],[34,7,34,14],[33,1,33,19],[26,17,26,18],[4,17,4,25],[7,24,9,24],[7,17,9,18],[7,22,9,22],[14,16,16,16],[14,10,14,14],[17,15,18,15],[56,15,57,15],[53,10,53,14],[56,11,57,11],[44,15,46,15],[47,15,48,15],[17,14,18,14],[22,15,22,25],[23,15,25,15],[35,15,37,15],[47,13,48,13],[47,14,48,14],[53,15,55,15],[38,10,39,10],[35,10,35,14],[23,17,23,25],[17,19,18,20],[17,23,18,23],[3,28,3,33],[4,33,6,33],[3,26,3,27],[4,29,6,29],[4,32,6,32],[4,31,6,31],[4,28,6,28],[4,27,6,27],[4,26,6,26],[23,2,25,2],[14,27,16,27],[17,27,18,27],[3,7,3,14],[4,1,6,1],[7,3,10,3],[3,15,3,25],[4,16,6,16],[4,15,6,15],[7,9,10,9],[13,7,13,14],[7,7,10,7],[4,10,4,14],[7,12,10,12],[7,13,10,13],[7,14,10,14],[7,26,10,26],[7,23,9,23],[14,15,16,15],[13,15,13,25],[7,19,9,20],[4,9,6,9],[7,15,9,15],[23,7,25,7],[23,34,25,35],[23,26,25,26],[35,31,37,31],[47,21,48,21],[14,7,16,7],[17,26,18,26],[28,19,28,20],[23,27,25,27],[21,1,21,19],[17,7,18,7],[17,16,18,16],[17,17,18,18],[17,10,18,10],[26,19,26,20],[17,12,18,12],[23,1,25,1],[14,26,16,26],[21,21,21,25],[17,25,18,25],[17,3,18,3],[14,17,14,25],[17,22,18,22],[44,27,46,27],[44,26,46,26],[35,32,37,32],[34,28,34,33],[44,34,46,34],[47,10,48,10],[38,12,39,12],[61,26,61,27],[38,17,39,18],[56,25,57,25],[47,17,48,18],[52,7,52,14],[60,21,60,25],[44,32,46,32],[53,29,55,29],[35,29,37,29],[43,28,43,33],[35,33,37,33],[35,30,37,30],[53,31,55,31],[35,28,37,28],[44,29,46,29],[44,28,46,28],[35,34,37,34],[47,27,48,27],[47,26,48,26],[14,33,16,33],[14,32,16,32],[14,28,16,28],[14,31,16,31],[23,30,25,30],[23,32,25,32],[13,28,13,33],[13,26,13,27],[23,31,25,31],[22,28,22,33],[23,33,25,33],[23,29,25,29],[23,28,25,28],[22,26,22,27],[62,29,64,29],[70,28,72,28],[70,32,72,32],[62,31,64,31],[53,34,55,34],[62,34,64,34],[70,31,72,31],[62,30,64,30],[61,28,61,33],[53,30,55,30],[62,33,64,33],[70,33,72,33],[70,30,72,30],[53,36,55,36],[70,36,72,36],[53,35,55,35],[62,35,64,35],[62,38,64,38],[62,36,64,36],[53,39,55,39],[62,39,64,39],[70,34,72,34],[53,38,55,38],[53,37,55,37],[62,37,64,37],[88,39,90,39],[70,37,72,37],[70,38,72,38],[70,39,72,39],[79,39,81,39],[88,38,90,38],[88,37,90,37],[79,36,81,36],[79,37,81,37],[79,38,81,38],[4,37,6,37],[4,38,6,38],[4,39,6,39],[44,36,46,36],[44,37,46,37],[44,38,46,38],[44,39,46,39],[14,38,16,38],[35,38,37,38],[14,37,16,37],[14,39,16,39],[35,37,37,37],[23,37,25,37],[23,36,25,36],[22,36,22,38],[23,38,25,38],[35,39,37,39],[35,36,37,36],[14,36,16,36],[79,29,81,29],[70,29,72,29],[79,33,81,33],[70,27,72,27],[70,15,72,15],[4,36,6,36],[30,34,30,35],[35,35,37,35],[44,35,46,35],[4,35,6,35],[14,30,16,30],[14,29,16,29],[4,34,6,34],[14,34,16,34],[14,35,16,35],[4,30,6,30],[26,34,26,35],[29,34,29,35],[27,34,27,35],[28,34,28,35],[7,27,10,27],[79,34,81,34],[79,35,81,35],[70,35,72,35],[95,26,95,27],[88,36,90,36],[88,33,90,33],[88,26,90,26],[88,28,90,28],[88,30,90,30],[88,35,90,35],[95,1,95,5],[95,7,95,14],[95,15,95,25],[95,28,95,33],[88,32,90,32],[88,29,90,29],[88,31,90,31],[88,27,90,27],[91,17,91,18],[91,19,91,20],[94,1,94,19],[94,21,94,25],[88,34,90,34],[96,0,98,0],[96,1,98,1],[96,2,98,2],[96,3,96,5],[96,7,98,7],[96,9,98,9],[96,10,96,14],[96,15,98,15],[96,16,98,16],[96,39,98,39],[96,31,98,31],[96,32,98,32],[96,33,98,33],[96,34,98,34],[96,35,98,35],[96,36,98,36],[99,17,99,18],[99,19,99,20],[96,37,98,37],[96,38,98,38],[96,17,96,25],[96,26,98,26],[96,27,98,27],[96,28,98,28],[96,29,98,29],[96,30,98,30]]}
[null,"Aktualizace 3/17"]
[]
[null,"PRIMUM - DVEŘE VOŠTINOVÉ PLNÉ"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.121",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 1","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.121",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Z+B+V4",null,null,null,null,null,"Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1","B1",null,null,null,null,null,null,null,null,null,null,"B1"]
["Lamino",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B8*(TARIFY1!$C$4-1)","v":17.173439999999999},{"$f":"TARIFY2!C4","v":166.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":446.3},614,{"$f":"TARIFY1!C$45*TARIFY1!$C$3","v":79.864000000000004},83.9,{"$f":"H8*(TARIFY1!$C$5-1)","v":43.126560000000005},37,{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},{"$f":"TARIFY1!H15","v":16.350000000000001},{"$f":"SUM(K8:N9)","v":119.35},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+H8+P8+AA8","v":122.342},{"$f":"C8+J8+Q8+AB8","v":86.094999999999999},{"$f":"F8+O8+Z8","v":565.65},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC8+AE8+AF8","v":713.39199999999994},{"$f":"AC8+AD8+AE8+AF8","v":799.48699999999997},1860,{"$f":"AI8*0.76","v":1413.6},{"$f":"AJ8-AH8","v":614.11299999999994},{"$f":"AK8/AJ8*100","v":43.443194680249007},{"$f":"AJ8-AG8","v":700.20799999999997},{"$f":"AM8/AJ8*100","v":49.533672891907187}]
["Fólie",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B9*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":426.3},338.9,null,83.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+H8+P8+AA8","v":122.342},{"$f":"C9+J8+Q9+AB8","v":86.094999999999999},{"$f":"F9+O8+Z9","v":545.65},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":693.39199999999994},{"$f":"AC9+AD9+AE9+AF9","v":779.48699999999997},1280,{"$f":"AI9*0.76","v":972.8},{"$f":"AJ9-AH9","v":193.31299999999999},{"$f":"AK9/AJ9*100","v":19.871813322368421},{"$f":"AJ9-AG9","v":279.40800000000002},{"$f":"AM9/AJ9*100","v":28.722039473684212}]
["Nakup F",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B10*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!F4","v":223.6},{"$f":"D$8+E10","v":389.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10+H8+P8+AA8","v":122.342},{"$f":"C10+J8+Q8+AB8","v":86.094999999999999},{"$f":"F10+O8+Z8","v":509.25},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC10+AE10+AF10","v":656.99199999999996},{"$f":"AC10+AD10+AE10+AF10","v":743.08699999999999},null,{"$f":"AI10*0.76","v":0},{"$f":"AJ10-AH10","v":-743.08699999999999},{"$f":"AK10/AJ10*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ10-AG10","v":-656.99199999999996},{"$f":"AM10/AJ10*100","v":{"$error":"#DIV/0!"}}]
["Ral lak",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B11*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!G4","v":246},{"$f":"D$8+E11","v":412.3},null,null,null,null,null,null,null,null,null,{"$f":"TARIFY1!C118*TARIFY1!$C$3","v":89.163600000000017},{"$f":"P11*(TARIFY1!$C$11-1)","v":41.015256000000008},171.2,null,null,null,null,null,0,{"$f":"TARIFY1!H$15","v":16.350000000000001},{"$f":"SUM(R11:Y11)","v":187.54999999999998},null,null,{"$f":"B11+H8+P11+AA8","v":211.50560000000002},{"$f":"C11+J8+Q11+AB8","v":127.11025600000001},{"$f":"F11+O8+Z11","v":719.19999999999993},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC11+AE11+AF11","v":956.10559999999998},{"$f":"AC11+AD11+AE11+AF11","v":1083.215856},null,{"$f":"AI11*0.76","v":0},{"$f":"AJ11-AH11","v":-1083.215856},{"$f":"AK11/AJ11*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ11-AG11","v":-956.10559999999998},{"$f":"AM11/AJ11*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"PRIMUM - DVEŘE VOŠTINOVÉ PROSKLENÉ - 2 / 3"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 1","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI AZ4 B23",1,null,null,"sklo",null,"PM2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D18+E18","v":483.3},614.9,{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},96,{"$f":"H18*(TARIFY1!$C$5-1)","v":41.896440000000005},33.700000000000003,{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(K18:N19)","v":99.7},{"$f":"31.2*TARIFY1!$C$3","v":41.808},{"$f":"P18*(TARIFY1!$C$6-1)","v":26.339039999999997},{"$f":"TARIFY2!O11","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,{"$f":"S17*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R18+T18+V18+W18+X18+Y18","v":421.13720000000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA18*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B18+H18+P18+AA18","v":167.23199999999997},{"$f":"C18+J18+Q18+AB18","v":113.77672},{"$f":"F18+O18+Z18","v":1004.1372},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1196.7692000000002},{"$f":"AC18+AD18+AE18+AF18","v":1310.54592},3200,{"$f":"AI18*0.76","v":2432},{"$f":"AJ18-AH18","v":1121.45408},{"$f":"AK18/AJ18*100","v":46.112421052631582},{"$f":"AJ18-AG18","v":1235.2307999999998},{"$f":"AM18/AJ18*100","v":50.790740131578936}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B19*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D18+E19","v":463.3},338.9,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B19+H18+P18+AA18","v":167.23199999999997},{"$f":"C19+J18+Q18+AB18","v":113.77672},{"$f":"F19+O18+Z18","v":984.13720000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC19+AE19+AF19","v":1176.7692000000002},{"$f":"AC19+AD19+AE19+AF19","v":1290.54592},2700,{"$f":"AI19*0.76","v":2052},{"$f":"AJ19-AH19","v":761.45407999999998},{"$f":"AK19/AJ19*100","v":37.107898635477582},{"$f":"AJ19-AG19","v":875.23079999999982},{"$f":"AM19/AJ19*100","v":42.6525730994152}]
[]
[]
[null,"PRIMUM - DVEŘE S DĚROVANOU DTD - PROSKLENÉ - 2 / 3 jako BETY"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113, s.312",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM",null,null,null,null,null,null,null,"s.121"]
["DP 5","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC",null,null,"MN","PK1","Vmat"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI AZ4",1,"UNI DZ4",1,"sklo","sklo","PM7","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B27*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!C9","v":350},{"$f":"TARIFY2!D9","v":280},{"$f":"D27+E27","v":630},null,{"$f":"TARIFY1!C$52*TARIFY1!$C$3","v":140.70000000000002},null,{"$f":"H27*(TARIFY1!$C$5-1)","v":75.978000000000009},33.700000000000003,{"$f":"TARIFY2!C31","v":57},{"$f":"TARIFY2!D31","v":9},null,{"$f":"K27+L27+M27+N27","v":99.7},{"$f":"37.1*TARIFY1!$C$3","v":49.714000000000006},{"$f":"P27*(TARIFY1!$C$6-1)","v":31.31982},{"$f":"TARIFY2!O11","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,{"$f":"TARIFY1!N51","v":22},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R27+V27+W27+X27+Y27","v":422.69799999999998},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA27*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B27+H27+P27+AA27","v":263.71200000000005},{"$f":"C27+J27+Q27+AB27","v":165.05985999999999},{"$f":"F27+O27+Z27","v":1152.3980000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC27+AE27+AF27","v":1441.5100000000002},{"$f":"AC27+AD27+AE27+AF27","v":1606.5698600000003},"Lam rám A"]
[null,null,null,null,null,null,null,{"$f":"121.94*TARIFY1!$C$3","v":163.39960000000002},null,{"$f":"H28*(TARIFY1!$C$5-1)","v":88.235784000000024},null,null,null,null,null,null,null,null,null,{"$f":"TARIFY2!O20","v":297},null,null,{"$f":"SKLA!U5","v":199.92},null,null,{"$f":"R28+T28+V28+W28+$X$27+$Y$27","v":563.66999999999996},null,null,{"$f":"B27+H27+P27+AA27","v":263.71200000000005},{"$f":"C27+J27+Q27+AB27","v":165.05985999999999},{"$f":"F27+O27+Z28","v":1293.3699999999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC28+AE28+AF28","v":1582.482},{"$f":"AC28+AD28+AE28+AF28","v":1747.54186},"Lam rám D"]
["Fólie",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B29*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!E9","v":260},{"$f":"D27+E29","v":610},null,{"$f":"TARIFY1!C$52*TARIFY1!$C$3","v":140.70000000000002},null,{"$f":"H29*(TARIFY1!$C$5-1)","v":75.978000000000009},33.700000000000003,null,null,null,{"$f":"K29+L27+M27+N29","v":99.7},null,null,{"$f":"TARIFY2!O11","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,null,null,{"$f":"R29+T29+V29+W29+$X$27+$Y$27","v":422.69799999999998},null,null,{"$f":"B29+H29+P27+AA27","v":263.71200000000005},{"$f":"C29+J29+Q27+AB27","v":165.05985999999999},{"$f":"F29+O29+Z29","v":1132.3980000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC29+AE29+AF29","v":1421.5100000000002},{"$f":"AC29+AD29+AE29+AF29","v":1586.5698600000003},"Fólie rám A"]
["Ral kup",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B30*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!G9","v":402.5},{"$f":"D27+E30","v":752.5},null,{"$f":"TARIFY1!C53*TARIFY1!$C$3","v":114.43600000000002},null,{"$f":"H30*(TARIFY1!$C$5-1)","v":61.795440000000013},null,null,null,null,null,null,null,{"$f":"TARIFY2!O9","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,null,null,{"$f":"R30+T30+V30+W30+$X$27+$Y$27","v":422.69799999999998},null,null,{"$f":"B30+H30+P27+AA27+AK30","v":310.34800000000007},{"$f":"C30+J30+Q27+AB27+AL30","v":184.41129999999998},{"$f":"F30+O29+Z30+AM30","v":1508.0480000000002},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC30+AE30+AF30","v":1843.7960000000003},{"$f":"AC30+AD30+AE30+AF30","v":2028.2073000000005},"Ral rám A",null,72.900000000000006,{"$f":"AK30*(TARIFY1!$C$11-1)","v":33.533999999999999},233.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K31+L27+M27+N31","v":66},null,null,null,null,{"$f":"TARIFY2!O18","v":297},null,null,{"$f":"SKLA!U5","v":199.92},null,null,{"$f":"R31+T31+V31+W31+$X$27+$Y$27","v":563.66999999999996},null,null,{"$f":"B30+H30+P27+AA27+AK31","v":310.34800000000007},{"$f":"C30+J30+Q27+AB27+AL31","v":184.41129999999998},{"$f":"F30+O31+Z31+AM31","v":1580.67},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC31+AE31+AF31","v":1916.4180000000001},{"$f":"AC31+AD31+AE31+AF31","v":2100.8293000000003},"Ral rám D",null,72.900000000000006,{"$f":"AK31*(TARIFY1!$C$11-1)","v":33.533999999999999},198.5]
[]
[]
[null,"PRIMUM - DVEŘE S DĚROVANOU DTD PLNÉ - ÚTLUM 30dB"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 5","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1","B1"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B39*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!C$9","v":350},{"$f":"TARIFY2!D$9","v":280},{"$f":"D39+E39","v":630},null,{"$f":"TARIFY1!C$50*TARIFY1!$C$3","v":129.31},null,{"$f":"H39*(TARIFY1!$C$5-1)","v":69.827400000000011},33.700000000000003,{"$f":"TARIFY2!C31","v":57},{"$f":"TARIFY2!D31","v":9},{"$f":"TARIFY1!H15","v":16.350000000000001},{"$f":"SUM(K39:N40)","v":116.05000000000001},null,{"$f":"P39*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R39+T39+V39+W39+X39","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA39*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B39+H39+P39+AA39","v":202.608},{"$f":"C39+J39+Q39+AB39","v":127.58944000000001},{"$f":"F39+O39+Z39","v":746.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC39+AE39+AF39","v":974.05799999999988},{"$f":"AC39+AD39+AE39+AF39","v":1101.6474400000002},null,{"$f":"AI39*0.76","v":0},{"$f":"AJ39-AH39","v":-1101.6474400000002},{"$f":"AK39/AJ39*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ39-AG39","v":-974.05799999999988},{"$f":"AM39/AJ39*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B40*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!E$9","v":260},{"$f":"D39+E40","v":610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B40+H39+P40+AA39","v":202.608},{"$f":"C40+J39+Q39+AB39","v":127.58944000000001},{"$f":"F40+O39+Z39","v":726.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC40+AE40+AF40","v":954.05799999999988},{"$f":"AC40+AD40+AE40+AF40","v":1081.6474400000002},null,{"$f":"AI40*0.76","v":0},{"$f":"AJ40-AH40","v":-1081.6474400000002},{"$f":"AK40/AJ40*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ40-AG40","v":-954.05799999999988},{"$f":"AM40/AJ40*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - DESKOVÁ VÝPLŇ"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 7","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","Trio 15","B2"]
["Lamino",{"$f":"(TARIFY1!$C$29)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B48*(TARIFY1!$C$4-1)","v":24.248640000000002},{"$f":"TARIFY2!C$11","v":714},{"$f":"TARIFY2!D11","v":280},{"$f":"D48+E48","v":994},null,{"$f":"TARIFY1!C$54*TARIFY1!$C$3","v":152.89400000000001},null,{"$f":"H48*(TARIFY1!$C$5-1)","v":82.562760000000011},{"$f":"TARIFY2!E33+TARIFY2!F33","v":102.28},{"$f":"TARIFY2!C33","v":103},{"$f":"TARIFY2!D33","v":189},{"$f":"TARIFY1!H19","v":18.350000000000001},{"$f":"SUM(K48:N49)","v":412.63},null,{"$f":"P48*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R48+T48+V48+W48+X48","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA48*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B48+H48+P48+AA48","v":210.11199999999999},{"$f":"C48+J48+Q48+AB48","v":132.60640000000001},{"$f":"F48+O48+Z48","v":1406.63},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC48+AE48+AF48","v":1642.1420000000003},{"$f":"AC48+AD48+AE48+AF48","v":1774.7484000000002},null,{"$f":"AI48*0.76","v":0},{"$f":"AJ48-AH48","v":-1774.7484000000002},{"$f":"AK48/AJ48*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ48-AG48","v":-1642.1420000000003},{"$f":"AM48/AJ48*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$29)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B49*(TARIFY1!$C$4-1)","v":24.248640000000002},null,{"$f":"TARIFY2!E11","v":260},{"$f":"D48+E49","v":974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B49+H48+P48+AA48","v":210.11199999999999},{"$f":"C49+J48+Q48+AB48","v":132.60640000000001},{"$f":"F49+O48+Z48","v":1386.63},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC49+AE49+AF49","v":1622.1420000000003},{"$f":"AC49+AD49+AE49+AF49","v":1754.7484000000002},null,{"$f":"AI49*0.76","v":0},{"$f":"AJ49-AH49","v":-1754.7484000000002},{"$f":"AK49/AJ49*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ49-AG49","v":-1622.1420000000003},{"$f":"AM49/AJ49*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B49-B48","v":0},{"$f":"C49-C48","v":0}]
[null,null,null,null,null,null,{"$f":"F51+B50+C50","v":0}]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - B2"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 7","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"X57","B2","B2"]
["Lamino",{"$f":"(TARIFY1!$C$30)*TARIFY1!$C$3","v":116.714},{"$f":"B57*(TARIFY1!$C$4-1)","v":56.02272},{"$f":"TARIFY2!C$11","v":714},{"$f":"TARIFY2!D11+63","v":343},{"$f":"D57+E57","v":1057},null,{"$f":"(TARIFY1!C$56)*TARIFY1!$C$3","v":211.72},null,{"$f":"H57*(TARIFY1!$C$5-1)","v":114.3288},{"$f":"37+64","v":101},{"$f":"TARIFY2!D$50","v":1299},{"$f":"TARIFY2!D$46+TARIFY2!D$48","v":235},{"$f":"TARIFY1!H$19","v":18.350000000000001},{"$f":"SUM(K57:N58)","v":1653.35},null,{"$f":"P57*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R57+T57+V57+W57+X57","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA57*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B57+H57+P57+AA57","v":335.13399999999996},{"$f":"C57+J57+Q57+AB57","v":196.14651999999998},{"$f":"F57+O57+Z57","v":2710.35},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC57+AE57+AF57","v":3070.884},{"$f":"AC57+AD57+AE57+AF57","v":3267.0305199999998},null,{"$f":"AI57*0.76","v":0},{"$f":"AJ57-AH57","v":-3267.0305199999998},{"$f":"AK57/AJ57*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ57-AG57","v":-3070.884},{"$f":"AM57/AJ57*100","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"B58*(TARIFY1!$C$4-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC58+AE58","v":0},{"$f":"AC58+AD58+AE58+AF58","v":0},null,{"$f":"AI58*0.76","v":0},{"$f":"AJ58-AH58","v":0},{"$f":"AK58/AJ58*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ58-AG58","v":0},{"$f":"AM58/AJ58*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Doplněn tarif na lisování protitahů 49,4"]
[]
[null,"PRIMUM - PROTIPOŽÁRNÍ PYROGLAS - DESKOVÁ VÝPLŇ.- SKLO 2/3  EI 30"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 9","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO",null,null,null,null,"UNI AZ4 B23",1,null,null,"sklo A-PP",null,"PM4","B4"]
["Lamino",{"$f":"(TARIFY1!$C$31)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B66*(TARIFY1!$C$4-1)","v":45.474240000000002},{"$f":"TARIFY2!C13","v":876},{"$f":"TARIFY2!D13","v":280},{"$f":"D66+E66","v":1156},null,{"$f":"TARIFY1!C$55*TARIFY1!$C$3","v":164.41800000000001},null,{"$f":"H66*(TARIFY1!$C$5-1)","v":88.785720000000012},{"$f":"TARIFY2!E$35+TARIFY2!F$35","v":102.28},{"$f":"TARIFY2!C$35","v":103},{"$f":"TARIFY2!D$35","v":189},null,{"$f":"SUM(K66:N66)","v":394.28},{"$f":"TARIFY1!$C$93*TARIFY1!$C$3","v":54.028800000000004},{"$f":"P66*(TARIFY1!$C$6-1)","v":34.038143999999996},null,null,null,null,{"$f":"SKLA!U$37","v":3497.0868},null,{"$f":"S65*TARIFY1!$N$32","v":55.7},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R66+T66+V66+W66+X66+Y66","v":3597.5367999999999},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA66*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B66+H66+P66+AA66","v":319.88479999999998},{"$f":"C66+J66+Q66+AB66","v":194.09310399999998},{"$f":"F66+O66+Z66","v":5147.8167999999996},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC66+AE66+AF66","v":5493.1015999999991},{"$f":"AC66+AD66+AE66+AF66","v":5687.1947039999995},null,{"$f":"AI66*0.76","v":0},{"$f":"AJ66-AH66","v":-5687.1947039999995},{"$f":"AK66/AJ66*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ66-AG66","v":-5493.1015999999991},{"$f":"AM66/AJ66*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - VATOVÁ VÝPLŇ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 10","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO","B2"]
["Lamino",{"$f":"(TARIFY1!$C$32)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B74*(TARIFY1!$C$4-1)","v":24.248640000000002},{"$f":"TARIFY2!C15","v":710},{"$f":"TARIFY2!D15","v":252},{"$f":"D74+E74","v":962},null,{"$f":"TARIFY1!C$54*TARIFY1!$C$3","v":152.89400000000001},null,{"$f":"H74*(TARIFY1!$C$5-1)","v":82.562760000000011},110,{"$f":"TARIFY2!C36","v":84.2},{"$f":"TARIFY2!D36","v":14.7},{"$f":"TARIFY1!H19","v":18.350000000000001},{"$f":"SUM(K74:N75)","v":227.24999999999997},null,{"$f":"P74*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R74+T74+V74+W74+X74","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA74*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B74+H74+P74+AA74","v":210.11199999999999},{"$f":"C74+J74+Q74+AB74","v":132.60640000000001},{"$f":"F74+O74+Z74","v":1189.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC74+AE74+AF74","v":1424.7620000000002},{"$f":"AC74+AD74+AE74+AF74","v":1557.3684000000001},null,{"$f":"AI74*0.76","v":0},{"$f":"AJ74-AH74","v":-1557.3684000000001},{"$f":"AK74/AJ74*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ74-AG74","v":-1424.7620000000002},{"$f":"AM74/AJ74*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$32)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B75*(TARIFY1!$C$4-1)","v":24.248640000000002},null,{"$f":"TARIFY2!E15","v":235},{"$f":"D74+E75","v":945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B75+H74+P74+AA74","v":210.11199999999999},{"$f":"C75+J74+Q74+AB74","v":132.60640000000001},{"$f":"F75+O74+Z74","v":1172.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC75+AE75+AF75","v":1407.7620000000002},{"$f":"AC75+AD75+AE75+AF75","v":1540.3684000000001},null,{"$f":"AI75*0.76","v":0},{"$f":"AJ75-AH75","v":-1540.3684000000001},{"$f":"AK75/AJ75*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ75-AG75","v":-1407.7620000000002},{"$f":"AM75/AJ75*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PROTIPOŽÁRNÍ - VATOVÁ VÝPLŇ.- SKLO 2/3"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 12","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO",null,null,null,null,"UNI AZ4 B23",1,null,null,"sklo A-PP",null,"PM4","B4"]
["Lamino",{"$f":"(TARIFY1!$C$34)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B83*(TARIFY1!$C$4-1)","v":45.474240000000002},{"$f":"TARIFY2!C17","v":710},{"$f":"TARIFY2!D17","v":252},{"$f":"D83+E83","v":962},null,{"$f":"TARIFY1!C$55*TARIFY1!$C$3","v":164.41800000000001},null,{"$f":"H83*(TARIFY1!$C$5-1)","v":88.785720000000012},110,{"$f":"TARIFY2!C38","v":84.2},{"$f":"TARIFY2!D38","v":14.7},null,{"$f":"SUM(K83:N84)","v":208.89999999999998},{"$f":"31.2*TARIFY1!$C$3","v":41.808},{"$f":"P83*(TARIFY1!$C$6-1)","v":26.339039999999997},null,null,null,null,null,null,{"$f":"S82*TARIFY1!$N$32","v":55.7},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R83+T83+V83+W83+X83+Y83","v":100.45},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA83*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B83+H83+P83+AA83","v":307.66399999999999},{"$f":"C83+J83+Q83+AB83","v":186.39399999999998},{"$f":"F83+O83+Z83","v":1271.3500000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC83+AE83+AF83","v":1604.4140000000002},{"$f":"AC83+AD83+AE83+AF83","v":1790.8080000000002},null,{"$f":"AI83*0.76","v":0},{"$f":"AJ83-AH83","v":-1790.8080000000002},{"$f":"AK83/AJ83*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ83-AG83","v":-1604.4140000000002},{"$f":"AM83/AJ83*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$34)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B84*(TARIFY1!$C$4-1)","v":45.474240000000002},null,{"$f":"TARIFY2!E17","v":235},{"$f":"D83+E84","v":945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B84+H83+P83+AA83","v":307.66399999999999},{"$f":"C84+J83+Q83+AB83","v":186.39399999999998},{"$f":"F84+O83+Z83","v":1254.3500000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC84+AE84+AF84","v":1587.4140000000002},{"$f":"AC84+AD84+AE84+AF84","v":1773.8080000000002},null,{"$f":"AI84*0.76","v":0},{"$f":"AJ84-AH84","v":-1773.8080000000002},{"$f":"AK84/AJ84*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ84-AG84","v":-1587.4140000000002},{"$f":"AM84/AJ84*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - B3",null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 13","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"TRILOGIE","50/3 s Hřeby","B2"]
["Lamino",{"$f":"(TARIFY1!$C$35)*TARIFY1!$C$3","v":229.274},{"$f":"B92*(TARIFY1!$C$4-1)","v":110.05152},{"$f":"TARIFY2!C18","v":965},{"$f":"TARIFY2!D18","v":280},{"$f":"D92+E92","v":1245},null,{"$f":"TARIFY1!C$57*TARIFY1!$C$3","v":234.23200000000003},null,{"$f":"H92*(TARIFY1!$C$5-1)","v":126.48528000000002},{"$f":"37+64","v":101},{"$f":"TARIFY2!C39","v":1299},{"$f":"TARIFY2!D47","v":114},{"$f":"TARIFY1!H19","v":18.350000000000001},{"$f":"SUM(K92:N92)","v":1532.35},null,{"$f":"P92*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R92+T92+V92+W92+X92","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA92*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B92+H92+P92+AA92","v":470.20600000000002},{"$f":"C92+J92+Q92+AB92","v":262.33180000000004},{"$f":"F92+O92+Z92","v":2777.35},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC92+AE92+AF92","v":3272.9560000000001},{"$f":"AC92+AD92+AE92+AF92","v":3535.2878000000001},null,{"$f":"AI92*0.76","v":0},{"$f":"AJ92-AH92","v":-3535.2878000000001},{"$f":"AK92/AJ92*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ92-AG92","v":-3272.9560000000001},{"$f":"AM92/AJ92*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PROTIPOŽÁRNÍ PYROPANE - DESKOVÁ VÝPLŇ.- SKLO Fenix  EI 30"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 9","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant+ost","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO",null,null,null,null,"UNI AZ4 B23",1,null,null,"sklo F-PP",null,"PM4","B4"]
["Lamino",{"$f":"(TARIFY1!$C$31)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B100*(TARIFY1!$C$4-1)","v":45.474240000000002},{"$f":"TARIFY2!C14","v":609},{"$f":"TARIFY2!D14","v":280},{"$f":"D100+E100","v":889},null,{"$f":"TARIFY1!C$55*TARIFY1!$C$3","v":164.41800000000001},null,{"$f":"H100*(TARIFY1!$C$5-1)","v":88.785720000000012},{"$f":"TARIFY2!E$35+TARIFY2!F$35","v":102.28},{"$f":"TARIFY2!C$35","v":103},{"$f":"TARIFY2!D$35","v":189},null,{"$f":"SUM(K100:N100)","v":394.28},{"$f":"TARIFY1!$C$93*TARIFY1!$C$3","v":54.028800000000004},{"$f":"P100*(TARIFY1!$C$6-1)","v":34.038143999999996},null,null,null,null,{"$f":"SKLA!U$38","v":1403.5072},null,{"$f":"S99*TARIFY1!$N$32","v":55.7},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R100+T100+V100+W100+X100+Y100","v":1503.9572000000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA100*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B100+H100+P100+AA100","v":319.88479999999998},{"$f":"C100+J100+Q100+AB100","v":194.09310399999998},{"$f":"F100+O100+Z100","v":2787.2372},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC100+AE100+AF100","v":3132.5219999999999},{"$f":"AC100+AD100+AE100+AF100","v":3326.615104},null,{"$f":"AI100*0.76","v":0},{"$f":"AJ100-AH100","v":-3326.615104},{"$f":"AK100/AJ100*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ100-AG100","v":-3132.5219999999999},{"$f":"AM100/AJ100*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"PEGGY","index":26,"n_rows":61,"n_cols":38,"rows_kept":61,"cut":false,"hidden":true,"merged":[[57,37,59,37],[49,34,51,34],[49,35,51,35],[57,34,59,34],[57,35,59,35],[57,36,59,36],[49,36,51,36],[49,37,51,37],[57,32,59,32],[57,33,59,33],[49,32,51,32],[40,34,42,34],[40,32,42,32],[40,33,42,33],[49,33,51,33],[40,36,42,36],[40,37,42,37],[22,35,24,35],[40,35,42,35],[22,32,24,32],[31,36,33,36],[31,37,33,37],[31,32,33,32],[31,33,33,33],[31,35,33,35],[13,34,15,34],[22,33,24,33],[22,34,24,34],[22,36,24,36],[13,37,15,37],[22,37,24,37],[13,32,15,32],[4,32,6,32],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[13,36,15,36],[4,33,6,33],[13,35,15,35],[13,33,15,33],[40,0,42,0],[49,0,51,0],[47,1,47,15],[40,13,42,13],[40,14,42,14],[43,12,44,12],[49,15,49,23],[43,23,44,23],[43,10,44,10],[48,13,48,23],[43,15,44,16],[43,8,44,8],[49,13,51,13],[43,9,44,9],[43,14,44,14],[48,1,48,5],[48,6,48,12],[43,19,44,19],[40,7,42,7],[40,8,40,12],[43,3,44,3],[40,2,42,2],[40,3,40,5],[40,6,42,6],[57,0,59,0],[49,1,51,1],[56,1,56,5],[49,3,49,5],[55,1,55,15],[57,2,59,2],[57,3,57,5],[49,14,51,14],[49,2,51,2],[57,6,59,6],[57,1,59,1],[56,6,56,12],[57,14,59,14],[56,26,56,31],[57,30,59,30],[57,31,59,31],[49,6,51,6],[49,31,51,31],[57,7,59,7],[57,8,57,12],[52,15,52,16],[56,24,56,25],[49,26,51,26],[57,13,59,13],[56,13,56,23],[55,17,55,31],[52,17,52,18],[49,25,51,25],[49,7,51,7],[60,15,60,16],[60,17,60,18],[57,27,59,27],[57,29,59,29],[57,15,57,23],[57,24,59,24],[57,28,59,28],[57,26,59,26],[57,25,59,25],[38,1,38,15],[38,17,38,31],[49,29,51,29],[49,24,51,24],[40,31,42,31],[25,13,26,13],[40,28,42,28],[40,26,42,26],[49,8,49,12],[43,22,44,22],[40,27,42,27],[43,24,44,24],[40,15,40,23],[49,27,51,27],[48,26,48,31],[47,17,47,31],[49,28,51,28],[48,24,48,25],[25,6,26,6],[25,7,26,7],[49,30,51,30],[40,29,42,29],[40,25,42,25],[30,26,30,31],[2,17,2,31],[11,1,11,15],[2,1,2,15],[39,24,39,25],[25,25,26,25],[25,24,26,24],[22,25,24,25],[31,24,33,24],[7,24,8,24],[7,21,8,21],[4,31,6,31],[39,6,39,12],[30,6,30,12],[30,13,30,23],[30,24,30,25],[4,8,4,12],[7,9,8,9],[7,15,8,16],[4,27,6,27],[7,19,8,19],[7,20,8,20],[7,8,8,8],[4,26,6,26],[4,24,6,24],[39,1,39,5],[25,21,26,21],[25,17,26,18],[25,11,26,11],[25,8,26,8],[25,3,26,3],[25,12,26,12],[29,1,29,15],[29,17,29,31],[30,1,30,5],[25,9,26,9],[25,23,26,23],[25,10,26,10],[25,14,26,14],[25,19,26,19],[25,15,26,16],[25,20,26,20],[25,22,26,22],[39,26,39,31],[39,13,39,23],[31,31,33,31],[34,19,35,19],[34,20,35,20],[34,24,35,24],[40,1,42,1],[43,20,44,20],[43,21,44,21],[43,11,44,11],[43,25,44,25],[40,24,42,24],[43,13,44,13],[43,6,44,6],[43,7,44,7],[40,30,42,30],[43,17,44,18],[22,1,24,1],[21,24,21,25],[22,15,22,23],[22,13,24,13],[21,13,21,23],[22,14,24,14],[22,8,22,12],[22,7,24,7],[21,6,21,12],[22,24,24,24],[21,1,21,5],[22,6,24,6],[22,2,24,2],[22,3,22,5],[31,30,33,30],[34,3,35,3],[34,6,35,6],[34,7,35,7],[34,8,35,8],[34,23,35,23],[34,15,35,16],[34,17,35,18],[16,11,17,11],[22,30,24,30],[22,31,24,31],[22,29,24,29],[20,1,20,15],[13,24,15,24],[12,26,12,31],[13,27,15,27],[13,29,15,29],[16,20,17,20],[13,31,15,31],[16,19,17,19],[16,17,17,18],[13,28,15,28],[13,26,15,26],[22,26,24,26],[22,27,24,27],[21,26,21,31],[22,28,24,28],[13,25,15,25],[16,15,17,16],[13,15,13,23],[16,24,17,24],[16,25,17,25],[16,22,17,22],[16,21,17,21],[16,23,17,23],[13,30,15,30],[7,25,8,25],[12,24,12,25],[11,17,11,31],[12,13,12,23],[13,14,15,14],[3,26,3,31],[4,15,4,23],[4,25,6,25],[4,29,6,29],[4,30,6,30],[4,28,6,28],[4,14,6,14],[7,3,8,3],[7,14,8,14],[4,7,6,7],[7,10,8,10],[4,3,4,5],[7,11,8,11],[7,22,8,22],[7,23,8,23],[3,24,3,25],[7,17,8,18],[4,0,6,0],[4,13,6,13],[7,13,8,13],[7,12,8,12],[3,1,3,5],[3,6,3,12],[4,1,6,1],[4,2,6,2],[4,6,6,6],[3,13,3,23],[22,0,24,0],[7,6,8,6],[12,1,12,5],[12,6,12,12],[13,7,15,7],[13,8,13,12],[13,1,15,1],[13,2,15,2],[31,25,33,25],[13,0,15,0],[13,6,15,6],[7,7,8,7],[13,13,15,13],[16,13,17,13],[16,12,17,12],[16,14,17,14],[16,6,17,6],[16,10,17,10],[16,9,17,9],[16,7,17,7],[16,8,17,8],[16,3,17,3],[13,3,13,5],[20,17,20,31],[31,0,33,0],[31,1,33,1],[31,2,33,2],[31,3,31,5],[31,28,33,28],[31,29,33,29],[31,34,33,34],[31,6,33,6],[31,7,33,7],[31,8,31,12],[31,26,33,26],[31,27,33,27],[31,13,33,13],[31,14,33,14],[31,15,31,23],[34,25,35,25],[34,9,35,9],[34,10,35,10],[34,22,35,22],[34,11,35,11],[34,12,35,12],[34,13,35,13],[34,14,35,14],[34,21,35,21]]}
[]
[]
[null,"PEGGY - DVEŘE VOŠTINOVÉ - NALEPOVACÍ A + G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  6.4.17"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.311",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP1","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLAS AN1 B0",1,"KLAS GN1 B0",1,null,null,"PM1","B4"]
["Lamino",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B8*(TARIFY1!$C$4-1)","v":17.173439999999999},{"$f":"TARIFY2!C4","v":166.3},{"$f":"TARIFY2!D$4","v":280},{"$f":"D8+E8","v":446.3},{"$f":"TARIFY1!C$45*TARIFY1!$C$3","v":79.864000000000004},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.126560000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"40.43*TARIFY1!$C$3","v":54.176200000000001},{"$f":"N8*(TARIFY1!$C$6-1)","v":34.131005999999992},{"$f":"TARIFY2!O$30","v":401},null,{"$f":"TARIFY2!O$28","v":236},null,null,null,{"$f":"(Q7+S7)*TARIFY1!N$17","v":10},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+U8+V8+W8","v":691.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+Y8","v":176.51819999999998},{"$f":"C8+H8+O8+Z8","v":120.226006},{"$f":"F8+M8+X8","v":1241.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA8+AC8+AD8","v":1442.9682},{"$f":"SUM(AA8:AD8)","v":1563.1942060000001},null,{"$f":"AG8*0.76","v":0},{"$f":"AH8-AF8","v":-1563.1942060000001},{"$f":"AI8/AH8*100","v":{"$error":"#DIV/0!"}},{"$f":"AH8-AE8","v":-1442.9682},{"$f":"AK8/AH8*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B9*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!E$4","v":260},{"$f":"D8+E9","v":426.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+Y8","v":176.51819999999998},{"$f":"C9+H8+O8+Z8","v":120.226006},{"$f":"F9+M8+X8","v":1221.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA9+AC9+AD9","v":1422.9682},{"$f":"SUM(AA9:AD9)","v":1543.1942060000001},null,{"$f":"AG9*0.76","v":0},{"$f":"AH9-AF9","v":-1543.1942060000001},{"$f":"AI9/AH9*100","v":{"$error":"#DIV/0!"}},{"$f":"AH9-AE9","v":-1422.9682},{"$f":"AK9/AH9*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PEGGY - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ A, (B) + NALEPOVACÍ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  6.4.17"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.311",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLAS AZ1 B0",1,"KLAS GN1 B0",1,"Sklo  A",null,"PM1+2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D$4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G17*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"49.43*TARIFY1!$C$3","v":66.236199999999997},{"$f":"N17*(TARIFY1!$C$6-1)","v":41.728805999999992},{"$f":"TARIFY2!O$29","v":486},null,{"$f":"TARIFY2!O$28","v":236},null,{"$f":"SKLA!U11","v":131.61750000000001},null,{"$f":"Q16*TARIFY1!N$22+S16*TARIFY1!N$17","v":25.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+U17+V17+W17","v":923.80670000000009},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+Y17","v":191.66019999999997},{"$f":"C17+H17+O17+Z17","v":129.16648599999999},{"$f":"F17+M17+X17","v":1510.1067},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA17+AC17+AD17","v":1727.1669000000002},{"$f":"SUM(AA17:AD17)","v":1856.3333860000002},null,{"$f":"AG17*0.76","v":0},{"$f":"AH17-AF17","v":-1856.3333860000002},{"$f":"AI17/AH17*100","v":{"$error":"#DIV/0!"}},{"$f":"AH17-AE17","v":-1727.1669000000002},{"$f":"AK17/AH17*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E$4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+Y17","v":191.66019999999997},{"$f":"C18+H17+O17+Z17","v":129.16648599999999},{"$f":"F18+M17+X17","v":1490.1067},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA18+AC18+AD18","v":1707.1669000000002},{"$f":"SUM(AA18:AD18)","v":1836.3333860000002},null,{"$f":"AG18*0.76","v":0},{"$f":"AH18-AF18","v":-1836.3333860000002},{"$f":"AI18/AH18*100","v":{"$error":"#DIV/0!"}},{"$f":"AH18-AE18","v":-1707.1669000000002},{"$f":"AK18/AH18*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PEGGY - DVEŘE VOŠTINOVÉ - KAZETOVÉ A + G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  6.4.17"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLAS AK1 B0",1,"KLAS GK1 B0",1,"Kazeta A","Kazeta  G","PM5+6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B26*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D$4","v":280},{"$f":"D26+E26","v":483.3},{"$f":"TARIFY1!C$47*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G26*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},null,{"$f":"SUM(I26:L27)","v":103},{"$f":"(TARIFY1!C76+TARIFY1!C77)*TARIFY1!$C$3","v":144.5324},{"$f":"N26*(TARIFY1!$C$6-1)","v":91.055411999999976},{"$f":"TARIFY2!O$29","v":486},null,{"$f":"TARIFY2!O$27","v":288},null,{"$f":"TARIFY2!$J$8/2","v":89},{"$f":"TARIFY2!$J$8/2","v":89},{"$f":"Q25*TARIFY1!N$38+S25*TARIFY1!N$46","v":23.5},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P26+R26+T26+U26+V26+W26","v":1020.25},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y26*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B26+G26+N26+Y26","v":269.95639999999997},{"$f":"C26+H26+O26+Z26","v":178.49309199999996},{"$f":"F26+M26+X26","v":1606.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA26+AC26+AD26","v":1901.9064000000001},{"$f":"SUM(AA26:AD26)","v":2080.399492},null,{"$f":"AG26*0.76","v":0},{"$f":"AH26-AF26","v":-2080.399492},{"$f":"AI26/AH26*100","v":{"$error":"#DIV/0!"}},{"$f":"AH26-AE26","v":-1901.9064000000001},{"$f":"AK26/AH26*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B27*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E$4","v":260},{"$f":"D26+E27","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B27+G26+N26+Y26","v":269.95639999999997},{"$f":"C27+H26+O26+Z26","v":178.49309199999996},{"$f":"F27+M26+X26","v":1586.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA27+AC27+AD27","v":1881.9064000000001},{"$f":"SUM(AA27:AD27)","v":2060.399492},null,{"$f":"AG27*0.76","v":0},{"$f":"AH27-AF27","v":-2060.399492},{"$f":"AI27/AH27*100","v":{"$error":"#DIV/0!"}},{"$f":"AH27-AE27","v":-1881.9064000000001},{"$f":"AK27/AH27*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PEGGY - DVEŘE VOŠTINOVÉ - KAZETOVÉ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  6.4.17"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLAS DK1 B0",1,null,null,"Kazeta D",null,"PM5+6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B35*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D$4","v":280},{"$f":"D35+E35","v":483.3},{"$f":"TARIFY1!C46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G35*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},null,{"$f":"SUM(I35:L36)","v":103},{"$f":"TARIFY1!$C$75*TARIFY1!$C$3","v":95.716200000000015},{"$f":"N35*(TARIFY1!$C$6-1)","v":60.301206000000001},{"$f":"TARIFY2!O$36","v":594.29999999999995},null,null,null,{"$f":"TARIFY2!$J$8","v":178},null,{"$f":"Q34*TARIFY1!N$38+S34*TARIFY1!N$46","v":16},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P35+R35+T35+U35+V35+W35","v":833.05},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y35*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B35+G35+N35+Y35","v":221.14019999999999},{"$f":"C35+H35+O35+Z35","v":147.73888599999998},{"$f":"F35+M35+X35","v":1419.35},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA35+AC35+AD35","v":1665.8902},{"$f":"SUM(AA35:AD35)","v":1813.6290859999999},null,{"$f":"AG35*0.76","v":0},{"$f":"AH35-AF35","v":-1813.6290859999999},{"$f":"AI35/AH35*100","v":{"$error":"#DIV/0!"}},{"$f":"AH35-AE35","v":-1665.8902},{"$f":"AK35/AH35*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B36*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E$4","v":260},{"$f":"D35+E36","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36+G35+N35+Y35","v":221.14019999999999},{"$f":"C36+H35+O35+Z35","v":147.73888599999998},{"$f":"F36+M35+X35","v":1399.35},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA36+AC36+AD36","v":1645.8902},{"$f":"SUM(AA36:AD36)","v":1793.6290859999999},null,{"$f":"AG36*0.76","v":0},{"$f":"AH36-AF36","v":-1793.6290859999999},{"$f":"AI36/AH36*100","v":{"$error":"#DIV/0!"}},{"$f":"AH36-AE36","v":-1645.8902},{"$f":"AK36/AH36*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PEGGY - DVEŘE S DĚROVANOU DTD - NALEPOVACÍ A + G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  6.4.17"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLAS AN1 B0",1,"KLAS GN1 B0",1,null,null,"PM1","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B44*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!C$9","v":350},{"$f":"TARIFY2!D11","v":280},{"$f":"D44+E44","v":630},{"$f":"TARIFY1!C$50*TARIFY1!$C$3","v":129.31},{"$f":"G44*(TARIFY1!$C$5-1)","v":69.827400000000011},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},null,{"$f":"SUM(I44:L45)","v":103},{"$f":"40.43*TARIFY1!$C$3","v":54.176200000000001},{"$f":"N44*(TARIFY1!$C$6-1)","v":34.131005999999992},{"$f":"TARIFY2!O$30","v":401},null,{"$f":"TARIFY2!O$28","v":236},null,null,null,{"$f":"(Q43+S43)*TARIFY1!N$17","v":10},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P44+R44+T44+U44+V44+W44","v":691.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y44*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B44+G44+N44+Y44","v":256.7842},{"$f":"C44+H44+O44+Z44","v":161.72044599999998},{"$f":"F44+M44+X44","v":1424.75},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA44+AC44+AD44","v":1706.9342000000001},{"$f":"SUM(AA44:AD44)","v":1868.654646},null,{"$f":"AG44*0.76","v":0},{"$f":"AH44-AF44","v":-1868.654646},{"$f":"AI44/AH44*100","v":{"$error":"#DIV/0!"}},{"$f":"AH44-AE44","v":-1706.9342000000001},{"$f":"AK44/AH44*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B45*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!E11","v":260},{"$f":"D44+E45","v":610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B45+G44+N44+Y44","v":256.7842},{"$f":"C45+H44+O44+Z44","v":161.72044599999998},{"$f":"F45+M44+X44","v":1404.75},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA45+AC45+AD45","v":1686.9342000000001},{"$f":"SUM(AA45:AD45)","v":1848.654646},null,{"$f":"AG45*0.76","v":0},{"$f":"AH45-AF45","v":-1848.654646},{"$f":"AI45/AH45*100","v":{"$error":"#DIV/0!"}},{"$f":"AH45-AE45","v":-1686.9342000000001},{"$f":"AK45/AH45*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PEGGY - PLNÉ PROTIPOŽÁRNÍ - DESKOVÁ VÝPLŇ. - NALEPOVACÍ A + G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP7","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLAS AN1 B0",1,"KLAS GN1 B0",1,null,null,"PM1","B4"]
["Lamino",{"$f":"(TARIFY1!$C$29)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B53*(TARIFY1!$C$4-1)","v":24.248640000000002},{"$f":"TARIFY2!C11","v":714},{"$f":"TARIFY2!D11","v":280},{"$f":"D53+E53","v":994},{"$f":"TARIFY1!C54*TARIFY1!$C$3","v":152.89400000000001},{"$f":"G53*(TARIFY1!$C$5-1)","v":82.562760000000011},110,{"$f":"TARIFY2!C33","v":103},{"$f":"TARIFY2!D$33","v":189},null,{"$f":"SUM(I53:L53)","v":402},{"$f":"40.1*TARIFY1!$C$3","v":53.734000000000002},{"$f":"N53*(TARIFY1!$C$6-1)","v":33.852419999999995},{"$f":"TARIFY2!O30","v":401},null,{"$f":"TARIFY2!O28","v":236},null,null,null,{"$f":"(Q52+S52)*TARIFY1!N$17","v":10},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P53+R53+T53+U53+V53+W53","v":691.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y53*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B53+G53+N53+Y53","v":263.846},{"$f":"C53+H53+O53+Z53","v":166.45882},{"$f":"F53+M53+X53","v":2087.75},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA53+AC53+AD53","v":2376.9960000000001},{"$f":"SUM(AA53:AD53)","v":2543.4548199999999},null,{"$f":"AG53*0.76","v":0},{"$f":"AH53-AF53","v":-2543.4548199999999},{"$f":"AI53/AH53*100","v":{"$error":"#DIV/0!"}},{"$f":"AH53-AE53","v":-2376.9960000000001},{"$f":"AK53/AH53*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PEGGY - PROTIPOŽÁRNÍ - B3. - NALEPOVACÍ A + G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP13","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLAS AN1 B0",1,"KLAS GN1 B0",1,null,null,"PM1","B4"]
["Lamino",{"$f":"(TARIFY1!$C$35)*TARIFY1!$C$3","v":229.274},{"$f":"B61*(TARIFY1!$C$4-1)","v":110.05152},{"$f":"TARIFY2!C18","v":965},{"$f":"TARIFY2!D18","v":280},{"$f":"D61+E61","v":1245},{"$f":"TARIFY1!C$57*TARIFY1!$C$3","v":234.23200000000003},{"$f":"G61*(TARIFY1!$C$5-1)","v":126.48528000000002},112,{"$f":"TARIFY2!C39","v":1299},{"$f":"TARIFY2!D39","v":38},null,{"$f":"SUM(I61:L61)","v":1449},{"$f":"40.1*TARIFY1!$C$3","v":53.734000000000002},{"$f":"N61*(TARIFY1!$C$6-1)","v":33.852419999999995},{"$f":"TARIFY2!O30","v":401},null,{"$f":"TARIFY2!O28","v":236},null,null,null,{"$f":"(Q60+S60)*TARIFY1!N$17","v":10},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P61+R61+T61+U61+V61+W61","v":691.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y61*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B61+G61+N61+Y61","v":523.94000000000005},{"$f":"C61+H61+O61+Z61","v":296.18422000000004},{"$f":"F61+M61+X61","v":3385.75},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA61+AC61+AD61","v":3935.09},{"$f":"SUM(AA61:AD61)","v":4231.2742199999993},null,{"$f":"AG61*0.76","v":0},{"$f":"AH61-AF61","v":-4231.2742199999993},{"$f":"AI61/AH61*100","v":{"$error":"#DIV/0!"}},{"$f":"AH61-AE61","v":-3935.09},{"$f":"AK61/AH61*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"MAXIM","index":27,"n_rows":18,"n_cols":38,"rows_kept":18,"cut":false,"hidden":true,"merged":[[13,34,15,34],[13,37,15,37],[4,37,6,37],[4,34,6,34],[4,35,6,35],[4,36,6,36],[13,35,15,35],[13,36,15,36],[13,33,15,33],[13,27,15,27],[13,28,15,28],[13,31,15,31],[4,32,6,32],[4,31,6,31],[13,29,15,29],[13,30,15,30],[13,32,15,32],[4,33,6,33],[2,1,2,15],[2,17,2,31],[4,14,6,14],[3,1,3,5],[3,6,3,12],[4,28,6,28],[4,15,4,23],[4,25,6,25],[4,24,6,24],[3,13,3,23],[3,24,3,25],[3,26,3,31],[4,30,6,30],[4,29,6,29],[4,26,6,26],[4,27,6,27],[7,21,8,21],[7,3,8,3],[7,10,8,10],[7,11,8,11],[7,7,8,7],[7,8,8,8],[7,19,8,19],[7,20,8,20],[7,13,8,13],[16,23,17,23],[16,22,17,22],[16,15,17,16],[13,26,15,26],[16,25,17,25],[16,17,17,18],[16,20,17,20],[16,21,17,21],[16,19,17,19],[16,24,17,24],[12,24,12,25],[11,17,11,31],[12,13,12,23],[12,26,12,31],[13,13,15,13],[13,25,15,25],[13,15,13,23],[13,24,15,24],[13,0,15,0],[7,25,8,25],[7,22,8,22],[7,23,8,23],[7,14,8,14],[7,9,8,9],[7,12,8,12],[7,24,8,24],[7,17,8,18],[7,15,8,16],[12,1,12,5],[12,6,12,12],[7,6,8,6],[13,7,15,7],[13,1,15,1],[11,1,11,15],[4,0,6,0],[4,13,6,13],[4,1,6,1],[4,2,6,2],[4,3,4,5],[4,8,4,12],[4,7,6,7],[4,6,6,6],[13,2,15,2],[13,3,13,5],[13,14,15,14],[13,6,15,6],[16,9,17,9],[16,10,17,10],[16,12,17,12],[16,13,17,13],[16,14,17,14],[16,11,17,11],[13,8,13,12],[16,3,17,3],[16,6,17,6],[16,7,17,7],[16,8,17,8]]}
[]
[]
[null,"MAXIM - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"MAX DZ1 B23",1,null,null,"Sklo  D",null,"PM2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G8*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"TARIFY1!C$74*TARIFY1!$C$3","v":54.176200000000001},{"$f":"N8*(TARIFY1!$C$6-1)","v":34.131005999999992},{"$f":"TARIFY2!O39","v":273},null,null,null,{"$f":"SKLA!U18","v":117.6},null,{"$f":"Q7*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+U8+V8+W8","v":455.78920000000005},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+Y8","v":179.60019999999997},{"$f":"C8+H8+O8+Z8","v":121.568686},{"$f":"F8+M8+X8","v":1042.0891999999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA8+AC8+AD8","v":1247.0893999999998},{"$f":"SUM(AA8:AD8)","v":1368.6580859999999},3490,{"$f":"AG8*0.76","v":2652.4},{"$f":"AH8-AF8","v":1283.7419140000002},{"$f":"AI8/AH8*100","v":48.399257804252763},{"$f":"AH8-AE8","v":1405.3106000000002},{"$f":"AK8/AH8*100","v":52.982604433720418}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+Y8","v":179.60019999999997},{"$f":"C9+H8+O8+Z8","v":121.568686},{"$f":"F9+M8+X8","v":1022.0892},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA9+AC9+AD9","v":1227.0894000000001},{"$f":"SUM(AA9:AD9)","v":1348.6580860000001},2990,{"$f":"AG9*0.76","v":2272.4},{"$f":"AH9-AF9","v":923.74191399999995},{"$f":"AI9/AH9*100","v":40.650497887695828},{"$f":"AH9-AE9","v":1045.3106},{"$f":"AK9/AH9*100","v":46.000290441823623}]
[]
[]
[null,"MAXIM - DVEŘE VOŠTINOVÉ - KAZETOVÉ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"MAX DK1 B23",1,null,null,"Kazeta  D",null,"PM5","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$47*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G17*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"TARIFY1!C$75*TARIFY1!$C$3","v":95.716200000000015},{"$f":"N17*(TARIFY1!$C$6-1)","v":60.301206000000001},{"$f":"TARIFY2!O39","v":273},null,null,null,{"$f":"TARIFY2!B60","v":178},null,{"$f":"Q16*TARIFY1!N$38","v":16},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+U17+V17+W17","v":511.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+Y17","v":221.14019999999999},{"$f":"C17+H17+O17+Z17","v":147.73888599999998},{"$f":"F17+M17+X17","v":1098.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA17+AC17+AD17","v":1344.5902000000001},{"$f":"SUM(AA17:AD17)","v":1492.329086},3540,{"$f":"AG17*0.76","v":2690.4},{"$f":"AH17-AF17","v":1198.0709140000001},{"$f":"AI17/AH17*100","v":44.531330434136187},{"$f":"AH17-AE17","v":1345.8098},{"$f":"AK17/AH17*100","v":50.022665774606004}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+Y17","v":221.14019999999999},{"$f":"C18+H17+O17+Z17","v":147.73888599999998},{"$f":"F18+M17+X17","v":1078.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA18+AC18+AD18","v":1324.5902000000001},{"$f":"SUM(AA18:AD18)","v":1472.329086},3040,{"$f":"AG18*0.76","v":2310.4},{"$f":"AH18-AF18","v":838.07091400000013},{"$f":"AI18/AH18*100","v":36.273844961911358},{"$f":"AH18-AE18","v":985.8098},{"$f":"AK18/AH18*100","v":42.668360457063706}]

{"sheet":"ALEX III","index":28,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[2,1,2,15],[2,17,2,33],[3,28,3,33],[3,26,3,27],[3,1,3,5],[3,6,3,12],[3,13,3,25],[13,30,15,30],[13,27,15,27],[12,26,12,27],[7,27,8,27],[4,28,6,28],[4,26,6,26],[4,29,6,29],[4,27,6,27],[13,26,15,26],[4,13,6,13],[13,7,15,7],[13,8,13,12],[13,13,15,13],[7,13,8,13],[12,13,12,25],[4,14,6,14],[7,19,8,19],[13,36,15,36],[13,34,15,34],[4,32,6,32],[4,30,6,30],[13,33,15,33],[13,32,15,32],[4,34,6,34],[4,33,6,33],[12,28,12,33],[13,29,15,29],[13,28,15,28],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[4,39,6,39],[4,31,6,31],[13,38,15,38],[13,39,15,39],[4,36,6,36],[4,38,6,38],[13,37,15,37],[4,35,6,35],[4,37,6,37],[13,35,15,35],[4,15,4,25],[7,23,8,23],[7,15,8,15],[7,21,8,21],[7,20,8,20],[7,17,8,17],[7,16,8,16],[7,25,8,25],[13,14,15,14],[13,15,13,25],[7,6,8,6],[7,3,8,3],[11,1,11,15],[7,14,8,14],[4,0,6,0],[7,8,8,8],[4,3,4,5],[4,8,4,12],[4,1,6,1],[7,11,8,11],[4,2,6,2],[4,6,6,6],[4,7,6,7],[7,10,8,10],[7,7,8,7],[7,12,8,12],[7,9,8,9],[16,3,17,3],[16,26,17,26],[11,17,11,33],[13,31,15,31],[16,6,17,6],[12,1,12,5],[12,6,12,12],[13,6,15,6],[16,7,17,7],[16,10,17,10],[16,11,17,11],[7,26,8,26],[7,24,8,24],[7,22,8,22],[16,27,17,27],[7,18,8,18],[16,23,17,23],[16,25,17,25],[16,24,17,24],[16,8,17,8],[16,9,17,9],[16,19,17,19],[16,22,17,22],[16,20,17,20],[16,21,17,21],[16,13,17,13],[16,14,17,14],[16,18,17,18],[16,12,17,12],[16,15,17,15],[16,17,17,17],[16,16,17,16]]}
[]
[]
[null,"ALEX III - DVEŘE VOŠTINOVÉ - PROSKLENÉ  G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"ALEX GZ1 B23",3,null,null,"Sklo  G",3,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"61.43*TARIFY1!$C$3","v":82.316200000000009},{"$f":"N8*(TARIFY1!$C$6-1)","v":51.859206},{"$f":"Q7*Q8","v":354},{"$f":"TARIFY2!O40","v":118},{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":54.825749999999999},{"$f":"SKLA!U$19","v":18.27525},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":31.896000000000001},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":485.47174999999999},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":210.42019999999999},{"$f":"C8+H8+O8+AB8","v":140.74408600000001},{"$f":"F8+M8+Z8","v":1071.7717499999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1307.59195},{"$f":"SUM(AC8:AF8)","v":1448.3360359999999},3540,{"$f":"AI8*0.76","v":2690.4},{"$f":"AJ8-AH8","v":1242.0639640000002},{"$f":"AK8/AJ8*100","v":46.166516651798993},{"$f":"AJ8-AG8","v":1382.8080500000001},{"$f":"AM8/AJ8*100","v":51.397860912875416}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":210.42019999999999},{"$f":"C9+H8+O8+AB8","v":140.74408600000001},{"$f":"F9+M8+Z8","v":1051.7717499999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1287.59195},{"$f":"SUM(AC9:AF9)","v":1428.3360359999999},3040,{"$f":"AI9*0.76","v":2310.4},{"$f":"AJ9-AH9","v":882.06396400000017},{"$f":"AK9/AJ9*100","v":38.177976281163438},{"$f":"AJ9-AG9","v":1022.8080500000001},{"$f":"AM9/AJ9*100","v":44.26973900623269}]
[]
[]
[null,"ALEX III - DVEŘE VOŠTINOVÉ - KAZETOVÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"ALEX GK1 B23",3,null,null,"Kazeta  G",3,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"121.43*TARIFY1!$C$3","v":162.71620000000001},{"$f":"N17*(TARIFY1!$C$6-1)","v":102.51120599999999},{"$f":"Q16*Q17","v":354},{"$f":"TARIFY2!O40","v":118},{"$f":"S16*S17","v":0},null,{"$f":"U17","v":178},{"$f":"TARIFY2!J$8","v":178},{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!N$46","v":22.5},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":599.25},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":292.02619999999996},{"$f":"C17+H17+O17+AB17","v":192.04732599999997},{"$f":"F17+M17+Z17","v":1185.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1502.9762000000001},{"$f":"SUM(AC17:AF17)","v":1695.0235259999999},3590,{"$f":"AI17*0.76","v":2728.4},{"$f":"AJ17-AH17","v":1033.3764740000001},{"$f":"AK17/AJ17*100","v":37.874815789473686},{"$f":"AJ17-AG17","v":1225.4238},{"$f":"AM17/AJ17*100","v":44.913641694766163}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":292.02619999999996},{"$f":"C18+H17+O17+AB17","v":192.04732599999997},{"$f":"F18+M17+Z17","v":1165.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1482.9762000000001},{"$f":"SUM(AC18:AF18)","v":1675.0235259999999},3090,{"$f":"AI18*0.76","v":2348.4},{"$f":"AJ18-AH18","v":673.37647400000014},{"$f":"AK18/AJ18*100","v":28.673840657468919},{"$f":"AJ18-AG18","v":865.42380000000003},{"$f":"AM18/AJ18*100","v":36.851635155850794}]

{"sheet":"ALEX IV","index":29,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[16,27,17,27],[13,26,15,26],[13,31,15,31],[16,25,17,25],[4,15,4,25],[13,27,15,27],[13,30,15,30],[13,29,15,29],[4,39,6,39],[13,34,15,34],[13,35,15,35],[13,36,15,36],[13,37,15,37],[13,38,15,38],[13,39,15,39],[4,35,6,35],[4,38,6,38],[4,36,6,36],[16,16,17,16],[16,18,17,18],[13,32,15,32],[16,26,17,26],[4,37,6,37],[12,26,12,27],[16,15,17,15],[13,14,15,14],[13,15,13,25],[7,18,8,18],[16,17,17,17],[16,24,17,24],[16,21,17,21],[16,20,17,20],[16,22,17,22],[16,19,17,19],[16,23,17,23],[4,34,6,34],[12,28,12,33],[4,29,6,29],[4,31,6,31],[4,30,6,30],[4,26,6,26],[11,17,11,33],[7,20,8,20],[7,17,8,17],[7,19,8,19],[7,24,8,24],[7,26,8,26],[12,13,12,25],[7,15,8,15],[7,16,8,16],[7,13,8,13],[16,10,17,10],[3,1,3,5],[4,33,6,33],[3,28,3,33],[4,3,4,5],[2,1,2,15],[3,6,3,12],[3,13,3,25],[4,14,6,14],[4,28,6,28],[4,32,6,32],[4,13,6,13],[3,26,3,27],[13,33,15,33],[7,27,8,27],[7,21,8,21],[7,23,8,23],[7,25,8,25],[7,22,8,22],[13,28,15,28],[4,27,6,27],[2,17,2,33],[16,14,17,14],[16,13,17,13],[12,6,12,12],[4,1,6,1],[4,2,6,2],[4,6,6,6],[4,7,6,7],[4,8,4,12],[7,9,8,9],[7,11,8,11],[7,12,8,12],[4,0,6,0],[16,9,17,9],[12,1,12,5],[13,0,15,0],[13,6,15,6],[16,6,17,6],[16,7,17,7],[13,1,15,1],[13,2,15,2],[13,7,15,7],[13,8,13,12],[7,6,8,6],[11,1,11,15],[7,14,8,14],[13,3,13,5],[7,3,8,3],[7,8,8,8],[13,13,15,13],[7,7,8,7],[7,10,8,10],[16,11,17,11],[16,12,17,12],[16,3,17,3],[16,8,17,8]]}
[]
[]
[null,"ALEX IV - DVEŘE VOŠTINOVÉ - PROSKLENÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"ALEX GZ1 B23",4,null,null,"Sklo  G",4,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"79.1*TARIFY1!$C$3","v":105.994},{"$f":"N8*(TARIFY1!$C$6-1)","v":66.776219999999995},{"$f":"Q7*Q8","v":472},{"$f":"TARIFY2!O40","v":118},{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":73.100999999999999},{"$f":"SKLA!U19","v":18.27525},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":42.527999999999999},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":632.37900000000002},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":234.09799999999998},{"$f":"C8+H8+O8+AB8","v":155.6611},{"$f":"F8+M8+Z8","v":1218.6790000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1478.1770000000001},{"$f":"SUM(AC8:AF8)","v":1633.8381000000002},3640,{"$f":"AI8*0.76","v":2766.4},{"$f":"AJ8-AH8","v":1132.5618999999999},{"$f":"AK8/AJ8*100","v":40.939918305378825},{"$f":"AJ8-AG8","v":1288.223},{"$f":"AM8/AJ8*100","v":46.566765471370729}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":234.09799999999998},{"$f":"C9+H8+O8+AB8","v":155.6611},{"$f":"F9+M8+Z8","v":1198.6790000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1458.1770000000001},{"$f":"SUM(AC9:AF9)","v":1613.8381000000002},3140,{"$f":"AI9*0.76","v":2386.4},{"$f":"AJ9-AH9","v":772.56189999999992},{"$f":"AK9/AJ9*100","v":32.373529165269858},{"$f":"AJ9-AG9","v":928.22299999999996},{"$f":"AM9/AJ9*100","v":38.896371102916518}]
[]
[]
[null,"ALEX IV - DVEŘE VOŠTINOVÉ - KAZETOVÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"ALEX GK1 B23",4,null,null,"Kazeta  G",4,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"159.1*TARIFY1!$C$3","v":213.19400000000002},{"$f":"N17*(TARIFY1!$C$6-1)","v":134.31222},{"$f":"Q16*Q17","v":472},{"$f":"TARIFY2!O40","v":118},{"$f":"S16*S17","v":0},null,{"$f":"U17","v":178},{"$f":"TARIFY2!J$8","v":178},{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!N$46","v":30},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":724.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":342.50399999999996},{"$f":"C17+H17+O17+AB17","v":223.84833999999998},{"$f":"F17+M17+Z17","v":1311.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1678.954},{"$f":"SUM(AC17:AF17)","v":1902.80234},3690,{"$f":"AI17*0.76","v":2804.4},{"$f":"AJ17-AH17","v":901.59766000000013},{"$f":"AK17/AJ17*100","v":32.149395949222651},{"$f":"AJ17-AG17","v":1125.4460000000001},{"$f":"AM17/AJ17*100","v":40.131436314363143}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":342.50399999999996},{"$f":"C18+H17+O17+AB17","v":223.84833999999998},{"$f":"F18+M17+Z17","v":1291.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1658.954},{"$f":"SUM(AC18:AF18)","v":1882.80234},3190,{"$f":"AI18*0.76","v":2424.4},{"$f":"AJ18-AH18","v":541.59766000000013},{"$f":"AK18/AJ18*100","v":22.339451410658313},{"$f":"AJ18-AG18","v":765.44600000000014},{"$f":"AM18/AJ18*100","v":31.572595281306722}]

{"sheet":"TRIX","index":30,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[4,33,6,33],[4,34,6,34],[4,35,6,35],[13,34,15,34],[13,35,15,35],[12,28,12,33],[13,32,15,32],[13,33,15,33],[13,31,15,31],[4,31,6,31],[4,30,6,30],[4,28,6,28],[4,29,6,29],[4,38,6,38],[4,39,6,39],[13,36,15,36],[13,37,15,37],[13,38,15,38],[13,39,15,39],[4,36,6,36],[4,37,6,37],[2,1,2,15],[2,17,2,33],[11,1,11,15],[11,17,11,33],[3,28,3,33],[7,24,8,24],[3,26,3,27],[7,11,8,11],[7,23,8,23],[4,32,6,32],[3,1,3,5],[3,6,3,12],[3,13,3,25],[4,15,4,25],[4,13,6,13],[4,14,6,14],[4,6,6,6],[4,7,6,7],[4,0,6,0],[7,8,8,8],[4,3,4,5],[4,8,4,12],[4,1,6,1],[4,2,6,2],[7,3,8,3],[7,10,8,10],[4,27,6,27],[7,21,8,21],[12,13,12,25],[7,22,8,22],[7,19,8,19],[7,25,8,25],[7,20,8,20],[7,17,8,17],[7,18,8,18],[7,27,8,27],[7,26,8,26],[4,26,6,26],[16,16,17,16],[16,17,17,17],[16,18,17,18],[16,19,17,19],[12,6,12,12],[7,16,8,16],[7,6,8,6],[13,13,15,13],[7,14,8,14],[7,7,8,7],[7,9,8,9],[13,14,15,14],[7,13,8,13],[7,12,8,12],[7,15,8,15],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[13,8,13,12],[13,7,15,7],[16,6,17,6],[13,6,15,6],[16,9,17,9],[16,7,17,7],[12,1,12,5],[13,30,15,30],[16,10,17,10],[16,11,17,11],[16,12,17,12],[16,27,17,27],[16,25,17,25],[13,15,13,25],[13,26,15,26],[16,3,17,3],[12,26,12,27],[16,23,17,23],[16,22,17,22],[16,24,17,24],[13,28,15,28],[13,29,15,29],[13,27,15,27],[16,26,17,26],[16,21,17,21],[16,8,17,8],[16,20,17,20],[16,14,17,14],[16,13,17,13],[16,15,17,15]]}
[]
[]
[null,"TRIX - DVEŘE VOŠTINOVÉ - PROSKLENÉ  G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"TRIX GZ1 B23",3,null,null,"Sklo  G",3,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"61.1*TARIFY1!$C$3","v":81.874000000000009},{"$f":"N8*(TARIFY1!$C$6-1)","v":51.580619999999996},{"$f":"Q7*Q8","v":486},{"$f":"TARIFY2!O41","v":162},{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":175.69125},{"$f":"SKLA!U23","v":58.563749999999999},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":31.896000000000001},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":738.33724999999993},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":209.97800000000001},{"$f":"C8+H8+O8+AB8","v":140.46549999999999},{"$f":"F8+M8+Z8","v":1324.6372499999998},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1560.0152499999999},{"$f":"SUM(AC8:AF8)","v":1700.4807499999997},3710,{"$f":"AI8*0.76","v":2819.6},{"$f":"AJ8-AH8","v":1119.1192500000002},{"$f":"AK8/AJ8*100","v":39.690709675131231},{"$f":"AJ8-AG8","v":1259.58475},{"$f":"AM8/AJ8*100","v":44.672462406015043}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":209.97800000000001},{"$f":"C9+H8+O8+AB8","v":140.46549999999999},{"$f":"F9+M8+Z8","v":1304.6372499999998},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1540.0152499999999},{"$f":"SUM(AC9:AF9)","v":1680.4807499999997},3220,{"$f":"AI9*0.76","v":2447.1999999999998},{"$f":"AJ9-AH9","v":766.7192500000001},{"$f":"AK9/AJ9*100","v":31.330469516181765},{"$f":"AJ9-AG9","v":907.18474999999989},{"$f":"AM9/AJ9*100","v":37.070315053939197}]
[]
[]
[null,"TRIX - DVEŘE VOŠTINOVÉ - KAZETOVÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"TRIX GK1 B23",3,null,null,"Kazeta  G",3,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"121.1*TARIFY1!$C$3","v":162.274},{"$f":"N17*(TARIFY1!$C$6-1)","v":102.23261999999998},{"$f":"Q16*Q17","v":486},{"$f":"TARIFY2!O41","v":162},{"$f":"S16*S17","v":0},null,{"$f":"U17","v":178},{"$f":"TARIFY2!J$8","v":178},{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!N$46","v":22.5},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":731.25},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":291.584},{"$f":"C17+H17+O17+AB17","v":191.76873999999995},{"$f":"F17+M17+Z17","v":1317.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1634.5340000000001},{"$f":"SUM(AC17:AF17)","v":1826.3027400000001},3760,{"$f":"AI17*0.76","v":2857.6},{"$f":"AJ17-AH17","v":1031.2972599999998},{"$f":"AK17/AJ17*100","v":36.08962975923852},{"$f":"AJ17-AG17","v":1223.0659999999998},{"$f":"AM17/AJ17*100","v":42.80046192609182}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":291.584},{"$f":"C18+H17+O17+AB17","v":191.76873999999995},{"$f":"F18+M17+Z17","v":1297.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1614.5340000000001},{"$f":"SUM(AC18:AF18)","v":1806.3027400000001},3270,{"$f":"AI18*0.76","v":2485.1999999999998},{"$f":"AJ18-AH18","v":678.89725999999973},{"$f":"AK18/AJ18*100","v":27.317610655078049},{"$f":"AJ18-AG18","v":870.66599999999971},{"$f":"AM18/AJ18*100","v":35.034041525832919}]

{"sheet":"QUARTEX 1-4","index":31,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[4,33,6,33],[4,34,6,34],[4,35,6,35],[13,34,15,34],[13,35,15,35],[12,28,12,33],[13,32,15,32],[13,33,15,33],[13,31,15,31],[4,31,6,31],[4,30,6,30],[4,28,6,28],[4,29,6,29],[4,38,6,38],[4,39,6,39],[13,36,15,36],[13,37,15,37],[13,38,15,38],[13,39,15,39],[4,36,6,36],[4,37,6,37],[2,1,2,15],[2,17,2,33],[11,1,11,15],[11,17,11,33],[3,28,3,33],[7,24,8,24],[3,26,3,27],[7,11,8,11],[7,23,8,23],[4,32,6,32],[3,1,3,5],[3,6,3,12],[3,13,3,25],[4,15,4,25],[4,13,6,13],[4,14,6,14],[4,6,6,6],[4,7,6,7],[4,0,6,0],[7,8,8,8],[4,3,4,5],[4,8,4,12],[4,1,6,1],[4,2,6,2],[7,3,8,3],[7,10,8,10],[4,27,6,27],[7,21,8,21],[12,13,12,25],[7,22,8,22],[7,19,8,19],[7,25,8,25],[7,20,8,20],[7,17,8,17],[7,18,8,18],[7,27,8,27],[7,26,8,26],[4,26,6,26],[16,16,17,16],[16,17,17,17],[16,18,17,18],[16,19,17,19],[12,6,12,12],[7,16,8,16],[7,6,8,6],[13,13,15,13],[7,14,8,14],[7,7,8,7],[7,9,8,9],[13,14,15,14],[7,13,8,13],[7,12,8,12],[7,15,8,15],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[13,8,13,12],[13,7,15,7],[16,6,17,6],[13,6,15,6],[16,9,17,9],[16,7,17,7],[12,1,12,5],[13,30,15,30],[16,10,17,10],[16,11,17,11],[16,12,17,12],[16,27,17,27],[16,25,17,25],[13,15,13,25],[13,26,15,26],[16,3,17,3],[12,26,12,27],[16,23,17,23],[16,22,17,22],[16,24,17,24],[13,28,15,28],[13,29,15,29],[13,27,15,27],[16,26,17,26],[16,21,17,21],[16,8,17,8],[16,20,17,20],[16,14,17,14],[16,13,17,13],[16,15,17,15]]}
[]
[]
[null,"QUARTEX 1-4 - DVEŘE VOŠTINOVÉ - PROSKLENÉ  G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"QUART GZ1 B23",4,null,null,"Sklo  G",4,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"79.1*TARIFY1!$C$3","v":105.994},{"$f":"N8*(TARIFY1!$C$6-1)","v":66.776219999999995},{"$f":"Q7*Q8","v":596},{"$f":"TARIFY2!O42","v":149},{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":167.43299999999999},{"$f":"SKLA!U28","v":41.858249999999998},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":42.527999999999999},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":850.71100000000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":234.09799999999998},{"$f":"C8+H8+O8+AB8","v":155.6611},{"$f":"F8+M8+Z8","v":1437.011},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1696.509},{"$f":"SUM(AC8:AF8)","v":1852.1701},3860,{"$f":"AI8*0.76","v":2933.6},{"$f":"AJ8-AH8","v":1081.4298999999999},{"$f":"AK8/AJ8*100","v":36.863577174802288},{"$f":"AJ8-AG8","v":1237.0909999999999},{"$f":"AM8/AJ8*100","v":42.169723206981182}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":234.09799999999998},{"$f":"C9+H8+O8+AB8","v":155.6611},{"$f":"F9+M8+Z8","v":1417.011},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1676.509},{"$f":"SUM(AC9:AF9)","v":1832.1701},3370,{"$f":"AI9*0.76","v":2561.1999999999998},{"$f":"AJ9-AH9","v":729.02989999999977},{"$f":"AK9/AJ9*100","v":28.46438778697485},{"$f":"AJ9-AG9","v":884.6909999999998},{"$f":"AM9/AJ9*100","v":34.542050601280643}]
[]
[]
[null,"QUARTEX 1-4 - DVEŘE VOŠTINOVÉ - KAZETOVÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"QUART GK1 B23",4,null,null,"Kazeta  G",4,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"159.1*TARIFY1!$C$3","v":213.19400000000002},{"$f":"N17*(TARIFY1!$C$6-1)","v":134.31222},{"$f":"Q16*Q17","v":596},{"$f":"TARIFY2!O42","v":149},{"$f":"S16*S17","v":0},null,{"$f":"U17","v":178},{"$f":"TARIFY2!J$8","v":178},{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!N$46","v":30},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":848.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":342.50399999999996},{"$f":"C17+H17+O17+AB17","v":223.84833999999998},{"$f":"F17+M17+Z17","v":1435.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1802.954},{"$f":"SUM(AC17:AF17)","v":2026.80234},3910,{"$f":"AI17*0.76","v":2971.6},{"$f":"AJ17-AH17","v":944.79765999999995},{"$f":"AK17/AJ17*100","v":31.794240813030015},{"$f":"AJ17-AG17","v":1168.646},{"$f":"AM17/AJ17*100","v":39.327163817472069}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":342.50399999999996},{"$f":"C18+H17+O17+AB17","v":223.84833999999998},{"$f":"F18+M17+Z17","v":1415.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1782.954},{"$f":"SUM(AC18:AF18)","v":2006.80234},3420,{"$f":"AI18*0.76","v":2599.1999999999998},{"$f":"AJ18-AH18","v":592.39765999999986},{"$f":"AK18/AJ18*100","v":22.791538165589408},{"$f":"AJ18-AG18","v":816.24599999999987},{"$f":"AM18/AJ18*100","v":31.403739612188364}]

{"sheet":"NEXIS 1-5","index":32,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[4,33,6,33],[4,34,6,34],[4,35,6,35],[13,34,15,34],[13,35,15,35],[12,28,12,33],[13,32,15,32],[13,33,15,33],[13,31,15,31],[4,31,6,31],[4,30,6,30],[4,28,6,28],[4,29,6,29],[4,38,6,38],[4,39,6,39],[13,36,15,36],[13,37,15,37],[13,38,15,38],[13,39,15,39],[4,36,6,36],[4,37,6,37],[2,1,2,15],[2,17,2,33],[11,1,11,15],[11,17,11,33],[3,28,3,33],[7,24,8,24],[3,26,3,27],[7,11,8,11],[7,23,8,23],[4,32,6,32],[3,1,3,5],[3,6,3,12],[3,13,3,25],[4,15,4,25],[4,13,6,13],[4,14,6,14],[4,6,6,6],[4,7,6,7],[4,0,6,0],[7,8,8,8],[4,3,4,5],[4,8,4,12],[4,1,6,1],[4,2,6,2],[7,3,8,3],[7,10,8,10],[4,27,6,27],[7,21,8,21],[12,13,12,25],[7,22,8,22],[7,19,8,19],[7,25,8,25],[7,20,8,20],[7,17,8,17],[7,18,8,18],[7,27,8,27],[7,26,8,26],[4,26,6,26],[16,16,17,16],[16,17,17,17],[16,18,17,18],[16,19,17,19],[12,6,12,12],[7,16,8,16],[7,6,8,6],[13,13,15,13],[7,14,8,14],[7,7,8,7],[7,9,8,9],[13,14,15,14],[7,13,8,13],[7,12,8,12],[7,15,8,15],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[13,8,13,12],[13,7,15,7],[16,6,17,6],[13,6,15,6],[16,9,17,9],[16,7,17,7],[12,1,12,5],[13,30,15,30],[16,10,17,10],[16,11,17,11],[16,12,17,12],[16,27,17,27],[16,25,17,25],[13,15,13,25],[13,26,15,26],[16,3,17,3],[12,26,12,27],[16,23,17,23],[16,22,17,22],[16,24,17,24],[13,28,15,28],[13,29,15,29],[13,27,15,27],[16,26,17,26],[16,21,17,21],[16,8,17,8],[16,20,17,20],[16,14,17,14],[16,13,17,13],[16,15,17,15]]}
[]
[]
[null,"NEXIS 1-5 - DVEŘE VOŠTINOVÉ - PROSKLENÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"NEX GZ1 B23",5,null,null,"Sklo  G",5,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"97.1*TARIFY1!$C$3","v":130.114},{"$f":"N8*(TARIFY1!$C$6-1)","v":81.971819999999994},{"$f":"Q7*Q8","v":710},{"$f":"TARIFY2!O43","v":142},{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":140.56874999999999},{"$f":"SKLA!U27","v":28.11375},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":53.16},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":948.47874999999999},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":258.21800000000002},{"$f":"C8+H8+O8+AB8","v":170.85669999999999},{"$f":"F8+M8+Z8","v":1534.7787499999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1818.3967500000001},{"$f":"SUM(AC8:AF8)","v":1989.2534500000002},4090,{"$f":"AI8*0.76","v":3108.4},{"$f":"AJ8-AH8","v":1119.1465499999999},{"$f":"AK8/AJ8*100","v":36.003942542787279},{"$f":"AJ8-AG8","v":1290.00325},{"$f":"AM8/AJ8*100","v":41.500554947883153}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":258.21800000000002},{"$f":"C9+H8+O8+AB8","v":170.85669999999999},{"$f":"F9+M8+Z8","v":1514.7787499999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1798.3967500000001},{"$f":"SUM(AC9:AF9)","v":1969.2534500000002},3590,{"$f":"AI9*0.76","v":2728.4},{"$f":"AJ9-AH9","v":759.14654999999993},{"$f":"AK9/AJ9*100","v":27.823872965840785},{"$f":"AJ9-AG9","v":930.00324999999998},{"$f":"AM9/AJ9*100","v":34.086030274153352}]
[]
[]
[null,"NEXIS 1-5 - DVEŘE VOŠTINOVÉ - KAZETOVÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"NEX GK1 B23",5,null,null,"Kazeta  G",5,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"197.1*TARIFY1!$C$3","v":264.11400000000003},{"$f":"N17*(TARIFY1!$C$6-1)","v":166.39182},{"$f":"Q16*Q17","v":710},{"$f":"TARIFY2!O43","v":142},{"$f":"S16*S17","v":0},null,{"$f":"U17","v":178},{"$f":"TARIFY2!J$8","v":178},{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!N$46","v":37.5},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":970.25},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":393.42400000000004},{"$f":"C17+H17+O17+AB17","v":255.92793999999998},{"$f":"F17+M17+Z17","v":1556.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1975.374},{"$f":"SUM(AC17:AF17)","v":2231.3019399999998},4190,{"$f":"AI17*0.76","v":3184.4},{"$f":"AJ17-AH17","v":953.09806000000026},{"$f":"AK17/AJ17*100","v":29.930224218063067},{"$f":"AJ17-AG17","v":1209.0260000000001},{"$f":"AM17/AJ17*100","v":37.967152367792991}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":393.42400000000004},{"$f":"C18+H17+O17+AB17","v":255.92793999999998},{"$f":"F18+M17+Z17","v":1536.55},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1955.374},{"$f":"SUM(AC18:AF18)","v":2211.3019399999998},3690,{"$f":"AI18*0.76","v":2804.4},{"$f":"AJ18-AH18","v":593.09806000000026},{"$f":"AK18/AJ18*100","v":21.148839680502078},{"$f":"AJ18-AG18","v":849.02600000000007},{"$f":"AM18/AJ18*100","v":30.27478248466695}]

{"sheet":"RUBIKA","index":33,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[13,37,15,37],[4,37,6,37],[4,38,6,38],[4,39,6,39],[13,38,15,38],[13,39,15,39],[4,33,6,33],[13,26,15,26],[4,34,6,34],[13,34,15,34],[4,30,6,30],[4,27,6,27],[7,27,8,27],[13,33,15,33],[12,26,12,27],[4,31,6,31],[13,35,15,35],[13,36,15,36],[4,35,6,35],[4,36,6,36],[4,29,6,29],[4,28,6,28],[13,29,15,29],[13,30,15,30],[4,0,6,0],[4,3,4,5],[4,8,4,12],[4,1,6,1],[4,2,6,2],[4,6,6,6],[4,7,6,7],[2,1,2,15],[3,1,3,5],[3,6,3,12],[3,13,3,25],[2,17,2,33],[3,28,3,33],[3,26,3,27],[4,14,6,14],[4,32,6,32],[4,15,4,25],[4,26,6,26],[4,13,6,13],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[7,16,8,16],[7,19,8,19],[7,22,8,22],[7,3,8,3],[16,27,17,27],[16,13,17,13],[16,25,17,25],[7,17,8,17],[7,20,8,20],[13,27,15,27],[13,15,13,25],[16,20,17,20],[7,25,8,25],[7,18,8,18],[16,3,17,3],[16,6,17,6],[7,9,8,9],[7,7,8,7],[7,8,8,8],[16,24,17,24],[16,26,17,26],[13,13,15,13],[13,14,15,14],[16,15,17,15],[16,19,17,19],[16,21,17,21],[16,16,17,16],[16,17,17,17],[16,18,17,18],[16,22,17,22],[7,24,8,24],[7,23,8,23],[12,1,12,5],[12,6,12,12],[7,12,8,12],[7,10,8,10],[13,28,15,28],[12,28,12,33],[13,7,15,7],[13,8,13,12],[7,11,8,11],[13,6,15,6],[11,17,11,33],[12,13,12,25],[13,31,15,31],[13,32,15,32],[11,1,11,15],[7,15,8,15],[7,14,8,14],[7,13,8,13],[7,26,8,26],[7,6,8,6],[16,7,17,7],[16,14,17,14],[16,10,17,10],[16,11,17,11],[16,8,17,8],[16,9,17,9],[16,12,17,12],[16,23,17,23],[7,21,8,21]]}
[]
[]
[null,"RUBIK - DVEŘE VOŠTINOVÉ - PROSKLENÉ  G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"FIX GZ1 B23",6,null,null,"Sklo  G",6,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D$4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"(TARIFY1!$C$78+TARIFY1!$C$79)*TARIFY1!$C$3","v":167.16500000000002},{"$f":"N8*(TARIFY1!$C$6-1)","v":105.31394999999999},{"$f":"Q8*Q7","v":393},{"$f":"TARIFY2!O$44","v":65.5},{"$f":"S8*S7","v":0},null,{"$f":"U8*Q7","v":32.256},{"$f":"SKLA!U$30","v":5.3760000000000003},{"$f":"W8*W7","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":63.792000000000002},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":533.798},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":295.26900000000001},{"$f":"C8+H8+O8+AB8","v":194.19882999999999},{"$f":"F8+M8+Z8","v":1120.098},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1440.7670000000001},{"$f":"SUM(AC8:AF8)","v":1634.9658300000001},3260,{"$f":"AI8*0.76","v":2477.6},{"$f":"AJ8-AH8","v":842.63416999999981},{"$f":"AK8/AJ8*100","v":34.010097271553107},{"$f":"AJ8-AG8","v":1036.8329999999999},{"$f":"AM8/AJ8*100","v":41.848280594123338}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E$4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":295.26900000000001},{"$f":"C9+H8+O8+AB8","v":194.19882999999999},{"$f":"F9+M8+Z8","v":1100.098},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1420.7670000000001},{"$f":"SUM(AC9:AF9)","v":1614.9658300000001},2780,{"$f":"AI9*0.76","v":2112.8000000000002},{"$f":"AJ9-AH9","v":497.83417000000009},{"$f":"AK9/AJ9*100","v":23.562768364255966},{"$f":"AJ9-AG9","v":692.03300000000013},{"$f":"AM9/AJ9*100","v":32.754307080651273}]
[]
[]
[null,"RUBIK - DVEŘE VOŠTINOVÉ - KAZETOVÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"FIX GK1 B23",6,null,null,"Kazeta  G",6,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$27","v":57},{"$f":"TARIFY2!D$27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"235.1*TARIFY1!$C$3","v":315.03399999999999},{"$f":"N17*(TARIFY1!$C$6-1)","v":198.47141999999997},{"$f":"Q17*Q16","v":393},{"$f":"TARIFY2!O44","v":65.5},{"$f":"S17*S16","v":0},null,178,null,{"$f":"W17*W16","v":0},null,{"$f":"Q16*TARIFY1!N$46","v":45},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":660.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":444.34399999999999},{"$f":"C17+H17+O17+AB17","v":288.00754000000001},{"$f":"F17+M17+Z17","v":1247.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1716.7940000000001},{"$f":"SUM(AC17:AF17)","v":2004.8015399999999},3300,{"$f":"AI17*0.76","v":2508},{"$f":"AJ17-AH17","v":503.19846000000007},{"$f":"AK17/AJ17*100","v":20.063734449760766},{"$f":"AJ17-AG17","v":791.2059999999999},{"$f":"AM17/AJ17*100","v":31.54728867623604}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":444.34399999999999},{"$f":"C18+H17+O17+AB17","v":288.00754000000001},{"$f":"F18+M17+Z17","v":1227.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1696.7940000000001},{"$f":"SUM(AC18:AF18)","v":1984.8015399999999},2820,{"$f":"AI18*0.76","v":2143.1999999999998},{"$f":"AJ18-AH18","v":158.39845999999989},{"$f":"AK18/AJ18*100","v":7.3907456140350822},{"$f":"AJ18-AG18","v":446.40599999999972},{"$f":"AM18/AJ18*100","v":20.828947368421041}]

{"sheet":"HORIZONT","index":34,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[4,37,6,37],[4,32,6,32],[13,32,15,32],[4,34,6,34],[4,35,6,35],[13,34,15,34],[13,35,15,35],[4,38,6,38],[4,39,6,39],[13,36,15,36],[13,37,15,37],[13,38,15,38],[13,39,15,39],[4,36,6,36],[12,13,12,25],[13,15,13,25],[13,30,15,30],[12,28,12,33],[12,26,12,27],[13,33,15,33],[4,31,6,31],[13,31,15,31],[7,22,8,22],[7,21,8,21],[7,20,8,20],[2,1,2,15],[2,17,2,33],[11,1,11,15],[11,17,11,33],[3,1,3,5],[3,6,3,12],[3,13,3,25],[7,24,8,24],[7,14,8,14],[7,19,8,19],[4,7,6,7],[7,13,8,13],[7,25,8,25],[7,15,8,15],[7,16,8,16],[7,23,8,23],[7,17,8,17],[7,18,8,18],[3,26,3,27],[3,28,3,33],[7,27,8,27],[4,30,6,30],[4,33,6,33],[7,26,8,26],[4,0,6,0],[7,8,8,8],[4,3,4,5],[7,7,8,7],[4,8,4,12],[7,12,8,12],[7,9,8,9],[7,10,8,10],[7,11,8,11],[4,1,6,1],[4,2,6,2],[4,6,6,6],[7,3,8,3],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[13,29,15,29],[13,27,15,27],[13,6,15,6],[13,26,15,26],[16,3,17,3],[16,24,17,24],[13,13,15,13],[13,14,15,14],[16,19,17,19],[13,28,15,28],[16,27,17,27],[16,23,17,23],[16,15,17,15],[16,16,17,16],[16,17,17,17],[16,18,17,18],[16,20,17,20],[16,22,17,22],[12,1,12,5],[16,6,17,6],[12,6,12,12],[16,8,17,8],[7,6,8,6],[4,28,6,28],[4,29,6,29],[4,13,6,13],[4,14,6,14],[4,26,6,26],[4,27,6,27],[4,15,4,25],[16,26,17,26],[13,7,15,7],[13,8,13,12],[16,7,17,7],[16,14,17,14],[16,13,17,13],[16,21,17,21],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,12,17,12],[16,25,17,25]]}
[]
[]
[null,"HORIZONT - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"HORIZ Z1 B23",6,null,null,"Sklo  G",6,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},12.1,{"$f":"SUM(I8:L9)","v":115.1},{"$f":"115.1*TARIFY1!$C$3","v":154.23400000000001},{"$f":"N8*(TARIFY1!$C$6-1)","v":97.167419999999993},{"$f":"Q7*Q8","v":648},{"$f":"TARIFY2!O45","v":108},{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":63.944999999999993},{"$f":"SKLA!U29","v":10.657499999999999},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":63.792000000000002},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":820.48699999999997},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":282.33800000000002},{"$f":"C8+H8+O8+AB8","v":186.05229999999997},{"$f":"F8+M8+Z8","v":1418.8869999999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1726.625},{"$f":"SUM(AC8:AF8)","v":1912.6773000000001},3950,{"$f":"AI8*0.76","v":3002},{"$f":"AJ8-AH8","v":1089.3226999999999},{"$f":"AK8/AJ8*100","v":36.286565622918054},{"$f":"AJ8-AG8","v":1275.375},{"$f":"AM8/AJ8*100","v":42.484177215189874}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":282.33800000000002},{"$f":"C9+H8+O8+AB8","v":186.05229999999997},{"$f":"F9+M8+Z8","v":1398.8869999999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1706.625},{"$f":"SUM(AC9:AF9)","v":1892.6773000000001},3450,{"$f":"AI9*0.76","v":2622},{"$f":"AJ9-AH9","v":729.32269999999994},{"$f":"AK9/AJ9*100","v":27.81551106025934},{"$f":"AJ9-AG9","v":915.375},{"$f":"AM9/AJ9*100","v":34.911327231121284}]
[]
[]
[null,"HORIZONT - DVEŘE VOŠTINOVÉ - KAZETOVÉ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"HORIZ K1 B23",6,null,null,"Kazeta  G",6,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},12.1,{"$f":"SUM(I17:L18)","v":115.1},{"$f":"235.1*TARIFY1!$C$3","v":315.03399999999999},{"$f":"N17*(TARIFY1!$C$6-1)","v":198.47141999999997},{"$f":"Q16*Q17","v":648},{"$f":"TARIFY2!O45","v":108},{"$f":"S16*S17","v":0},null,{"$f":"U16*U17","v":0},null,{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!N$46","v":45},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":737.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":444.34399999999999},{"$f":"C17+H17+O17+AB17","v":288.00754000000001},{"$f":"F17+M17+Z17","v":1336.15},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1805.8940000000002},{"$f":"SUM(AC17:AF17)","v":2093.9015400000003},4050,{"$f":"AI17*0.76","v":3078},{"$f":"AJ17-AH17","v":984.0984599999997},{"$f":"AK17/AJ17*100","v":31.972009746588686},{"$f":"AJ17-AG17","v":1272.1059999999998},{"$f":"AM17/AJ17*100","v":41.328979857050022}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":444.34399999999999},{"$f":"C18+H17+O17+AB17","v":288.00754000000001},{"$f":"F18+M17+Z17","v":1316.15},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1785.8940000000002},{"$f":"SUM(AC18:AF18)","v":2073.9015400000003},3550,{"$f":"AI18*0.76","v":2698},{"$f":"AJ18-AH18","v":624.0984599999997},{"$f":"AK18/AJ18*100","v":23.131892512972559},{"$f":"AJ18-AG18","v":912.10599999999977},{"$f":"AM18/AJ18*100","v":33.806745737583391}]

{"sheet":"KLASIK","index":35,"n_rows":26,"n_cols":41,"rows_kept":26,"cut":false,"hidden":true,"merged":[[22,40,24,40],[25,16,25,17],[25,18,25,19],[22,32,24,32],[22,33,24,33],[22,38,24,38],[22,39,24,39],[22,34,24,34],[22,35,24,35],[22,36,24,36],[22,25,23,25],[24,25,24,26],[22,26,23,26],[22,27,23,27],[22,16,22,24],[22,37,24,37],[22,31,24,31],[22,28,24,28],[22,29,24,29],[22,30,24,30],[22,0,24,0],[22,1,24,1],[22,2,24,2],[22,3,22,5],[22,6,24,6],[22,7,24,7],[22,8,22,13],[22,14,24,14],[22,15,24,15],[21,1,21,5],[12,39,14,39],[20,1,20,15],[21,6,21,13],[15,16,15,17],[15,18,15,19],[19,1,19,5],[18,1,18,9],[17,1,17,8],[19,28,19,34],[19,25,19,27],[12,16,12,24],[21,28,21,34],[20,16,20,34],[18,16,19,16],[12,25,13,25],[12,26,13,26],[21,14,21,24],[21,25,21,27],[12,27,13,27],[4,39,6,39],[12,40,14,40],[12,35,14,35],[12,36,14,36],[12,37,14,37],[12,38,14,38],[4,40,6,40],[4,35,6,35],[4,36,6,36],[4,37,6,37],[12,0,14,0],[12,1,14,1],[12,2,14,2],[12,8,12,13],[4,38,6,38],[12,14,14,14],[12,3,12,5],[12,15,14,15],[12,7,14,7],[12,6,14,6],[12,32,14,32],[11,28,11,34],[12,34,14,34],[12,28,14,28],[12,29,14,29],[12,33,14,33],[12,31,14,31],[12,30,14,30],[14,25,14,26],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[11,1,11,5],[11,6,11,13],[4,6,6,6],[11,25,11,27],[10,16,10,34],[4,25,5,25],[4,26,5,26],[3,25,3,27],[4,32,6,32],[3,14,3,24],[11,14,11,24],[7,16,7,17],[7,18,7,19],[10,1,10,15],[2,16,2,34],[2,1,2,15],[4,33,6,33],[4,30,6,30],[3,28,3,34],[4,15,6,15],[3,1,3,5],[4,8,4,13],[4,34,6,34],[4,7,6,7],[4,28,6,28],[4,31,6,31],[4,29,6,29],[4,14,6,14],[4,16,4,24],[4,27,5,27],[6,25,6,26],[3,6,3,13]]}
[]
[]
[null,"KLASIK - DVEŘE VOŠTINOVÉ S PROLISEM - PLNÉ š.80"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.312",null,null,null,null,null,null,null,null,null,null,"s.121",null,null,"CELKEM"]
["DP3","MN  s.131","PK1  s.131","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,null,"MN","PK1","Materiál s.312",null,null,null,null,null,null,null,null,"MN","PK1","Vmat","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Polotov","Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1","B2",null,null,null,null,null,null,null,null,null,null,"B2",null,"Lak.schéma",null,"PU7D"]
["RAL",null,{"$f":"B8*(TARIFY1!$C$4-1)","v":0},null,null,null,{"$f":"TARIFY1!C$58*TARIFY1!$C$3","v":33.928800000000003},{"$f":"G8*(TARIFY1!$C$5-1)","v":18.321552000000004},{"$f":"TARIFY2!C$6","v":357},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$29","v":57},{"$f":"TARIFY2!D$29","v":9},null,{"$f":"I8+J8+M8","v":394},{"$f":"TARIFY1!$C$109*TARIFY1!$C$3","v":25.285800000000002},{"$f":"O8*(TARIFY1!$C$7-1)","v":18.205776},null,null,null,null,null,null,null,{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"K8+L8+Q8+S8+U8+V8+W8+X8","v":84.35},{"$f":"35.51*TARIFY1!$C$3","v":47.583399999999997},{"$f":"Z8*(TARIFY1!$C$11-1)","v":21.888363999999996},77.3,{"$f":"B8+G8+O8+Z8","v":106.798},{"$f":"C8+H8+P8+AA8","v":58.415692},{"$f":"F8+N8+Y8+AB8","v":555.65},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},null,{"$f":"AC8+AE8+AF8","v":687.84799999999996},{"$f":"SUM(AC8:AF8)","v":746.26369199999999},null,{"$f":"AJ8*0.76","v":0},{"$f":"AK8-AI8","v":-746.26369199999999},{"$f":"AL8/AK8*100","v":{"$error":"#DIV/0!"}},{"$f":"AK8-AH8","v":-687.84799999999996},{"$f":"AN8/AK8*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"KLASIK - DVEŘE VOŠTINOVÉ S PROLISEM - ZASKLÍVACÍ R. 2/3 š.80"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.312",null,null,null,null,null,null,null,null,null,null,"s.121",null,null,"CELKEM"]
["DP3","MN  s.131","PK1  s.131","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,null,"MN","PK1","Materiál s.312",null,null,null,null,null,null,null,null,"MN","PK1","Vmat","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Polotov","Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLASIK B Z1",1,null,null,"SKLO 2/3",null,"PM2","B3",null,"Lak.schéma",null,"PU7D"]
["RAL",null,{"$f":"B16*(TARIFY1!$C$4-1)","v":0},null,null,null,{"$f":"TARIFY1!$C$60*TARIFY1!$C$3","v":41.620400000000004},{"$f":"G16*(TARIFY1!$C$5-1)","v":22.475016000000004},{"$f":"TARIFY2!C$6","v":357},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$29","v":57},{"$f":"TARIFY2!D$29","v":9},null,{"$f":"I16+J16+M16","v":394},{"$f":"TARIFY1!$C$111*TARIFY1!$C$3","v":53.7072},{"$f":"O16*(TARIFY1!$C$7-1)","v":38.669184000000001},{"$f":"TARIFY2!O$32","v":564},null,null,null,{"$f":"SKLA!U$11","v":131.61750000000001},null,{"$f":"R15*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$24","v":49.15},{"$f":"K16+L16+Q16+S16+U16+V16+W16+X16","v":831.20670000000007},{"$f":"35.51*TARIFY1!$C$3","v":47.583399999999997},{"$f":"Z16*(TARIFY1!$C$11-1)","v":21.888363999999996},65.5,{"$f":"B16+G16+O16+Z16","v":142.911},{"$f":"C16+H16+P16+AA16","v":83.032564000000008},{"$f":"F16+N16+Y16+AB16","v":1290.7067000000002},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},null,{"$f":"AC16+AE16+AF16","v":1459.0177000000003},{"$f":"SUM(AC16:AF16)","v":1542.0502640000002},null,{"$f":"AJ16*0.76","v":0},{"$f":"AK16-AI16","v":-1542.0502640000002},{"$f":"AL16/AK16*100","v":{"$error":"#DIV/0!"}},{"$f":"AK16-AH16","v":-1459.0177000000003},{"$f":"AN16/AK16*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"U klasiků PVC se mont zámků a pantů provádí na 111"]
[null,"U prosklených klasiků RAL se mont zámků a pantů provádí na 312"]
[]
[null,"KLASIK - DVEŘE VOŠTINOVÉ S PROLISEM - ZASKLÍVACÍ R. 3/3 š.80"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.312",null,null,null,null,null,null,null,null,null,null,"s.121",null,null,"CELKEM"]
["DP3","MN  s.131","PK1  s.131","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,null,"MN","PK1","Materiál s.312",null,null,null,null,null,null,null,null,"MN","PK1","Vmat","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Polotov","Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLASIK E Z1",1,null,null,"SKLO 3/3",null,"PM2","B3",null,"Lak.schéma",null,"PU7D"]
["RAL",null,{"$f":"B26*(TARIFY1!$C$4-1)","v":0},null,null,null,{"$f":"TARIFY1!$C$60*TARIFY1!$C$3","v":41.620400000000004},{"$f":"G26*(TARIFY1!$C$5-1)","v":22.475016000000004},{"$f":"TARIFY2!C$6","v":357},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$29","v":57},{"$f":"TARIFY2!D$29","v":9},null,{"$f":"I26+J26+M26","v":394},{"$f":"TARIFY1!$C$112*TARIFY1!$C$3","v":68.34},{"$f":"O26*(TARIFY1!$C$7-1)","v":49.204799999999999},{"$f":"TARIFY2!O$34","v":724.5},null,null,null,{"$f":"SKLA!U$12","v":204.06749999999997},null,{"$f":"R25*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$24","v":49.15},{"$f":"K26+L26+Q26+S26+U26+V26+W26+X26","v":1064.1567},{"$f":"35.51*TARIFY1!$C$3","v":47.583399999999997},{"$f":"Z26*(TARIFY1!$C$11-1)","v":21.888363999999996},53.7,{"$f":"B26+G26+O26+Z26","v":157.5438},{"$f":"C26+H26+P26+AA26","v":93.568179999999998},{"$f":"F26+N26+Y26+AB26","v":1511.8567},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},null,{"$f":"AC26+AE26+AF26","v":1694.8005000000001},{"$f":"SUM(AC26:AF26)","v":1788.36868},null,{"$f":"AJ26*0.76","v":0},{"$f":"AK26-AI26","v":-1788.36868},{"$f":"AL26/AK26*100","v":{"$error":"#DIV/0!"}},{"$f":"AK26-AH26","v":-1694.8005000000001},{"$f":"AN26/AK26*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"KVADRANT","index":36,"n_rows":19,"n_cols":41,"rows_kept":19,"cut":false,"hidden":true,"merged":[[15,18,15,19],[12,16,12,24],[12,31,14,31],[12,7,14,7],[19,28,19,34],[18,1,18,9],[18,16,19,16],[19,1,19,5],[19,25,19,27],[17,1,17,8],[12,8,12,13],[12,14,14,14],[12,15,14,15],[15,16,15,17],[12,27,13,27],[14,25,14,26],[10,1,10,15],[10,16,10,34],[11,28,11,34],[12,6,14,6],[12,29,14,29],[12,30,14,30],[11,1,11,5],[11,6,11,13],[11,14,11,24],[11,25,11,27],[12,26,13,26],[12,28,14,28],[12,33,14,33],[12,34,14,34],[12,32,14,32],[12,0,14,0],[12,1,14,1],[12,2,14,2],[12,3,12,5],[12,25,13,25],[12,39,14,39],[12,40,14,40],[12,35,14,35],[12,36,14,36],[4,40,6,40],[4,38,6,38],[4,39,6,39],[12,38,14,38],[12,37,14,37],[7,16,7,17],[7,18,7,19],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,25,5,25],[4,26,5,26],[4,27,5,27],[6,25,6,26],[2,1,2,15],[2,16,2,34],[3,1,3,5],[3,6,3,13],[3,14,3,24],[3,25,3,27],[3,28,3,34],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[4,6,6,6],[4,7,6,7],[4,8,4,13],[4,14,6,14],[4,15,6,15],[4,16,4,24]]}
[]
[]
[null,"KVADRANT - DVEŘE VOŠTINOVÉ - PLNÉ š.80"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.312",null,null,null,null,null,null,null,null,null,null,"s.121",null,null,"CELKEM"]
["DP3","MN  s.131","PK1  s.131","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,null,"MN","PK1","Materiál s.312",null,null,null,null,null,null,null,null,"MN","PK1","Vmat","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Polotov","Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1","B2",null,null,null,null,null,null,null,null,null,null,"B2",null,"Lak.schéma",null,"PU7D"]
["RAL",null,{"$f":"B8*(TARIFY1!$C$4-1)","v":0},null,null,null,{"$f":"TARIFY1!C$58*TARIFY1!$C$3","v":33.928800000000003},{"$f":"G8*(TARIFY1!$C$5-1)","v":18.321552000000004},{"$f":"TARIFY2!C$6","v":357},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$29","v":57},{"$f":"TARIFY2!D$29","v":9},null,{"$f":"I8+J8+M8","v":394},{"$f":"TARIFY1!$C$109*TARIFY1!$C$3","v":25.285800000000002},{"$f":"O8*(TARIFY1!$C$7-1)","v":18.205776},null,null,null,null,null,null,null,{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"K8+L8+Q8+S8+U8+V8+W8+X8","v":84.35},{"$f":"35.51*TARIFY1!$C$3","v":47.583399999999997},{"$f":"Z8*(TARIFY1!$C$11-1)","v":21.888363999999996},77.3,{"$f":"B8+G8+O8+Z8","v":106.798},{"$f":"C8+H8+P8+AA8","v":58.415692},{"$f":"F8+N8+Y8+AB8","v":555.65},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},null,{"$f":"AC8+AE8+AF8","v":687.84799999999996},{"$f":"SUM(AC8:AF8)","v":746.26369199999999},null,{"$f":"AJ8*0.76","v":0},{"$f":"AK8-AI8","v":-746.26369199999999},{"$f":"AL8/AK8*100","v":{"$error":"#DIV/0!"}},{"$f":"AK8-AH8","v":-687.84799999999996},{"$f":"AN8/AK8*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"KVADRANT - DVEŘE VOŠTINOVÉ - 1x PROSKLENÉ -  GZ1"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.312",null,null,null,null,null,null,null,null,null,null,"s.121",null,null,"CELKEM"]
["DP3","MN  s.131","PK1  s.131","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,null,"MN","PK1","Materiál s.312",null,null,null,null,null,null,null,null,"MN","PK1","Vmat","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Polotov","Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KVADRANT Z1",1,null,null,"SKLO G",null,"PM2","B3",null,"Lak.schéma",null,"PU7D"]
["RAL",null,{"$f":"B16*(TARIFY1!$C$4-1)","v":0},null,null,null,{"$f":"TARIFY1!$C$60*TARIFY1!$C$3","v":41.620400000000004},{"$f":"G16*(TARIFY1!$C$5-1)","v":22.475016000000004},{"$f":"TARIFY2!C$6","v":357},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$29","v":57},{"$f":"TARIFY2!D$29","v":9},null,{"$f":"I16+J16+M16","v":394},{"$f":"TARIFY1!$C$110*TARIFY1!$C$3","v":50.049000000000007},{"$f":"O16*(TARIFY1!$C$7-1)","v":36.03528},{"$f":"TARIFY2!O$31","v":317},null,null,null,{"$f":"SKLA!U$39","v":44.866710000000005},null,{"$f":"R15*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$24","v":49.15},{"$f":"K16+L16+Q16+S16+U16+V16+W16+X16","v":497.45591000000002},{"$f":"35.51*TARIFY1!$C$3","v":47.583399999999997},{"$f":"Z16*(TARIFY1!$C$11-1)","v":21.888363999999996},65.5,{"$f":"B16+G16+O16+Z16","v":139.25280000000001},{"$f":"C16+H16+P16+AA16","v":80.398660000000007},{"$f":"F16+N16+Y16+AB16","v":956.95591000000002},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},null,{"$f":"AC16+AE16+AF16","v":1121.6087100000002},{"$f":"SUM(AC16:AF16)","v":1202.00737},null,{"$f":"AJ16*0.76","v":0},{"$f":"AK16-AI16","v":-1202.00737},{"$f":"AL16/AK16*100","v":{"$error":"#DIV/0!"}},{"$f":"AK16-AH16","v":-1121.6087100000002},{"$f":"AN16/AK16*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"U prosklených klasiků RAL se mont zámků a pantů provádí na 312"]

{"sheet":"KUBIK","index":37,"n_rows":18,"n_cols":41,"rows_kept":18,"cut":false,"hidden":true,"merged":[[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[4,15,6,15],[4,6,6,6],[4,7,6,7],[4,8,4,13],[4,14,6,14],[4,39,6,39],[4,27,5,27],[4,40,6,40],[4,38,6,38],[2,1,2,15],[2,16,2,34],[3,1,3,5],[3,6,3,13],[3,14,3,24],[3,25,3,27],[3,28,3,34],[4,16,4,24],[4,25,5,25],[4,26,5,26],[6,25,6,26],[4,34,6,34],[7,16,7,17],[7,18,7,19],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,29,6,29],[4,30,6,30],[4,28,6,28],[12,1,12,15],[14,15,16,15],[14,6,16,6],[14,7,16,7],[14,8,14,13],[14,14,16,14],[13,1,13,5],[13,6,13,13],[13,14,13,24],[12,16,12,34],[13,25,13,27],[13,28,13,34],[14,26,15,26],[16,25,16,26],[14,27,15,27],[14,39,16,39],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,14,5],[14,40,16,40],[17,16,17,17],[17,18,17,19],[14,35,16,35],[14,36,16,36],[14,37,16,37],[14,38,16,38],[14,31,16,31],[14,33,16,33],[14,34,16,34],[14,28,16,28],[14,29,16,29],[14,30,16,30],[14,32,16,32],[14,16,14,24],[14,25,15,25]]}
[]
[]
[null,"KUBIK - DVEŘE VOŠTINOVÉ S PROLISEM - PLNÉ š.80"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.312",null,null,null,null,null,null,null,null,null,null,"s.121",null,null,"CELKEM"]
["DP3","MN  s.131","PK1  s.131","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,null,"MN","PK1","Materiál s.312",null,null,null,null,null,null,null,null,"MN","PK1","Vmat","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Polotov","Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,null,null,null,null,null,null,null,"B2",null,"Lak.schéma",null,"PU9D"]
["RAL",null,{"$f":"B8*(TARIFY1!$C$4-1)","v":0},null,null,null,{"$f":"TARIFY1!C$58*TARIFY1!$C$3","v":33.928800000000003},{"$f":"G8*(TARIFY1!$C$5-1)","v":18.321552000000004},{"$f":"TARIFY2!C$7","v":384},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$29","v":57},{"$f":"TARIFY2!D$29","v":9},null,{"$f":"I8+J8+M8","v":421},{"$f":"TARIFY1!$C$109*TARIFY1!$C$3","v":25.285800000000002},{"$f":"O8*(TARIFY1!$C$7-1)","v":18.205776},null,null,null,null,null,null,{"$f":"R7*TARIFY1!$N$22","v":0},{"$f":"TARIFY1!$H$19","v":18.350000000000001},{"$f":"K8+L8+Q8+S8+U8+V8+W8+X8","v":84.35},{"$f":"95.41*TARIFY1!$C$3","v":127.8494},{"$f":"Z8*(TARIFY1!$C$11-1)","v":58.810723999999993},432,{"$f":"B8+G8+O8+Z8","v":187.06400000000002},{"$f":"C8+H8+P8+AA8","v":95.338052000000005},{"$f":"F8+N8+Y8+AB8","v":937.35},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},null,{"$f":"AC8+AE8+AF8","v":1149.8140000000001},{"$f":"SUM(AC8:AF8)","v":1245.1520520000001},null,{"$f":"AJ8*0.76","v":0},{"$f":"AK8-AI8","v":-1245.1520520000001},{"$f":"AL8/AK8*100","v":{"$error":"#DIV/0!"}},{"$f":"AK8-AH8","v":-1149.8140000000001},{"$f":"AN8/AK8*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z8:AB8)","v":618.660124}]
[]
[]
[]
[null,"KUBIK - DVEŘE VOŠTINOVÉ S PROLISEM - ZASKLÍVACÍ R. 3/3 š.80"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.312",null,null,null,null,null,null,null,null,null,null,"s.121",null,null,"CELKEM"]
["DP3","MN  s.131","PK1  s.131","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,null,"MN","PK1","Materiál s.312",null,null,null,null,null,null,null,null,"MN","PK1","Vmat","MN","PK1","Vmat","Ener.","Pomat","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Polotov","Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"KLERM D Z1",1,null,null,"SKLO 3/3",null,"PM2","B3",null,"Lak.schéma",null,"PU9D"]
["RAL",null,{"$f":"B18*(TARIFY1!$C$4-1)","v":0},null,null,null,{"$f":"TARIFY1!$C$60*TARIFY1!$C$3","v":41.620400000000004},{"$f":"G18*(TARIFY1!$C$5-1)","v":22.475016000000004},{"$f":"TARIFY2!C$7","v":384},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C$29","v":57},{"$f":"TARIFY2!D$29","v":9},null,{"$f":"I18+J18+M18","v":421},{"$f":"TARIFY1!$C$112*TARIFY1!$C$3","v":68.34},{"$f":"O18*(TARIFY1!$C$7-1)","v":49.204799999999999},{"$f":"TARIFY2!O$38","v":576},null,null,null,{"$f":"SKLA!U16","v":216.1635},null,{"$f":"R17*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$24","v":49.15},{"$f":"K18+L18+Q18+S18+U18+V18+W18+X18","v":927.7527},{"$f":"95.41*TARIFY1!$C$3","v":127.8494},{"$f":"Z18*(TARIFY1!$C$11-1)","v":58.810723999999993},352,{"$f":"B18+G18+O18+Z18","v":237.8098},{"$f":"C18+H18+P18+AA18","v":130.49054000000001},{"$f":"F18+N18+Y18+AB18","v":1700.7527},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},null,{"$f":"AC18+AE18+AF18","v":1963.9625000000001},{"$f":"SUM(AC18:AF18)","v":2094.4530399999999},null,{"$f":"AJ18*0.76","v":0},{"$f":"AK18-AI18","v":-2094.4530399999999},{"$f":"AL18/AK18*100","v":{"$error":"#DIV/0!"}},{"$f":"AK18-AH18","v":-1963.9625000000001},{"$f":"AN18/AK18*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"FENIX I","index":38,"n_rows":27,"n_cols":38,"rows_kept":27,"cut":false,"hidden":true,"merged":[[4,34,6,34],[4,35,6,35],[13,36,15,36],[13,37,15,37],[4,36,6,36],[4,37,6,37],[13,34,15,34],[13,35,15,35],[12,26,12,31],[13,28,15,28],[13,26,15,26],[4,28,6,28],[4,27,6,27],[4,26,6,26],[4,32,6,32],[4,33,6,33],[13,27,15,27],[4,30,6,30],[13,31,15,31],[4,31,6,31],[13,32,15,32],[13,33,15,33],[4,29,6,29],[13,29,15,29],[2,1,2,15],[2,17,2,31],[3,13,3,23],[3,24,3,25],[3,26,3,31],[3,6,3,12],[3,1,3,5],[16,25,17,25],[13,0,15,0],[16,19,17,19],[16,15,17,16],[16,17,17,18],[16,3,17,3],[13,1,15,1],[13,7,15,7],[13,3,13,5],[13,6,15,6],[4,14,6,14],[11,1,11,15],[7,20,8,20],[4,13,6,13],[7,10,8,10],[7,14,8,14],[7,11,8,11],[4,6,6,6],[4,3,4,5],[4,15,4,23],[16,14,17,14],[16,10,17,10],[16,11,17,11],[16,12,17,12],[16,21,17,21],[16,7,17,7],[16,13,17,13],[13,14,15,14],[4,0,6,0],[7,6,8,6],[7,3,8,3],[7,7,8,7],[4,1,6,1],[4,2,6,2],[4,7,6,7],[4,8,4,12],[21,26,21,31],[13,24,15,24],[11,17,11,31],[7,17,8,18],[13,30,15,30],[7,25,8,25],[16,20,17,20],[4,25,6,25],[7,19,8,19],[4,24,6,24],[16,24,17,24],[16,22,17,22],[16,23,17,23],[7,24,8,24],[7,22,8,22],[21,6,21,12],[21,13,21,23],[21,24,21,25],[20,1,20,15],[20,17,20,31],[21,1,21,5],[16,6,17,6],[16,9,17,9],[13,2,15,2],[7,23,8,23],[12,1,12,5],[7,9,8,9],[7,8,8,8],[16,8,17,8],[13,8,13,12],[7,13,8,13],[7,12,8,12],[12,24,12,25],[12,6,12,12],[12,13,12,23],[7,21,8,21],[7,15,8,16],[13,25,15,25],[13,15,13,23],[13,13,15,13],[22,37,24,37],[22,26,24,26],[22,27,24,27],[22,28,24,28],[22,29,24,29],[22,32,24,32],[22,36,24,36],[22,31,24,31],[22,30,24,30],[25,3,26,3],[25,6,26,6],[25,7,26,7],[25,8,26,8],[22,34,24,34],[22,35,24,35],[22,15,22,23],[22,8,22,12],[22,0,24,0],[22,1,24,1],[22,2,24,2],[22,3,22,5],[22,6,24,6],[22,7,24,7],[25,15,26,16],[22,33,24,33],[22,24,24,24],[22,25,24,25],[25,9,26,9],[22,13,24,13],[22,14,24,14],[25,11,26,11],[25,12,26,12],[25,13,26,13],[25,17,26,18],[25,10,26,10],[25,14,26,14],[25,25,26,25],[25,24,26,24],[25,23,26,23],[25,21,26,21],[25,22,26,22],[25,19,26,19],[25,20,26,20]]}
[]
[]
[null,"FENIX I - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"FIX DZ5 B23",1,null,null,"Sklo  D",null,"PM2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$26)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D$8","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G8*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!E$30","v":37},{"$f":"TARIFY2!C$30","v":57},{"$f":"TARIFY2!D$30","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"(TARIFY1!$C$74)*TARIFY1!$C$3","v":54.176200000000001},{"$f":"N8*(TARIFY1!$C$6-1)","v":34.131005999999992},{"$f":"TARIFY2!O47","v":194},null,null,null,{"$f":"SKLA!U$20","v":53.76},null,{"$f":"Q7*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+U8+V8+W8","v":312.94920000000002},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+Y8","v":179.60019999999997},{"$f":"C8+H8+O8+Z8","v":121.568686},{"$f":"F8+M8+X8","v":899.24919999999997},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA8+AC8+AD8","v":1104.2494000000002},{"$f":"SUM(AA8:AD8)","v":1225.818086},3010,{"$f":"AG8*0.76","v":2287.6},{"$f":"AH8-AF8","v":1061.7819139999999},{"$f":"AI8/AH8*100","v":46.414666637524043},{"$f":"AH8-AE8","v":1183.3505999999998},{"$f":"AK8/AH8*100","v":51.728912397272239}]
["Fólie",{"$f":"(TARIFY1!$C$26)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E$8","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+Y8","v":179.60019999999997},{"$f":"C9+H8+O8+Z8","v":121.568686},{"$f":"F9+M8+X8","v":879.24919999999997},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA9+AC9+AD9","v":1084.2494000000002},{"$f":"SUM(AA9:AD9)","v":1205.818086},2510,{"$f":"AG9*0.76","v":1907.6},{"$f":"AH9-AF9","v":701.78191399999992},{"$f":"AI9/AH9*100","v":36.788735269448516},{"$f":"AH9-AE9","v":823.35059999999976},{"$f":"AK9/AH9*100","v":43.161595722373654}]
[]
[]
[null,"FENIX I - DVEŘE VOŠTINOVÉ S VÝZTUHOU - KAZETOVÉ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"FIX DZ5 B23",1,null,null,"Kazeta  D",null,"PM5","B4"]
["Lamino",{"$f":"(TARIFY1!$C$26)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D$8","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$47*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G17*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!E$30","v":37},{"$f":"TARIFY2!C$30","v":57},{"$f":"TARIFY2!D$30","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"(TARIFY1!$C$75)*TARIFY1!$C$3","v":95.716200000000015},{"$f":"N17*(TARIFY1!$C$6-1)","v":60.301206000000001},{"$f":"TARIFY2!O47","v":194},null,null,null,{"$f":"TARIFY2!B60","v":178},null,{"$f":"Q16*TARIFY1!N$38","v":16},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+U17+V17+W17","v":432.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+Y17","v":221.14019999999999},{"$f":"C17+H17+O17+Z17","v":147.73888599999998},{"$f":"F17+M17+X17","v":1019.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA17+AC17+AD17","v":1265.5902000000001},{"$f":"SUM(AA17:AD17)","v":1413.329086},3060,{"$f":"AG17*0.76","v":2325.6},{"$f":"AH17-AF17","v":912.27091399999995},{"$f":"AI17/AH17*100","v":39.227335483316132},{"$f":"AH17-AE17","v":1060.0097999999998},{"$f":"AK17/AH17*100","v":45.580056759545919}]
["Fólie",{"$f":"(TARIFY1!$C$26)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E$8","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+Y17","v":221.14019999999999},{"$f":"C18+H17+O17+Z17","v":147.73888599999998},{"$f":"F18+M17+X17","v":999.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA18+AC18+AD18","v":1245.5902000000001},{"$f":"SUM(AA18:AD18)","v":1393.329086},2560,{"$f":"AG18*0.76","v":1945.6},{"$f":"AH18-AF18","v":552.27091399999995},{"$f":"AI18/AH18*100","v":28.385634971217105},{"$f":"AH18-AE18","v":700.00979999999981},{"$f":"AK18/AH18*100","v":35.979122121710517}]
[]
[]
[null,"JERRY I - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  5.12.12"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"FIX DZ5 B23",1,null,null,"Sklo  D",null,"PM2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$26)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B26*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D$8","v":280},{"$f":"D26+E26","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G26*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!E$30","v":37},{"$f":"TARIFY2!C$30","v":57},{"$f":"TARIFY2!D$30","v":9},null,{"$f":"SUM(I26:L27)","v":103},{"$f":"(TARIFY1!$C$74)*TARIFY1!$C$3","v":54.176200000000001},{"$f":"N26*(TARIFY1!$C$6-1)","v":34.131005999999992},{"$f":"TARIFY2!O50","v":0},null,null,null,{"$f":"SKLA!U$20","v":53.76},null,{"$f":"Q25*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P26+R26+T26+U26+V26+W26","v":118.94919999999999},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y26*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B26+G26+N26+Y26","v":179.60019999999997},{"$f":"C26+H26+O26+Z26","v":121.568686},{"$f":"F26+M26+X26","v":705.24919999999997},{"$f":"TARIFY1!C149+TARIFY1!C150","v":0},{"$f":"AA26+AC26+AD26","v":884.84939999999995},{"$f":"SUM(AA26:AD26)","v":1006.4180859999999},3010,{"$f":"AG26*0.76","v":2287.6},{"$f":"AH26-AF26","v":1281.181914},{"$f":"AI26/AH26*100","v":56.005504196537856},{"$f":"AH26-AE26","v":1402.7505999999998},{"$f":"AK26/AH26*100","v":61.31974995628606}]
["Fólie",{"$f":"(TARIFY1!$C$26)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B27*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E$8","v":260},{"$f":"D26+E27","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B27+G26+N26+Y26","v":179.60019999999997},{"$f":"C27+H26+O26+Z26","v":121.568686},{"$f":"F27+M26+X26","v":685.24919999999997},{"$f":"TARIFY1!C149+TARIFY1!C150","v":0},{"$f":"AA27+AC27+AD27","v":864.84939999999995},{"$f":"SUM(AA27:AD27)","v":986.4180859999999},2510,{"$f":"AG27*0.76","v":1907.6},{"$f":"AH27-AF27","v":921.18191400000001},{"$f":"AI27/AH27*100","v":48.290098238624452},{"$f":"AH27-AE27","v":1042.7505999999998},{"$f":"AK27/AH27*100","v":54.662958691549591}]

{"sheet":"FENIX II","index":39,"n_rows":18,"n_cols":38,"rows_kept":18,"cut":false,"hidden":true,"merged":[[4,36,6,36],[4,37,6,37],[13,34,15,34],[13,35,15,35],[13,36,15,36],[13,37,15,37],[4,34,6,34],[4,35,6,35],[13,33,15,33],[13,30,15,30],[13,31,15,31],[7,22,8,22],[13,15,13,23],[7,24,8,24],[7,19,8,19],[7,20,8,20],[13,24,15,24],[13,26,15,26],[13,32,15,32],[13,27,15,27],[12,26,12,31],[13,25,15,25],[13,29,15,29],[13,28,15,28],[2,1,2,15],[4,15,4,23],[2,17,2,31],[3,1,3,5],[3,13,3,23],[4,14,6,14],[4,24,6,24],[4,25,6,25],[4,13,6,13],[3,24,3,25],[3,26,3,31],[3,6,3,12],[4,33,6,33],[4,28,6,28],[4,26,6,26],[4,27,6,27],[4,32,6,32],[4,30,6,30],[4,29,6,29],[4,31,6,31],[7,25,8,25],[7,10,8,10],[7,14,8,14],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[4,8,4,12],[4,6,6,6],[4,7,6,7],[7,3,8,3],[7,9,8,9],[7,15,8,16],[7,11,8,11],[7,12,8,12],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[13,7,15,7],[13,8,13,12],[7,13,8,13],[12,1,12,5],[12,6,12,12],[7,6,8,6],[7,7,8,7],[7,8,8,8],[13,6,15,6],[13,13,15,13],[16,25,17,25],[16,23,17,23],[11,17,11,31],[7,23,8,23],[12,24,12,25],[16,19,17,19],[7,21,8,21],[16,21,17,21],[7,17,8,18],[12,13,12,23],[16,24,17,24],[16,17,17,18],[16,22,17,22],[16,20,17,20],[11,1,11,15],[13,14,15,14],[16,9,17,9],[16,15,17,16],[16,13,17,13],[16,3,17,3],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,10,17,10],[16,11,17,11],[16,14,17,14],[16,12,17,12]]}
[]
[]
[null,"FENIX II - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"FIX DZ1 B23",1,null,null,"Sklo  D",null,"PM2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G8*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"45.1*TARIFY1!$C$3","v":60.434000000000005},{"$f":"N8*(TARIFY1!$C$6-1)","v":38.073419999999999},{"$f":"TARIFY2!O46","v":255},null,null,null,{"$f":"SKLA!U20","v":53.76},null,{"$f":"Q7*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+U8+V8+W8","v":373.94920000000002},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+Y8","v":185.85799999999998},{"$f":"C8+H8+O8+Z8","v":125.5111},{"$f":"F8+M8+X8","v":960.24919999999997},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA8+AC8+AD8","v":1171.5072},{"$f":"SUM(AA8:AD8)","v":1297.0183000000002},3010,{"$f":"AG8*0.76","v":2287.6},{"$f":"AH8-AF8","v":990.58169999999973},{"$f":"AI8/AH8*100","v":43.302225039342531},{"$f":"AH8-AE8","v":1116.0927999999999},{"$f":"AK8/AH8*100","v":48.788809232383279}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+Y8","v":185.85799999999998},{"$f":"C9+H8+O8+Z8","v":125.5111},{"$f":"F9+M8+X8","v":940.24919999999997},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA9+AC9+AD9","v":1151.5072},{"$f":"SUM(AA9:AD9)","v":1277.0183000000002},2510,{"$f":"AG9*0.76","v":1907.6},{"$f":"AH9-AF9","v":630.58169999999973},{"$f":"AI9/AH9*100","v":33.056285384776665},{"$f":"AH9-AE9","v":756.0927999999999},{"$f":"AK9/AH9*100","v":39.635814636192066}]
[]
[]
[null,"FENIX II - DVEŘE VOŠTINOVÉ - KAZETOVÉ D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"FIX DK1 B23",1,null,null,"Kazeta  D",null,"PM5","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$47*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G17*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"76.1*TARIFY1!$C$3","v":101.974},null,{"$f":"TARIFY2!O46","v":255},null,null,null,{"$f":"TARIFY2!B60","v":178},null,{"$f":"Q16*TARIFY1!N$38","v":16},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+U17+V17+W17","v":493.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+Y17","v":227.39799999999997},{"$f":"C17+H17+O17+Z17","v":87.43768},{"$f":"F17+M17+X17","v":1080.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA17+AC17+AD17","v":1332.848},{"$f":"SUM(AA17:AD17)","v":1420.28568},3060,{"$f":"AG17*0.76","v":2325.6},{"$f":"AH17-AF17","v":905.31431999999995},{"$f":"AI17/AH17*100","v":38.928204334365326},{"$f":"AH17-AE17","v":992.75199999999995},{"$f":"AK17/AH17*100","v":42.687994496044027}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+Y17","v":227.39799999999997},{"$f":"C18+H17+O17+Z17","v":87.43768},{"$f":"F18+M17+X17","v":1060.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA18+AC18+AD18","v":1312.848},{"$f":"SUM(AA18:AD18)","v":1400.28568},2560,{"$f":"AG18*0.76","v":1945.6},{"$f":"AH18-AF18","v":545.31431999999995},{"$f":"AI18/AH18*100","v":28.028079769736841},{"$f":"AH18-AE18","v":632.75199999999995},{"$f":"AK18/AH18*100","v":32.522203947368425}]

{"sheet":"NEMO","index":40,"n_rows":27,"n_cols":40,"rows_kept":27,"cut":false,"hidden":true,"merged":[[7,15,8,15],[4,27,6,27],[4,26,6,26],[4,31,6,31],[7,20,8,20],[7,22,8,22],[7,24,8,24],[4,30,6,30],[7,21,8,21],[7,26,8,26],[4,39,6,39],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,38,6,38],[4,37,6,37],[7,10,8,10],[7,11,8,11],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[4,7,6,7],[4,8,4,12],[7,3,8,3],[7,6,8,6],[4,6,6,6],[7,7,8,7],[7,12,8,12],[7,8,8,8],[7,9,8,9],[7,13,8,13],[7,23,8,23],[7,19,8,19],[4,13,6,13],[3,28,3,33],[3,26,3,27],[4,29,6,29],[4,28,6,28],[7,14,8,14],[7,25,8,25],[4,14,6,14],[4,15,4,25],[7,16,8,16],[7,17,8,17],[7,18,8,18],[7,27,8,27],[2,1,2,17],[2,19,2,25],[3,1,3,5],[3,6,3,12],[3,13,3,25]]}
[]
[]
[null,"NEMO - DVEŘE S DĚROVANOU DTD - PROSKLENÉ"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Elek.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1","B1",null,null,null,"Nemo",3,null,null,"Sklo",3,null,null,3,"B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B8*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!C$9","v":350},{"$f":"TARIFY2!D$9","v":280},{"$f":"D8+E8","v":630},{"$f":"TARIFY1!C$52*TARIFY1!$C$3","v":140.70000000000002},{"$f":"G8*(TARIFY1!$C$5-1)","v":75.978000000000009},{"$f":"TARIFY2!$E$31","v":37},{"$f":"TARIFY2!C$31","v":57},{"$f":"TARIFY2!D27","v":9},{"$f":"TARIFY1!H34","v":0},{"$f":"SUM(I8:L9)","v":103},{"$f":"117.92*TARIFY1!$C$3","v":158.0128},{"$f":"N8*(TARIFY1!$C$6-1)","v":99.548063999999982},{"$f":"Q7*Q8","v":1342.5},{"$f":"TARIFY2!O$51","v":447.5},{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":66},{"$f":"SKLA!U$40","v":22},null,null,{"$f":"X7*TARIFY1!$N$57","v":102},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":1555.25},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":372.01080000000002},{"$f":"C8+H8+O8+AB8","v":233.28810399999998},{"$f":"F8+M8+Z8","v":2288.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8","v":2660.2608},{"$f":"AC8+AD8+AE8+AF8","v":2918.9489040000003},null,{"$f":"AI8*0.76","v":0},{"$f":"AJ8-AH8","v":-2918.9489040000003},{"$f":"AK8/AJ8*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ8-AG8","v":-2660.2608},{"$f":"AM8/AJ8*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B9*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!E$9","v":260},{"$f":"D8+E9","v":610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":372.01080000000002},{"$f":"C9+H8+O9+AB8","v":133.74003999999999},{"$f":"F9+M8+Z8","v":2268.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9","v":2640.2608},{"$f":"AC9+AD9+AE9+AF9","v":2799.4008400000002},null,{"$f":"AI9*0.76","v":0},{"$f":"AJ9-AH9","v":-2799.4008400000002},{"$f":"AK9/AJ9*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ9-AG9","v":-2640.2608},{"$f":"AM9/AJ9*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Polotovar",null,1006]
[null,"VRC výr.rám",null,154]
[null,"VRC lak.rám",null,244]
[null,"Výřez 111",null,11.3]
[null,"Mat 111",null,92]
[null,310,null,46]
[null,"Zasklení 313",null,30]
[null,"Sklo",null,27]
[null,"Lakování",null,188]

{"sheet":"MADA","index":41,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[13,38,15,38],[13,39,15,39],[13,37,15,37],[16,3,17,3],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,16,17,16],[13,36,15,36],[13,29,15,29],[13,30,15,30],[13,31,15,31],[13,32,15,32],[16,26,17,26],[16,27,17,27],[16,20,17,20],[16,21,17,21],[16,22,17,22],[16,23,17,23],[16,24,17,24],[16,25,17,25],[16,17,17,17],[16,18,17,18],[16,19,17,19],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,3,13,5],[16,12,17,12],[16,13,17,13],[16,14,17,14],[16,15,17,15],[13,15,13,25],[13,6,15,6],[13,7,15,7],[13,8,13,12],[13,14,15,14],[13,34,15,34],[13,35,15,35],[13,26,15,26],[13,27,15,27],[13,28,15,28],[13,13,15,13],[12,28,12,33],[13,33,15,33],[12,26,12,27],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[7,15,8,15],[7,16,8,16],[12,1,12,5],[12,6,12,12],[12,13,12,25],[7,9,8,9],[7,10,8,10],[7,20,8,20],[7,21,8,21],[7,3,8,3],[7,6,8,6],[7,7,8,7],[7,17,8,17],[7,18,8,18],[7,19,8,19],[7,23,8,23],[7,24,8,24],[7,25,8,25],[11,1,11,15],[11,17,11,33],[4,39,6,39],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,37,6,37],[4,38,6,38],[7,26,8,26],[7,22,8,22],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[2,1,2,15],[7,8,8,8],[4,36,6,36],[4,14,6,14],[4,15,4,25],[4,26,6,26],[4,27,6,27],[7,27,8,27],[2,17,2,33],[3,1,3,5],[3,6,3,12],[3,13,3,25],[3,26,3,27],[3,28,3,33],[4,6,6,6],[4,7,6,7],[4,8,4,12],[4,13,6,13]]}
[]
[]
[null,"MADA F ZZ - DVEŘE VOŠTINOVÉ - PROSKLENÉ - Fix D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"MADA Z4 B23",1,null,null,"Sklo Fix D",1,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G8*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"TARIFY1!C$74*TARIFY1!$C$3","v":54.176200000000001},{"$f":"N8*(TARIFY1!$C$6-1)","v":34.131005999999992},{"$f":"Q7*Q8","v":308},308,{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":53.76},{"$f":"SKLA!U20","v":53.76},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":10.632},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":417.142},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":179.60019999999997},{"$f":"C8+H8+O8+AB8","v":121.568686},{"$f":"F8+M8+Z8","v":1003.442},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1208.4422},{"$f":"SUM(AC8:AF8)","v":1330.010886},3640,{"$f":"AI8*0.76","v":2766.4},{"$f":"AJ8-AH8","v":1436.3891140000001},{"$f":"AK8/AJ8*100","v":51.922683415268942},{"$f":"AJ8-AG8","v":1557.9578000000001},{"$f":"AM8/AJ8*100","v":56.317155870445347}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":179.60019999999997},{"$f":"C9+H8+O8+AB8","v":121.568686},{"$f":"F9+M8+Z8","v":983.44200000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1188.4422},{"$f":"SUM(AC9:AF9)","v":1310.010886},3140,{"$f":"AI9*0.76","v":2386.4},{"$f":"AJ9-AH9","v":1076.3891140000001},{"$f":"AK9/AJ9*100","v":45.105142222594701},{"$f":"AJ9-AG9","v":1197.9578000000001},{"$f":"AM9/AJ9*100","v":50.19937143814952}]
[]
[]
[null,"MADA U ZZ - DVEŘE VOŠTINOVÉ - PROSKLENÉ  - Uni D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"MADA Z4 B23",1,null,null,"Sklo D",1,null,null,"PM6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"G17*(TARIFY1!$C$5-1)","v":41.896440000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":103},{"$f":"TARIFY1!C$74*TARIFY1!$C$3","v":54.176200000000001},{"$f":"N17*(TARIFY1!$C$6-1)","v":34.131005999999992},{"$f":"Q16*Q17","v":389},389,{"$f":"S16*S17","v":0},null,{"$f":"U17","v":199.92},{"$f":"SKLA!U5","v":199.92},{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!$N$27","v":10.632},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":644.30199999999991},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":179.60019999999997},{"$f":"C17+H17+O17+AB17","v":121.568686},{"$f":"F17+M17+Z17","v":1230.6019999999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1435.6021999999998},{"$f":"SUM(AC17:AF17)","v":1557.1708859999999},3690,{"$f":"AI17*0.76","v":2804.4},{"$f":"AJ17-AH17","v":1247.2291140000002},{"$f":"AK17/AJ17*100","v":44.474009199828842},{"$f":"AJ17-AG17","v":1368.7978000000003},{"$f":"AM17/AJ17*100","v":48.808935957780641}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":179.60019999999997},{"$f":"C18+H17+O17+AB17","v":121.568686},{"$f":"F18+M17+Z17","v":1210.6019999999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1415.6021999999998},{"$f":"SUM(AC18:AF18)","v":1537.1708859999999},3190,{"$f":"AI18*0.76","v":2424.4},{"$f":"AJ18-AH18","v":887.22911400000021},{"$f":"AK18/AJ18*100","v":36.595822224055439},{"$f":"AJ18-AG18","v":1008.7978000000003},{"$f":"AM18/AJ18*100","v":41.610204586701876}]

{"sheet":"ALUMI","index":42,"n_rows":43,"n_cols":40,"rows_kept":43,"cut":false,"hidden":true,"merged":[[39,38,41,38],[39,39,41,39],[39,27,41,27],[39,28,41,28],[39,29,41,29],[39,34,41,34],[39,35,41,35],[39,36,41,36],[39,30,41,30],[39,31,41,31],[39,37,41,37],[32,0,34,0],[32,1,34,1],[32,2,34,2],[32,3,32,5],[38,28,38,33],[39,6,41,6],[39,32,41,32],[39,33,41,33],[39,7,41,7],[39,14,41,14],[38,6,38,12],[38,13,38,25],[37,1,37,15],[37,17,37,33],[39,15,39,25],[39,26,41,26],[39,0,41,0],[39,1,41,1],[39,2,41,2],[39,3,39,5],[39,8,39,12],[39,13,41,13],[38,1,38,5],[38,26,38,27],[32,39,34,39],[32,14,34,14],[32,15,32,25],[32,26,34,26],[32,27,34,27],[32,28,34,28],[32,29,34,29],[32,30,34,30],[32,33,34,33],[32,34,34,34],[32,38,34,38],[32,37,34,37],[32,31,34,31],[32,32,34,32],[32,35,34,35],[32,36,34,36],[30,1,30,15],[30,17,30,33],[31,1,31,5],[31,6,31,12],[31,13,31,25],[31,26,31,27],[31,28,31,33],[32,7,34,7],[32,8,32,12],[32,13,34,13],[32,6,34,6],[25,36,27,36],[25,37,27,37],[25,30,27,30],[25,31,27,31],[25,32,27,32],[25,33,27,33],[25,38,27,38],[25,39,27,39],[25,14,27,14],[25,15,25,25],[25,26,27,26],[25,27,27,27],[25,28,27,28],[25,29,27,29],[25,34,27,34],[25,35,27,35],[24,1,24,5],[18,0,20,0],[25,8,25,12],[25,13,27,13],[25,6,27,6],[25,7,27,7],[25,0,27,0],[25,1,27,1],[25,2,27,2],[25,3,25,5],[18,2,20,2],[18,37,20,37],[18,38,20,38],[24,28,24,33],[18,31,20,31],[18,32,20,32],[18,28,20,28],[18,29,20,29],[18,30,20,30],[24,6,24,12],[24,13,24,25],[24,26,24,27],[18,14,20,14],[18,39,20,39],[23,1,23,15],[23,17,23,33],[18,33,20,33],[18,34,20,34],[18,35,20,35],[18,36,20,36],[11,26,13,26],[3,26,3,27],[11,8,11,12],[10,6,10,12],[11,14,13,14],[11,13,13,13],[4,27,6,27],[11,27,13,27],[10,26,10,27],[3,28,3,33],[11,32,13,32],[11,33,13,33],[4,30,6,30],[4,29,6,29],[4,31,6,31],[11,31,13,31],[18,1,20,1],[2,1,2,15],[11,0,13,0],[11,1,13,1],[11,2,13,2],[4,0,6,0],[4,3,4,5],[4,8,4,12],[4,7,6,7],[11,7,13,7],[4,15,4,25],[2,17,2,33],[9,1,9,15],[9,17,9,33],[3,1,3,5],[3,6,3,12],[3,13,3,25],[4,33,6,33],[4,2,6,2],[4,26,6,26],[4,6,6,6],[10,1,10,5],[17,1,17,5],[17,6,17,12],[17,13,17,25],[18,8,18,12],[18,7,20,7],[18,3,18,5],[4,1,6,1],[4,14,6,14],[4,13,6,13],[16,1,16,15],[10,13,10,25],[11,3,11,5],[11,15,11,25],[11,6,13,6],[18,6,20,6],[16,17,16,33],[17,28,17,33],[18,27,20,27],[18,13,20,13],[17,26,17,27],[18,15,18,25],[18,26,20,26],[4,37,6,37],[4,38,6,38],[4,39,6,39],[11,36,13,36],[11,29,13,29],[11,39,13,39],[11,37,13,37],[11,38,13,38],[11,35,13,35],[4,35,6,35],[11,34,13,34],[10,28,10,33],[11,30,13,30],[4,32,6,32],[4,28,6,28],[11,28,13,28],[4,34,6,34],[4,36,6,36]]}
[]
[]
[null,"ALUMI VERTIK L (S) - DVEŘE S DĚROVANOU DTD - PLNÉ"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Elek.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,null,null,null,null,"Lišta 10x2",4,null,null,"PM3","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B8*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!$C$9","v":350},{"$f":"TARIFY2!$D$9","v":280},{"$f":"D8+E8","v":630},{"$f":"(TARIFY1!C$50+TARIFY2!W$64)*TARIFY1!$C$3","v":157.10159999999999},{"$f":"G8*(TARIFY1!$C$5-1)","v":84.834863999999996},{"$f":"TARIFY2!$E$31","v":37},{"$f":"TARIFY2!$C$31","v":57},{"$f":"TARIFY2!$D$31","v":9},null,{"$f":"SUM(I8:L8)","v":103},{"$f":"TARIFY1!C$80","v":113},{"$f":"N8*(TARIFY1!$C$6-1)","v":71.189999999999984},{"$f":"Q7*Q8","v":0},null,{"$f":"S7*S8","v":0},null,{"$f":"U7*U8","v":95.28},{"$f":"TARIFY2!U$64","v":23.82},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!$N$27","v":0},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":140.03},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":343.39960000000002},{"$f":"C8+H8+O8+AB8","v":213.78690399999996},{"$f":"F8+M8+Z8","v":873.03},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8","v":1216.4295999999999},{"$f":"SUM(AC8:AF8)","v":1455.6165040000001},null,{"$f":"AI8*0.76","v":0},{"$f":"AJ8-AH8","v":-1455.6165040000001},{"$f":"AK8/AJ8*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ8-AG8","v":-1216.4295999999999},{"$f":"AM8/AJ8*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"ALUMI VERTIK L (S) MDZ - DVEŘE S DĚROVANOU DTD - PROSKLENÉ"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Elek.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"MDZ",1,null,null,"Matelux č",1,"Lišta 10x2",{"$f":"TARIFY2!$V$68","v":4},"PM7","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B15*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!$C$9","v":350},{"$f":"TARIFY2!$D$9","v":280},{"$f":"D15+E15","v":630},{"$f":"(TARIFY1!C$52+TARIFY2!W$68)*TARIFY1!$C$3","v":168.49160000000001},{"$f":"G15*(TARIFY1!$C$5-1)","v":90.985464000000007},{"$f":"TARIFY2!$E$31","v":37},{"$f":"TARIFY2!$C$31","v":57},{"$f":"TARIFY2!$D$31","v":9},null,{"$f":"SUM(I15:L15)","v":103},{"$f":"TARIFY1!C$81","v":211},{"$f":"N15*(TARIFY1!$C$6-1)","v":132.92999999999998},{"$f":"Q14*Q15","v":360.50484100000006},{"$f":"TARIFY2!S$66","v":360.50484100000006},{"$f":"S14*S15","v":0},null,{"$f":"U14*U15","v":151.04},{"$f":"SKLA!U35","v":151.04},{"$f":"W14*W15","v":95.28},{"$f":"TARIFY2!$U$68","v":23.82},{"$f":"Q14*TARIFY1!N$51","v":22},{"$f":"TARIFY1!H$29","v":44.75},{"$f":"P15+R15+T15+V15+X15+Y15","v":673.57484099999999},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA15*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B15+G15+N15+AA15","v":452.78960000000001},{"$f":"C15+H15+O15+AB15","v":281.677504},{"$f":"F15+M15+Z15","v":1406.5748410000001},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC15+AE15","v":1859.3644410000002},{"$f":"SUM(AC15:AF15)","v":2166.441945},null,{"$f":"AI15*0.76","v":0},{"$f":"AJ15-AH15","v":-2166.441945},{"$f":"AK15/AJ15*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ15-AG15","v":-1859.3644410000002},{"$f":"AM15/AJ15*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"ALUMI HORIZON L - DVEŘE S DĚROVANOU DTD - PLNÉ"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Elek.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,null,null,null,null,null,null,"Lišta 10x2",10,"PM7","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B22*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!$C$9","v":350},{"$f":"TARIFY2!$D$9","v":280},{"$f":"D22+E22","v":630},{"$f":"(TARIFY1!C$50+TARIFY2!W$75)*TARIFY1!$C$3","v":160.26400000000001},{"$f":"G22*(TARIFY1!$C$5-1)","v":86.542560000000009},{"$f":"TARIFY2!$E$31","v":37},{"$f":"TARIFY2!$C$31","v":57},{"$f":"TARIFY2!$D$31","v":9},null,{"$f":"SUM(I22:L22)","v":103},{"$f":"TARIFY1!C$84","v":141},{"$f":"N22*(TARIFY1!$C$6-1)","v":88.829999999999984},{"$f":"Q21*Q22","v":0},null,{"$f":"S21*S22","v":0},null,{"$f":"U21*U22","v":0},null,{"$f":"W21*W22","v":102},{"$f":"TARIFY2!U$75","v":10.199999999999999},{"$f":"Q21*TARIFY1!N$51","v":0},{"$f":"TARIFY1!H$29","v":44.75},{"$f":"P22+R22+T22+V22+X22+Y22","v":146.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA22*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B22+G22+N22+AA22","v":374.56200000000001},{"$f":"C22+H22+O22+AB22","v":233.13459999999998},{"$f":"F22+M22+Z22","v":879.75},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC22+AE22","v":1254.3119999999999},{"$f":"SUM(AC22:AF22)","v":1512.8466000000001},null,{"$f":"AI22*0.76","v":0},{"$f":"AJ22-AH22","v":-1512.8466000000001},{"$f":"AK22/AJ22*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ22-AG22","v":-1254.3119999999999},{"$f":"AM22/AJ22*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"ALUMI HORIZON S - DVEŘE S DĚROVANOU DTD - PLNÉ"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Elek.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,null,null,null,null,null,null,"Lišta 10x2",10,"PM7","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B29*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!$C$9","v":350},{"$f":"TARIFY2!$D$9","v":280},{"$f":"D29+E29","v":630},{"$f":"(TARIFY1!C$50+TARIFY2!W$75)*TARIFY1!$C$3","v":160.26400000000001},{"$f":"G29*(TARIFY1!$C$5-1)","v":86.542560000000009},{"$f":"TARIFY2!$E$31","v":37},{"$f":"TARIFY2!$C$31","v":57},{"$f":"TARIFY2!$D$31","v":9},null,{"$f":"SUM(I29:L29)","v":103},{"$f":"TARIFY1!C$86","v":234},{"$f":"N29*(TARIFY1!$C$6-1)","v":147.41999999999999},{"$f":"Q28*Q29","v":0},null,{"$f":"S28*S29","v":0},null,{"$f":"U28*U29","v":0},null,{"$f":"W28*W29","v":102},{"$f":"TARIFY2!U$75","v":10.199999999999999},{"$f":"Q28*TARIFY1!N$51","v":0},{"$f":"TARIFY1!H$29","v":44.75},{"$f":"P29+R29+T29+V29+X29+Y29","v":146.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA29*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B29+G29+N29+AA29","v":467.56200000000001},{"$f":"C29+H29+O29+AB29","v":291.72460000000001},{"$f":"F29+M29+Z29","v":879.75},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC29+AE29","v":1347.3119999999999},{"$f":"SUM(AC29:AF29)","v":1664.4366},null,{"$f":"AI29*0.76","v":0},{"$f":"AJ29-AH29","v":-1664.4366},{"$f":"AK29/AJ29*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ29-AG29","v":-1347.3119999999999},{"$f":"AM29/AJ29*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"ALUMI HORIZON L MDZ - DVEŘE S DĚROVANOU DTD - PROSKLENÉ"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Elek.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"MDZ",1,null,null,"Matelux č",1,"Lišta 10x2",20,"PM7","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B36*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!$C$9","v":350},{"$f":"TARIFY2!$D$9","v":280},{"$f":"D36+E36","v":630},{"$f":"(TARIFY1!C$52+TARIFY2!W$66)*TARIFY1!$C$3","v":176.61200000000002},{"$f":"G36*(TARIFY1!$C$5-1)","v":95.370480000000015},{"$f":"TARIFY2!$E$31","v":37},{"$f":"TARIFY2!$C$31","v":57},{"$f":"TARIFY2!$D$31","v":9},null,{"$f":"SUM(I36:L36)","v":103},{"$f":"TARIFY1!C$85","v":244},{"$f":"N36*(TARIFY1!$C$6-1)","v":153.71999999999997},{"$f":"Q35*Q36","v":360.50484100000006},{"$f":"TARIFY2!S$66","v":360.50484100000006},{"$f":"S35*S36","v":0},null,{"$f":"U35*U36","v":151.04},{"$f":"SKLA!U36","v":151.04},{"$f":"W35*W36","v":65.760000000000005},{"$f":"TARIFY2!U$66","v":3.2880000000000003},{"$f":"Q35*TARIFY1!N$51","v":22},{"$f":"TARIFY1!H$29","v":44.75},{"$f":"P36+R36+T36+V36+X36+Y36","v":644.05484100000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA36*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B36+G36+N36+AA36","v":493.91},{"$f":"C36+H36+O36+AB36","v":306.85251999999997},{"$f":"F36+M36+Z36","v":1377.0548410000001},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC36+AE36","v":1870.9648410000002},{"$f":"SUM(AC36:AF36)","v":2203.2173610000004},null,{"$f":"AI36*0.76","v":0},{"$f":"AJ36-AH36","v":-2203.2173610000004},{"$f":"AK36/AJ36*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ36-AG36","v":-1870.9648410000002},{"$f":"AM36/AJ36*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"ALUMI HORIZON S MDZ - DVEŘE S DĚROVANOU DTD - PROSKLENÉ"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP5","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Elek.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"MDZ",1,null,null,"Matelux č",1,"Lišta 10x2",20,"PM7","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B43*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!$C$9","v":350},{"$f":"TARIFY2!$D$9","v":280},{"$f":"D43+E43","v":630},{"$f":"(TARIFY1!C$52+TARIFY2!W$67)*TARIFY1!$C$3","v":176.61200000000002},{"$f":"G43*(TARIFY1!$C$5-1)","v":95.370480000000015},{"$f":"TARIFY2!$E$31","v":37},{"$f":"TARIFY2!$C$31","v":57},{"$f":"TARIFY2!$D$31","v":9},null,{"$f":"SUM(I43:L43)","v":103},{"$f":"TARIFY1!C$87","v":356},{"$f":"N43*(TARIFY1!$C$6-1)","v":224.27999999999997},{"$f":"Q42*Q43","v":360.50484100000006},{"$f":"TARIFY2!S$66","v":360.50484100000006},{"$f":"S42*S43","v":0},null,{"$f":"U42*U43","v":151.04},{"$f":"SKLA!U36","v":151.04},{"$f":"W42*W43","v":65.760000000000005},{"$f":"TARIFY2!U$66","v":3.2880000000000003},{"$f":"Q42*TARIFY1!N$51","v":22},{"$f":"TARIFY1!H$29","v":44.75},{"$f":"P43+R43+T43+V43+X43+Y43","v":644.05484100000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA43*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B43+G43+N43+AA43","v":605.91000000000008},{"$f":"C43+H43+O43+AB43","v":377.41252000000003},{"$f":"F43+M43+Z43","v":1377.0548410000001},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC43+AE43","v":1982.9648410000002},{"$f":"SUM(AC43:AF43)","v":2385.7773610000004},null,{"$f":"AI43*0.76","v":0},{"$f":"AJ43-AH43","v":-2385.7773610000004},{"$f":"AK43/AJ43*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ43-AG43","v":-1982.9648410000002},{"$f":"AM43/AJ43*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"BETTY","index":43,"n_rows":27,"n_cols":38,"rows_kept":27,"cut":false,"hidden":true,"merged":[[22,35,24,35],[22,36,24,36],[22,37,24,37],[22,30,24,30],[22,33,24,33],[22,31,24,31],[22,34,24,34],[13,37,15,37],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[13,34,15,34],[13,35,15,35],[13,36,15,36],[4,33,6,33],[13,32,15,32],[22,32,24,32],[13,33,15,33],[13,30,15,30],[13,24,15,24],[13,25,15,25],[12,24,12,25],[13,29,15,29],[12,26,12,31],[13,26,15,26],[13,27,15,27],[13,28,15,28],[4,27,6,27],[13,31,15,31],[7,23,8,23],[4,32,6,32],[7,6,8,6],[7,20,8,20],[7,24,8,24],[4,24,6,24],[4,28,6,28],[4,6,6,6],[7,12,8,12],[7,25,8,25],[7,8,8,8],[2,17,2,31],[11,1,11,15],[11,17,11,31],[7,15,8,16],[7,17,8,18],[3,1,3,5],[4,26,6,26],[7,10,8,10],[4,7,6,7],[2,1,2,15],[4,1,6,1],[4,2,6,2],[3,24,3,25],[4,25,6,25],[3,26,3,31],[4,29,6,29],[4,31,6,31],[4,30,6,30],[3,6,3,12],[3,13,3,23],[4,15,4,23],[7,19,8,19],[4,8,4,12],[7,22,8,22],[13,1,15,1],[20,1,20,15],[7,9,8,9],[7,13,8,13],[4,3,4,5],[13,14,15,14],[13,7,15,7],[7,7,8,7],[22,0,24,0],[12,1,12,5],[22,7,24,7],[16,7,17,7],[21,1,21,5],[21,6,21,12],[22,1,24,1],[22,2,24,2],[22,3,22,5],[22,6,24,6],[4,0,6,0],[13,0,15,0],[16,13,17,13],[16,10,17,10],[16,8,17,8],[16,6,17,6],[13,2,15,2],[4,13,6,13],[16,3,17,3],[16,9,17,9],[7,11,8,11],[16,14,17,14],[7,14,8,14],[16,23,17,23],[16,11,17,11],[16,19,17,19],[16,15,17,16],[13,13,15,13],[16,21,17,21],[16,22,17,22],[13,15,13,23],[7,21,8,21],[16,12,17,12],[12,13,12,23],[12,6,12,12],[4,14,6,14],[13,3,13,5],[13,8,13,12],[7,3,8,3],[13,6,15,6],[16,25,17,25],[25,25,26,25],[25,22,26,22],[25,17,26,18],[25,24,26,24],[25,19,26,19],[25,20,26,20],[25,21,26,21],[25,23,26,23],[16,24,17,24],[21,13,21,23],[20,17,20,31],[16,17,17,18],[16,20,17,20],[22,29,24,29],[22,27,24,27],[22,24,24,24],[22,28,24,28],[22,13,24,13],[21,26,21,31],[21,24,21,25],[22,26,24,26],[22,15,22,23],[22,25,24,25],[25,3,26,3],[25,6,26,6],[25,15,26,16],[22,8,22,12],[22,14,24,14],[25,10,26,10],[25,11,26,11],[25,12,26,12],[25,7,26,7],[25,8,26,8],[25,9,26,9],[25,13,26,13],[25,14,26,14]]}
[]
[]
[null,"BETTY - DVEŘE VOŠTINOVÉ - NALEPOVACÍ A + G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP1","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI AN1 B23",1,"UNI GN1 B23",1,null,null,"PM1","B4"]
["Lamino",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B8*(TARIFY1!$C$4-1)","v":17.173439999999999},{"$f":"TARIFY2!C4","v":166.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":446.3},{"$f":"TARIFY1!C$45*TARIFY1!$C$3","v":79.864000000000004},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.126560000000005},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!$C$27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I8:L9)","v":103},{"$f":"40.1*TARIFY1!$C$3","v":53.734000000000002},{"$f":"N8*(TARIFY1!$C$6-1)","v":33.852419999999995},{"$f":"TARIFY2!O15","v":189},null,{"$f":"TARIFY2!O6","v":134},null,null,null,{"$f":"(Q7+S7)*TARIFY1!N$17","v":10},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+U8+V8+W8","v":377.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+Y8","v":176.07599999999999},{"$f":"C8+H8+O8+Z8","v":119.94742000000001},{"$f":"F8+M8+X8","v":927.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA8+AC8+AD8","v":1128.5260000000001},{"$f":"SUM(AA8:AD8)","v":1248.47342},2915,{"$f":"AG8*0.76","v":2215.4},{"$f":"AH8-AF8","v":966.92658000000006},{"$f":"AI8/AH8*100","v":43.645688363275255},{"$f":"AH8-AE8","v":1086.874},{"$f":"AK8/AH8*100","v":49.05994402816647}]
["Fólie",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B9*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":426.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+Y8","v":176.07599999999999},{"$f":"C9+H8+O8+Z8","v":119.94742000000001},{"$f":"F9+M8+X8","v":907.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA9+AC9+AD9","v":1108.5260000000001},{"$f":"SUM(AA9:AD9)","v":1228.47342},2940,{"$f":"AG9*0.76","v":2234.4},{"$f":"AH9-AF9","v":1005.9265800000001},{"$f":"AI9/AH9*100","v":45.019986573576801},{"$f":"AH9-AE9","v":1125.874},{"$f":"AK9/AH9*100","v":50.388202649480839}]
[]
[]
[null,"BETTY - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ A, (B) + NALEPOVACÍ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI AZ1 B23",1,"UNI GN1 B23",1,"Sklo  A",null,"PM1+2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},{"$f":"TARIFY2!$E$30","v":37},33.700000000000003,{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I17:L18)","v":99.7},{"$f":"52.1*TARIFY1!$C$3","v":69.814000000000007},{"$f":"N17*(TARIFY1!$C$6-1)","v":43.982819999999997},{"$f":"TARIFY2!O10","v":255},null,{"$f":"TARIFY2!O6","v":134},null,{"$f":"SKLA!U4","v":129.94800000000001},null,{"$f":"Q16*TARIFY1!N$22+S16*TARIFY1!N$17","v":25.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+U17+V17+W17","v":589.13720000000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+Y17","v":195.238},{"$f":"C17+H17+O17+Z17","v":126.52406000000001},{"$f":"F17+M17+X17","v":1172.1372000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA17+AC17+AD17","v":1392.7752000000003},{"$f":"SUM(AA17:AD17)","v":1519.2992600000002},3536,{"$f":"AG17*0.76","v":2687.36},{"$f":"AH17-AF17","v":1168.0607399999999},{"$f":"AI17/AH17*100","v":43.46498943200762},{"$f":"AH17-AE17","v":1294.5847999999999},{"$f":"AK17/AH17*100","v":48.173106692069531}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+Y17","v":195.238},{"$f":"C18+H17+O17+Z17","v":126.52406000000001},{"$f":"F18+M17+X17","v":1152.1372000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA18+AC18+AD18","v":1372.7752000000003},{"$f":"SUM(AA18:AD18)","v":1499.2992600000002},3710,{"$f":"AG18*0.76","v":2819.6},{"$f":"AH18-AF18","v":1320.3007399999997},{"$f":"AI18/AH18*100","v":46.825817137182568},{"$f":"AH18-AE18","v":1446.8247999999996},{"$f":"AK18/AH18*100","v":51.313122428713285}]
[]
[]
[null,"BETTY - DVEŘE VOŠTINOVÉ - KAZETOVÉ A + G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI AK1 B23",1,"UNI GK1 B23",1,"Kazeta  A","Kazeta G","PM5+6","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B26*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D26+E26","v":483.3},{"$f":"TARIFY1!C$47*TARIFY1!$C$3","v":77.585999999999999},{"$f":"TARIFY2!$E$30","v":37},33.700000000000003,{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(I26:L27)","v":99.7},{"$f":"104.1*TARIFY1!$C$3","v":139.494},{"$f":"N26*(TARIFY1!$C$6-1)","v":87.881219999999985},{"$f":"TARIFY2!O10","v":255},null,{"$f":"TARIFY2!O4","v":181},null,null,null,{"$f":"Q25*TARIFY1!N$38+S25*TARIFY1!N$46","v":23.5},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P26+R26+T26+U26+V26+W26","v":504.25},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"Y26*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B26+G26+N26+Y26","v":264.91799999999995},{"$f":"C26+H26+O26+Z26","v":170.42245999999997},{"$f":"F26+M26+X26","v":1087.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA26+AC26+AD26","v":1377.568},{"$f":"SUM(AA26:AD26)","v":1547.99046},4250,{"$f":"AG26*0.76","v":3230},{"$f":"AH26-AF26","v":1682.00954},{"$f":"AI26/AH26*100","v":52.074598761609906},{"$f":"AH26-AE26","v":1852.432},{"$f":"AK26/AH26*100","v":57.350835913312693}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B27*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D26+E27","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B27+G26+N26+Y26","v":264.91799999999995},{"$f":"C27+H26+O26+Z26","v":170.42245999999997},{"$f":"F27+M26+X26","v":1067.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AA27+AC27+AD27","v":1357.568},{"$f":"SUM(AA27:AD27)","v":1527.99046},3730,{"$f":"AG27*0.76","v":2834.8},{"$f":"AH27-AF27","v":1306.8095400000002},{"$f":"AI27/AH27*100","v":46.098826724989422},{"$f":"AH27-AE27","v":1477.2320000000002},{"$f":"AK27/AH27*100","v":52.110625088189643}]

{"sheet":"PRIMUM DÝHA","index":44,"n_rows":93,"n_cols":40,"rows_kept":93,"cut":false,"hidden":true,"merged":[[3,26,3,27],[2,1,2,19],[2,21,2,25],[3,1,3,5],[3,7,3,14],[3,15,3,25],[3,28,3,33],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,5],[4,7,6,7],[4,9,6,9],[4,10,4,14],[4,15,6,15],[4,16,6,16],[4,39,6,39],[7,3,10,3],[7,7,10,7],[7,9,10,9],[7,10,10,10],[7,11,10,11],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[7,12,10,12],[7,13,10,13],[4,31,6,31],[4,32,6,32],[7,19,9,20],[7,21,9,21],[4,17,4,25],[4,26,6,26],[7,14,10,14],[7,15,9,15],[4,37,6,37],[4,38,6,38],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[7,16,9,16],[7,17,9,18],[13,26,13,27],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,10,26],[7,27,10,27],[12,1,12,19],[13,28,13,33],[12,21,12,25],[13,1,13,5],[13,7,13,14],[13,15,13,25],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,14,5],[14,7,16,7],[14,16,16,16],[14,17,14,25],[14,27,16,27],[14,26,16,26],[14,9,16,9],[14,39,16,39],[14,37,16,37],[14,38,16,38],[14,33,16,33],[14,34,16,34],[14,35,16,35],[14,36,16,36],[17,26,18,26],[17,3,18,3],[17,7,18,7],[17,9,18,9],[17,10,18,10],[17,22,18,22],[14,10,14,14],[17,14,18,14],[14,15,16,15],[17,11,18,11],[17,12,18,12],[17,15,18,15],[17,13,18,13],[14,32,16,32],[17,19,18,20],[17,21,18,21],[14,29,16,29],[14,30,16,30],[17,23,18,23],[14,28,16,28],[14,31,16,31],[21,1,21,19],[21,21,21,25],[17,16,18,16],[17,27,18,27],[17,24,18,24],[17,25,18,25],[17,17,18,18],[22,36,22,38],[23,26,25,26],[23,27,25,27],[23,28,25,28],[23,29,25,29],[22,26,22,27],[23,36,25,36],[23,38,25,38],[26,4,27,4],[23,7,25,7],[23,37,25,37],[26,9,27,9],[23,9,25,9],[22,1,22,5],[22,7,22,14],[22,15,22,25],[22,28,22,33],[23,0,25,0],[23,1,25,1],[23,2,25,2],[23,3,23,5],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,30,3],[26,5,27,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,4,30,4],[29,5,30,5],[29,17,29,18],[29,19,29,20],[26,23,30,23],[26,15,30,15],[28,34,28,35],[23,10,23,14],[23,15,25,15],[23,16,25,16],[23,17,23,25],[26,13,27,13],[26,27,30,27],[26,34,26,35],[27,34,27,35],[23,30,25,30],[23,31,25,31],[23,32,25,32],[23,33,25,33],[23,34,25,35],[26,24,30,24],[26,14,27,14],[33,1,33,19],[28,13,29,13],[29,34,29,35],[30,17,30,18],[30,19,30,20],[30,34,30,35],[26,26,30,26],[34,15,34,25],[28,19,28,20],[26,16,30,16],[26,17,26,18],[26,19,26,20],[34,28,34,33],[29,7,30,7],[26,7,27,7],[26,10,27,10],[26,11,30,11],[27,17,27,18],[27,19,27,20],[33,21,33,25],[28,14,29,14],[28,17,28,18],[26,12,30,12],[29,9,30,9],[35,0,37,0],[35,1,37,1],[35,2,37,2],[35,3,35,5],[34,1,34,5],[34,7,34,14],[34,26,34,27],[35,37,37,37],[35,36,37,36],[35,28,37,28],[35,29,37,29],[35,33,37,33],[35,31,37,31],[35,35,37,35],[35,10,35,14],[35,15,37,15],[35,16,37,16],[35,7,37,7],[35,9,37,9],[35,38,37,38],[35,39,37,39],[38,3,39,3],[38,7,39,7],[38,9,39,9],[38,10,39,10],[38,11,39,11],[38,12,39,12],[38,13,39,13],[35,34,37,34],[38,22,39,22],[35,32,37,32],[38,23,39,23],[38,25,39,25],[38,26,39,26],[38,27,39,27],[35,30,37,30],[35,17,35,25],[35,26,37,26],[35,27,37,27],[38,19,39,20],[38,21,39,21],[38,14,39,14],[38,15,39,15],[43,28,43,33],[42,21,42,25],[43,15,43,25],[43,26,43,27],[44,17,44,25],[44,26,46,26],[42,1,42,19],[43,1,43,5],[43,7,43,14],[44,9,46,9],[47,12,48,12],[47,13,48,13],[47,14,48,14],[47,22,48,22],[38,16,39,16],[38,17,39,18],[44,10,44,14],[44,7,46,7],[44,0,46,0],[44,1,46,1],[44,2,46,2],[44,3,44,5],[44,39,46,39],[44,36,46,36],[44,37,46,37],[44,38,46,38],[44,35,46,35],[44,31,46,31],[44,32,46,32],[44,34,46,34],[52,26,52,27],[52,28,52,33],[44,33,46,33],[44,30,46,30],[51,1,51,19],[51,21,51,25],[47,16,48,16],[47,25,48,25],[47,26,48,26],[47,27,48,27],[52,15,52,25],[44,29,46,29],[44,27,46,27],[44,15,46,15],[44,16,46,16],[44,28,46,28],[47,3,48,3],[47,21,48,21],[47,17,48,18],[52,1,52,5],[52,7,52,14],[47,7,48,7],[47,9,48,9],[47,10,48,10],[47,11,48,11],[47,15,48,15],[47,23,48,23],[47,19,48,20],[53,39,55,39],[56,0,57,0],[56,3,57,3],[56,7,57,7],[56,9,57,9],[56,10,57,10],[56,11,57,11],[53,0,55,0],[53,1,55,1],[53,3,53,5],[56,14,57,14],[56,15,57,15],[53,26,55,26],[53,7,55,7],[53,9,55,9],[53,2,55,2],[56,17,57,18],[56,16,57,16],[56,19,57,20],[53,17,53,25],[53,10,53,14],[53,15,55,15],[53,16,55,16],[56,12,57,12],[53,29,55,29],[53,32,55,32],[53,30,55,30],[53,27,55,27],[53,31,55,31],[53,28,55,28],[53,37,55,37],[53,38,55,38],[53,33,55,33],[53,34,55,34],[53,35,55,35],[53,36,55,36],[56,21,57,21],[56,22,57,22],[56,23,57,23],[56,25,57,25],[56,26,57,26],[56,27,57,27],[61,15,61,25],[60,1,60,19],[60,21,60,25],[56,13,57,13],[61,28,61,33],[62,0,64,0],[62,1,64,1],[62,2,64,2],[62,3,62,5],[62,7,64,7],[61,1,61,5],[61,7,61,14],[62,15,64,15],[62,16,64,16],[61,26,61,27],[62,17,62,25],[62,26,64,26],[62,27,64,27],[62,9,64,9],[62,10,62,14],[62,28,64,28],[62,37,64,37],[62,33,64,33],[62,34,64,34],[62,35,64,35],[62,36,64,36],[62,29,64,29],[62,30,64,30],[62,31,64,31],[62,32,64,32],[62,39,64,39],[62,38,64,38],[74,3,75,3],[74,7,75,7],[74,9,75,9],[74,14,75,14],[74,13,75,13],[74,15,75,15],[74,16,75,16],[74,17,75,18],[74,21,75,21],[71,39,73,39],[71,32,73,32],[71,35,73,35],[71,17,71,25],[71,27,73,27],[65,25,66,25],[69,1,69,19],[65,3,66,3],[65,7,66,7],[65,9,66,9],[65,10,66,10],[65,11,66,11],[65,13,66,13],[71,37,73,37],[71,38,73,38],[71,36,73,36],[71,34,73,34],[70,1,70,5],[70,7,70,14],[70,15,70,25],[70,28,70,33],[74,22,75,22],[71,7,73,7],[71,9,73,9],[71,16,73,16],[74,26,75,26],[65,21,66,21],[65,23,66,23],[65,24,66,24],[65,12,66,12],[70,26,70,27],[65,22,66,22],[65,26,66,26],[79,28,79,33],[74,25,75,25],[71,33,73,33],[71,31,73,31],[71,28,73,28],[71,29,73,29],[71,30,73,30],[69,21,69,25],[71,10,71,14],[71,15,73,15],[65,14,66,14],[65,15,66,15],[65,16,66,16],[65,17,66,18],[65,27,66,27],[65,19,66,20],[71,0,73,0],[71,1,73,1],[71,2,73,2],[71,3,71,5],[74,10,75,10],[74,11,75,11],[79,26,79,27],[74,27,75,27],[71,26,73,26],[78,1,78,19],[78,21,78,25],[79,1,79,5],[79,7,79,14],[79,15,79,25],[74,19,75,20],[74,23,75,23],[74,12,75,12],[80,0,82,0],[80,1,82,1],[80,2,82,2],[80,3,80,5],[80,9,82,9],[80,10,80,14],[80,7,82,7],[80,37,82,37],[80,35,82,35],[80,36,82,36],[80,15,82,15],[80,16,82,16],[80,17,80,25],[80,33,82,33],[80,34,82,34],[80,27,82,27],[80,28,82,28],[80,26,82,26],[83,22,84,22],[83,23,84,23],[83,17,84,18],[80,29,82,29],[80,30,82,30],[80,31,82,31],[83,27,84,27],[83,19,84,20],[83,21,84,21],[86,1,86,33],[87,1,87,19],[87,21,87,25],[87,26,87,33],[89,30,91,30],[88,28,88,33],[80,39,82,39],[83,24,84,24],[83,25,84,25],[83,26,84,26],[80,38,82,38],[83,3,84,3],[83,7,84,7],[83,9,84,9],[83,10,84,10],[83,11,84,11],[83,12,84,12],[83,13,84,13],[83,16,84,16],[80,32,82,32],[83,14,84,14],[83,15,84,15],[88,1,88,5],[88,7,88,14],[88,15,88,25],[89,38,91,38],[89,32,91,32],[89,9,91,9],[89,10,89,14],[89,15,91,15],[89,16,91,16],[89,17,89,25],[89,26,91,26],[89,28,91,28],[89,29,91,29],[89,27,91,27],[89,31,91,31],[88,26,88,27],[89,39,91,39],[92,17,92,18],[92,19,92,20],[89,33,91,33],[89,34,91,34],[89,35,91,35],[89,36,91,36],[89,37,91,37],[89,0,91,0],[89,1,91,1],[89,2,91,2],[89,3,89,5],[89,7,91,7]]}
[]
[]
[null,"PRIMUM - DVEŘE VOŠTINOVÉ PLNÉ"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.121",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 1","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.121",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Z+B+V4",null,null,null,null,null,"Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1","B1",null,null,null,null,null,null,null,null,null,null,"B1"]
["Dýha",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B8*(TARIFY1!$C$4-1)","v":17.173439999999999},{"$f":"TARIFY2!C4","v":166.3},{"$f":"631.5*2","v":1263},{"$f":"D8+E8","v":1429.3},614,{"$f":"TARIFY1!C$45*TARIFY1!$C$3+300","v":379.86400000000003},83.9,{"$f":"H8*(TARIFY1!$C$5-1)","v":205.12656000000004},69,{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},{"$f":"TARIFY1!H15","v":16.350000000000001},{"$f":"SUM(K8:N9)","v":151.35},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+H8+P8+AA8","v":422.34200000000004},{"$f":"C8+J8+Q8+AB8","v":248.09500000000003},{"$f":"F8+O8+Z8","v":1580.6499999999999},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC8+AE8+AF8","v":2028.3920000000001},{"$f":"AC8+AD8+AE8+AF8","v":2276.4870000000001},1860,{"$f":"AI8*0.76","v":1413.6},{"$f":"AJ8-AH8","v":-862.88700000000017},{"$f":"AK8/AJ8*100","v":-61.041808149405782},{"$f":"AJ8-AG8","v":-614.79200000000014},{"$f":"AM8/AJ8*100","v":-43.491228070175453}]
["Fólie",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B9*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":426.3},338.9,null,83.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+H8+P8+AA8","v":422.34200000000004},{"$f":"C9+J8+Q9+AB8","v":248.09500000000003},{"$f":"F9+O8+Z9","v":577.65},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1025.3920000000001},{"$f":"AC9+AD9+AE9+AF9","v":1273.4870000000001},1280,{"$f":"AI9*0.76","v":972.8},{"$f":"AJ9-AH9","v":-300.68700000000013},{"$f":"AK9/AJ9*100","v":-30.909436677631589},{"$f":"AJ9-AG9","v":-52.592000000000098},{"$f":"AM9/AJ9*100","v":-5.4062500000000107}]
["Nakup F",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B10*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!F4","v":223.6},{"$f":"D$8+E10","v":389.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10+H8+P8+AA8","v":422.34200000000004},{"$f":"C10+J8+Q8+AB8","v":248.09500000000003},{"$f":"F10+O8+Z8","v":541.25},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC10+AE10+AF10","v":988.99200000000008},{"$f":"AC10+AD10+AE10+AF10","v":1237.0870000000002},null,{"$f":"AI10*0.76","v":0},{"$f":"AJ10-AH10","v":-1237.0870000000002},{"$f":"AK10/AJ10*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ10-AG10","v":-988.99200000000008},{"$f":"AM10/AJ10*100","v":{"$error":"#DIV/0!"}}]
["Ral lak",{"$f":"(TARIFY1!$C$21)*TARIFY1!$C$3","v":35.777999999999999},{"$f":"B11*(TARIFY1!$C$4-1)","v":17.173439999999999},null,{"$f":"TARIFY2!G4","v":246},{"$f":"D$8+E11","v":412.3},null,null,null,null,null,null,null,null,null,{"$f":"TARIFY1!C118*TARIFY1!$C$3","v":89.163600000000017},{"$f":"P11*(TARIFY1!$C$11-1)","v":41.015256000000008},171.2,null,null,null,null,null,0,{"$f":"TARIFY1!H$15","v":16.350000000000001},{"$f":"SUM(R11:Y11)","v":187.54999999999998},null,null,{"$f":"B11+H8+P11+AA8","v":511.50560000000007},{"$f":"C11+J8+Q11+AB8","v":289.11025600000005},{"$f":"F11+O8+Z11","v":751.19999999999993},{"$f":"TARIFY1!C$129+TARIFY1!C$130","v":25.4},{"$f":"AC11+AE11+AF11","v":1288.1056000000001},{"$f":"AC11+AD11+AE11+AF11","v":1577.2158560000003},null,{"$f":"AI11*0.76","v":0},{"$f":"AJ11-AH11","v":-1577.2158560000003},{"$f":"AK11/AJ11*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ11-AG11","v":-1288.1056000000001},{"$f":"AM11/AJ11*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"PRIMUM - DVEŘE VOŠTINOVÉ PROSKLENÉ - 2 / 3"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 1","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI AZ4 B23",1,null,null,"sklo",null,"PM2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D18+E18","v":483.3},614.9,{"$f":"TARIFY1!C$46*TARIFY1!$C$3","v":77.585999999999999},96,{"$f":"H18*(TARIFY1!$C$5-1)","v":41.896440000000005},33.700000000000003,{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},null,{"$f":"SUM(K18:N19)","v":99.7},{"$f":"31.2*TARIFY1!$C$3","v":41.808},{"$f":"P18*(TARIFY1!$C$6-1)","v":26.339039999999997},{"$f":"TARIFY2!O11","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,{"$f":"S17*TARIFY1!$N$22","v":20.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R18+T18+V18+W18+X18+Y18","v":421.13720000000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA18*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B18+H18+P18+AA18","v":167.23199999999997},{"$f":"C18+J18+Q18+AB18","v":113.77672},{"$f":"F18+O18+Z18","v":1004.1372},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1196.7692000000002},{"$f":"AC18+AD18+AE18+AF18","v":1310.54592},3200,{"$f":"AI18*0.76","v":2432},{"$f":"AJ18-AH18","v":1121.45408},{"$f":"AK18/AJ18*100","v":46.112421052631582},{"$f":"AJ18-AG18","v":1235.2307999999998},{"$f":"AM18/AJ18*100","v":50.790740131578936}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B19*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D18+E19","v":463.3},338.9,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B19+H18+P18+AA18","v":167.23199999999997},{"$f":"C19+J18+Q18+AB18","v":113.77672},{"$f":"F19+O18+Z18","v":984.13720000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC19+AE19+AF19","v":1176.7692000000002},{"$f":"AC19+AD19+AE19+AF19","v":1290.54592},2700,{"$f":"AI19*0.76","v":2052},{"$f":"AJ19-AH19","v":761.45407999999998},{"$f":"AK19/AJ19*100","v":37.107898635477582},{"$f":"AJ19-AG19","v":875.23079999999982},{"$f":"AM19/AJ19*100","v":42.6525730994152}]
[]
[]
[null,"PRIMUM - DVEŘE S DĚROVANOU DTD - PROSKLENÉ - 2 / 3 jako BETY"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113, s.312",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM",null,null,null,null,null,null,null,"s.121"]
["DP 5","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC",null,null,"MN","PK1","Vmat"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI AZ4",1,"UNI DZ4",1,"sklo","sklo","PM7","B4"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B27*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!C9","v":350},{"$f":"TARIFY2!D9","v":280},{"$f":"D27+E27","v":630},null,{"$f":"TARIFY1!C$52*TARIFY1!$C$3","v":140.70000000000002},null,{"$f":"H27*(TARIFY1!$C$5-1)","v":75.978000000000009},33.700000000000003,{"$f":"TARIFY2!C31","v":57},{"$f":"TARIFY2!D31","v":9},null,{"$f":"K27+L27+M27+N27","v":99.7},{"$f":"37.1*TARIFY1!$C$3","v":49.714000000000006},{"$f":"P27*(TARIFY1!$C$6-1)","v":31.31982},{"$f":"TARIFY2!O11","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,{"$f":"TARIFY1!N51","v":22},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R27+V27+W27+X27+Y27","v":422.69799999999998},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA27*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B27+H27+P27+AA27","v":263.71200000000005},{"$f":"C27+J27+Q27+AB27","v":165.05985999999999},{"$f":"F27+O27+Z27","v":1152.3980000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC27+AE27+AF27","v":1441.5100000000002},{"$f":"AC27+AD27+AE27+AF27","v":1606.5698600000003},"Lam rám A"]
[null,null,null,null,null,null,null,{"$f":"121.94*TARIFY1!$C$3","v":163.39960000000002},null,{"$f":"H28*(TARIFY1!$C$5-1)","v":88.235784000000024},null,null,null,null,null,null,null,null,null,{"$f":"TARIFY2!O20","v":297},null,null,{"$f":"SKLA!U5","v":199.92},null,null,{"$f":"R28+T28+V28+W28+$X$27+$Y$27","v":563.66999999999996},null,null,{"$f":"B27+H27+P27+AA27","v":263.71200000000005},{"$f":"C27+J27+Q27+AB27","v":165.05985999999999},{"$f":"F27+O27+Z28","v":1293.3699999999999},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC28+AE28+AF28","v":1582.482},{"$f":"AC28+AD28+AE28+AF28","v":1747.54186},"Lam rám D"]
["Fólie",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B29*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!E9","v":260},{"$f":"D27+E29","v":610},null,{"$f":"TARIFY1!C$52*TARIFY1!$C$3","v":140.70000000000002},null,{"$f":"H29*(TARIFY1!$C$5-1)","v":75.978000000000009},33.700000000000003,null,null,null,{"$f":"K29+L27+M27+N29","v":99.7},null,null,{"$f":"TARIFY2!O11","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,null,null,{"$f":"R29+T29+V29+W29+$X$27+$Y$27","v":422.69799999999998},null,null,{"$f":"B29+H29+P27+AA27","v":263.71200000000005},{"$f":"C29+J29+Q27+AB27","v":165.05985999999999},{"$f":"F29+O29+Z29","v":1132.3980000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC29+AE29+AF29","v":1421.5100000000002},{"$f":"AC29+AD29+AE29+AF29","v":1586.5698600000003},"Fólie rám A"]
["Ral kup",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B30*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!G9","v":402.5},{"$f":"D27+E30","v":752.5},null,{"$f":"TARIFY1!C53*TARIFY1!$C$3","v":114.43600000000002},null,{"$f":"H30*(TARIFY1!$C$5-1)","v":61.795440000000013},null,null,null,null,null,null,null,{"$f":"TARIFY2!O9","v":226},null,null,null,{"$f":"SKLA!U4","v":129.94800000000001},null,null,null,{"$f":"R30+T30+V30+W30+$X$27+$Y$27","v":422.69799999999998},null,null,{"$f":"B30+H30+P27+AA27+AK30","v":310.34800000000007},{"$f":"C30+J30+Q27+AB27+AL30","v":184.41129999999998},{"$f":"F30+O29+Z30+AM30","v":1508.0480000000002},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC30+AE30+AF30","v":1843.7960000000003},{"$f":"AC30+AD30+AE30+AF30","v":2028.2073000000005},"Ral rám A",null,72.900000000000006,{"$f":"AK30*(TARIFY1!$C$11-1)","v":33.533999999999999},233.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K31+L27+M27+N31","v":66},null,null,null,null,{"$f":"TARIFY2!O18","v":297},null,null,{"$f":"SKLA!U5","v":199.92},null,null,{"$f":"R31+T31+V31+W31+$X$27+$Y$27","v":563.66999999999996},null,null,{"$f":"B30+H30+P27+AA27+AK31","v":310.34800000000007},{"$f":"C30+J30+Q27+AB27+AL31","v":184.41129999999998},{"$f":"F30+O31+Z31+AM31","v":1580.67},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC31+AE31+AF31","v":1916.4180000000001},{"$f":"AC31+AD31+AE31+AF31","v":2100.8293000000003},"Ral rám D",null,72.900000000000006,{"$f":"AK31*(TARIFY1!$C$11-1)","v":33.533999999999999},198.5]
[]
[]
[null,"PRIMUM - DVEŘE S DĚROVANOU DTD PLNÉ - ÚTLUM 30dB"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 5","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"OZ 7/6","N1","B1"]
["Lamino",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B39*(TARIFY1!$C$4-1)","v":31.967040000000004},{"$f":"TARIFY2!C9","v":350},{"$f":"TARIFY2!D9","v":280},{"$f":"D39+E39","v":630},null,{"$f":"TARIFY1!C$50*TARIFY1!$C$3","v":129.31},null,{"$f":"H39*(TARIFY1!$C$5-1)","v":69.827400000000011},33.700000000000003,{"$f":"TARIFY2!C31","v":57},{"$f":"TARIFY2!D31","v":9},{"$f":"TARIFY1!H15","v":16.350000000000001},{"$f":"SUM(K39:N40)","v":116.05000000000001},null,{"$f":"P39*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R39+T39+V39+W39+X39","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA39*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B39+H39+P39+AA39","v":202.608},{"$f":"C39+J39+Q39+AB39","v":127.58944000000001},{"$f":"F39+O39+Z39","v":746.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC39+AE39+AF39","v":974.05799999999988},{"$f":"AC39+AD39+AE39+AF39","v":1101.6474400000002},null,{"$f":"AI39*0.76","v":0},{"$f":"AJ39-AH39","v":-1101.6474400000002},{"$f":"AK39/AJ39*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ39-AG39","v":-974.05799999999988},{"$f":"AM39/AJ39*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$27)*TARIFY1!$C$3","v":66.598000000000013},{"$f":"B40*(TARIFY1!$C$4-1)","v":31.967040000000004},null,{"$f":"TARIFY2!E9","v":260},{"$f":"D39+E40","v":610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B40+H39+P40+AA39","v":202.608},{"$f":"C40+J39+Q39+AB39","v":127.58944000000001},{"$f":"F40+O39+Z39","v":726.05},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC40+AE40+AF40","v":954.05799999999988},{"$f":"AC40+AD40+AE40+AF40","v":1081.6474400000002},null,{"$f":"AI40*0.76","v":0},{"$f":"AJ40-AH40","v":-1081.6474400000002},{"$f":"AK40/AJ40*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ40-AG40","v":-954.05799999999988},{"$f":"AM40/AJ40*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - DESKOVÁ VÝPLŇ"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 7","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO","B2"]
["Lamino",{"$f":"(TARIFY1!$C$29)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B48*(TARIFY1!$C$4-1)","v":24.248640000000002},{"$f":"TARIFY2!C$11","v":714},{"$f":"TARIFY2!D11","v":280},{"$f":"D48+E48","v":994},null,{"$f":"TARIFY1!C$54*TARIFY1!$C$3","v":152.89400000000001},null,{"$f":"H48*(TARIFY1!$C$5-1)","v":82.562760000000011},110.16,{"$f":"TARIFY2!C33","v":103},{"$f":"TARIFY2!D33","v":189},{"$f":"TARIFY1!H19","v":18.350000000000001},{"$f":"SUM(K48:N49)","v":420.51},null,{"$f":"P48*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R48+T48+V48+W48+X48","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA48*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B48+H48+P48+AA48","v":210.11199999999999},{"$f":"C48+J48+Q48+AB48","v":132.60640000000001},{"$f":"F48+O48+Z48","v":1414.51},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC48+AE48+AF48","v":1650.0220000000002},{"$f":"AC48+AD48+AE48+AF48","v":1782.6284000000001},null,{"$f":"AI48*0.76","v":0},{"$f":"AJ48-AH48","v":-1782.6284000000001},{"$f":"AK48/AJ48*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ48-AG48","v":-1650.0220000000002},{"$f":"AM48/AJ48*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$29)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B49*(TARIFY1!$C$4-1)","v":24.248640000000002},null,{"$f":"TARIFY2!E11","v":260},{"$f":"D48+E49","v":974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B49+H48+P48+AA48","v":210.11199999999999},{"$f":"C49+J48+Q48+AB48","v":132.60640000000001},{"$f":"F49+O48+Z48","v":1394.51},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC49+AE49+AF49","v":1630.0220000000002},{"$f":"AC49+AD49+AE49+AF49","v":1762.6284000000001},null,{"$f":"AI49*0.76","v":0},{"$f":"AJ49-AH49","v":-1762.6284000000001},{"$f":"AK49/AJ49*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ49-AG49","v":-1630.0220000000002},{"$f":"AM49/AJ49*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B49-B48","v":0},{"$f":"C49-C48","v":0},{"$f":"0.87*2.02","v":1.7574000000000001},{"$f":"D50*358*2","v":1258.2984000000001},{"$f":"D48+E50+E51","v":2169.1271999999999}]
[null,null,null,null,{"$f":"D50*56*2","v":196.8288},{"$f":"F50-F48","v":1175.1271999999999},{"$f":"F51+B50+C50","v":1175.1271999999999}]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  5.12.12"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 7","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"TRILOGIE","B2","B2"]
["Lamino",{"$f":"(TARIFY1!$C$29)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B57*(TARIFY1!$C$4-1)","v":24.248640000000002},{"$f":"TARIFY2!C$11","v":714},{"$f":"TARIFY2!D11","v":280},{"$f":"D57+E57","v":994},null,{"$f":"TARIFY1!C$56*TARIFY1!$C$3","v":211.72},null,{"$f":"H57*(TARIFY1!$C$5-1)","v":114.3288},{"$f":"40.8+76.5","v":117.3},{"$f":"TARIFY2!D$45","v":615},{"$f":"TARIFY2!D$46+TARIFY2!D$48","v":235},{"$f":"TARIFY1!H$19","v":18.350000000000001},927.2,null,{"$f":"P57*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R57+T57+V57+W57+X57","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA57*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B57+H57+P57+AA57","v":268.93799999999999},{"$f":"C57+J57+Q57+AB57","v":164.37243999999998},{"$f":"F57+O57+Z57","v":1921.2},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC57+AE57+AF57","v":2215.538},{"$f":"AC57+AD57+AE57+AF57","v":2379.9104400000001},null,{"$f":"AI57*0.76","v":0},{"$f":"AJ57-AH57","v":-2379.9104400000001},{"$f":"AK57/AJ57*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ57-AG57","v":-2215.538},{"$f":"AM57/AJ57*100","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"B58*(TARIFY1!$C$4-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC58+AE58","v":0},{"$f":"AC58+AD58+AE58+AF58","v":0},null,{"$f":"AI58*0.76","v":0},{"$f":"AJ58-AH58","v":0},{"$f":"AK58/AJ58*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ58-AG58","v":0},{"$f":"AM58/AJ58*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PROTIPOŽÁRNÍ - DESKOVÁ VÝPLŇ.- SKLO 2/3"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 9","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO",null,null,null,null,"UNI AZ4 B23",1,null,null,"sklo A-PP",null,"PM4","B4"]
["Lamino",{"$f":"(TARIFY1!$C$31)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B66*(TARIFY1!$C$4-1)","v":45.474240000000002},{"$f":"TARIFY2!C13","v":876},{"$f":"TARIFY2!D13","v":280},{"$f":"D66+E66","v":1156},null,{"$f":"TARIFY1!C$55*TARIFY1!$C$3","v":164.41800000000001},null,{"$f":"H66*(TARIFY1!$C$5-1)","v":88.785720000000012},110,{"$f":"TARIFY2!C35","v":103},{"$f":"TARIFY2!D35","v":189},null,{"$f":"SUM(K66:N67)","v":402},{"$f":"31.2*TARIFY1!$C$3","v":41.808},{"$f":"P66*(TARIFY1!$C$6-1)","v":26.339039999999997},null,null,null,null,null,null,{"$f":"S65*TARIFY1!$N$32","v":55.7},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R66+T66+V66+W66+X66+Y66","v":100.45},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA66*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B66+H66+P66+AA66","v":307.66399999999999},{"$f":"C66+J66+Q66+AB66","v":186.39399999999998},{"$f":"F66+O66+Z66","v":1658.45},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC66+AE66+AF66","v":1991.5140000000001},{"$f":"AC66+AD66+AE66+AF66","v":2177.9079999999999},null,{"$f":"AI66*0.76","v":0},{"$f":"AJ66-AH66","v":-2177.9079999999999},{"$f":"AK66/AJ66*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ66-AG66","v":-1991.5140000000001},{"$f":"AM66/AJ66*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$31)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B67*(TARIFY1!$C$4-1)","v":45.474240000000002},null,{"$f":"TARIFY2!E13","v":260},{"$f":"D66+E67","v":1136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B67+H66+P66+AA66","v":307.66399999999999},{"$f":"C67+J66+Q66+AB66","v":186.39399999999998},{"$f":"F67+O66+Z66","v":1638.45},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC67+AE67+AF67","v":1971.5140000000001},{"$f":"AC67+AD67+AE67+AF67","v":2157.9079999999999},null,{"$f":"AI67*0.76","v":0},{"$f":"AJ67-AH67","v":-2157.9079999999999},{"$f":"AK67/AJ67*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ67-AG67","v":-1971.5140000000001},{"$f":"AM67/AJ67*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - VATOVÁ VÝPLŇ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 10","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO","B2"]
["Lamino",{"$f":"(TARIFY1!$C$32)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B75*(TARIFY1!$C$4-1)","v":24.248640000000002},{"$f":"TARIFY2!C15","v":710},{"$f":"TARIFY2!D15","v":252},{"$f":"D75+E75","v":962},null,{"$f":"TARIFY1!C$54*TARIFY1!$C$3","v":152.89400000000001},null,{"$f":"H75*(TARIFY1!$C$5-1)","v":82.562760000000011},110,{"$f":"TARIFY2!C36","v":84.2},{"$f":"TARIFY2!D36","v":14.7},{"$f":"TARIFY1!H19","v":18.350000000000001},{"$f":"SUM(K75:N76)","v":227.24999999999997},null,{"$f":"P75*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R75+T75+V75+W75+X75","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA75*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B75+H75+P75+AA75","v":210.11199999999999},{"$f":"C75+J75+Q75+AB75","v":132.60640000000001},{"$f":"F75+O75+Z75","v":1189.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC75+AE75+AF75","v":1424.7620000000002},{"$f":"AC75+AD75+AE75+AF75","v":1557.3684000000001},null,{"$f":"AI75*0.76","v":0},{"$f":"AJ75-AH75","v":-1557.3684000000001},{"$f":"AK75/AJ75*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ75-AG75","v":-1424.7620000000002},{"$f":"AM75/AJ75*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$32)*TARIFY1!$C$3","v":50.518000000000008},{"$f":"B76*(TARIFY1!$C$4-1)","v":24.248640000000002},null,{"$f":"TARIFY2!E15","v":235},{"$f":"D75+E76","v":945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B76+H75+P75+AA75","v":210.11199999999999},{"$f":"C76+J75+Q75+AB75","v":132.60640000000001},{"$f":"F76+O75+Z75","v":1172.25},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC76+AE76+AF76","v":1407.7620000000002},{"$f":"AC76+AD76+AE76+AF76","v":1540.3684000000001},null,{"$f":"AI76*0.76","v":0},{"$f":"AJ76-AH76","v":-1540.3684000000001},{"$f":"AK76/AJ76*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ76-AG76","v":-1407.7620000000002},{"$f":"AM76/AJ76*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PROTIPOŽÁRNÍ - VATOVÁ VÝPLŇ.- SKLO 2/3"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 12","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"5140P FAB","ROTO",null,null,null,null,"UNI AZ4 B23",1,null,null,"sklo A-PP",null,"PM4","B4"]
["Lamino",{"$f":"(TARIFY1!$C$34)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B84*(TARIFY1!$C$4-1)","v":45.474240000000002},{"$f":"TARIFY2!C17","v":710},{"$f":"TARIFY2!D17","v":252},{"$f":"D84+E84","v":962},null,{"$f":"TARIFY1!C$55*TARIFY1!$C$3","v":164.41800000000001},null,{"$f":"H84*(TARIFY1!$C$5-1)","v":88.785720000000012},110,{"$f":"TARIFY2!C38","v":84.2},{"$f":"TARIFY2!D38","v":14.7},null,{"$f":"SUM(K84:N85)","v":208.89999999999998},{"$f":"31.2*TARIFY1!$C$3","v":41.808},{"$f":"P84*(TARIFY1!$C$6-1)","v":26.339039999999997},null,null,null,null,null,null,{"$f":"S83*TARIFY1!$N$32","v":55.7},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"R84+T84+V84+W84+X84+Y84","v":100.45},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA84*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B84+H84+P84+AA84","v":307.66399999999999},{"$f":"C84+J84+Q84+AB84","v":186.39399999999998},{"$f":"F84+O84+Z84","v":1271.3500000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC84+AE84+AF84","v":1604.4140000000002},{"$f":"AC84+AD84+AE84+AF84","v":1790.8080000000002},null,{"$f":"AI84*0.76","v":0},{"$f":"AJ84-AH84","v":-1790.8080000000002},{"$f":"AK84/AJ84*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ84-AG84","v":-1604.4140000000002},{"$f":"AM84/AJ84*100","v":{"$error":"#DIV/0!"}}]
["Fólie",{"$f":"(TARIFY1!$C$34)*TARIFY1!$C$3","v":94.738000000000014},{"$f":"B85*(TARIFY1!$C$4-1)","v":45.474240000000002},null,{"$f":"TARIFY2!E17","v":235},{"$f":"D84+E85","v":945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B85+H84+P84+AA84","v":307.66399999999999},{"$f":"C85+J84+Q84+AB84","v":186.39399999999998},{"$f":"F85+O84+Z84","v":1254.3500000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC85+AE85+AF85","v":1587.4140000000002},{"$f":"AC85+AD85+AE85+AF85","v":1773.8080000000002},null,{"$f":"AI85*0.76","v":0},{"$f":"AJ85-AH85","v":-1773.8080000000002},{"$f":"AK85/AJ85*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ85-AG85","v":-1587.4140000000002},{"$f":"AM85/AJ85*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"PRIMUM - PLNÉ PROTIPOŽÁRNÍ - B3",null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,null,"s.111",null,null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP 13","MN","PK1","Materiál s.131",null,null,null,"MN",null,"PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Výplň 2","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,null,null,"TRILOGIE","50/3 s Hřeby","B2"]
["Lamino",{"$f":"(TARIFY1!$C$35)*TARIFY1!$C$3","v":229.274},{"$f":"B93*(TARIFY1!$C$4-1)","v":110.05152},{"$f":"TARIFY2!C18","v":965},{"$f":"TARIFY2!D18","v":280},{"$f":"D93+E93","v":1245},null,{"$f":"TARIFY1!C$57*TARIFY1!$C$3","v":234.23200000000003},null,{"$f":"H93*(TARIFY1!$C$5-1)","v":126.48528000000002},112,{"$f":"TARIFY2!C39","v":1299},{"$f":"TARIFY2!D39","v":38},{"$f":"TARIFY1!H19","v":18.350000000000001},{"$f":"SUM(K93:N93)","v":1467.35},null,{"$f":"P93*(TARIFY1!$C$6-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"R93+T93+V93+W93+X93","v":0},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA93*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B93+H93+P93+AA93","v":470.20600000000002},{"$f":"C93+J93+Q93+AB93","v":262.33180000000004},{"$f":"F93+O93+Z93","v":2712.35},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC93+AE93+AF93","v":3207.9560000000001},{"$f":"AC93+AD93+AE93+AF93","v":3470.2878000000001},null,{"$f":"AI93*0.76","v":0},{"$f":"AJ93-AH93","v":-3470.2878000000001},{"$f":"AK93/AJ93*100","v":{"$error":"#DIV/0!"}},{"$f":"AJ93-AG93","v":-3207.9560000000001},{"$f":"AM93/AJ93*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"HIT I","index":45,"n_rows":18,"n_cols":40,"rows_kept":18,"cut":false,"hidden":true,"merged":[[13,31,15,31],[13,28,15,28],[13,29,15,29],[13,32,15,32],[4,31,6,31],[7,27,8,27],[12,26,12,27],[13,39,15,39],[12,28,12,33],[13,37,15,37],[4,39,6,39],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,38,6,38],[4,37,6,37],[13,33,15,33],[13,38,15,38],[13,34,15,34],[13,35,15,35],[13,36,15,36],[13,30,15,30],[2,1,2,15],[2,17,2,33],[4,30,6,30],[3,1,3,5],[3,6,3,12],[4,1,6,1],[4,2,6,2],[4,6,6,6],[4,3,4,5],[4,7,6,7],[3,28,3,33],[3,26,3,27],[4,13,6,13],[4,14,6,14],[4,33,6,33],[3,13,3,25],[4,15,4,25],[4,26,6,26],[4,27,6,27],[4,8,4,12],[4,32,6,32],[4,28,6,28],[4,29,6,29],[16,6,17,6],[13,0,15,0],[13,1,15,1],[16,3,17,3],[13,6,15,6],[13,2,15,2],[13,3,13,5],[12,1,12,5],[4,0,6,0],[11,1,11,15],[12,13,12,25],[11,17,11,33],[13,15,13,25],[13,14,15,14],[7,26,8,26],[7,25,8,25],[7,24,8,24],[12,6,12,12],[7,23,8,23],[13,8,13,12],[16,7,17,7],[16,8,17,8],[16,10,17,10],[13,13,15,13],[7,10,8,10],[7,11,8,11],[7,18,8,18],[7,22,8,22],[7,19,8,19],[7,21,8,21],[7,12,8,12],[7,8,8,8],[7,3,8,3],[7,17,8,17],[7,6,8,6],[7,7,8,7],[7,14,8,14],[7,15,8,15],[7,16,8,16],[7,13,8,13],[7,9,8,9],[7,20,8,20],[13,7,15,7],[16,27,17,27],[16,25,17,25],[16,23,17,23],[16,21,17,21],[16,24,17,24],[16,22,17,22],[16,26,17,26],[16,15,17,15],[16,16,17,16],[16,14,17,14],[16,20,17,20],[16,17,17,17],[16,18,17,18],[16,19,17,19],[16,9,17,9],[16,12,17,12],[16,13,17,13],[16,11,17,11],[13,27,15,27],[13,26,15,26]]}
[]
[]
[null,"HIT I - DVEŘE VOŠTINOVÉ - ZASKLÍVACÍ A + NALEPOVACÍ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI RZ1 B23",1,"MONT GN4 B23",1,"Sklo  R",1,null,null,"PM1+2","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B8*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D8+E8","v":483.3},{"$f":"TARIFY1!C$48*TARIFY1!$C$3","v":80.266000000000005},{"$f":"G8*(TARIFY1!$C$5-1)","v":43.343640000000008},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},12.1,{"$f":"SUM(I8:L9)","v":115.1},{"$f":"52.1*TARIFY1!$C$3","v":69.814000000000007},{"$f":"N8*(TARIFY1!$C$6-1)","v":43.982819999999997},{"$f":"Q7*Q8","v":433},{"$f":"TARIFY2!O48","v":433},{"$f":"S7*S8","v":177},{"$f":"TARIFY2!O49","v":177},{"$f":"U7*U8","v":129.94800000000001},{"$f":"SKLA!U7","v":129.94800000000001},{"$f":"W7*W8","v":0},null,{"$f":"Q7*TARIFY1!N$22+S7*TARIFY1!N$17","v":25.4392},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P8+R8+T8+V8+X8+Y8","v":810.13720000000001},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA8*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B8+G8+N8+AA8","v":197.91800000000001},{"$f":"C8+H8+O8+AB8","v":132.86769999999999},{"$f":"F8+M8+Z8","v":1408.5372},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC8+AE8+AF8","v":1631.8552},{"$f":"SUM(AC8:AF8)","v":1764.7229000000002},3520,{"$f":"AI8*0.76","v":2675.2},{"$f":"AJ8-AH8","v":910.47709999999961},{"$f":"AK8/AJ8*100","v":34.033982505980845},{"$f":"AJ8-AG8","v":1043.3447999999999},{"$f":"AM8/AJ8*100","v":39.000627990430623}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B9*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D8+E9","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9+G8+N8+AA8","v":197.91800000000001},{"$f":"C9+H8+O8+AB8","v":132.86769999999999},{"$f":"F9+M8+Z8","v":1388.5372},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC9+AE9+AF9","v":1611.8552},{"$f":"SUM(AC9:AF9)","v":1744.7229000000002},3020,{"$f":"AI9*0.76","v":2295.1999999999998},{"$f":"AJ9-AH9","v":550.47709999999961},{"$f":"AK9/AJ9*100","v":23.983840188218878},{"$f":"AJ9-AG9","v":683.34479999999985},{"$f":"AM9/AJ9*100","v":29.772777971418606}]
[]
[]
[null,"HIT I - DVEŘE VOŠTINOVÉ - KAZETOVÉ A + NALEPOVACÍ G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktualizace  26.7.10 dle inv. 2-10"]
[null,"s.131",null,null,null,null,"s.111",null,null,null,null,null,null,"s.113",null,null,null,null,null,null,null,null,null,null,null,null,"s.310",null,"CELKEM"]
["DP4","MN","PK1","Materiál s.131",null,null,"MN","PK1","Materiál s.111",null,null,null,null,"MN","PK1","Materiál s.113",null,null,null,null,null,null,null,null,null,null,"MN","PK1","MN","PK1","Vmat","Ener.","V1","VRC","OC","OC-24%","PK3 [kč]","PK3 [%]","OC-V1","% Pkcelk"]
[null,null,null,"Rám","Povrch","Vmat.celk",null,null,"Páska","Zámek","Pant","Balení","Vmat.celk",null,null,"Rámeček 1","Poč.","Rámeček 2","Poč.","Výplň 1","Poč.","Výplň 2","Poč.","Pomocné","Balení","Vmat.celk"]
[null,null,null,null,null,null,null,null,null,"OZ 7/6","N1",null,null,null,null,"UNI RK1 B23",1,"MONT GN4 B23",1,"Kazeta  R",1,null,null,"PM5+1","B4"]
["Lamino",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B17*(TARIFY1!$C$4-1)","v":19.746239999999997},{"$f":"TARIFY2!C$8","v":203.3},{"$f":"TARIFY2!D4","v":280},{"$f":"D17+E17","v":483.3},{"$f":"TARIFY1!C$49*TARIFY1!$C$3","v":81.471999999999994},{"$f":"G17*(TARIFY1!$C$5-1)","v":43.994880000000002},{"$f":"TARIFY2!$E$30","v":37},{"$f":"TARIFY2!C27","v":57},{"$f":"TARIFY2!D27","v":9},12.1,{"$f":"SUM(I17:L18)","v":115.1},{"$f":"76.1*TARIFY1!$C$3","v":101.974},{"$f":"N17*(TARIFY1!$C$6-1)","v":64.243619999999993},{"$f":"Q16*Q17","v":433},{"$f":"TARIFY2!O48","v":433},{"$f":"S16*S17","v":177},{"$f":"TARIFY2!O49","v":177},{"$f":"U16*U17","v":0},null,{"$f":"W16*W17","v":0},null,{"$f":"Q16*TARIFY1!N$38+S16*TARIFY1!N$17","v":21},{"$f":"TARIFY1!$H$29","v":44.75},{"$f":"P17+R17+T17+V17+X17+Y17","v":675.75},{"$f":"(TARIFY1!$C$102+TARIFY1!$C$103)*TARIFY1!$C$3","v":6.7},{"$f":"AA17*(TARIFY1!$C$8-1)","v":25.794999999999998},{"$f":"B17+G17+N17+AA17","v":231.28399999999999},{"$f":"C17+H17+O17+AB17","v":153.77973999999998},{"$f":"F17+M17+Z17","v":1274.1500000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC17+AE17+AF17","v":1530.8340000000003},{"$f":"SUM(AC17:AF17)","v":1684.6137400000002},3210,{"$f":"AI17*0.76","v":2439.6},{"$f":"AJ17-AH17","v":754.98625999999967},{"$f":"AK17/AJ17*100","v":30.947133136579758},{"$f":"AJ17-AG17","v":908.76599999999962},{"$f":"AM17/AJ17*100","v":37.250614854894231}]
["Fólie",{"$f":"(TARIFY1!$C$22)*TARIFY1!$C$3","v":41.137999999999998},{"$f":"B18*(TARIFY1!$C$4-1)","v":19.746239999999997},null,{"$f":"TARIFY2!E4","v":260},{"$f":"D17+E18","v":463.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18+G17+N17+AA17","v":231.28399999999999},{"$f":"C18+H17+O17+AB17","v":153.77973999999998},{"$f":"F18+M17+Z17","v":1254.1500000000001},{"$f":"TARIFY1!C129+TARIFY1!C130","v":25.4},{"$f":"AC18+AE18+AF18","v":1510.8340000000003},{"$f":"SUM(AC18:AF18)","v":1664.6137400000002},2710,{"$f":"AI18*0.76","v":2059.6},{"$f":"AJ18-AH18","v":394.98625999999967},{"$f":"AK18/AJ18*100","v":19.177814138667689},{"$f":"AJ18-AG18","v":548.76599999999962},{"$f":"AM18/AJ18*100","v":26.644299864051256}]

{"sheet":"TARIFY1","index":46,"n_rows":130,"n_cols":16,"rows_kept":130,"cut":false,"hidden":true,"merged":[[98,0,99,0],[98,1,99,1],[50,13,50,14],[79,0,80,0],[81,0,82,0],[83,0,84,0],[85,0,91,0],[70,1,71,1],[70,0,71,0],[56,13,56,14],[52,11,56,11],[0,0,1,2],[41,0,42,0],[41,1,42,1],[17,0,18,0],[17,1,18,1],[125,0,126,1],[114,0,115,0],[114,1,115,1],[105,0,106,0],[105,1,106,1],[31,13,31,14],[28,11,31,11],[18,11,21,11],[20,5,23,5],[23,7,23,8],[25,5,28,5],[28,7,28,8],[18,7,18,8],[21,13,21,14],[23,11,26,11],[26,13,26,14],[52,15,56,15],[47,15,48,15],[33,11,37,11],[37,13,37,14],[41,11,45,11],[45,13,45,14],[47,11,50,11],[0,5,1,9],[0,11,1,15],[15,11,16,11],[16,13,16,14],[12,5,14,5],[14,7,14,8],[16,5,18,5]]}
["TARIFY VŠEOBECNÉ",null,null,null,null,"BALICÍ SCHÉMATA   Inv.4-09",null,null,null,null,null,"SLOŽENÍ POMOCNÉHO MATERIÁLU"]
[]
[null,"Koeficient mzdových nákladů k HM",1.34,null,null,null,null,null,null,null,null,null,"Materiál","Jedn","Cena"]
[null,"s.131   příspěvek na krytí - Kp   PK1=MN*(Kp-1)",1.48,"Akt dle TN 17-2",null,null,"Materiál","Jedn","Cena",null,null,null,"Lepidlo na rámeček \"E\"","rám",5]
[null,"s.111   příspěvek na krytí - Kp",1.54,"Akt dle TN 17-2",null,null,"roh dveřní tenký - MVL","ks",1.9,null,null,null,"Lepidlo na rámeček \"G\"","rám",3]
[null,"s.s.113 (311)   příspěvek na krytí - Kp",1.63,"Akt dle TN 17-2",null,null,"Bočnice  jednoduchá - 3 VL B","ks",4.8,"K 11/11",null,null,"Výdřeva DTD12 x 33","m",2.92]
[null,"s.312   příspěvek na krytí - Kp",1.72,"Akt dle TN 17-2",null,null,"Bočnice  zdvojená - 5VVL E","ks",7,null,null,null,"Lepidlo na výdřevu \"E\"","rám",3]
[null,"s.310   příspěvek na krytí - Kp",4.8499999999999996,"Akt dle TN 17-2",null,null,"folie balící ","kř",8.75,"K 11/11",null,null,"Lepidlo na výdřevu \"G\"","rám",1.5]
[null,"s.130   příspěvek na krytí - Kp",1.41,"Akt dle TN 17-2",null,null,"voštinový proklad","ks",13.2,"K 11/11",null,null,"PP výstelka výřezu \"A\"","m",15]
[null,"s.120   příspěvek na krytí - Kp",2.04,"Akt dle TN 17-2",null,null,null,null,null,null,null,null,"Vrut na fixaci rámečku","rám",0.2]
[null,"s.121   příspěvek na krytí - Kp",1.46,"Akt dle TN 17-2",null,null,null,null,null,null,null,null,"Lepidlo na kazetu \"E\"","kaz",8]
[null,"s.122   příspěvek na krytí - Kp",1.37,"Akt dle TN 17-2",null,"Typ","Materiál","Poč","Cena","Pro typ dveří:",null,null,"Lepidlo na kazetu \"G\"","kaz",3]
[null,"s.110   příspěvek na krytí - Kp",1.58,"Akt dle TN 17-2",null,"B1","roh dveřní tenký - MVL",4,{"$f":"I$5","v":1.9},"Plné voštinové",null,null,"Kolík - výdřeva pro dutinkovou DTD","ks",2]
[null,null,null,null,null,null,"folie balící ",1,{"$f":"I$8","v":8.75},"Plné s děrovanou DTD"]
[null,null,null,null,null,null,"Balení celkem",{"$f":"H13*I13+H14*I14","v":16.350000000000001},null,null,null,"Typ","Materiál","Poč","Cena","Pro typ dveří:"]
[null,null,null,null,null,null,null,null,null,null,null,"PM1","Lepidlo na rámeček \"E\"",1,{"$f":"O$4","v":5},"Všechny typy s nalep rám."]
[null,null,null,null,null,"B2","Bočnice  jednoduchá - 3 VL B",2,{"$f":"I$6","v":4.8},"Plné voš. s prolisem RAL+PVC",null,null,"Pomocné mat. celkem",{"$f":"N16*O16","v":5}]
["ver.1-11","TARIFY S.131","Kp",null,null,null,"folie balící ",1,{"$f":"I$8","v":8.75},"PP plné, B2, B3"]
[null,null,{"$f":"C4","v":1.48},null,null,null,"Balení celkem",{"$f":"H17*I17+H18*I18","v":18.350000000000001},null,"TRIUMF",null,"PM2","Lepidlo na rámeček \"E\"",1,{"$f":"O$4","v":5},"Voštinové - prosklení A,E "]
["Ozn.","Popis typu standartního polotovaru","HM",null,null,null,null,null,null,null,null,null,"Lepidlo na výdřevu \"E\"",1,{"$f":"O$7","v":3}]
["DP 1","Dv.pol. voštinový hladký - plné",26.7,"Akt 03/17",null,"B3","Bočnice  zdvojená - 5VVL E",2,{"$f":"I$7","v":7},"Voš. s prolisem rámečkované",null,null,"Výdřeva \"E\"  DTD12 x 33",{"$f":"(2*1560+2*570)/1000","v":4.26},{"$f":"O$6","v":2.92}]
["DP 4","Dv.pol. voštinový hladký - s výřezem",30.7,"Akt 03/17",null,null,"voštinový proklad",2,{"$f":"I$9","v":13.2},null,null,null,"Pomocné mat. celkem",{"$f":"N19*O19+N20*O20+N21*O21","v":20.4392}]
["DP 2","Dv.pol. voštinový hladký - LINIE","x","Zrušen",null,null,"folie balící ",1,{"$f":"I$8","v":8.75}]
["DP 3","Dv.pol. voštinový s prolisem RAL                 (128 x 219 - hladké)",36.700000000000003,"Akt 03/17",null,null,"Balení celkem",{"$f":"H21*I21+H22*I22+H23*I23","v":49.15},null,null,null,"PM3","Lepidlo na rámeček \"G\"",1,{"$f":"O$5","v":3},"Voštinové - prosklení G"]
["DP 3A","Dv.pol. voštinový s prolisem PVC","x","Zrušen",null,null,null,null,null,null,null,null,"Lepidlo na výdřevu \"G\"",1,{"$f":"O$8","v":1.5}]
["DP 4","Dv.pol. voštinový hladký s výřezem",30.7,"Akt 03/17",null,"B4","Bočnice  jednoduchá - 3 VL B",2,{"$f":"I$6","v":4.8},"Rámečkované voštinové",null,null,"Výdřeva \"G\"  DTD12 x 33",{"$f":"(2*480+2*570)/1000","v":2.1},{"$f":"O$6","v":2.92}]
["DP 5","Dv.pol. s děrovanou DTD - rám 34x41",49.7,"Akt 03/17",null,null,"voštinový proklad",2,{"$f":"I$9","v":13.2},"Rámečkované s děrovanou DTD",null,null,"Pomocné mat. celkem",{"$f":"N24*O24+N25*O25+N26*O26","v":10.632}]
["DP 6","Dv.pol. s děrovanou DTD hladký - LINIE","x","Zrušen",null,null,"folie balící ",1,{"$f":"I$8","v":8.75},"PP, B2, B3 rámečkované"]
["DP 7","Dv.pol. PP  smrkový rám 110x35 s grenamatem - plné dv",37.700000000000003,"Akt 03/17",null,null,"Balení celkem",{"$f":"H26*I26+H27*I27+H28*I28","v":44.75},null,null,null,"PM4","Lepidlo na rámeček \"E\"",1,{"$f":"O$4","v":5},"Protipožární prosklené"]
["DP 7","Dv.pol. PP B2 smrkový rám 110x35 s grenamatem - plné dv",{"$f":"37.7+49.4","v":87.1},"Akt 03/17",null,null,null,null,null,null,null,null,"PP výstelka výřezu \"A\"",3.3,{"$f":"O$9","v":15}]
["DP 9","Dv.pol. PP smrkový rám 110x35 s grenamatem - proskl.dv",{"$f":"70.7","v":70.7},"Akt 03/17",null,null,null,null,null,null,null,null,"Vrut na fixaci rámečku",6,{"$f":"O$10","v":0.2}]
["DP 10","Dv.pol. PP smrkový rám 95x36 s nobasilem - plné",37.700000000000003,"Akt 03/17",null,null,null,null,null,null,null,null,"Pomocné mat. celkem",{"$f":"N29*O29+N30*O30+N31*O31","v":55.7}]
["DP 11","Dv.pol. PP smrkový rám 95x36 s nobasilem - plné LINIE","x","Zrušen"]
["DP 12","Dv.pol. PP smrkový rám 95x36 s nobasilem - prosklené",70.7,"Akt 03/17",null,null,null,null,null,null,null,"PM5","Lepidlo na rámeček \"E\"",1,{"$f":"O$4","v":5},"Voštinové s kazetou A,E"]
["DP 13","Dv.pol. PP dubový rám 110x35 s grenamatem - plné B3",{"$f":"61.7+60+49.4","v":171.1},"Akt 03/17","Doplněn tarif na lisování protitahů 49,4",null,null,null,null,null,null,null,"Lepidlo na výdřevu \"E\"",1,{"$f":"O$7","v":3}]
["DP 14","Dv.pol. TRIUMF I,  V,",45.7,"Akt 03/17",null,null,null,null,null,null,null,null,"Výdřeva \"E\"  DTD12 x 33",{"$f":"(2*1560+2*570)/1000","v":4.26},{"$f":"O$6","v":2.92}]
["DP 15","Dv.pol. TRIUMF II",37.700000000000003,"Akt 03/17",null,null,null,null,null,null,null,null,"Lepidlo na kazetu \"E\"",1,{"$f":"O$11","v":8}]
["DP 16","Dv.pol. s děrovanou DTD - TRIUMF III a IV",57.7,"Akt 03/17",null,null,null,null,null,null,null,null,"Pomocné mat. celkem",{"$f":"N34*O34+N35*O35+N37*O37","v":16}]
["DP 14","Dv. TRIUMF V - Výroba výplně",32.85]
["DP 17","Dv.pol. pro skládací dv.  24x41 tarif je stanoven za 2 ks = 1 křídlo",65.7,"Akt 03/17"]
[]
["Finalni verze 3C","TARIFY S.111","Kp",null,null,null,null,null,null,null,null,"PM6","Lepidlo na rámeček \"G\"",1,{"$f":"O$5","v":3},"Voštinové s kazetou G"]
[null,null,{"$f":"C5","v":1.54},null,null,null,null,null,null,null,null,null,"Lepidlo na výdřevu \"G\"",1,{"$f":"O$8","v":1.5}]
["Polotov","Provedení křídla","HM",null,null,null,null,null,null,null,null,null,"Výdřeva \"G\"  DTD12 x 33",{"$f":"(2*480+2*570)/1000","v":2.1},{"$f":"O$6","v":2.92}]
["DP 1,4","Dveře voštinové STD 1kř falcové FO+LA - PLNÉ",59.6,"Akt 03/17",null,null,null,null,null,null,null,null,"Lepidlo na kazetu \"G\"",1,{"$f":"O$12","v":3}]
["DP 1,4","Dveře voštinové STD 1kř falcové FO+LA - 1-2 VÝŘEZY Z",57.9,"Akt 03/17",null,null,null,null,null,null,null,null,"Pomocné mat. celkem",{"$f":"N42*O42+N43*O43+N45*O45","v":7.5}]
["DP 1,4","Dveře voštinové STD 1kř falcové FO+LA - 1-2 VÝŘEZY K",57.9,"Akt 03/17"]
["DP 1,4","Dveře voštinové STD 1kř falcové FO+LA - 3 VÝŘEZY Z",59.9,"Akt 03/17",null,null,null,null,null,null,null,"PM7","Lepidlo na rámeček \"E\"",1,{"$f":"O$4","v":5},"S děrovanou DTD - prosklení A,E "]
["DP 1,4","Dveře voštinové STD 1kř falcové FO+LA - 3 VÝŘEZY K",60.8,"Akt 06/12",null,null,null,null,null,null,null,null,"Lepidlo na výdřevu \"E\"",1,1]
["DP 5","Dveře s děr.DTD výplní STD 1kř falcové FO+LA - PLNÉ",96.5,"Akt 03/17",null,null,null,null,null,null,null,null,"Výdřeva \"E\"  kolík",8,2]
["DP 5","Dveře s děr.DTD výplní STD 1kř falcové RAL - PLNÉ",70.599999999999994,"Akt 06/12",null,null,null,null,null,null,null,null,"Pomocné mat. celkem",{"$f":"N48*O48+N49*O49+N50*O50","v":22}]
["DP 5","Dveře s děr.DTD výplní STD 1kř falcové FO+LA - 1-2 VÝŘEZY Z",105,"Akt 03/17"]
["DP 5","Dveře s děr.DTD výplní STD 1kř falcové RAL - 1-2 VÝŘEZY Z",85.4,"Akt 06/12",null,null,null,null,null,null,null,"PM8","Lepidlo na rámeček \"E\"",1,{"$f":"O$4","v":5},"S děrovanou DTD - prosklení A,E "]
["DP 7","Dveře s PP výplní STD 1kř falcové FO+LA - PLNÉ",114.1,"Akt 03/17",null,null,null,null,null,null,null,null,"Lepidlo na výdřevu \"E\"",1,1]
["DP 9","Dveře s PP výplní STD 1kř falcové FO+LA - 1-2 VÝŘEZY Z",122.7,"Akt 03/17",null,null,null,null,null,null,null,null,"Výdřeva \"E\"  kolík",8,2]
["DP 7","Dveře s PP výplní STD 1kř falcové FO+LA - B2",158,"Akt 03/17",null,null,null,null,null,null,null,null,"Šroub M5-15 Nerez",12,1]
["DP 13","Dveře s PP výplní STD 1kř falcové FO+LA - B3",174.8,"Akt 03/17",null,null,null,null,null,null,null,null,"Pomocné mat. celkem",{"$f":"N53*O53+N54*O54+N55*O55+N56*O56","v":34}]
["DP 3 nakup","Dveře masonite STD 1kř falcové RAL - PLNÉ olepený falc",25.32,"Akt 03/17"]
["DP 3","Dveře masonite STD 1kř falcové PVC - PLNÉ",55.5,"Zrušen"]
["DP 3 nakup","Dveře masonite STD 1kř falcové RAL - 1-2 VÝŘEZY Z  olep.falc",31.06,"Akt 03/17"]
["DP 3","Dveře masonite STD 1kř falcové PVC - 1-2 VÝŘEZY Z",53.5,"Zrušen"]
[null,"frézování 1 drážky pro ozdobné lišty dv. HORIZONT (hrub+dokonč)",2.31,"Akt 03/17"]
[null,"frézování 1 drážky pro ozdobné lišty dv. VERTIK (hrub+dokonč)",4.26,"Akt 03/17"]
[null,"frézování drážky na zasklení dv.ALUMI - výřez MDZ, FDZ",3.7,"Akt 03/17"]
[null,"frézování drážky na zasklení dv.ALUMI - výřez GZ 1x",1.52,"Akt 03/17"]
["DP 14","Dv. TRIUMF 1,  5",134.69999999999999,"Akt 03/17"]
["DP 15","Dv. TRIUMF 2",94,"Akt 03/17"]
["DP 16","Dv. TRIUMF 3,  4,",134.69999999999999,"Akt 03/17"]
["DP 14","Dv. TRIUMF 1 - Výroba kazety",64]
[]
["ver.2-08","TARIFY S.113","Kp"]
[null,null,{"$f":"C6","v":1.63}]
["TYP","Operace","HM"]
["DZ","Zasklení - BETTY, WENDY, PEGGY, FÉNIX, MAXIM",40.43,"Akt 03/17","Balení je v rámci zasklení"]
["DK","Kazetování - BETTY, WENDY, PEGGY, FÉNIX, MAXIM",71.430000000000007,"Akt 03/17","Balení je v rámci kazetování"]
["AK","Kazetování - A   BETTY, WENDY, PEGGY",58.43,"Akt 03/17","Balení je v rámci kazetování"]
["GK","Kazetování - G",49.43,"Akt 03/17","Balení je v rámci kazetování"]
["GZ6","Zasklení - RUBIKA 6X",115.43,"Akt 03/17","Balení je v rámci zasklení"]
[null,"Balení křídla",9.32,"Akt 03/17"]
["Vertik L","P - Úprava dv.včetně balení",113,"Akt 03/17"]
[null,"FDZ, MDZ - Úprava dv.včetně balení",211,"Akt 03/17"]
["Vertik S","P - Úprava dv.včetně balení",142,"Akt 03/17"]
[null,"FDZ, MDZ - Úprava dv.včetně balení a kovovýroby",241,"Akt 03/17"]
["Horizon L","P - Úprava dv.včetně balení",141,"Akt 03/17"]
[null,"FDZ, MDZ - Úprava dv.včetně balení",244,"Akt 03/17"]
["Horizon S","P - Úprava dv.včetně balení",234,"Akt 03/17"]
[null,"FDZ, MDZ - Úprava dv.včetně balení a kovovýroby",356,"Akt 03/17"]
[null,"GZ1 - Úprava dv.včetně balení a kovovýroby",268,"Akt 03/17"]
[null,"GZ2 - Úprava dv.včetně balení a kovovýroby",262,"Akt 03/17"]
[null,"GZ3 - Úprava dv.včetně balení a kovovýroby",260,"Akt 03/17"]
[null,"GZ4 - Úprava dv.včetně balení a kovovýroby",264,"Akt 03/17"]
[null,"GZ5 - Úprava dv.včetně balení a kovovýroby",267,"Akt 03/17"]
["DZ Protipož","Zasklení - Protipožárních dv 1x",40.32,"Akt 03/17"]
["Dv. TRIUMF 1","Úprava + zasklení + balení",202.8,"Akt 03/17"]
["Dv. TRIUMF 2","Úprava + zasklení + balení",176.4,"Akt 03/17"]
["Dv. TRIUMF 3, 4","Úprava + zasklení + balení",202.8,"Akt 03/17"]
[]
[]
["ver.1-09","TARIFY S.310","Kp"]
[null,null,{"$f":"C8","v":4.8499999999999996}]
[null,"Operace","HM"]
[null,"Přijetí a kontrola",2,"K 6/12"]
[null,"Kontrola a expedice",3,"K 6/12"]
[null,null,13.43,"T.P. 11/11"]
[]
["ver.1-09","TARIFY S.312","Kp"]
[null,null,{"$f":"C7","v":1.72}]
["Polotov","Operace","HM"]
["DP 3","Opracování dveřního křídla - KLASIK, KLERMONT - plné",18.87,"Tarify 312 v2-12","vč.balení, kontr, exp"]
["DP 3","Opracování dveřního křídla - KLASIK, KLERMONT - proskl G",37.35,"Tarify 312 v2-12","vč.balení, kontr, exp"]
["DP 3","Opracování dveřního křídla - KLASIK, KLERMONT - proskl 2/3",40.08,"Tarify 312 v2-12","vč.balení, kontr, exp"]
["DP 3","Opracování dveřního křídla - KLASIK, KLERMONT - proskl 3/3",51,"Tarify 312 v2-12","vč.balení, kontr, exp"]
["DP 3","Přijetí, kontrola a expedice",4.4000000000000004,"Tarify 312 v2-12"]
[]
["ver.1-14","TARIFY S.121","Kp"]
[null,null,{"$f":"C11","v":1.46}]
["Polotov","Operace","HM","Vmat"]
["DP1 plné","Lakování  Standard  (bílé) 1xZ + 1xV4",66.540000000000006]
["DP 3","KLASIK, KLERMONT plné"]
["DP 3","KLASIK, KLERMONT proskl. A"]
["DP 3","KUBIKA plné"]
["DP 3","KUBIKA proskl. GZ1"]
[]
[]
[]
["TARIFY ENERGIE"]
[]
[null,"Operace","Kč/ks"]
[null,"Elektrická energie",22]
[null,"Plyn",3.4]

{"sheet":"TARIFY2","index":47,"n_rows":75,"n_cols":25,"rows_kept":75,"cut":false,"hidden":true,"merged":[[61,18,64,18],[65,18,67,18],[61,16,64,16],[65,16,67,16],[61,17,64,17],[65,17,67,17],[61,15,64,15],[65,15,67,15],[59,11,59,14],[61,12,64,12],[65,12,67,12],[61,13,64,13],[65,13,67,13],[61,14,64,14],[65,14,67,14],[2,11,2,14],[16,13,17,13],[14,13,15,13],[1,3,1,6],[7,11,15,11],[16,11,23,11],[18,13,19,13],[5,2,5,4],[6,2,6,4],[35,11,36,11],[26,11,27,11],[28,13,29,13],[3,11,6,11],[3,13,6,13],[7,13,8,13],[9,13,10,13],[11,13,12,13],[35,13,36,13],[20,13,23,13],[26,13,27,13],[28,11,29,11],[24,11,25,11],[24,13,25,13]]}
[null,null,null,"šířka 80","šířka 80"]
["Stř. 131",null,null,"NOSITEL DEKORU",null,null,null,null,null,null,null,null,null,null,"VRC"]
["Polotovar",null,"Rám","Lam","Folie","FO nakup","RAL","RELIEF","REAL","Kazety CPL",null,"Rámeček",null,null,null,null,null,null,null,"Rámeček počítat ",null,"Typ dle dveří"]
["DP 1 - hladké plné","Vošť",166.3,{"$f":"2*140","v":280},{"$f":"2*130","v":260},{"$f":"(2*0.86)*65*2","v":223.6},{"$f":"2*123","v":246},326,645,null,null,"UNI 80 G","Z+K  L1","FO B23",181]
["DP 2 - hladké plné LI","Vošť",156,null,{"$f":"2*117.5","v":235},null,null,null,null,null,null,null,"Z+K  L4",null,158,null,"Akt 29.3.17",null,null,"Rozměr 80"]
["DP 3 RAL - Klasik, Klermont, Kvadrant","Vošť",{"$f":"337+20","v":357},null,null,null,null,null,null,null,null,null,"Nalep  L1",null,134,null,null,null,null,"Lišta 1","bety, pegy, wendy"]
["DP 3 RAL - Kubik","Vošť",{"$f":"364+20","v":384},null,null,null,null,null,null,null,null,null,"Nalep  L4",null,138,null,null,null,null,"Lišta 4","Ostaní"]
["DP 4 - hladké proskl","Vošť",203.3,{"$f":"2*140","v":280},{"$f":"2*130","v":260},null,"RAL kupovaná ",326,645,178,null,"UNI 80 A (2/3)","Z+K  L1","FO W22",345,null,null,null,null,"Nos.Dek","FO"]
["DP 5 - hladké","DTD d",350,{"$f":"2*140","v":280},{"$f":"2*130","v":260},null,402.5,326,645,null,null,null,"Z+K  L4",null,226,null,"Akt 29.3.17",null,null,"Dekor","B23"]
["DP 6 - hladké LINIE","DTD d",283,null,{"$f":"2*117.5","v":235},null,null,null,null,null,null,null,"Z+K  L1","FO B23",255]
["DP 7 - PP plné","G35",714,{"$f":"2*140","v":280},{"$f":"2*130","v":260},null,null,326,645,null,null,null,"Z+K  L4",null,226,null,"Akt 29.3.17",null,null,"Lišta 10x2"]
["DP 7 - PP plné B2","G35",714,{"$f":"2*140+63","v":343},null,null,null,326,645,null,null,null,"Nalep  L1","FO W22",283]
["DP 9 - PP proskl PYROPANE","G35",876,{"$f":"2*140","v":280},{"$f":"2*130","v":260},null,null,326,645,null,null,null,"Nalep  L4",null,283]
["DP 9 - PP proskl PYROGLAS","G35",609,{"$f":"2*140","v":280},{"$f":"2*130","v":260},null,null,326,645]
["DP 10 - PP plné","Nobas",710,{"$f":"2*126","v":252},{"$f":"2*117.5","v":235},null,null,null,null,null,null,null,"Nalep  L1","FO B23",189,null,null,null,null,"lepený hranol","140 x 2000",107.5,2,{"$f":"V15*W15","v":215},131]
["DP 11 - PP plné LINIE","Nobas",710,null,{"$f":"2*117.5","v":235},null,null,null,null,null,null,null,"Nalep  L4",null,197,null,null,null,null,"deska krycí lam.","665 x 2020",97,1,97,131]
["DP 12 - PP proskl","Nobas",710,{"$f":"2*126","v":252},{"$f":"2*117.5","v":235},null,null,null,null,null,null,"UNI 80 D (3/3)","Zaskl  L1","FO W22",451,null,null,null,null,"lepidlo rámové","½ STD dveří",42,{"$f":"0.309/2","v":0.1545},6.4889999999999999,131]
["DP 13 - PP plné B3","G35",965,{"$f":"2*140","v":280},null,null,null,326,645,null,null,null,"Zaskl  L4",null,297,null,"Akt 29.3.17",null,null,"pásky na olep.","45 mm",4.3,5,21.5,111]
["DP 14 - TRIUMF I",null,269,140,null,null,null,null,null,null,"Akt 05/12",null,"Z+K  L1","FO B23",333,null,null,null,null,"pásky na olep.","63 mm",6,5,30,111]
["DP 15 - TRIUMF II",null,244,{"$f":"2*140","v":280},null,null,null,null,null,null,null,null,"Z+K  L4",null,297,null,"Akt 29.3.17",null,null,"zámek","72 / 80    ",55,1,55,111]
["DP 16 - TRIUMF III",null,454,{"$f":"2*140","v":280},null,null,null,null,null,null,null,null,"Nalep  L1","FO B23",245,null,null,null,null,"panty","STD vysoký N1",2.9,3,8.6999999999999993,111]
["DP 16 - TRIUMF IV",null,284,{"$f":"2*140","v":280}]
["DP 14 - TRIUMF V",null,269,140,null,null,null,null,null,331.5]
["DP 17 - SKLÁDACÍ","Vošť",109,122,408.84,null,null,null,null,null,null,null,"Nalep  L4",null,255,null,null,null,null,"MS polymer","TEKAFIKS Super MS",122,0.33,{"$f":"V24*W24","v":40.260000000000005},113]
[null,null,null,null,null,null,null,null,null,null,null,"KLASIK 80 G","Z+K  L1","FO B23",188,null,null,null,null,"folie na balení",null,7,1,{"$f":"V25*W25","v":7},113]
["Stř. 111",null,"Zámek","Pant","Hr.Páska","PP Páska",null,null,null,null,null,null,"Nalep  L1",null,144,null,null,null,null,"roh dlouhý","jednoduchý",4.8,2,{"$f":"V26*W26","v":9.6},113]
["DP 1",null,57,{"$f":"3*3","v":9},37,null,null,{"$f":"H4/2","v":163},{"$f":"I4/2","v":322.5},null,null,"KLASIK 80 G","Z+K  L1","MA B2.lak",288,null,"Akt 29.3.17",null,null,"Sklo",null,null,1,{"$f":"V27*W27","v":0}]
["DP 2",null,null,null,null,null,null,null,null,null,null,null,"Nalep  L1",null,236,null,"Akt 29.3.17"]
["DP 3",null,57,{"$f":"3*3","v":9},37,null,null,null,null,null,null,"KLASIK 80 A","Z+K  L1","MA B2.lak",486,null,"Akt 29.3.17"]
["DP 4",null,57,{"$f":"3*3","v":9},37,null,null,null,null,null,null,null,"Nalep  L1",null,401,null,"Akt 29.3.17"]
["DP 5",null,57,{"$f":"3*3","v":9},37,null,null,null,null,null,null,"KVADRANT 80","Z+K  L1","Bílá Lak",317,null,"Akt 29.3.17"]
["DP 6",null,null,null,null,null,null,null,null,null,null,"KLASIK 80 B","Z+K  L1","Bílá Lak",564,null,"Akt 29.3.17"]
["DP 7",null,103,{"$f":"3*63","v":189},37,{"$f":"12.8*5.1","v":65.28},null,null,null,null,null,"KLASIK 80 B","Z+K  L1","MA B2.lak",644.29999999999995,null,"Akt 29.3.17"]
["DP 8",null,null,null,null,null,null,null,null,null,null,"KLASIK 80 E","Z+K  L1","Bílá Lak",724.5,null,"Akt 29.3.17"]
["DP 9",null,103,{"$f":"3*63","v":189},37,{"$f":"12.8*5.1","v":65.28},null,null,null,null,null,"KLASIK 80 E","Z+K  L1","MA B2.lak",865.6,null,"Akt 29.3.17"]
["DP 10",null,84.2,14.7,null,null,null,null,null,null,null,"KLASIK 80 D","Z+K  L1","MA B2.lak",594.29999999999995,null,"Akt 29.3.17"]
["DP 11",null,null,null,null,null,null,null,null,null,null,null,"Nalep  L1",null,370]
["DP 12",null,84.2,14.7,null,null,null,null,null,null,null,"KLERMONT, UNI  D","Z+K  L1","FO základ",576,null,"Akt 29.3.17"]
["DP 13",null,1299,38,{"$f":"101","v":101},{"$f":"12.8*5.1","v":65.28},null,null,null,null,null,"MAXIM 80 D","Z+K  L4","FO B23",273,null,"Akt 29.3.17"]
["DP 14 - TRIUMF I",null,57,{"$f":"3*7","v":21},63,null,null,null,null,null,null,"ALEX 80","Z+K  L4","FO B23",118,null,"Akt 29.3.17"]
["DP 15 - TRIUMF II",null,57,{"$f":"3*7","v":21},63,null,null,null,null,null,null,"TRIX 80","Z+K  L4","FO B23",162,null,"Akt 29.3.17"]
["DP 16 - TRIUMF III a IV",null,57,{"$f":"3*7","v":21},63,null,null,null,null,null,null,"QUARTEX 80","Z+K  L4","FO B23",149,null,"Akt 29.3.17"]
["DP 17",null,null,null,null,null,null,null,null,null,null,"NEXIS 80","Z+K  L4","FO B23",142,null,"Akt 29.3.17"]
[null,"ks/dv","Kč/ks","Kč/dv",null,null,null,null,null,null,null,"FIX (RUBIK) 80","Z+K  L4","FO B23",65.5,null,"Akt 29.3.17"]
["TRILOGIE",1,615,{"$f":"B45*C45","v":615},null,null,null,null,null,null,null,"HORIZONT 80","Z+K  L4","FO B23",108,null,"Akt 29.3.17"]
["Pant B2",3,63,189,null,null,null,null,null,null,null,"FENIX 80 D","Z+K  L4","FO B23",255,null,"Akt 29.3.17"]
["Pant B3",3,38,114,null,null,null,null,null,null,null,"FENIX 80 D","Z+K  L5","FO B23",194,null,"Akt 29.3.17"]
["Zábrana B2",2,23,46,null,null,null,null,null,null,null,"UNI 80 R","Z+K  L4","FO B23",433]
["Zábrana B3",3,1,3,null,null,null,null,null,null,null,"MONTY 80 G","Nalep  L4","FO B23",177]
["X57",1,1299,1299,null,null,null,null,null,null,null,"JERRY 80 D","Z+K  L5","FO B23",null,null,"ZRUŠENO"]
[null,null,null,null,null,null,null,null,null,null,null,"NEMO",null,"RAL",{"$f":"160+287.5","v":447.5},null,"Akt 29.3.17"]
[null,null,null,null,null,null,null,null,null,null,null,"MADA F ZZ","Z+K  L4","FO B23"]
[null,null,null,null,null,null,null,null,null,null,null,"MADA U ZZ","Z+K  L4","FO B23"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Kontrolní výpočty rámečků - soub. RAMECKY - PODKLADY.xls  List \"VRC\""]
["KAZETA na deře","MAX"]
["Dveřní deska F60  1x",112,"LA zákl"]
["Surová MDF tl.3   1x",56,null,null,null,1.83,0.68,{"$f":"F58*G58","v":1.2444000000000002},459]
["Silikon",10,null,null,null,0.66500000000000004,0.68,{"$f":"F59*G59","v":0.45220000000000005},{"$f":"I58/H58*H59","v":166.79508196721309}]
["CELKEM",{"$f":"SUM(B57:B59)","v":178},null,null,null,null,null,null,null,null,null,"Rámeček ALUMI š.80",null,null,null,22.5,null,null,null,"Lišta 10x2",null,12,"Doplň.tarif"]
[null,null,null,null,null,null,null,null,null,null,null,"TYP","ŠÍŘKA","VÝŠKA","OBVOD / pár","Vmat","HM/pár","Pom+Nástr","VRC/pár","Délka","Vmat/ks","Počet celk","HM s.111"]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.L FDZ",160,1600,{"$f":"2*(M62+N62)/1000*2","v":7.04},{"$f":"O62*P60","v":158.4},77.605000000000004,20,{"$f":"Q62*1.34*TARIFY1!$C$72+P62+R62","v":347.90484100000003},344,{"$f":"T62/1000*$V$60","v":4.1280000000000001},20,{"$f":"TARIFY1!C$62*V62/2+TARIFY1!C$64","v":26.8}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.S FDZ",null,null,null,null,null,null,null,219,{"$f":"T63/1000*$V$60","v":2.6280000000000001},20,{"$f":"TARIFY1!C$62*V63/2+TARIFY1!C$64","v":26.8}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Vertik.L FDZ",null,null,null,null,null,null,null,1985,{"$f":"T64/1000*$V$60","v":23.82},4,{"$f":"TARIFY1!C$63*V64+TARIFY1!C$64","v":20.74}]
[null,null,null,null,null,null,null,null,null,null,null,"MADA F"]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.L MDZ",300,1600,{"$f":"2*(M66+N66)/1000*2","v":7.6},{"$f":"O66*P60","v":171},77.605000000000004,20,{"$f":"Q66*1.34*TARIFY1!$C$72+P66+R66","v":360.50484100000006},274,{"$f":"T66/1000*$V$60","v":3.2880000000000003},20,{"$f":"TARIFY1!C$62*V66/2+TARIFY1!C$64","v":26.8}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.S MDZ",null,null,null,null,null,null,null,149,{"$f":"T67/1000*$V$60","v":1.7879999999999998},20,{"$f":"TARIFY1!C$62*V67/2+TARIFY1!C$64","v":26.8}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Vertik.L MDZ",null,null,null,null,null,null,null,1985,{"$f":"T68/1000*$V$60","v":23.82},4,{"$f":"TARIFY1!C$63*V68+TARIFY1!C$64","v":20.74}]
[null,null,null,null,null,null,null,null,null,null,null,"MADA MZ, MW",350,1600,{"$f":"2*(M69+N69)/1000*2","v":7.8},{"$f":"O69*P60","v":175.5},77.605000000000004,20,{"$f":"Q69*1.34*TARIFY1!$C$72+P69+R69","v":365.00484100000006}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.S GZ1",600,145,{"$f":"2*(M70+N70)/1000*2","v":2.98},{"$f":"O70*$P$60","v":67.05},77.605000000000004,20,{"$f":"Q70*1.34*TARIFY1!$C$72+P70+R70","v":256.55484100000001},600,{"$f":"T70/1000*$V$60","v":7.1999999999999993},8,{"$f":"TARIFY1!C$62*V70+TARIFY1!C$65","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.S GZ2",600,145,{"$f":"2*(M71+N71)/1000*2","v":2.98},{"$f":"O71*$P$60","v":67.05},77.605000000000004,20,{"$f":"Q71*1.34*TARIFY1!$C$72+P71+R71","v":256.55484100000001},600,7.1999999999999993,6,{"$f":"TARIFY1!C$62*V71+TARIFY1!C$65","v":15.379999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.S GZ3",600,145,{"$f":"2*(M72+N72)/1000*2","v":2.98},{"$f":"O72*$P$60","v":67.05},77.605000000000004,20,{"$f":"Q72*1.34*TARIFY1!$C$72+P72+R72","v":256.55484100000001},600,7.1999999999999993,4,{"$f":"TARIFY1!C$62*V72+TARIFY1!C$65","v":10.76}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.S GZ4",600,145,{"$f":"2*(M73+N73)/1000*2","v":2.98},{"$f":"O73*$P$60","v":67.05},77.605000000000004,20,{"$f":"Q73*1.34*TARIFY1!$C$72+P73+R73","v":256.55484100000001},600,7.1999999999999993,2,{"$f":"TARIFY1!C$62*V73+TARIFY1!C$65","v":6.1400000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Vertik.L(S) plné",null,null,null,null,null,null,null,1985,23.82,4,{"$f":"TARIFY1!C$63*V74","v":17.04}]
[null,null,null,null,null,null,null,null,null,null,null,"Alu.Horiz.L(S) plné",null,null,null,null,null,null,null,850,10.199999999999999,10,{"$f":"TARIFY1!C$62*V75","v":23.1}]

{"sheet":"TARIFY","index":48,"n_rows":86,"n_cols":115,"rows_kept":86,"cut":false,"hidden":true,"merged":[[5,7,5,9],[5,10,5,12],[5,16,5,18],[5,19,5,21],[5,13,5,15],[6,73,6,75],[2,73,2,75],[61,73,61,75],[61,70,61,72],[5,28,5,30],[5,31,5,33],[4,70,4,72],[5,70,5,72],[4,73,4,75],[5,73,5,75],[3,73,3,75],[2,70,2,72],[3,70,3,72],[4,64,4,66],[2,64,2,66],[6,64,6,66],[5,64,5,66],[4,28,4,30],[4,49,4,51],[0,70,0,72],[1,70,1,72],[0,73,0,75],[1,73,1,75],[6,67,6,69],[61,67,61,69],[2,67,2,69],[0,67,0,69],[1,67,1,69],[6,70,6,72],[3,67,3,69],[4,67,4,69],[5,67,5,69],[0,64,0,66],[0,55,0,57],[1,55,1,57],[2,55,2,57],[3,55,3,57],[1,64,1,66],[3,64,3,66],[0,34,0,36],[1,34,1,36],[1,49,1,51],[2,49,2,51],[0,40,0,42],[2,43,2,45],[0,52,0,54],[1,52,1,54],[2,52,2,54],[3,52,3,54],[0,49,0,51],[3,49,3,51],[0,46,0,48],[0,43,0,45],[0,7,0,9],[0,25,0,27],[1,25,1,27],[2,25,2,27],[2,28,2,30],[3,28,3,30],[3,16,3,18],[0,19,0,21],[1,19,1,21],[2,19,2,21],[1,28,1,30],[0,31,0,33],[1,31,1,33],[0,37,0,39],[1,37,1,39],[2,31,2,33],[3,31,3,33],[0,28,0,30],[2,34,2,36],[5,22,5,24],[5,25,5,27],[5,37,5,39],[4,37,4,39],[5,46,5,48],[1,7,1,9],[2,7,2,9],[3,7,3,9],[6,43,6,45],[2,37,2,39],[3,37,3,39],[1,40,1,42],[2,40,2,42],[3,40,3,42],[1,46,1,48],[2,46,2,48],[3,46,3,48],[3,43,3,45],[4,43,4,45],[4,46,4,48],[1,43,1,45],[5,34,5,36],[4,31,4,33],[4,40,4,42],[5,40,5,42],[4,34,4,36],[6,7,6,9],[6,19,6,21],[6,10,6,12],[6,13,6,15],[61,22,61,24],[6,31,6,33],[61,7,61,9],[61,19,61,21],[61,10,61,12],[6,25,6,27],[61,25,61,27],[6,16,6,18],[6,22,6,24],[61,13,61,15],[61,16,61,18],[6,28,6,30],[6,34,6,36],[61,37,61,39],[62,37,62,39],[61,34,61,36],[5,43,5,45],[62,34,62,36],[6,37,6,39],[6,58,6,60],[61,58,61,60],[5,58,5,60],[6,55,6,57],[61,46,61,48],[62,46,62,48],[61,43,61,45],[62,40,62,42],[61,40,61,42],[6,49,6,51],[6,52,6,54],[61,49,61,51],[61,52,61,54],[62,49,62,51],[6,40,6,42],[62,52,62,54],[6,46,6,48],[61,64,61,66],[62,70,62,72],[63,22,63,24],[63,25,63,27],[63,40,63,42],[63,55,63,57],[63,58,63,60],[63,49,63,51],[63,46,63,48],[63,67,63,69],[63,52,63,54],[63,61,63,63],[62,58,62,60],[61,55,61,57],[61,61,61,63],[61,31,61,33],[61,28,61,30],[63,82,63,84],[63,79,63,81],[62,82,62,84],[63,76,63,78],[62,64,62,66],[62,55,62,57],[63,34,63,36],[63,10,63,12],[63,64,63,66],[63,31,63,33],[62,10,62,12],[62,13,62,15],[62,31,62,33],[63,43,63,45],[63,37,63,39],[63,13,63,15],[63,73,63,75],[63,70,63,72],[62,67,62,69],[62,61,62,63],[62,73,62,75],[62,43,62,45],[3,76,3,78],[3,79,3,81],[4,76,4,78],[4,79,4,81],[5,76,5,78],[5,79,5,81],[62,79,62,81],[5,82,5,84],[6,76,6,78],[6,79,6,81],[61,76,61,78],[61,79,61,81],[62,76,62,78],[3,82,3,84],[6,82,6,84],[61,82,61,84],[2,76,2,78],[2,79,2,81],[0,82,0,84],[1,82,1,84],[2,82,2,84],[0,76,0,78],[0,79,0,81],[1,76,1,78],[1,79,1,81],[0,85,0,87],[1,85,1,87],[2,85,2,87],[3,85,3,87],[4,82,4,84],[0,88,0,90],[0,91,0,93],[0,94,0,96],[0,97,0,99],[1,88,1,90],[1,91,1,93],[1,94,1,96],[1,97,1,99],[2,88,2,90],[2,91,2,93],[2,94,2,96],[2,97,2,99],[4,85,4,87],[4,88,4,90],[4,91,4,93],[63,85,63,87],[63,88,63,90],[63,91,63,93],[63,94,63,96],[5,85,5,87],[63,97,63,99],[6,85,6,87],[6,88,6,90],[6,91,6,93],[6,94,6,96],[6,97,6,99],[62,85,62,87],[62,88,62,90],[62,91,62,93],[62,97,62,99],[61,97,61,99],[61,85,61,87],[61,88,61,90],[61,91,61,93],[61,94,61,96],[62,94,62,96],[3,100,3,102],[4,94,4,96],[4,97,4,99],[3,88,3,90],[3,91,3,93],[3,94,3,96],[5,88,5,90],[5,91,5,93],[5,94,5,96],[5,97,5,99],[3,97,3,99],[5,100,5,102],[1,103,1,105],[2,100,2,102],[2,103,2,105],[0,100,0,102],[3,109,3,111],[63,106,63,108],[63,109,63,111],[5,109,5,111],[6,109,6,111],[61,109,61,111],[61,106,61,108],[61,100,61,102],[61,103,61,105],[3,103,3,105],[3,106,3,108],[4,100,4,102],[5,103,5,105],[5,106,5,108],[6,106,6,108],[6,100,6,102],[6,103,6,105],[62,100,62,102],[63,100,63,102],[63,103,63,105],[4,112,4,114],[5,112,5,114],[62,106,62,108],[62,109,62,111],[4,106,4,108],[4,109,4,111],[62,112,62,114],[63,112,63,114],[62,103,62,105],[4,103,4,105],[0,112,0,114],[1,112,1,114],[2,112,2,114],[3,112,3,114],[6,112,6,114],[61,112,61,114],[3,34,3,36],[0,13,0,15],[1,13,1,15],[2,13,2,15],[3,13,3,15],[3,25,3,27],[0,16,0,18],[1,16,1,18],[2,16,2,18],[0,22,0,24],[0,109,0,111],[1,106,1,108],[1,109,1,111],[2,106,2,108],[2,109,2,111],[0,106,0,108],[0,103,0,105],[1,100,1,102],[0,4,0,6],[1,4,1,6],[4,58,4,60],[4,61,4,63],[4,13,4,15],[0,58,0,60],[0,61,0,63],[1,58,1,60],[1,61,1,63],[4,55,4,57],[4,16,4,18],[4,19,4,21],[4,22,4,24],[4,25,4,27],[1,22,1,24],[2,22,2,24],[3,22,3,24],[4,7,4,9],[0,10,0,12],[1,10,1,12],[2,10,2,12],[3,10,3,12],[4,10,4,12],[4,52,4,54],[67,4,67,7],[65,4,65,7],[5,61,5,63],[2,58,2,60],[2,61,2,63],[3,58,3,60],[3,61,3,63],[3,19,3,21],[5,4,5,6],[4,4,4,6],[62,7,62,9],[62,25,62,27],[62,28,62,30],[62,19,62,21],[63,16,63,18],[62,16,62,18],[62,22,62,24],[63,7,63,9],[63,19,63,21],[63,28,63,30],[5,49,5,51],[5,52,5,54],[6,61,6,63],[5,55,5,57]]}
[null,null,"Tarif dle výkazu střediska",null,"VYBER TYP ZÁR.",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,null,null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"PRO SKLÁDAČKY",null,null,"PRO SKLÁDACÍ DV",null,null,null,null,null,"BEZFALCOVÉ",null,null,"BEZFALCOVÉ",null,null,"BEZFALCOVÉ",null,null,"BEZFALCOVÉ",null,null,"OBKLAD KOV.ZÁR",null,null,"PRO POSUVNÉ DV",null,null,"PRO POSUVNÉ DV",null,null,null,null,null,null,null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"BEZFALCOVÉ",null,null,"BEZFALCOVÉ",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"FALCOVÉ",null,null,"BEZFALCOVÉ",null,null,"BEZFALCOVÉ",null,null,"PRO POSUVNÉ DV",null,null,"PRO POSUVNÉ DV",null,null,"PRO POSUVNÉ DV",null,null,"PRO POSUVNÉ DV",null,null,"FALCOVÉ"]
[null,"Nadpis","Tarify souhlasí s výkazem stř",null,null,null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,null,null,null,"NEPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,null,null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,null,null,null,null,null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"PROTIPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ",null,null,"NEPOŽÁRNÍ"]
[null,"Nadpis","Celkový tarif nesouhlasí s výkazem stř.",null,null,null,null,"SPOJ NA KOSO",null,null,"SPOJ NA KOSO",null,null,null,null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,null,null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,null,null,null,null,null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO",null,null,"SPOJ NA TUPO",null,null,"SPOJ NA KOSO"]
[null,null,null,null,null,null,null,"RÁDIUS R6",null,null,"RÁDIUS R3",null,null,null,null,null,"RÁDIUS R6",null,null,"RÁDIUS R6",null,null,"RÁDIUS R6",null,null,"RÁDIUS R6",null,null,"RÁDIUS R6",null,null,"RÁDIUS R6",null,null,null,null,null,"SKRYTÝ PANT",null,null,"SKRYTÝ PANT",null,null,"PŘIZNANÝ PANT",null,null,"PŘIZNANÝ PANT",null,null,"RÁDIUS R6",null,null,"RÁDIUS R6",null,null,"RÁDIUS R6",null,null,null,null,null,null,null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HRANATÁ 60",null,null,"OBLOŽKA HLINÍKOVÁ"]
[null,null,null,null,"KOEFIC. TARIFU",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.80",null,null,null,null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKRYTÝ PANT",null,null,"SKRYTÝ PANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKRYTÝ PANT",null,null,"SKRYTÝ PANT",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60",null,null,"OBLOŽKA Š.60"]
[null,null,null,null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAMINÁT",null,null,"LAMINÁT",null,null,"LAMINÁT",null,null,"LAMINÁT",null,null,"LAMINÁT",null,null,"LAMINÁT",null,null,"DÝHA",null,null,"DÝHA",null,null,"DÝHA",null,null,"DÝHA",null,null,"DÝHA",null,null,"DÝHA",null,null,"LAMINÁT",null,null,"LAMINÁT",null,null,"DÝHA",null,null,"DÝHA",null,null,"AL + LAMINÁT"]
[null,null,"Červeně zvýrazněné tarify se mohou měnit",null,"TARIFY 1","TARIFY 2","TARIFY 3","FABI - S",null,null,"FABI - S8",null,null,"FABI - R\nZRUSENO",null,null,"FABI - ST ",null,null,"FABI - Sp",null,null,"FABI - SpT ",null,null,"FABI - V",null,null,"FABI - Z\nHELIGON II",null,null,"FABI - ZT\nHELIGON II",null,null,"FABI - L (masonite)\nZRUŠENO",null,null,"FABI - B \nFABI - C",null,null,"FABI - BT\nFABI - CT",null,null,"FABI - Bp",null,null,"FABI - BpT",null,null,"FABI - O",null,null,"FABI - P",null,null,"FABI - PT ",null,null,"FABI - E \nERGON\nZRUŠENO",null,null,"FABI - E \nERGON na tupo\nZRUŠENO",null,null,"FABI - H La",null,null,"FABI - HT La",null,null,"FABI - Hp La",null,null,"FABI - HpT La",null,null,"FABI - HB La",null,null,"FABI - HBT La",null,null,"FABI - H Dy",null,null,"FABI - HT Dy",null,null,"FABI - Hp Dy",null,null,"FABI - HpT Dy",null,null,"FABI - HB Dy",null,null,"FABI - HBT Dy",null,null,"FABI - HP La",null,null,"FABI - HPT La",null,null,"FABI - HP Dy",null,null,"FABI - HPT Dy",null,null,"FABI - M"]
[null,"Číslo operace","Název operace",null,"HM+25% za operaci",null,null,"Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň"]
[{"$f":"H7","v":"FABI - S"},1,"PŘÍPRAVA DESKY PRO PROUŽKY Tl.4",null,{"$f":"$E$6*7","v":7.7000000000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$E9","v":7.7000000000000011},{"$f":"BM9*BN9","v":7.7000000000000011},1,{"$f":"$E9","v":7.7000000000000011},{"$f":"BP9*BQ9","v":7.7000000000000011},1,{"$f":"$E9","v":7.7000000000000011},{"$f":"BS9*BT9","v":7.7000000000000011},1,{"$f":"$E9","v":7.7000000000000011},{"$f":"BV9*BW9","v":7.7000000000000011},1,{"$f":"$E9","v":7.7000000000000011},{"$f":"BY9*BZ9","v":7.7000000000000011},1,{"$f":"$E9","v":7.7000000000000011},{"$f":"CB9*CC9","v":7.7000000000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$E9","v":7.7000000000000011},{"$f":"CW9*CX9","v":7.7000000000000011},1,{"$f":"$E9","v":7.7000000000000011},{"$f":"CZ9*DA9","v":7.7000000000000011}]
[{"$f":"Q7","v":"FABI - ST "},2,"ŘEZÁNÍ PROUŽKŮ  Tl. 4 mm","III",{"$f":"$E$6*0.4","v":0.44000000000000006},null,null,10,{"$f":"$E10","v":0.44000000000000006},{"$f":"H10*I10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"K10*L10","v":4.4000000000000004},10,0.4,{"$f":"N10*O10","v":4},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"Q10*R10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"T10*U10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"W10*X10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"Z10*AA10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"AC10*AD10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"AF10*AG10","v":4.4000000000000004},10,0.36,{"$f":"AI10*AJ10","v":3.5999999999999996},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"AL10*AM10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"AO10*AP10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"AR10*AS10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"AU10*AV10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"AX10*AY10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"BA10*BB10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"BD10*BE10","v":4.4000000000000004},10,0.4,{"$f":"BG10*BH10","v":4},10,0.4,{"$f":"BJ10*BK10","v":4},10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},{"$f":"CE10*CF10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"CH10*CI10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"CK10*CL10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"CN10*CO10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"CQ10*CR10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"CT10*CU10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},4.4000000000000004,10,{"$f":"$E10","v":0.44000000000000006},{"$f":"DC10*DD10","v":4.4000000000000004},10,{"$f":"$E10","v":0.44000000000000006},{"$f":"DF10*DG10","v":4.4000000000000004}]
[{"$f":"AL7","v":"FABI - B \nFABI - C"},3,"ŘEZÁNÍ PROUŽKŮ  Tl. 18 mm","III",{"$f":"$E$6*0.6","v":0.66},null,null,5,{"$f":"$E11","v":0.66},{"$f":"H11*I11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"K11*L11","v":3.3000000000000003},5,0.6,{"$f":"N11*O11","v":3},5,{"$f":"$E11","v":0.66},{"$f":"Q11*R11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"T11*U11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"W11*X11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"Z11*AA11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"AC11*AD11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"AF11*AG11","v":3.3000000000000003},5,0.54,{"$f":"AI11*AJ11","v":2.7},5,{"$f":"$E11","v":0.66},{"$f":"AL11*AM11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"AO11*AP11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"AR11*AS11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"AU11*AV11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"AX11*AY11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"BA11*BB11","v":3.3000000000000003},5,{"$f":"$E11","v":0.66},{"$f":"BD11*BE11","v":3.3000000000000003},5,0.6,{"$f":"BG11*BH11","v":3},5,0.53,{"$f":"BJ11*BK11","v":2.6500000000000004},5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003,5,{"$f":"$E11","v":0.66},3.3000000000000003]
[{"$f":"AO7","v":"FABI - BT\nFABI - CT"},4,"ŘEZÁNÍ PROUŽKŮ  Tl. 12 mm","III",{"$f":"$E$6*0.6","v":0.66},null,null,null,null,{"$f":"H12*I12","v":0},null,null,{"$f":"K12*L12","v":0},null,null,{"$f":"N12*O12","v":0},null,null,{"$f":"Q12*R12","v":0},null,null,{"$f":"T12*U12","v":0},null,null,{"$f":"W12*X12","v":0},null,null,{"$f":"Z12*AA12","v":0},null,null,{"$f":"AC12*AD12","v":0},null,null,{"$f":"AF12*AG12","v":0},null,null,{"$f":"AI12*AJ12","v":0},null,null,{"$f":"AL12*AM12","v":0},null,null,{"$f":"AO12*AP12","v":0},null,null,{"$f":"AR12*AS12","v":0},null,null,{"$f":"AU12*AV12","v":0},6,{"$f":"$E12","v":0.66},{"$f":"AX12*AY12","v":3.96},null,null,{"$f":"BA12*BB12","v":0},null,null,{"$f":"BD12*BE12","v":0},null,null,{"$f":"BG12*BH12","v":0},null,null,{"$f":"BJ12*BK12","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"AR7","v":"FABI - Bp"},6,"LEPENÍ OBLOŽKY  - pracovník 1","III",{"$f":"$E$6*1.76","v":1.9360000000000002},{"$f":"$E$6*2.34","v":2.5739999999999998},null,5,{"$f":"$E13","v":1.9360000000000002},{"$f":"H13*I13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"K13*L13","v":9.6800000000000015},5,1.76,{"$f":"N13*O13","v":8.8000000000000007},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"Q13*R13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"T13*U13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"W13*X13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"Z13*AA13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"AC13*AD13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"AF13*AG13","v":9.6800000000000015},5,1.62,{"$f":"AI13*AJ13","v":8.1000000000000014},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"AL13*AM13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"AO13*AP13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"AR13*AS13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"AU13*AV13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"AX13*AY13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"BA13*BB13","v":9.6800000000000015},5,{"$f":"$E13","v":1.9360000000000002},{"$f":"BD13*BE13","v":9.6800000000000015},5,1.76,{"$f":"BG13*BH13","v":8.8000000000000007},5,1.76,{"$f":"BJ13*BK13","v":8.8000000000000007},5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87,5,{"$f":"$F13","v":2.5739999999999998},12.87]
[{"$f":"AU7","v":"FABI - BpT"},7,"LEPENÍ OBLOŽKY  - pracovník 2","I",{"$f":"$E$6*1.16","v":1.276},{"$f":"$E$6*1.56","v":1.7160000000000002},null,5,{"$f":"$E14","v":1.276},{"$f":"H14*I14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"K14*L14","v":6.38},5,1.1599999999999999,{"$f":"N14*O14","v":5.8},5,{"$f":"$E14","v":1.276},{"$f":"Q14*R14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"T14*U14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"W14*X14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"Z14*AA14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"AC14*AD14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"AF14*AG14","v":6.38},5,1.08,{"$f":"AI14*AJ14","v":5.4},5,{"$f":"$E14","v":1.276},{"$f":"AL14*AM14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"AO14*AP14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"AR14*AS14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"AU14*AV14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"AX14*AY14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"BA14*BB14","v":6.38},5,{"$f":"$E14","v":1.276},{"$f":"BD14*BE14","v":6.38},5,1.1599999999999999,{"$f":"BG14*BH14","v":5.8},5,1.1599999999999999,{"$f":"BJ14*BK14","v":5.8},5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018,5,{"$f":"$F14","v":1.7160000000000002},8.5800000000000018]
[{"$f":"AX7","v":"FABI - O"},8,"EGALIZACE OBLOŽKY - pracovník 1",null,{"$f":"$E$6*2.8","v":3.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4,5,{"$f":"$E15","v":3.08},15.4]
[{"$f":"BA7","v":"FABI - P"},9,"EGALIZACE OBLOŽKY - pracovník 2",null,{"$f":"$E$6*2.8","v":3.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4,5,{"$f":"$E16","v":3.08},15.4]
[{"$f":"BD7","v":"FABI - PT "},10,"OBALENÍ OBLOŽKY vč. FH-LA - pracovník 1","III",{"$f":"$E$6*0.98","v":1.0780000000000001},{"$f":"$E$6*2.6","v":2.8600000000000003},null,5,{"$f":"$E17","v":1.0780000000000001},{"$f":"H17*I17","v":5.3900000000000006},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"K17*L17","v":14.3},5,0.98,{"$f":"N17*O17","v":4.9000000000000004},5,{"$f":"$E17","v":1.0780000000000001},{"$f":"Q17*R17","v":5.3900000000000006},5,{"$f":"$E17","v":1.0780000000000001},{"$f":"T17*U17","v":5.3900000000000006},5,{"$f":"$E17","v":1.0780000000000001},{"$f":"W17*X17","v":5.3900000000000006},5,{"$f":"$E17","v":1.0780000000000001},{"$f":"Z17*AA17","v":5.3900000000000006},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"AC17*AD17","v":14.3},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"AF17*AG17","v":14.3},null,null,{"$f":"AI17*AJ17","v":0},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"AL17*AM17","v":14.3},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"AO17*AP17","v":14.3},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"AR17*AS17","v":14.3},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"AU17*AV17","v":14.3},5,{"$f":"$E17","v":1.0780000000000001},{"$f":"AX17*AY17","v":5.3900000000000006},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"BA17*BB17","v":14.3},5,{"$f":"$F17","v":2.8600000000000003},{"$f":"BD17*BE17","v":14.3},5,0.9,{"$f":"BG17*BH17","v":4.5},5,0.9,{"$f":"BJ17*BK17","v":4.5},5,{"$f":"$F17","v":2.8600000000000003},14.3,5,{"$f":"$F17","v":2.8600000000000003},14.3,5,{"$f":"$F17","v":2.8600000000000003},14.3,5,{"$f":"$F17","v":2.8600000000000003},14.3,5,{"$f":"$F17","v":2.8600000000000003},14.3,5,{"$f":"$F17","v":2.8600000000000003},14.3,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,5,{"$f":"$F17","v":2.8600000000000003},14.3,5,{"$f":"$F17","v":2.8600000000000003},14.3]
[{"$f":"BM7","v":"FABI - H La"},11,"OBALENÍ OBLOŽKY vč. FH-LA - pracovník 2","III",{"$f":"$E$6*0.94","v":1.034},{"$f":"$E$6*1","v":1.1000000000000001},null,5,{"$f":"$E18","v":1.034},{"$f":"H18*I18","v":5.17},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"K18*L18","v":5.5},5,0.94,{"$f":"N18*O18","v":4.6999999999999993},5,{"$f":"$E18","v":1.034},{"$f":"Q18*R18","v":5.17},5,{"$f":"$E18","v":1.034},{"$f":"T18*U18","v":5.17},5,{"$f":"$E18","v":1.034},{"$f":"W18*X18","v":5.17},5,{"$f":"$E18","v":1.034},{"$f":"Z18*AA18","v":5.17},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"AC18*AD18","v":5.5},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"AF18*AG18","v":5.5},null,null,{"$f":"AI18*AJ18","v":0},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"AL18*AM18","v":5.5},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"AO18*AP18","v":5.5},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"AR18*AS18","v":5.5},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"AU18*AV18","v":5.5},5,{"$f":"$E18","v":1.034},{"$f":"AX18*AY18","v":5.17},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"BA18*BB18","v":5.5},5,{"$f":"$F18","v":1.1000000000000001},{"$f":"BD18*BE18","v":5.5},5,0.9,{"$f":"BG18*BH18","v":4.5},5,0.9,{"$f":"BJ18*BK18","v":4.5},5,{"$f":"$F18","v":1.1000000000000001},5.5,5,{"$f":"$F18","v":1.1000000000000001},5.5,5,{"$f":"$F18","v":1.1000000000000001},5.5,5,{"$f":"$F18","v":1.1000000000000001},5.5,5,{"$f":"$F18","v":1.1000000000000001},5.5,5,{"$f":"$F18","v":1.1000000000000001},5.5,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,5,{"$f":"$F18","v":1.1000000000000001},5.5,5,{"$f":"$F18","v":1.1000000000000001},5.5]
[{"$f":"BP7","v":"FABI - HT La"},12,"OBALENÍ OBLOŽKY FH-DY  - pracovník 1",null,{"$f":"$E$6*4","v":4.4000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,5,{"$f":"$E19","v":4.4000000000000004},22,5,{"$f":"$E19","v":4.4000000000000004},22,5,{"$f":"$E19","v":4.4000000000000004},22,5,{"$f":"$E19","v":4.4000000000000004},22,5,{"$f":"$E19","v":4.4000000000000004},22,5,{"$f":"$E19","v":4.4000000000000004},22,null,null,null,null,null,null,5,{"$f":"$E19","v":4.4000000000000004},{"$f":"DC19*DD19","v":22},5,{"$f":"$E19","v":4.4000000000000004},{"$f":"DF19*DG19","v":22}]
[{"$f":"BS7","v":"FABI - Hp La"},13,"OBALENÍ OBLOŽKY FH-DY  - pracovník 2",null,{"$f":"$E$6*2","v":2.2000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,5,{"$f":"$E20","v":2.2000000000000002},11,5,{"$f":"$E20","v":2.2000000000000002},11,5,{"$f":"$E20","v":2.2000000000000002},11,5,{"$f":"$E20","v":2.2000000000000002},11,5,{"$f":"$E20","v":2.2000000000000002},11,5,{"$f":"$E20","v":2.2000000000000002},11,null,null,null,null,null,null,5,{"$f":"$E20","v":2.2000000000000002},{"$f":"DC20*DD20","v":11},5,{"$f":"$E20","v":2.2000000000000002},11]
[{"$f":"CB7","v":"FABI - HBT La"},14,"OŘEZÁNÍ HRAN OBLOŽKY  (ČIŠTĚNÍ HRAN)",null,{"$f":"$E$6*2.4","v":2.64},{"$f":"$E$6*3.6","v":3.9600000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$E21","v":2.64},13.200000000000001,5,{"$f":"$E21","v":2.64},13.200000000000001,5,{"$f":"$E21","v":2.64},13.200000000000001,5,{"$f":"$E21","v":2.64},13.200000000000001,5,{"$f":"$E21","v":2.64},{"$f":"BY21*BZ21","v":13.200000000000001},5,{"$f":"$E21","v":2.64},{"$f":"CB21*CC21","v":13.200000000000001},5,{"$f":"$F21","v":3.9600000000000004},19.8,5,{"$f":"$F21","v":3.9600000000000004},19.8,5,{"$f":"$F21","v":3.9600000000000004},19.8,5,{"$f":"$F21","v":3.9600000000000004},19.8,5,{"$f":"$F21","v":3.9600000000000004},19.8,5,{"$f":"$F21","v":3.9600000000000004},19.8,5,{"$f":"$E21","v":2.64},{"$f":"CW21*CX21","v":13.200000000000001},5,{"$f":"$E21","v":2.64},{"$f":"CZ21*DA21","v":13.200000000000001},5,{"$f":"$F21","v":3.9600000000000004},{"$f":"DC21*DD21","v":19.8},5,{"$f":"$F21","v":3.9600000000000004},19.8]
[{"$f":"CE7","v":"FABI - H Dy"},15,"ZAKRÁCENÍ OBLOŽKY","III",{"$f":"$E$6*1.25","v":1.375},null,null,6,{"$f":"$E22","v":1.375},{"$f":"H22*I22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"K22*L22","v":8.25},6,1.25,{"$f":"N22*O22","v":7.5},6,{"$f":"$E22","v":1.375},{"$f":"Q22*R22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"T22*U22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"W22*X22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"Z22*AA22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"AC22*AD22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"AF22*AG22","v":8.25},6,1.2,{"$f":"AI22*AJ22","v":7.1999999999999993},6,{"$f":"$E22","v":1.375},{"$f":"AL22*AM22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"AO22*AP22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"AR22*AS22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"AU22*AV22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"AX22*AY22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"BA22*BB22","v":8.25},6,{"$f":"$E22","v":1.375},{"$f":"BD22*BE22","v":8.25},6,1.19,{"$f":"BG22*BH22","v":7.14},6,1.19,{"$f":"BJ22*BK22","v":7.14},6,{"$f":"$E22","v":1.375},8.25,6,1.375,8.25,6,{"$f":"$E22","v":1.375},8.25,6,1.375,8.25,6,{"$f":"$E22","v":1.375},{"$f":"BY22*BZ22","v":8.25},6,1.375,8.25,6,{"$f":"$E22","v":1.375},8.25,6,{"$f":"$E22","v":1.375},8.25,6,{"$f":"$E22","v":1.375},8.25,6,{"$f":"$E22","v":1.375},8.25,6,{"$f":"$E22","v":1.375},8.25,6,{"$f":"$E22","v":1.375},8.25,6,{"$f":"$E22","v":1.375},{"$f":"CW22*CX22","v":8.25},6,1.375,8.25,6,{"$f":"$E22","v":1.375},{"$f":"DC22*DD22","v":8.25},6,{"$f":"$E22","v":1.375},8.25,null,null,{"$f":"DI22*DJ22","v":0}]
[{"$f":"CH7","v":"FABI - HT Dy"},16,"VRTÁNÍ EXCENTRŮ","III",{"$f":"$E$6*0.325","v":0.35750000000000004},null,null,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"H23*I23","v":2.8600000000000003},8,{"$f":"$E23","v":0.35750000000000004},{"$f":"K23*L23","v":2.8600000000000003},8,0.32500000000000001,{"$f":"N23*O23","v":2.6},8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"T23*U23","v":2.8600000000000003},8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"Z23*AA23","v":2.8600000000000003},8,{"$f":"$E23","v":0.35750000000000004},{"$f":"AC23*AD23","v":2.8600000000000003},8,0.35750000000000004,2.8600000000000003,8,0.35,{"$f":"AI23*AJ23","v":2.8},8,{"$f":"$E23","v":0.35750000000000004},{"$f":"AL23*AM23","v":2.8600000000000003},8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"AR23*AS23","v":2.8600000000000003},8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"AX23*AY23","v":2.8600000000000003},8,{"$f":"$E23","v":0.35750000000000004},{"$f":"BA23*BB23","v":2.8600000000000003},8,0.35750000000000004,2.8600000000000003,8,0.3,{"$f":"BG23*BH23","v":2.4},8,0.3,{"$f":"BJ23*BK23","v":2.4},8,{"$f":"$E23","v":0.35750000000000004},2.8600000000000003,8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},2.8600000000000003,8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"BY23*BZ23","v":2.8600000000000003},8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},2.8600000000000003,8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},2.8600000000000003,8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},2.8600000000000003,8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"CW23*CX23","v":2.8600000000000003},8,0.35750000000000004,2.8600000000000003,8,{"$f":"$E23","v":0.35750000000000004},{"$f":"DC23*DD23","v":2.8600000000000003},8,{"$f":"$E23","v":0.35750000000000004},2.8600000000000003,null,null,{"$f":"DI23*DJ23","v":0}]
[{"$f":"CK7","v":"FABI - Hp Dy"},17,"VÝŘEZ OBLOŽKY","III",{"$f":"$E$6*9.23","v":10.153},null,null,null,null,null,null,null,null,null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,null,null,null,4,10.153,40.612000000000002,null,null,null,null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,null,null,null,4,10.153,40.612000000000002,null,null,{"$f":"BG24*BH24","v":0},4,9,{"$f":"BJ24*BK24","v":36},null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,4,10.153,40.612000000000002,null,null,null,4,{"$f":"$E24","v":10.153},40.612000000000002]
[{"$f":"CN7","v":"FABI - HpT Dy"},18,"BROUŠENÍ OBLOŽKY","II",{"$f":"$E$6*1.08","v":1.1880000000000002},{"$f":"$E$6*3.6","v":3.9600000000000004},null,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"H25*I25","v":5.9400000000000013},5,{"$f":"$E25","v":1.1880000000000002},{"$f":"K25*L25","v":5.9400000000000013},5,1.08,{"$f":"N25*O25","v":5.4},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"T25*U25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"Z25*AA25","v":5.9400000000000013},5,{"$f":"$E25","v":1.1880000000000002},{"$f":"AC25*AD25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,0.9,{"$f":"AI25*AJ25","v":4.5},5,{"$f":"$E25","v":1.1880000000000002},{"$f":"AL25*AM25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"AR25*AS25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"AX25*AY25","v":5.9400000000000013},5,{"$f":"$E25","v":1.1880000000000002},{"$f":"BA25*BB25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,1,{"$f":"BG25*BH25","v":5},5,1,{"$f":"BJ25*BK25","v":5},5,{"$f":"$E25","v":1.1880000000000002},{"$f":"BM25*BN25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"BS25*BT25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"BY25*BZ25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"CE25*CF25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"CK25*CL25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"CQ25*CR25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$E25","v":1.1880000000000002},{"$f":"CW25*CX25","v":5.9400000000000013},5,1.1880000000000002,5.9400000000000013,5,{"$f":"$F25","v":3.9600000000000004},{"$f":"DC25*DD25","v":19.8},5,{"$f":"$F25","v":3.9600000000000004},19.8,null,null,{"$f":"DI25*DJ25","v":0}]
[{"$f":"CQ7","v":"FABI - HB Dy"},19,"ŘEZÁNÍ PROUŽKŮ  Tl. 4 - 57 mm",null,{"$f":"$E$6*1.1","v":1.2100000000000002},null,null,null,null,null,null,null,null,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,null,null,null,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,1.2100000000000002,4.8400000000000007,null,null,null,4,{"$f":"$E26","v":1.2100000000000002},4.8400000000000007]
[{"$f":"CT7","v":"FABI - HBT Dy"},20,"SPONKOVÁVÍ PRUŽKU NA OBLOŽKU","III",{"$f":"$E$6*1.7","v":1.87},2.33,null,null,null,{"$f":"H27*I27","v":0},null,null,{"$f":"K27*L27","v":0},null,null,{"$f":"N27*O27","v":0},4,1.87,7.48,null,null,{"$f":"T27*U27","v":0},4,1.87,7.48,null,null,{"$f":"Z27*AA27","v":0},null,null,{"$f":"AC27*AD27","v":0},4,1.87,7.48,null,null,{"$f":"AI27*AJ27","v":0},null,null,{"$f":"AL27*AM27","v":0},4,1.87,7.48,null,null,{"$f":"AR27*AS27","v":0},4,1.87,7.48,3,{"$f":"$F27","v":2.33},{"$f":"AX27*AY27","v":6.99},null,null,{"$f":"BA27*BB27","v":0},4,1.87,7.48,null,null,{"$f":"BG27*BH27","v":0},4,1.5,{"$f":"BJ27*BK27","v":6},null,null,{"$f":"BM27*BN27","v":0},4,1.87,7.48,null,null,{"$f":"BS27*BT27","v":0},4,1.87,7.48,null,null,{"$f":"BY27*BZ27","v":0},4,1.87,7.48,null,null,{"$f":"CE27*CF27","v":0},4,1.87,7.48,null,null,{"$f":"CK27*CL27","v":0},4,1.87,7.48,null,null,{"$f":"CQ27*CR27","v":0},4,1.87,7.48,null,null,{"$f":"CW27*CX27","v":0},4,1.87,7.48,null,null,{"$f":"DC27*DD27","v":0},4,{"$f":"$E27","v":1.87},7.48,null,null,{"$f":"DI27*DJ27","v":0}]
[{"$f":"CW7","v":"FABI - HP La"},21,"FRÉZOVÁNÍ OBLOŽKY - drážka na plast","III",{"$f":"$E$6*1.6","v":1.7600000000000002},null,null,null,null,{"$f":"H28*I28","v":0},null,null,{"$f":"K28*L28","v":0},null,null,{"$f":"N28*O28","v":0},null,null,0,null,null,{"$f":"T28*U28","v":0},null,null,0,null,null,{"$f":"Z28*AA28","v":0},null,null,{"$f":"AC28*AD28","v":0},null,null,0,null,null,{"$f":"AI28*AJ28","v":0},null,null,{"$f":"AL28*AM28","v":0},null,null,0,null,null,{"$f":"AR28*AS28","v":0},null,null,0,3,{"$f":"$E28","v":1.7600000000000002},{"$f":"AX28*AY28","v":5.2800000000000011},null,null,{"$f":"BA28*BB28","v":0},null,null,0,null,null,{"$f":"BG28*BH28","v":0},null,null,{"$f":"BJ28*BK28","v":0},null,null,{"$f":"BM28*BN28","v":0},null,null,0,null,null,{"$f":"BS28*BT28","v":0},null,null,0,null,null,{"$f":"BY28*BZ28","v":0},null,null,0,null,null,{"$f":"CE28*CF28","v":0},null,null,0,null,null,{"$f":"CK28*CL28","v":0},null,null,0,null,null,{"$f":"CQ28*CR28","v":0},null,null,0,null,null,{"$f":"CW28*CX28","v":0},null,null,0,null,null,{"$f":"DC28*DD28","v":0},null,null,0,null,null,{"$f":"DI28*DJ28","v":0}]
[{"$f":"CZ7","v":"FABI - HPT La"},22,"FRÉZOVÁNÍ OBLOŽKY - drážka na těsnění",null,{"$f":"$E$6*1.6","v":1.7600000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$E29","v":1.7600000000000002},{"$f":"AX29*AY29","v":5.2800000000000011}]
[{"$f":"DC7","v":"FABI - HP Dy"},23,"OLEPENÍ VRŠKU nebo VRCHNÍ OBLOŽKY","III",{"$f":"$E$6*12.8","v":14.080000000000002},null,null,null,null,{"$f":"H30*I30","v":0},null,null,{"$f":"K30*L30","v":0},null,null,{"$f":"N30*O30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"Q30*R30","v":56.320000000000007},null,null,{"$f":"T30*U30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"W30*X30","v":56.320000000000007},null,null,{"$f":"Z30*AA30","v":0},null,null,{"$f":"AC30*AD30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"AF30*AG30","v":56.320000000000007},null,null,{"$f":"AI30*AJ30","v":0},null,null,{"$f":"AL30*AM30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"AO30*AP30","v":56.320000000000007},null,null,{"$f":"AR30*AS30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"AU30*AV30","v":56.320000000000007},null,null,null,null,null,{"$f":"BA30*BB30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"BD30*BE30","v":56.320000000000007},null,null,{"$f":"BG30*BH30","v":0},4,12.8,{"$f":"BJ30*BK30","v":51.2},null,null,{"$f":"BM30*BN30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"BP30*BQ30","v":56.320000000000007},null,null,{"$f":"BS30*BT30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"BV30*BW30","v":56.320000000000007},null,null,{"$f":"BY30*BZ30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"CB30*CC30","v":56.320000000000007},null,null,{"$f":"CE30*CF30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"CH30*CI30","v":56.320000000000007},null,null,{"$f":"CK30*CL30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"CN30*CO30","v":56.320000000000007},null,null,{"$f":"CQ30*CR30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"CT30*CU30","v":56.320000000000007},null,null,{"$f":"CW30*CX30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"CZ30*DA30","v":56.320000000000007},null,null,{"$f":"DC30*DD30","v":0},4,{"$f":"$E30","v":14.080000000000002},{"$f":"DF30*DG30","v":56.320000000000007},null,null,{"$f":"DI30*DJ30","v":0}]
[{"$f":"DF7","v":"FABI - HPT Dy"},24,"KRÁCENÍ PROFILU","III",{"$f":"$E$6*3.7","v":4.07},null,null,null,null,{"$f":"H31*I31","v":0},null,null,{"$f":"K31*L31","v":0},null,null,{"$f":"N31*O31","v":0},null,null,{"$f":"Q31*R31","v":0},null,null,{"$f":"T31*U31","v":0},null,null,{"$f":"W31*X31","v":0},null,null,0,null,null,{"$f":"AC31*AD31","v":0},null,null,{"$f":"AF31*AG31","v":0},null,null,{"$f":"AI31*AJ31","v":0},null,null,0,null,null,{"$f":"AO31*AP31","v":0},null,null,{"$f":"AR31*AS31","v":0},null,null,{"$f":"AU31*AV31","v":0},3,{"$f":"$E31","v":4.07},{"$f":"AX31*AY31","v":12.21},null,null,{"$f":"BA31*BB31","v":0},null,null,{"$f":"BD31*BE31","v":0},null,null,{"$f":"BG31*BH31","v":0},null,null,{"$f":"BJ31*BK31","v":0},null,null,{"$f":"BM31*BN31","v":0},null,null,{"$f":"BP31*BQ31","v":0},null,null,{"$f":"BS31*BT31","v":0},null,null,{"$f":"BV31*BW31","v":0},null,null,{"$f":"BY31*BZ31","v":0},null,null,{"$f":"CB31*CC31","v":0},null,null,{"$f":"CE31*CF31","v":0},null,null,{"$f":"CH31*CI31","v":0},null,null,{"$f":"CK31*CL31","v":0},null,null,{"$f":"CN31*CO31","v":0},null,null,{"$f":"CQ31*CR31","v":0},null,null,{"$f":"CT31*CU31","v":0},null,null,{"$f":"CW31*CX31","v":0},null,null,{"$f":"CZ31*DA31","v":0},null,null,{"$f":"DC31*DD31","v":0},null,null,{"$f":"DF31*DG31","v":0},null,null,{"$f":"DI31*DJ31","v":0}]
[{"$f":"DI7","v":"FABI - M"},25,"SLOŽENÍ PŘÍBALU A TĚSNĚNÍ","II",{"$f":"$E$6*2.5","v":2.75},null,null,1,{"$f":"$E32","v":2.75},{"$f":"H32*I32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"K32*L32","v":2.75},1,2.5,{"$f":"N32*O32","v":2.5},1,{"$f":"$E32","v":2.75},{"$f":"Q32*R32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"T32*U32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"W32*X32","v":2.75},1,{"$f":"$E32","v":2.75},2.75,1,{"$f":"$E32","v":2.75},{"$f":"AC32*AD32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"AF32*AG32","v":2.75},1,2.2999999999999998,{"$f":"AI32*AJ32","v":2.2999999999999998},1,{"$f":"$E32","v":2.75},2.75,1,{"$f":"$E32","v":2.75},{"$f":"AO32*AP32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"AR32*AS32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"AU32*AV32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"AX32*AY32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"BA32*BB32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"BD32*BE32","v":2.75},1,2.2999999999999998,{"$f":"BG32*BH32","v":2.2999999999999998},1,2.2999999999999998,{"$f":"BJ32*BK32","v":2.2999999999999998},1,{"$f":"$E32","v":2.75},{"$f":"BM32*BN32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"BP32*BQ32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"BS32*BT32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"BV32*BW32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"BY32*BZ32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CB32*CC32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CE32*CF32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CH32*CI32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CK32*CL32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CN32*CO32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CQ32*CR32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CT32*CU32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CW32*CX32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"CZ32*DA32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"DC32*DD32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"DF32*DG32","v":2.75},1,{"$f":"$E32","v":2.75},{"$f":"DI32*DJ32","v":2.75}]
[null,26,"FRÉZOVÁNÍ PROTIPLECHU","III",{"$f":"$E$6*8.5","v":9.3500000000000014},null,null,1,{"$f":"$E33","v":9.3500000000000014},{"$f":"H33*I33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"K33*L33","v":9.3500000000000014},1,8.5,{"$f":"N33*O33","v":8.5},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"Q33*R33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"T33*U33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"W33*X33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},9.3500000000000014,null,null,{"$f":"AC33*AD33","v":0},null,null,{"$f":"AF33*AG33","v":0},1,8.5,{"$f":"AI33*AJ33","v":8.5},1,{"$f":"$E33","v":9.3500000000000014},9.3500000000000014,1,{"$f":"$E33","v":9.3500000000000014},{"$f":"AO33*AP33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"AR33*AS33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"AU33*AV33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"AX33*AY33","v":9.3500000000000014},null,null,{"$f":"BA33*BB33","v":0},null,null,{"$f":"BD33*BE33","v":0},1,36.299999999999997,{"$f":"BG33*BH33","v":36.299999999999997},1,36.299999999999997,{"$f":"BJ33*BK33","v":36.299999999999997},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"BM33*BN33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"BP33*BQ33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"BS33*BT33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"BV33*BW33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"BY33*BZ33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"CB33*CC33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"CE33*CF33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"CH33*CI33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"CK33*CL33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"CN33*CO33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"CQ33*CR33","v":9.3500000000000014},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"CT33*CU33","v":9.3500000000000014},null,null,{"$f":"CW33*CX33","v":0},null,null,{"$f":"CZ33*DA33","v":0},null,null,{"$f":"DC33*DD33","v":0},null,null,{"$f":"DF33*DG33","v":0},1,{"$f":"$E33","v":9.3500000000000014},{"$f":"DI33*DJ33","v":9.3500000000000014}]
[null,27,"VRTÁNÍ PANTŮ","III",{"$f":"$E$6*0.53","v":0.58300000000000007},{"$f":"$E$6*1.53","v":1.6830000000000003},null,3,{"$f":"$E34","v":0.58300000000000007},{"$f":"H34*I34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"K34*L34","v":1.7490000000000001},3,0.53,{"$f":"N34*O34","v":1.59},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"Q34*R34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"T34*U34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"W34*X34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},1.7490000000000001,null,null,{"$f":"AC34*AD34","v":0},null,null,{"$f":"AF34*AG34","v":0},3,0.5,{"$f":"AI34*AJ34","v":1.5},null,null,0,null,null,null,3,{"$f":"$E34","v":0.58300000000000007},{"$f":"AR34*AS34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"AU34*AV34","v":1.7490000000000001},3,{"$f":"$F34","v":1.6830000000000003},{"$f":"AX34*AY34","v":5.0490000000000013},null,null,{"$f":"BA34*BB34","v":0},null,null,{"$f":"BD34*BE34","v":0},null,null,{"$f":"BG34*BH34","v":0},null,null,{"$f":"BJ34*BK34","v":0},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"BM34*BN34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"BP34*BQ34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"BS34*BT34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"BV34*BW34","v":1.7490000000000001},null,null,null,null,null,null,3,{"$f":"$E34","v":0.58300000000000007},{"$f":"CE34*CF34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"CH34*CI34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"CK34*CL34","v":1.7490000000000001},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"CN34*CO34","v":1.7490000000000001},null,null,null,null,null,null,null,null,{"$f":"CW34*CX34","v":0},null,null,{"$f":"CZ34*DA34","v":0},null,null,{"$f":"DC34*DD34","v":0},null,null,{"$f":"DF34*DG34","v":0},3,{"$f":"$E34","v":0.58300000000000007},{"$f":"DI34*DJ34","v":1.7490000000000001}]
[null,28,"FRÉZOVÁNÍ ŠTĚRBINY VENTILACE",null,{"$f":"$E$6*5.53","v":6.0830000000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"E35","v":6.0830000000000011},12.166000000000002,null,null,null,null,null,null,null,null,null,null,null,0]
[null,29,"FRÉZOVÁNÍ ZAHLOUBENÍ PRO PANTY  - FB",null,{"$f":"$E$6*4.6","v":5.0599999999999996},{"$f":"$E$6*3.5","v":3.8500000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$E36","v":5.0599999999999996},10.119999999999999,2,{"$f":"$E36","v":5.0599999999999996},{"$f":"AO36*AP36","v":10.119999999999999},null,null,{"$f":"AR36*AS36","v":0},null,null,{"$f":"AU36*AV36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$E36","v":5.0599999999999996},{"$f":"BY36*BZ36","v":10.119999999999999},2,{"$f":"$E36","v":5.0599999999999996},{"$f":"CB36*CC36","v":10.119999999999999},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$E36","v":5.0599999999999996},{"$f":"CQ36*CR36","v":10.119999999999999},2,{"$f":"$E36","v":5.0599999999999996},{"$f":"CT36*CU36","v":10.119999999999999}]
[null,30,"MONTÁŽ DRŽÁKŮ PANTŮ","III",{"$f":"$E$6*1.8","v":1.9800000000000002},null,null,null,null,{"$f":"H37*I37","v":0},null,null,{"$f":"K37*L37","v":0},null,null,{"$f":"N37*O37","v":0},null,null,{"$f":"Q37*R37","v":0},null,null,{"$f":"T37*U37","v":0},null,null,{"$f":"W37*X37","v":0},null,null,{"$f":"Z37*AA37","v":0},null,null,{"$f":"AC37*AD37","v":0},null,null,{"$f":"AF37*AG37","v":0},null,null,{"$f":"AI37*AJ37","v":0},null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$E37","v":1.9800000000000002},{"$f":"AX37*AY37","v":5.94},null,null,{"$f":"BA37*BB37","v":0},null,null,{"$f":"BD37*BE37","v":0},null,null,{"$f":"BG37*BH37","v":0},null,null,{"$f":"BJ37*BK37","v":0},null,null,{"$f":"BM37*BN37","v":0},null,null,{"$f":"BP37*BQ37","v":0},null,null,{"$f":"BS37*BT37","v":0},null,null,{"$f":"BV37*BW37","v":0},null,null,0,null,null,0,null,null,{"$f":"CE37*CF37","v":0},null,null,{"$f":"CH37*CI37","v":0},null,null,{"$f":"CK37*CL37","v":0},null,null,{"$f":"CN37*CO37","v":0},null,null,0,null,null,0,null,null,{"$f":"CW37*CX37","v":0},null,null,{"$f":"CZ37*DA37","v":0},null,null,{"$f":"DC37*DD37","v":0},null,null,{"$f":"DF37*DG37","v":0},null,null,{"$f":"DI37*DJ37","v":0}]
[null,31,"ŘEZÁNÍ OSTĚNÍ  - pracovník 1","III",{"$f":"$E$6*2.43","v":2.6730000000000005},{"$f":"$E$6*2.3","v":2.5299999999999998},null,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,2.4300000000000002,7.2900000000000009,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,3,2.5,7.5,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,2.6730000000000005,8.0190000000000019,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E38","v":2.6730000000000005},16.038000000000004,3,{"$f":"$E38","v":2.6730000000000005},8.0190000000000019]
[null,32,"ŘEZÁNÍ OSTĚNÍ  - pracovník 2","III",{"$f":"$E$6*2.43","v":2.6730000000000005},{"$f":"$E$6*2.3","v":2.5299999999999998},null,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,2.4300000000000002,7.2900000000000009,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,3,2.5,7.5,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,2.6730000000000005,8.0190000000000019,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,6,{"$f":"$E39","v":2.6730000000000005},16.038000000000004,3,{"$f":"$E39","v":2.6730000000000005},8.0190000000000019]
[null,33,"OLEPENÍ OSTĚNÍ","III",{"$f":"$E$6*1.53","v":1.6830000000000003},{"$f":"$E$6*3.7","v":4.07},null,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,1.53,4.59,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,6,{"$f":"$F40","v":4.07},24.42,6,{"$f":"$F40","v":4.07},24.42,3,1.5,4.5,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,1.6830000000000003,5.0490000000000013,6,{"$f":"$F40","v":4.07},24.42,6,{"$f":"$F40","v":4.07},24.42,6,1.4,8.3999999999999986,6,1.4,8.3999999999999986,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013,6,{"$f":"$F40","v":4.07},24.42,6,{"$f":"$F40","v":4.07},24.42,6,{"$f":"$F40","v":4.07},24.42,6,{"$f":"$F40","v":4.07},24.42,3,{"$f":"$E40","v":1.6830000000000003},5.0490000000000013]
[null,34,"FRÉZOVÁNÍ OSTĚNÍ","III",{"$f":"$E$6*1.53","v":1.6830000000000003},{"$f":"$E$6*3.5","v":3.8500000000000005},null,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,1.53,4.59,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,6,{"$f":"$F41","v":3.8500000000000005},23.1,6,{"$f":"$F41","v":3.8500000000000005},23.1,3,1.5,4.5,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,1.6830000000000003,5.0490000000000013,6,{"$f":"$F41","v":3.8500000000000005},23.1,6,{"$f":"$F41","v":3.8500000000000005},23.1,6,1.4,8.3999999999999986,6,1.4,8.3999999999999986,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013,6,{"$f":"$F41","v":3.8500000000000005},23.1,6,{"$f":"$F41","v":3.8500000000000005},23.1,6,{"$f":"$F41","v":3.8500000000000005},23.1,6,{"$f":"$F41","v":3.8500000000000005},23.1,3,{"$f":"$E41","v":1.6830000000000003},5.0490000000000013]
[null,35,"SPONKOVÁVÍ PRUŽKU NA OSTĚNÍ","III",{"$f":"$E$6*1.8","v":1.9800000000000002},null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,3,1.9800000000000002,5.94,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,36,"OŘEZ OSTĚNÍ NA ČISTOU MÍRU","III",{"$f":"$E$6*2.9","v":3.19},null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,3,3.19,9.57,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,37,"OLEPENÍ SLOŽENÉHO OSTĚNÍ","III",{"$f":"$E$6*1.8","v":1.9800000000000002},null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,3,1.9800000000000002,5.94,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,38,"FRÉZOVÁNÍ OSTĚNÍ - drážka na plast","III",{"$f":"$E$6*1.8","v":1.9800000000000002},null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,3,1.9800000000000002,5.94,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,39,"FRÉZOVÁNÍ OSTĚNÍ - drážka do čela",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7,7,1,7,7]
[null,40,"VYŘÍZNUTÍ OSAZENÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,12,24,2,12,24]
[null,41,"KRÁCENÍ OSTĚNÍ","III",{"$f":"$E$6*1.26","v":1.3860000000000001},{"$f":"$E$6*2.43","v":2.6730000000000005},null,3,{"$f":"$E48","v":1.3860000000000001},{"$f":"H48*I48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"K48*L48","v":4.1580000000000004},3,1.26,{"$f":"N48*O48","v":3.7800000000000002},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"Q48*R48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"T48*U48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"W48*X48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"Z48*AA48","v":4.1580000000000004},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"AC48*AD48","v":24.057000000000006},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"AF48*AG48","v":24.057000000000006},3,1.3,{"$f":"AI48*AJ48","v":3.9000000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"AL48*AM48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"AO48*AP48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"AR48*AS48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"AU48*AV48","v":4.1580000000000004},3,{"$f":"$F48","v":2.6730000000000005},{"$f":"AX48*AY48","v":8.0190000000000019},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"BA48*BB48","v":24.057000000000006},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"BD48*BE48","v":24.057000000000006},3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,3,{"$f":"$E48","v":1.3860000000000001},{"$f":"BM48*BN48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"BP48*BQ48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"BS48*BT48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"BV48*BW48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"BY48*BZ48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"CB48*CC48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"CE48*CF48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"CH48*CI48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"CK48*CL48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"CN48*CO48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"CQ48*CR48","v":4.1580000000000004},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"CT48*CU48","v":4.1580000000000004},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"CW48*CX48","v":24.057000000000006},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"CZ48*DA48","v":24.057000000000006},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"DC48*DD48","v":24.057000000000006},9,{"$f":"$F48","v":2.6730000000000005},{"$f":"DF48*DG48","v":24.057000000000006},3,{"$f":"$E48","v":1.3860000000000001},{"$f":"DI48*DJ48","v":4.1580000000000004}]
[null,42,"BROUŠENÍ HRAN OSTĚNÍ","II",{"$f":"$E$6*1.84","v":2.0240000000000005},{"$f":"$E$6*3","v":3.3000000000000003},null,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,1.84,4.6000000000000005,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,5,{"$f":"$E49","v":2.0240000000000005},10.120000000000003,5,{"$f":"$E49","v":2.0240000000000005},{"$f":"AF49*AG49","v":10.120000000000003},2.5,1.8,4.5,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,5,{"$f":"$E49","v":2.0240000000000005},10.120000000000003,6,{"$f":"$E49","v":2.0240000000000005},12.144000000000002,2.5,1.84,4.6000000000000005,2.5,1.84,4.6000000000000005,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014,2.5,{"$f":"$F49","v":3.3000000000000003},8.25,2.5,{"$f":"$F49","v":3.3000000000000003},8.25,2.5,{"$f":"$F49","v":3.3000000000000003},8.25,2.5,{"$f":"$F49","v":3.3000000000000003},8.25,2.5,{"$f":"$F49","v":3.3000000000000003},8.25,2.5,{"$f":"$F49","v":3.3000000000000003},8.25,5,{"$f":"$E49","v":2.0240000000000005},10.120000000000003,5,{"$f":"$E49","v":2.0240000000000005},10.120000000000003,5,{"$f":"$F49","v":3.3000000000000003},16.5,5,{"$f":"$F49","v":3.3000000000000003},16.5,2.5,{"$f":"$E49","v":2.0240000000000005},5.0600000000000014]
[null,43,"DRÁŽKOVÁNÍ PRO SPOJ HOFFMAN","III",{"$f":"$E$6*2.1","v":2.3100000000000005},null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"AF50*AG50","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,16,{"$f":"$E50","v":2.3100000000000005},36.960000000000008,16,{"$f":"$E50","v":2.3100000000000005},36.960000000000008,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,16,{"$f":"$E50","v":2.3100000000000005},36.960000000000008,16,{"$f":"$E50","v":2.3100000000000005},36.960000000000008,16,{"$f":"$E50","v":2.3100000000000005},36.960000000000008,16,{"$f":"$E50","v":2.3100000000000005},36.960000000000008,null,null,0]
[null,44,"KRÁCENÍ PROTIPOŽÁRNÍCH LATÍ","III",{"$f":"$E$6*3.53","v":3.883},null,null,null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$E51","v":3.883},11.649000000000001,3,{"$f":"$E51","v":3.883},11.649000000000001,null,null,0,null,null,0,null,null,null,null,null,0,null,null,0,null,null,0,3,{"$f":"$E51","v":3.883},11.649000000000001,3,{"$f":"$E51","v":3.883},11.649000000000001,null,null,0,null,null,0,null,null,0,null,null,{"$f":"BG51*BH51","v":0},null,null,{"$f":"BJ51*BK51","v":0},null,null,0,null,null,0,3,{"$f":"$E51","v":3.883},11.649000000000001,3,{"$f":"$E51","v":3.883},11.649000000000001,null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$E51","v":3.883},11.649000000000001,3,{"$f":"$E51","v":3.883},11.649000000000001,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,45,"MONTÁŽ PROTIPOŽÁRNÍCH LATÍ","III",{"$f":"$E$6*11","v":12.100000000000001},null,null,null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,null,null,0,null,null,0,null,null,null,null,null,0,null,null,0,null,null,0,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,null,null,0,null,null,0,null,null,0,null,null,{"$f":"BG52*BH52","v":0},null,null,{"$f":"BJ52*BK52","v":0},null,null,0,null,null,0,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,3,{"$f":"$E52","v":12.100000000000001},36.300000000000004,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,46,"SPONKOVÁVÍ - PŘEDMONTÁŽ","III",{"$f":"$E$6*2.66","v":2.9260000000000006},{"$f":"$E$6*3.2","v":3.5200000000000005},6,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,2.66,7.98,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},{"$f":"AF53*AG53","v":8.7780000000000022},3,2.66,7.98,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$G53","v":6},18,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,4,{"$f":"BG53*BH53","v":12},3,4,{"$f":"BJ53*BK53","v":12},3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$F53","v":3.5200000000000005},10.560000000000002,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022,3,{"$f":"$E53","v":2.9260000000000006},8.7780000000000022]
[null,47,"SPONKOVÁVÍ VRŠKŮ","III",{"$f":"$E$6*3.7","v":4.07},null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,4,{"$f":"$E54","v":4.07},16.28,4,{"$f":"$E54","v":4.07},{"$f":"AF54*AG54","v":16.28},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,4,{"$f":"$E54","v":4.07},16.28,4,{"$f":"$E54","v":4.07},16.28,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,4,{"$f":"$E54","v":4.07},16.28,4,{"$f":"$E54","v":4.07},16.28,4,{"$f":"$E54","v":4.07},16.28,4,{"$f":"$E54","v":4.07},16.28,null,null,0]
[null,48,"KLAPAČKA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,18,{"$f":"BG55*BH55","v":36},2,18,{"$f":"BJ55*BK55","v":36}]
[null,49,"KLAPAČKA - MONTÁŽ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,130.30000000000001,{"$f":"BG56*BH56","v":260.60000000000002},2,130.30000000000001,{"$f":"BJ56*BK56","v":260.60000000000002}]
[null,50,"ROZŘÍZNUTÍ VRŠKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3.5,{"$f":"BG57*BH57","v":7},2,3.5,{"$f":"BJ57*BK57","v":7}]
[null,51,"FALCOVÁNÍ VRŠKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4.9000000000000004,{"$f":"BG58*BH58","v":9.8000000000000007},2,4.9000000000000004,{"$f":"BJ58*BK58","v":9.8000000000000007}]
[null,52,"BALENÍ A KONTROLA","III",{"$f":"$E$6*10","v":11},{"$f":"$E$6*12","v":13.200000000000001},null,2,{"$f":"$E59","v":11},{"$f":"H59*I59","v":22},2,{"$f":"$E59","v":11},{"$f":"K59*L59","v":22},2,10,{"$f":"N59*O59","v":20},2,{"$f":"$F59","v":13.200000000000001},{"$f":"Q59*R59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"T59*U59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"W59*X59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"Z59*AA59","v":22},2,{"$f":"$E59","v":11},{"$f":"AC59*AD59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"AF59*AG59","v":26.400000000000002},2,10,{"$f":"AI59*AJ59","v":20},2,{"$f":"$E59","v":11},{"$f":"AL59*AM59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"AO59*AP59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"AR59*AS59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"AU59*AV59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"AX59*AY59","v":22},2,{"$f":"$E59","v":11},{"$f":"BA59*BB59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"BD59*BE59","v":26.400000000000002},2,9.6,{"$f":"BG59*BH59","v":19.2},2,12.5,{"$f":"BJ59*BK59","v":25},2,{"$f":"$E59","v":11},{"$f":"BM59*BN59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"BP59*BQ59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"BS59*BT59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"BV59*BW59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"BY59*BZ59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"CB59*CC59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"CE59*CF59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"CH59*CI59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"CK59*CL59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"CN59*CO59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"CQ59*CR59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"CT59*CU59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"CW59*CX59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"CZ59*DA59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"DC59*DD59","v":22},2,{"$f":"$F59","v":13.200000000000001},{"$f":"DF59*DG59","v":26.400000000000002},2,{"$f":"$E59","v":11},{"$f":"DI59*DJ59","v":22}]
[null,53,"VYSKLADNĚNÍ",null,{"$f":"7.09*$E$6","v":7.7990000000000004},null,null,1,{"$f":"$E60","v":7.7990000000000004},{"$f":"H60*I60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"K60*L60","v":7.7990000000000004},null,null,null,1,{"$f":"$E60","v":7.7990000000000004},{"$f":"Q60*R60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"T60*U60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"W60*X60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"Z60*AA60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"AC60*AD60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"AF60*AG60","v":7.7990000000000004},null,null,null,1,{"$f":"$E60","v":7.7990000000000004},{"$f":"AL60*AM60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"AO60*AP60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"AR60*AS60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"AU60*AV60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"AX60*AY60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"BA60*BB60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"BD60*BE60","v":7.7990000000000004},null,null,null,null,null,null,1,{"$f":"$E60","v":7.7990000000000004},{"$f":"BM60*BN60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"BP60*BQ60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"BS60*BT60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"BV60*BW60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"BY60*BZ60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CB60*CC60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CE60*CF60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CH60*CI60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CK60*CL60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CN60*CO60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CQ60*CR60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CT60*CU60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CW60*CX60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"CZ60*DA60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"DC60*DD60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"DF60*DG60","v":7.7990000000000004},1,{"$f":"$E60","v":7.7990000000000004},{"$f":"DI60*DJ60","v":7.7990000000000004}]
[null,54,"HM  REŽIJNÍ NA ZÁRUBEŇ",null,{"$f":"$E$6*3.6","v":3.9600000000000004},null,null,1,{"$f":"$E61","v":3.9600000000000004},{"$f":"H61*I61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"K61*L61","v":3.9600000000000004},1,null,{"$f":"N61*O61","v":0},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"Q61*R61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"T61*U61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"W61*X61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"Z61*AA61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"AC61*AD61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"AF61*AG61","v":3.9600000000000004},1,null,{"$f":"AI61*AJ61","v":0},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"AL61*AM61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"AO61*AP61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"AR61*AS61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"AU61*AV61","v":3.9600000000000004},1,null,{"$f":"AX61*AY61","v":0},1,null,{"$f":"BA61*BB61","v":0},1,null,{"$f":"BD61*BE61","v":0},1,null,{"$f":"BG61*BH61","v":0},1,null,{"$f":"BJ61*BK61","v":0},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"BM61*BN61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"BP61*BQ61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"BS61*BT61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"BV61*BW61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"BY61*BZ61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CB61*CC61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CE61*CF61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CH61*CI61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CK61*CL61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CN61*CO61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CQ61*CR61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CT61*CU61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CW61*CX61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"CZ61*DA61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"DC61*DD61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"DF61*DG61","v":3.9600000000000004},1,{"$f":"$E61","v":3.9600000000000004},{"$f":"DI61*DJ61","v":3.9600000000000004}]
[null,null,"HM +25% CELKEM ZA ZÁRUBEŇ",null,null,null,null,{"$f":"SUM(J9:J61)","v":143.11000000000007},null,null,{"$f":"SUM(M9:M61)","v":152.35000000000005},null,null,{"$f":"SUM(P9:P61)*110%","v":131.35100000000003},null,null,{"$f":"SUM(S9:S61)","v":258.54400000000004},null,null,{"$f":"SUM(V9:V61)","v":191.05900000000005},null,null,{"$f":"SUM(Y9:Y61)","v":306.49299999999994},null,null,{"$f":"SUM(AB9:AB61)","v":155.27600000000007},null,null,{"$f":"SUM(AE9:AE61)","v":235.95000000000005},null,null,{"$f":"SUM(AH9:AH61)","v":349.60200000000003},null,null,{"$f":"SUM(AK9:AK61)","v":106.98},null,null,{"$f":"SUM(AN9:AN61)","v":160.72100000000006},null,null,{"$f":"SUM(AQ9:AQ61)","v":276.15499999999997},null,null,{"$f":"SUM(AT9:AT61)","v":200.29900000000004},null,null,{"$f":"SUM(AW9:AW61)","v":315.73299999999995},null,null,{"$f":"SUM(AZ9:AZ61)","v":222.58300000000003},null,null,{"$f":"SUM(BC9:BC61)","v":268.95000000000005},null,null,{"$f":"SUM(BF9:BF61)","v":384.62599999999998},null,null,{"$f":"SUM(BI9:BI61)","v":498.74},null,null,{"$f":"SUM(BL9:BL61)","v":597.39},null,null,{"$f":"SUM(BO9:BO61)","v":209.44000000000003},null,null,{"$f":"SUM(BR9:BR61)","v":324.87399999999991},null,null,{"$f":"SUM(BU9:BU61)","v":257.38900000000001},null,null,{"$f":"SUM(BX9:BX61)","v":372.82299999999992},null,null,{"$f":"SUM(CA9:CA61)","v":217.81100000000004},null,null,{"$f":"SUM(CD9:CD61)","v":333.24499999999989},null,null,{"$f":"SUM(CG9:CG61)","v":224.73000000000002},null,null,{"$f":"SUM(CJ9:CJ61)","v":340.16399999999993},null,null,{"$f":"SUM(CM9:CM61)","v":272.67899999999997},null,null,{"$f":"SUM(CP9:CP61)","v":388.11299999999994},null,null,{"$f":"SUM(CS9:CS61)","v":233.10100000000003},null,null,{"$f":"SUM(CV9:CV61)","v":348.53499999999991},null,null,{"$f":"SUM(CY9:CY61)","v":330.00000000000006},null,null,{"$f":"SUM(DB9:DB61)","v":443.65199999999999},null,null,{"$f":"SUM(DE9:DE61)","v":362.34},null,null,{"$f":"SUM(DH9:DH61)","v":475.99200000000002},null,null,{"$f":"SUM(DK9:DK61)","v":91.740000000000009}]
[null,null,"VMN CELKEM ZA ZÁRUBEŇ",null,null,null,null,{"$f":"H62*KOEFICIENTY!$B$2","v":191.76740000000009},null,null,{"$f":"K62*KOEFICIENTY!$B$2","v":204.14900000000009},null,null,{"$f":"N62*KOEFICIENTY!$B$2","v":176.01034000000004},null,null,{"$f":"Q62*KOEFICIENTY!$B$2","v":346.44896000000006},null,null,{"$f":"T62*KOEFICIENTY!$B$2","v":256.01906000000008},null,null,{"$f":"W62*KOEFICIENTY!$B$2","v":410.70061999999996},null,null,{"$f":"Z62*KOEFICIENTY!$B$2","v":208.06984000000011},null,null,{"$f":"AC62*KOEFICIENTY!$B$2","v":316.17300000000006},null,null,{"$f":"AF62*KOEFICIENTY!$B$2","v":468.46668000000005},null,null,{"$f":"AI62*KOEFICIENTY!$B$2","v":143.35320000000002},null,null,{"$f":"AL62*KOEFICIENTY!$B$2","v":215.36614000000009},null,null,{"$f":"AO62*KOEFICIENTY!$B$2","v":370.04769999999996},null,null,{"$f":"AR62*KOEFICIENTY!$B$2","v":268.40066000000007},null,null,{"$f":"AU62*KOEFICIENTY!$B$2","v":423.08221999999995},null,null,{"$f":"AX62*KOEFICIENTY!$B$2","v":298.26122000000004},null,null,{"$f":"BA62*KOEFICIENTY!$B$2","v":360.39300000000009},null,null,{"$f":"BD62*KOEFICIENTY!$B$2","v":515.39883999999995},null,null,{"$f":"BG62*KOEFICIENTY!$B$2","v":668.3116},null,null,{"$f":"BJ62*KOEFICIENTY!$B$2","v":800.50260000000003},null,null,{"$f":"BM62*KOEFICIENTY!$B$2","v":280.64960000000008},null,null,{"$f":"BP62*KOEFICIENTY!$B$2","v":435.3311599999999},null,null,{"$f":"BS62*KOEFICIENTY!$B$2","v":344.90126000000004},null,null,{"$f":"BV62*KOEFICIENTY!$B$2","v":499.58281999999991},null,null,{"$f":"BY62*KOEFICIENTY!$B$2","v":291.86674000000005},null,null,{"$f":"CB62*KOEFICIENTY!$B$2","v":446.54829999999987},null,null,{"$f":"CE62*KOEFICIENTY!$B$2","v":301.13820000000004},null,null,{"$f":"CH62*KOEFICIENTY!$B$2","v":455.81975999999992},null,null,{"$f":"CK62*KOEFICIENTY!$B$2","v":365.38986},null,null,{"$f":"CN62*KOEFICIENTY!$B$2","v":520.07141999999999},null,null,{"$f":"CQ62*KOEFICIENTY!$B$2","v":312.35534000000007},null,null,{"$f":"CT62*KOEFICIENTY!$B$2","v":467.03689999999989},null,null,{"$f":"CW62*KOEFICIENTY!$B$2","v":442.2000000000001},null,null,{"$f":"CZ62*KOEFICIENTY!$B$2","v":594.49368000000004},null,null,{"$f":"DC62*KOEFICIENTY!$B$2","v":485.53559999999999},null,null,{"$f":"DF62*KOEFICIENTY!$B$2","v":637.82928000000004},null,null,{"$f":"DI62*KOEFICIENTY!$B$2","v":122.93160000000002}]
[null,null,"Pk1 CELKEM ZA ZÁRUBEŇ",null,null,null,null,{"$f":"H63*(KOEFICIENTY!$B$4-1)","v":78.624634000000029},null,null,{"$f":"K63*(KOEFICIENTY!$B$4-1)","v":83.701090000000022},null,null,{"$f":"N63*(KOEFICIENTY!$B$4-1)","v":72.1642394},null,null,{"$f":"Q63*(KOEFICIENTY!$B$4-1)","v":142.04407359999999},null,null,{"$f":"T63*(KOEFICIENTY!$B$4-1)","v":104.96781460000001},null,null,{"$f":"W63*(KOEFICIENTY!$B$4-1)","v":168.38725419999994},null,null,{"$f":"Z63*(KOEFICIENTY!$B$4-1)","v":85.308634400000031},null,null,{"$f":"AC63*(KOEFICIENTY!$B$4-1)","v":129.63093000000001},null,null,{"$f":"AF63*(KOEFICIENTY!$B$4-1)","v":192.07133879999998},null,null,{"$f":"AI63*(KOEFICIENTY!$B$4-1)","v":58.774811999999997},null,null,{"$f":"AL63*(KOEFICIENTY!$B$4-1)","v":88.300117400000019},null,null,{"$f":"AO63*(KOEFICIENTY!$B$4-1)","v":151.71955699999995},null,null,{"$f":"AR63*(KOEFICIENTY!$B$4-1)","v":110.0442706},null,null,{"$f":"AU63*(KOEFICIENTY!$B$4-1)","v":173.46371019999995},null,null,{"$f":"AX63*(KOEFICIENTY!$B$4-1)","v":122.2871002},null,null,{"$f":"BA63*(KOEFICIENTY!$B$4-1)","v":147.76113000000001},null,null,{"$f":"BD63*(KOEFICIENTY!$B$4-1)","v":211.31352439999995},null,null,{"$f":"BG63*(KOEFICIENTY!$B$4-1)","v":274.00775599999997},null,null,{"$f":"BJ63*(KOEFICIENTY!$B$4-1)","v":328.20606599999996},null,null,{"$f":"BM63*(KOEFICIENTY!$B$4-1)","v":115.06633600000001},null,null,{"$f":"BP63*(KOEFICIENTY!$B$4-1)","v":178.48577559999993},null,null,{"$f":"BS63*(KOEFICIENTY!$B$4-1)","v":141.40951659999999},null,null,{"$f":"BV63*(KOEFICIENTY!$B$4-1)","v":204.82895619999994},null,null,{"$f":"BY63*(KOEFICIENTY!$B$4-1)","v":119.6653634},null,null,{"$f":"CB63*(KOEFICIENTY!$B$4-1)","v":183.08480299999991},null,null,{"$f":"CE63*(KOEFICIENTY!$B$4-1)","v":123.466662},null,null,{"$f":"CH63*(KOEFICIENTY!$B$4-1)","v":186.88610159999993},null,null,{"$f":"CK63*(KOEFICIENTY!$B$4-1)","v":149.80984259999997},null,null,{"$f":"CN63*(KOEFICIENTY!$B$4-1)","v":213.22928219999994},null,null,{"$f":"CQ63*(KOEFICIENTY!$B$4-1)","v":128.0656894},null,null,{"$f":"CT63*(KOEFICIENTY!$B$4-1)","v":191.48512899999992},null,null,{"$f":"CW63*(KOEFICIENTY!$B$4-1)","v":181.30199999999999},null,null,{"$f":"CZ63*(KOEFICIENTY!$B$4-1)","v":243.74240879999996},null,null,{"$f":"DC63*(KOEFICIENTY!$B$4-1)","v":199.06959599999996},null,null,{"$f":"DF63*(KOEFICIENTY!$B$4-1)","v":261.51000479999999},null,null,{"$f":"DI63*(KOEFICIENTY!$B$4-1)","v":50.401955999999998}]
[]
[null,null,"Rozřezání desky  MDF nebo DTD rozměru  2100 x 2070",null,"PU - LAMINO, DÝHA",null,null,null,"Kč/des","Kč/m2",null,"Kč/zár"]
[null,null,"PŘÍPRAVA DESEK NA OSTĚNÍ",null,null,null,null,1,6,{"$f":"I67/(2.1*2.07)","v":1.3802622498274673},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,";"]
[null,null,"Deska  MDF nebo DTD rozměru  550 x 2000",null,"PU - FOLIE, RAL",null,null,null,"Kč/des","Kč/m2",null,"Kč/zár"]
[null,null,"PŘÍPRAVA DESEK NA OSTĚNÍ",null,null,null,null,1,9]
[null,null,"LISOVÁNÍ DESEK NA OSTĚNÍ",null,null,null,null,1,14]
[null,null,"CELKEM za 1 desku 550x2000",null,null,null,null,null,{"$f":"I69+I70","v":23},{"$f":"I71/(0.55*2)","v":20.909090909090907},null,11]
[null,null,{"$f":"H62*KOEFICIENTY!B2","v":191.76740000000009}]
[null,null,"JEDN.NÁKL. NA NÁSTROJE / zárubeň",null,15]
[null,null,"JEDN.NÁKL. NA OSTŘENÍ / zárubeň",null,20]
[null,null,"JEDN.NÁKL. NA ENERGII / zárubeň",null,18]
[]
[]
[null,null,"OPERACE PROVÁDĚNÉ PŘI POVRCHOVÉ ÚPRAVĚ DÝHOVANÉHO POVRCHU"]
[null,null,"BROUŠENÍ PLOCHY OBLOŽKY",null,{"$f":"$E$6*8.6","v":9.4600000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$E79","v":9.4600000000000009},{"$f":"CE79*CF79","v":47.300000000000004},null,{"$f":"$E79","v":9.4600000000000009},null,null,{"$f":"$E79","v":9.4600000000000009},{"$f":"CK79*CL79","v":0},null,{"$f":"$E79","v":9.4600000000000009},null,null,{"$f":"$E79","v":9.4600000000000009},null,null,{"$f":"$E79","v":9.4600000000000009},null,null,null,null,null,null,null,null,{"$f":"$E79","v":9.4600000000000009},null,null,{"$f":"$E79","v":9.4600000000000009}]
[null,null,"KARTÁČOVÁNÍ PLOCHY OBLOŽKY  - pracovník 1",null,{"$f":"$E$6*0.8","v":0.88000000000000012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$E80","v":0.88000000000000012},{"$f":"CE80*CF80","v":4.4000000000000004},null,{"$f":"$E80","v":0.88000000000000012},null,null,{"$f":"$E80","v":0.88000000000000012},{"$f":"CK80*CL80","v":0},null,{"$f":"$E80","v":0.88000000000000012},null,null,{"$f":"$E80","v":0.88000000000000012},null,null,{"$f":"$E80","v":0.88000000000000012},null,null,null,null,null,null,null,null,{"$f":"$E80","v":0.88000000000000012},null,null,{"$f":"$E80","v":0.88000000000000012}]
[null,null,"KARTÁČOVÁNÍ PLOCHY OBLOŽKY  - pracovník 2",null,{"$f":"$E$6*0.6","v":0.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$E81","v":0.66},{"$f":"CE81*CF81","v":3.3000000000000003},null,{"$f":"$E81","v":0.66},null,null,{"$f":"$E81","v":0.66},{"$f":"CK81*CL81","v":0},null,{"$f":"$E81","v":0.66},null,null,{"$f":"$E81","v":0.66},null,null,{"$f":"$E81","v":0.66},null,null,null,null,null,null,null,null,{"$f":"$E81","v":0.66},null,null,{"$f":"$E81","v":0.66}]
[]
[null,null,"BROUŠENÍ HRAN A PLOCHY OSTĚNÍ - pracovník 1",null,{"$f":"$E$6*1.333","v":1.4663000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"$E83","v":1.4663000000000002},{"$f":"CE83*CF83","v":3.6657500000000005},null,{"$f":"$E83","v":1.4663000000000002},null,null,{"$f":"$E83","v":1.4663000000000002},{"$f":"CK83*CL83","v":0},null,{"$f":"$E83","v":1.4663000000000002},null,null,{"$f":"$E83","v":1.4663000000000002},null,null,{"$f":"$E83","v":1.4663000000000002},null,null,null,null,null,null,null,null,{"$f":"$E83","v":1.4663000000000002},null,null,{"$f":"$E83","v":1.4663000000000002}]
[null,null,"BROUŠENÍ HRAN A PLOCHY OSTĚNÍ - pracovník 2",null,{"$f":"$E$6*1","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"$E84","v":1.1000000000000001},{"$f":"CE84*CF84","v":2.75},null,{"$f":"$E84","v":1.1000000000000001},null,null,{"$f":"$E84","v":1.1000000000000001},{"$f":"CK84*CL84","v":0},null,{"$f":"$E84","v":1.1000000000000001},null,null,{"$f":"$E84","v":1.1000000000000001},null,null,{"$f":"$E84","v":1.1000000000000001},null,null,null,null,null,null,null,null,{"$f":"$E84","v":1.1000000000000001},null,null,{"$f":"$E84","v":1.1000000000000001}]
[null,null,"KARTÁČOVÁNÍ PLOCHY OSTĚNÍ - pracovník 1",null,{"$f":"$E$6*1.333","v":1.4663000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"$E85","v":1.4663000000000002},{"$f":"CE85*CF85","v":3.6657500000000005},null,{"$f":"$E85","v":1.4663000000000002},null,null,{"$f":"$E85","v":1.4663000000000002},{"$f":"CK85*CL85","v":0},null,{"$f":"$E85","v":1.4663000000000002},null,null,{"$f":"$E85","v":1.4663000000000002},null,null,{"$f":"$E85","v":1.4663000000000002},null,null,null,null,null,null,null,null,{"$f":"$E85","v":1.4663000000000002},null,null,{"$f":"$E85","v":1.4663000000000002}]
[null,null,"KARTÁČOVÁNÍ PLOCHY OSTĚNÍ - pracovník 2",null,{"$f":"$E$6*1","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"$E86","v":1.1000000000000001},{"$f":"CE86*CF86","v":2.75},null,{"$f":"$E86","v":1.1000000000000001},null,null,{"$f":"$E86","v":1.1000000000000001},{"$f":"CK86*CL86","v":0},null,{"$f":"$E86","v":1.1000000000000001},null,null,{"$f":"$E86","v":1.1000000000000001},null,null,{"$f":"$E86","v":1.1000000000000001},null,null,null,null,null,null,null,null,{"$f":"$E86","v":1.1000000000000001},null,null,{"$f":"$E86","v":1.1000000000000001}]

{"sheet":"G+DN","index":49,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,6,0,9],[11,6,11,9],[0,2,0,5],[11,2,11,5],[14,2,14,5],[14,6,14,9],[12,2,12,5],[13,2,13,5],[12,6,12,9],[13,6,13,9]]}
[1.1000000000000001,"Koeficient HM","GARNÝŽ",null,null,null,"DORAZOVÁ NOHA"]
["Číslo operace","Název operace","Počet operací","HM +25%  operace ","HM ZÁKL operace","HM +25%  operace za zárubeň","Počet operací","HM +25%  operace ","HM ZÁKL operace","HM +25%  operace za zárubeň"]
[1,"ŘEZÁNÍ DÍLŮ - pracovník 1",3,{"$f":"2.5*A$1","v":2.75},{"$f":"D3*KOEFICIENTY!$B$3","v":2.0625},{"$f":"C3*D3","v":8.25},4,{"$f":"2.5*A$1","v":2.75},{"$f":"H3*KOEFICIENTY!$B$3","v":2.0625},{"$f":"G3*H3","v":11}]
[2,"ŘEZÁNÍ DÍLŮ - pracovník 2",3,{"$f":"2.5*A$1","v":2.75},{"$f":"D4*KOEFICIENTY!$B$3","v":2.0625},8.25,4,{"$f":"2.5*A$1","v":2.75},{"$f":"H4*KOEFICIENTY!$B$3","v":2.0625},11]
[3,"FRÉZOVÁNÍ DRÁŽKY DÍLŮ",4,{"$f":"5.2*A$1","v":5.7200000000000006},{"$f":"D5*KOEFICIENTY!$B$3","v":4.2900000000000009},22.880000000000003,8,{"$f":"5.37*A$1","v":5.9070000000000009},{"$f":"H5*KOEFICIENTY!$B$3","v":4.4302500000000009},47.256000000000007]
[4,"SLOŽENÍ PŘÍBALU A TĚSNĚNÍ",1,{"$f":"2.5*A$1","v":2.75},null,2.75,1,{"$f":"2.5*A$1","v":2.75},null,2.75]
[5,"OLEPENÍ STROJNÍ",3,{"$f":"1.6*A$1","v":1.7600000000000002},{"$f":"D7*KOEFICIENTY!$B$3","v":1.3200000000000003},5.2800000000000011,3,{"$f":"1.6*A$1","v":1.7600000000000002},{"$f":"H7*KOEFICIENTY!$B$3","v":1.3200000000000003},5.2800000000000011]
[6,"OLEPENÍ RUČNÍ",4,{"$f":"13.73*A$1","v":15.103000000000002},{"$f":"D8*KOEFICIENTY!$B$3","v":11.327250000000001},60.412000000000006,null,null,{"$f":"H8*KOEFICIENTY!$B$3","v":0},0]
[7,"KRÁCENÍ ",4,{"$f":"3.48*A$1","v":3.8280000000000003},{"$f":"D9*KOEFICIENTY!$B$3","v":2.8710000000000004},15.312000000000001,4,{"$f":"3.48*A$1","v":3.8280000000000003},{"$f":"H9*KOEFICIENTY!$B$3","v":2.8710000000000004},15.312000000000001]
[8,"BROUŠENÍ",3,{"$f":"1.84*A$1","v":2.0240000000000005},{"$f":"D10*KOEFICIENTY!$B$3","v":1.5180000000000002},6.072000000000001,4,{"$f":"1.84*A$1","v":2.0240000000000005},{"$f":"H10*KOEFICIENTY!$B$3","v":1.5180000000000002},8.0960000000000019]
[9,"BALENÍ A KONTROLA",2,{"$f":"10*A$1","v":11},{"$f":"D11*KOEFICIENTY!$B$3","v":8.25},22,2,{"$f":"10*A$1","v":11},{"$f":"H11*KOEFICIENTY!$B$3","v":8.25},22]
[null,"HM  REŽIJNÍ NA GARNYŽ",0,null,null,null,0]
[null,"HM +25% CELKEM ZA GARNYŽ",{"$f":"SUM(F3:F11)+C12","v":151.20599999999999},null,null,null,{"$f":"SUM(J3:J11)+G12","v":122.694}]
[null,"VMN CELKEM ZA GARNYŽ",{"$f":"CEILING(C13*KOEFICIENTY!$B$2,1)","v":203},null,null,null,{"$f":"CEILING(G13*KOEFICIENTY!$B$2,1)","v":165}]
[null,"Pk1 CELKEM ZA GARNYŽ",{"$f":"C14*(KOEFICIENTY!$B$4-1)","v":83.22999999999999},null,null,null,{"$f":"G14*(KOEFICIENTY!$B$4-1)","v":67.649999999999991}]

{"sheet":"KOEFICIENTY","index":50,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
["Koeficient MN =",1.34]
["Korekce tarifu HM =",0.75]
["Koeficient přirážky střediska Kp =",1.41,"TN 2-17"]

{"sheet":"TARIFY původní","index":51,"n_rows":80,"n_cols":52,"rows_kept":80,"cut":false,"hidden":true,"merged":[[63,43,63,45],[64,40,64,42],[64,28,64,30],[64,31,64,33],[64,19,64,21],[63,40,63,42],[0,25,0,27],[0,10,0,12],[63,31,63,33],[0,16,0,18],[0,19,0,21],[63,25,63,27],[0,22,0,24],[63,13,63,15],[63,22,63,24],[0,28,0,30],[63,28,63,30],[63,19,63,21],[64,49,64,51],[65,31,65,33],[0,40,0,42],[0,37,0,39],[0,34,0,36],[0,43,0,45],[0,46,0,48],[63,46,63,48],[0,49,0,51],[63,49,63,51],[63,37,63,39],[63,34,63,36],[64,37,64,39],[64,34,64,36],[0,31,0,33],[64,43,64,45],[0,4,0,6],[0,13,0,15],[0,7,0,9],[63,10,63,12],[63,4,63,6],[65,28,65,30],[65,22,65,24],[65,7,65,9],[65,13,65,15],[65,10,65,12],[65,16,65,18],[65,19,65,21],[70,4,70,21],[64,7,64,9],[63,7,63,9],[64,10,64,12],[65,4,65,6],[69,6,69,21],[68,4,68,21],[64,4,64,6],[64,13,64,15],[64,16,64,18],[63,16,63,18],[77,4,77,51],[65,43,65,45],[72,6,72,21],[75,4,75,51],[64,46,64,48],[76,4,76,51],[65,40,65,42],[65,37,65,39],[64,25,64,27],[64,22,64,24],[65,25,65,27],[73,6,73,21],[65,34,65,36],[71,6,71,21],[65,46,65,48],[65,49,65,51],[79,4,79,6],[79,49,79,51],[79,19,79,21],[79,37,79,39],[79,43,79,45],[79,46,79,48],[79,13,79,15],[79,22,79,24],[79,25,79,27],[79,28,79,30],[79,31,79,33],[79,34,79,36],[79,40,79,42],[79,7,79,9],[79,16,79,18],[79,10,79,12]]}
[null,"Červeně zvýrazněné tarify se budou měnit",null,null,"FABI - S\ns rádiusem R6",null,null,"FABI - S\ns rádiusem R3\nnebo obložkou š.80",null,null,"FABI - R\nZRUSENO",null,null,"FABI - Sp",null,null,"FABI - O",null,null,"FABI - P",null,null,"FABI - L (masonite)\nZRUŠENO",null,null,"FABI - B \nskrytý pant",null,null,"FABI - ST \nna tupo",null,null,"FABI - SpT \nna tupo",null,null,"FABI - BT\nna tupo, skrytý pant",null,null,"FABI - PT \nna tupo",null,null,"FABI - E \nERGON\nZRUŠENO",null,null,"FABI - E \nERGON na tupo\nZRUŠENO",null,null,"FABI - H dýha",null,null,"FABI - H Lam"]
["Číslo operace","Název operace",null,"HM+25% za operaci","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň","Počet operací","HM+25% za operaci","Celkem HM +25% za zárubeň"]
[null,"PŘÍPRAVA DESKY PRO PROUŽKY Tl.4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7,{"$f":"AX3*AY3","v":7}]
[1,"ŘEZÁNÍ PROUŽKŮ  Tl. 4 mm","III",0.4,10,{"$f":"$D4","v":0.4},{"$f":"E4*F4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"H4*I4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"K4*L4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"N4*O4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"Q4*R4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"T4*U4","v":4},10,0.36,{"$f":"W4*X4","v":3.5999999999999996},10,{"$f":"$D4","v":0.4},{"$f":"Z4*AA4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AC4*AD4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AF4*AG4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AI4*AJ4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AL4*AM4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AO4*AP4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AR4*AS4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AU4*AV4","v":4},10,{"$f":"$D4","v":0.4},{"$f":"AX4*AY4","v":4}]
[2,"ŘEZÁNÍ PROUŽKŮ  Tl. 18 mm","III",0.6,5,{"$f":"$D5","v":0.6},{"$f":"E5*F5","v":3},5,{"$f":"$D5","v":0.6},{"$f":"H5*I5","v":3},5,{"$f":"$D5","v":0.6},{"$f":"K5*L5","v":3},5,{"$f":"$D5","v":0.6},{"$f":"N5*O5","v":3},5,{"$f":"$D5","v":0.6},{"$f":"Q5*R5","v":3},5,{"$f":"$D5","v":0.6},{"$f":"T5*U5","v":3},5,0.54,{"$f":"W5*X5","v":2.7},5,{"$f":"$D5","v":0.6},{"$f":"Z5*AA5","v":3},5,{"$f":"$D5","v":0.6},3,5,{"$f":"$D5","v":0.6},3,5,{"$f":"$D5","v":0.6},3,5,{"$f":"$D5","v":0.6},3,5,{"$f":"$D5","v":0.6},3,5,0.53,2.6500000000000004,5,{"$f":"$D5","v":0.6},{"$f":"AU5*AV5","v":3},5,0.53,{"$f":"AX5*AY5","v":2.6500000000000004}]
[3,"ŘEZÁNÍ PROUŽKŮ  Tl. 12 mm","III",0.6,null,null,{"$f":"E6*F6","v":0},null,null,{"$f":"H6*I6","v":0},null,null,{"$f":"K6*L6","v":0},null,null,{"$f":"N6*O6","v":0},6,{"$f":"$D6","v":0.6},{"$f":"Q6*R6","v":3.5999999999999996},null,null,{"$f":"T6*U6","v":0},null,null,{"$f":"W6*X6","v":0},null,null,{"$f":"Z6*AA6","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"AU6*AV6","v":0},null,null,{"$f":"AX6*AY6","v":0}]
[4,"ŘEZÁNÍ PROUŽKŮ  Tl. 20 mm","III",1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,4,{"$f":"$D7","v":1.1000000000000001},4.4000000000000004,4,{"$f":"$D7","v":1.1000000000000001},4.4000000000000004,null,null,0,4,{"$f":"$D7","v":1.1000000000000001},4.4000000000000004]
[5,"LEPENÍ OBLOŽKY  - pracovník 1","III",1.76,5,{"$f":"$D8","v":1.76},{"$f":"E8*F8","v":8.8000000000000007},5,{"$f":"$D8","v":1.76},{"$f":"H8*I8","v":8.8000000000000007},5,{"$f":"$D8","v":1.76},{"$f":"K8*L8","v":8.8000000000000007},5,{"$f":"$D8","v":1.76},{"$f":"N8*O8","v":8.8000000000000007},5,{"$f":"$D8","v":1.76},{"$f":"Q8*R8","v":8.8000000000000007},5,{"$f":"$D8","v":1.76},{"$f":"T8*U8","v":8.8000000000000007},5,1.62,{"$f":"W8*X8","v":8.1000000000000014},5,{"$f":"$D8","v":1.76},{"$f":"Z8*AA8","v":8.8000000000000007},5,{"$f":"$D8","v":1.76},8.8000000000000007,5,{"$f":"$D8","v":1.76},8.8000000000000007,5,{"$f":"$D8","v":1.76},8.8000000000000007,5,{"$f":"$D8","v":1.76},8.8000000000000007,5,{"$f":"$D8","v":1.76},8.8000000000000007,5,{"$f":"$D8","v":1.76},8.8000000000000007,5,{"$f":"$D8","v":1.76},{"$f":"AU8*AV8","v":8.8000000000000007},5,1.6,{"$f":"AX8*AY8","v":8}]
[6,"LEPENÍ OBLOŽKY  - pracovník 2","I",1.1599999999999999,5,{"$f":"$D9","v":1.1599999999999999},{"$f":"E9*F9","v":5.8},5,{"$f":"$D9","v":1.1599999999999999},{"$f":"H9*I9","v":5.8},5,{"$f":"$D9","v":1.1599999999999999},{"$f":"K9*L9","v":5.8},5,{"$f":"$D9","v":1.1599999999999999},{"$f":"N9*O9","v":5.8},5,{"$f":"$D9","v":1.1599999999999999},{"$f":"Q9*R9","v":5.8},5,{"$f":"$D9","v":1.1599999999999999},{"$f":"T9*U9","v":5.8},5,1.08,{"$f":"W9*X9","v":5.4},5,{"$f":"$D9","v":1.1599999999999999},{"$f":"Z9*AA9","v":5.8},5,{"$f":"$D9","v":1.1599999999999999},5.8,5,{"$f":"$D9","v":1.1599999999999999},5.8,5,{"$f":"$D9","v":1.1599999999999999},5.8,5,{"$f":"$D9","v":1.1599999999999999},5.8,5,{"$f":"$D9","v":1.1599999999999999},5.8,5,{"$f":"$D9","v":1.1599999999999999},5.8,5,{"$f":"$D9","v":1.1599999999999999},5.8,5,1.06,5.3000000000000007]
[7,"EGALIZACE OBLOŽKY - pracovník 1",null,1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$D10","v":1.4},7,5,1.4,7]
[8,"EGALIZACE OBLOŽKY - pracovník 2",null,1.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$D11","v":1.2},6,5,1.2,6]
[9,"OBALENÍ OBLOŽKY  - pracovník 1","III",0.98,5,{"$f":"$D12","v":0.98},{"$f":"E12*F12","v":4.9000000000000004},5,{"$f":"$D12","v":0.98},{"$f":"H12*I12","v":4.9000000000000004},5,{"$f":"$D12","v":0.98},{"$f":"K12*L12","v":4.9000000000000004},5,{"$f":"$D12","v":0.98},{"$f":"N12*O12","v":4.9000000000000004},5,{"$f":"$D12","v":0.98},{"$f":"Q12*R12","v":4.9000000000000004},5,{"$f":"$D12","v":0.98},{"$f":"T12*U12","v":4.9000000000000004},null,null,{"$f":"W12*X12","v":0},5,{"$f":"$D12","v":0.98},{"$f":"Z12*AA12","v":4.9000000000000004},5,{"$f":"$D12","v":0.98},{"$f":"AC12*AD12","v":4.9000000000000004},5,{"$f":"$D12","v":0.98},{"$f":"AF12*AG12","v":4.9000000000000004},5,0.93,{"$f":"AI12*AJ12","v":4.6500000000000004},5,0.93,{"$f":"AL12*AM12","v":4.6500000000000004},5,0.9,{"$f":"AO12*AP12","v":4.5},5,0.9,{"$f":"AR12*AS12","v":4.5},null,null,0,null,null,0]
[10,"OBALENÍ OBLOŽKY  - pracovník 2","III",0.94,5,{"$f":"$D13","v":0.94},{"$f":"E13*F13","v":4.6999999999999993},5,{"$f":"$D13","v":0.94},{"$f":"H13*I13","v":4.6999999999999993},5,{"$f":"$D13","v":0.94},{"$f":"K13*L13","v":4.6999999999999993},5,{"$f":"$D13","v":0.94},{"$f":"N13*O13","v":4.6999999999999993},5,{"$f":"$D13","v":0.94},{"$f":"Q13*R13","v":4.6999999999999993},5,{"$f":"$D13","v":0.94},{"$f":"T13*U13","v":4.6999999999999993},null,null,{"$f":"W13*X13","v":0},5,{"$f":"$D13","v":0.94},{"$f":"Z13*AA13","v":4.6999999999999993},5,{"$f":"$D13","v":0.94},{"$f":"AC13*AD13","v":4.6999999999999993},5,{"$f":"$D13","v":0.94},{"$f":"AF13*AG13","v":4.6999999999999993},5,0.9,{"$f":"AI13*AJ13","v":4.5},5,0.9,{"$f":"AL13*AM13","v":4.5},5,0.9,{"$f":"AO13*AP13","v":4.5},5,0.9,{"$f":"AR13*AS13","v":4.5},null,null,0,null,null,0]
[11,"OBALENÍ OBLOŽKY FH-DY  - pracovník 1",null,2.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$D14","v":2.8},14,null,null,0]
[12,"OBALENÍ OBLOŽKY FH-DY  - pracovník 2",null,2.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$D15","v":2.6},13,null,null,0]
[13,"OBALENÍ OBLOŽKY FH-La  - pracovník 1",null,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1.8,9]
[14,"OBALENÍ OBLOŽKY FH-La  - pracovník 2",null,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1.8,9]
[15,"VÝMĚNA KLECE obalovačky (tam i zpět)",null,9,null,null,null,1,{"$f":"$D18","v":9},{"$f":"H18*I18","v":9},1,{"$f":"$D18","v":9},{"$f":"K18*L18","v":9}]
[16,"OŘEZÁNÍ HRAN OBLOŽKY",null,2.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$D19","v":2.6},{"$f":"AU19*AV19","v":13},5,1.5,{"$f":"AX19*AY19","v":7.5}]
[17,"ZAKRÁCENÍ OBLOŽKY","III",1.25,6,{"$f":"$D20","v":1.25},{"$f":"E20*F20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"H20*I20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"K20*L20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"N20*O20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"Q20*R20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"T20*U20","v":7.5},6,1.2,{"$f":"W20*X20","v":7.1999999999999993},6,{"$f":"$D20","v":1.25},{"$f":"Z20*AA20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"AC20*AD20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"AF20*AG20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"AI20*AJ20","v":7.5},6,{"$f":"$D20","v":1.25},{"$f":"AL20*AM20","v":7.5},6,1.19,{"$f":"AO20*AP20","v":7.14},6,1.19,{"$f":"AR20*AS20","v":7.14},6,{"$f":"$D20","v":1.25},{"$f":"AU20*AV20","v":7.5},6,1.19,{"$f":"AX20*AY20","v":7.14}]
[18,"VRTÁNÍ EXCENTRŮ","III",0.32500000000000001,8,{"$f":"$D21","v":0.32500000000000001},{"$f":"E21*F21","v":2.6},8,{"$f":"$D21","v":0.32500000000000001},{"$f":"H21*I21","v":2.6},8,{"$f":"$D21","v":0.32500000000000001},{"$f":"K21*L21","v":2.6},8,{"$f":"$D21","v":0.32500000000000001},{"$f":"N21*O21","v":2.6},8,{"$f":"$D21","v":0.32500000000000001},{"$f":"Q21*R21","v":2.6},8,{"$f":"$D21","v":0.32500000000000001},{"$f":"T21*U21","v":2.6},8,0.35,{"$f":"W21*X21","v":2.8},8,{"$f":"$D21","v":0.32500000000000001},{"$f":"Z21*AA21","v":2.6},8,{"$f":"$D21","v":0.32500000000000001},2.6,8,{"$f":"$D21","v":0.32500000000000001},2.6,8,{"$f":"$D21","v":0.32500000000000001},2.6,8,{"$f":"$D21","v":0.32500000000000001},2.6,8,0.3,2.4,8,0.3,2.4,8,{"$f":"$D21","v":0.32500000000000001},{"$f":"AU21*AV21","v":2.6},8,0.3,{"$f":"AX21*AY21","v":2.4}]
[19,"VÝŘEZ OBLOŽKY","III",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"$D22","v":9},36,4,{"$f":"$D22","v":9},36,4,{"$f":"$D22","v":9},36,4,{"$f":"$D22","v":9},36,null,null,0,4,9,36]
[20,"BROUŠENÍ HRAN OBLOŽKY","II",1.08,5,{"$f":"$D23","v":1.08},{"$f":"E23*F23","v":5.4},5,{"$f":"$D23","v":1.08},{"$f":"H23*I23","v":5.4},5,{"$f":"$D23","v":1.08},{"$f":"K23*L23","v":5.4},5,{"$f":"$D23","v":1.08},{"$f":"N23*O23","v":5.4},5,{"$f":"$D23","v":1.08},{"$f":"Q23*R23","v":5.4},5,{"$f":"$D23","v":1.08},{"$f":"T23*U23","v":5.4},5,0.9,{"$f":"W23*X23","v":4.5},5,1,{"$f":"Z23*AA23","v":5},5,{"$f":"$D23","v":1.08},5.4,5,{"$f":"$D23","v":1.08},5.4,5,{"$f":"$D23","v":1.08},5.4,5,{"$f":"$D23","v":1.08},5.4,5,1,5,5,1,5,5,3.6,{"$f":"AU23*AV23","v":18},5,2.5,{"$f":"AX23*AY23","v":12.5}]
[21,"SPONKOVÁVÍ PRUŽKU NA OBLOŽKU","III",2.33,null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$D24","v":2.33},{"$f":"Q24*R24","v":6.99},null,null,0,null,null,0,null,null,0,4,{"$f":"$D24","v":2.33},9.32,4,{"$f":"$D24","v":2.33},9.32,4,{"$f":"$D24","v":2.33},9.32,4,{"$f":"$D24","v":2.33},9.32,null,null,0,4,1.5,6,null,null,0,null,null,0]
[22,"FRÉZOVÁNÍ OBLOŽKY - drážka na plast","III",1.6,null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$D25","v":1.6},{"$f":"Q25*R25","v":4.8000000000000007},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[23,"OLEPENÍ HORNÍ OBLOŽKY","III",1.6,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,0,null,null,0,null,null,0,4,12.8,51.2,4,12.8,51.2,4,12.8,51.2,4,12.8,51.2,null,null,0,4,12.8,51.2,null,null,0,null,null,0]
[24,"KRÁCENÍ PROFILU","III",3.7,null,null,0,null,null,0,null,null,0,null,null,0,3,{"$f":"$D27","v":3.7},{"$f":"Q27*R27","v":11.100000000000001},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[25,"SLOŽENÍ PŘÍBALU A TĚSNĚNÍ","II",2.5,1,{"$f":"$D28","v":2.5},2.5,1,{"$f":"$D28","v":2.5},2.5,1,{"$f":"$D28","v":2.5},2.5,1,{"$f":"$D28","v":2.5},2.5,1,{"$f":"$D28","v":2.5},{"$f":"Q28*R28","v":2.5},1,{"$f":"$D28","v":2.5},2.5,1,2.2999999999999998,2.2999999999999998,1,2.2000000000000002,2.2000000000000002,1,{"$f":"$D28","v":2.5},2.5,1,{"$f":"$D28","v":2.5},2.5,1,2.2999999999999998,2.2999999999999998,1,2.2999999999999998,2.2999999999999998,1,2.2999999999999998,2.2999999999999998,1,2.2999999999999998,2.2999999999999998,1,2.2999999999999998,2.2999999999999998,1,2.2999999999999998,2.2999999999999998]
[26,"FRÉZOVÁNÍ PROTIPLECHU","III",8.5,1,{"$f":"$D29","v":8.5},8.5,1,{"$f":"$D29","v":8.5},8.5,1,{"$f":"$D29","v":8.5},8.5,1,{"$f":"$D29","v":8.5},8.5,1,{"$f":"$D29","v":8.5},{"$f":"Q29*R29","v":8.5},null,null,0,1,8.5,8.5,1,8,8,1,{"$f":"$D29","v":8.5},8.5,1,{"$f":"$D29","v":8.5},8.5,1,9.1,9.1,null,null,0,1,36.299999999999997,36.299999999999997,1,36.299999999999997,36.299999999999997,1,8,8,1,8,8]
[27,"VRTÁNÍ PANTŮ","III",0.53,3,{"$f":"$D30","v":0.53},1.59,3,{"$f":"$D30","v":0.53},1.59,3,{"$f":"$D30","v":0.53},1.59,3,{"$f":"$D30","v":0.53},1.59,3,1.53,{"$f":"Q30*R30","v":4.59},null,null,0,3,0.5,1.5,null,null,null,3,{"$f":"$D30","v":0.53},1.59,3,{"$f":"$D30","v":0.53},1.59,null,null,null,null,null,0,null,null,0,null,null,0,3,0.5,1.5,3,0.5,1.5]
[28,"FRÉZOVÁNÍ ZAHLOUBENÍ PRO PANTY  - FB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4.2,{"$f":"Z31*AA31","v":8.4},null,null,null,null,null,null,2,3.5,{"$f":"AI31*AJ31","v":7}]
[29,"BROUŠENÍ PLOCHY OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,8.6,{"$f":"AU32*AV32","v":43}]
[30,"KARTÁČOVÁNÍ PLOCHY OBLOŽKY  - pracovník 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.8,4]
[31,"KARTÁČOVÁNÍ PLOCHY OBLOŽKY  - pracovník 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.6,3]
[32,"MONTÁŽ DRŽÁKŮ PANTŮ","III",1.8,null,null,{"$f":"E35*F35","v":0},null,null,{"$f":"H35*I35","v":0},null,null,{"$f":"K35*L35","v":0},null,null,{"$f":"N35*O35","v":0},3,{"$f":"$D35","v":1.8},{"$f":"Q35*R35","v":5.4},null,null,{"$f":"T35*U35","v":0},null,null,{"$f":"W35*X35","v":0},null,null,{"$f":"Z35*AA35","v":0},null,null,{"$f":"AC35*AD35","v":0},null,null,{"$f":"AF35*AG35","v":0},null,null,{"$f":"AI35*AJ35","v":0},null,null,{"$f":"AL35*AM35","v":0},null,null,{"$f":"AO35*AP35","v":0},null,null,{"$f":"AR35*AS35","v":0},null,null,0,null,null,{"$f":"AX35*AY35","v":0}]
[33,"ŘEZÁNÍ OSTĚNÍ  - pracovník 1","III",2.4300000000000002,3,{"$f":"$D36","v":2.4300000000000002},7.2900000000000009,3,{"$f":"$D36","v":2.4300000000000002},7.2900000000000009,3,{"$f":"$D36","v":2.4300000000000002},7.2900000000000009,3,{"$f":"$D36","v":2.4300000000000002},7.2900000000000009,3,2.4300000000000002,7.2900000000000009,6,{"$f":"$D36","v":2.4300000000000002},14.580000000000002,3,2.5,7.5,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,6,2.2999999999999998,13.799999999999999,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995]
[34,"ŘEZÁNÍ OSTĚNÍ  - pracovník 2","III",2.4300000000000002,3,{"$f":"$D37","v":2.4300000000000002},7.2900000000000009,3,{"$f":"$D37","v":2.4300000000000002},7.2900000000000009,3,{"$f":"$D37","v":2.4300000000000002},7.2900000000000009,3,{"$f":"$D37","v":2.4300000000000002},7.2900000000000009,3,2.4300000000000002,7.2900000000000009,6,{"$f":"$D37","v":2.4300000000000002},14.580000000000002,3,2.5,7.5,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,6,2.2999999999999998,13.799999999999999,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995,3,2.2999999999999998,6.8999999999999995]
[35,"OLEPENÍ OSTĚNÍ","III",1.53,3,{"$f":"$D38","v":1.53},4.59,3,{"$f":"$D38","v":1.53},4.59,3,{"$f":"$D38","v":1.53},4.59,3,{"$f":"$D38","v":1.53},4.59,3,1.53,4.59,6,3.7,22.200000000000003,3,1.5,4.5,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,6,3.2,19.200000000000003,6,1.4,8.3999999999999986,6,1.4,8.3999999999999986,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993]
[36,"FRÉZOVÁNÍ OSTĚNÍ","III",1.53,3,{"$f":"$D39","v":1.53},4.59,3,{"$f":"$D39","v":1.53},4.59,3,{"$f":"$D39","v":1.53},4.59,3,{"$f":"$D39","v":1.53},4.59,3,1.53,4.59,6,3.5,21,3,1.5,4.5,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,6,3,18,6,1.4,8.3999999999999986,6,1.4,8.3999999999999986,3,1.4,4.1999999999999993,3,1.4,4.1999999999999993]
[37,"SPONKOVÁVÍ PRUŽKU NA OSTĚNÍ","III",1.8,null,null,0,null,null,0,null,null,0,null,null,0,3,1.8,5.4,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[38,"OŘEZ OSTĚNÍ NA ČISTOU MÍRU","III",2.9,null,null,0,null,null,0,null,null,0,null,null,0,3,2.9,8.6999999999999993,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[39,"OLEPENÍ SLOŽENÉHO OSTĚNÍ","III",1.8,null,null,0,null,null,0,null,null,0,null,null,0,3,1.8,5.4,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[40,"FRÉZOVÁNÍ OSTĚNÍ - drážka na plast","III",1.8,null,null,0,null,null,0,null,null,0,null,null,0,3,1.8,5.4,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[41,"FRÉZOVÁNÍ OSTĚNÍ - drážka do čela",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7,7,1,7,7]
[42,"VYŘÍZNUTÍ OSAZENÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,12,24,2,12,24]
[43,"KRÁCENÍ OSTĚNÍ","III",1.26,3,{"$f":"$D46","v":1.26},{"$f":"E46*F46","v":3.7800000000000002},3,{"$f":"$D46","v":1.26},{"$f":"H46*I46","v":3.7800000000000002},3,{"$f":"$D46","v":1.26},{"$f":"K46*L46","v":3.7800000000000002},3,{"$f":"$D46","v":1.26},{"$f":"N46*O46","v":3.7800000000000002},3,2.4300000000000002,{"$f":"Q46*R46","v":7.2900000000000009},9,2.4,{"$f":"T46*U46","v":21.599999999999998},3,1.3,{"$f":"W46*X46","v":3.9000000000000004},3,{"$f":"$D46","v":1.26},{"$f":"Z46*AA46","v":3.7800000000000002},3,{"$f":"$D46","v":1.26},{"$f":"AC46*AD46","v":3.7800000000000002},3,{"$f":"$D46","v":1.26},{"$f":"AF46*AG46","v":3.7800000000000002},3,{"$f":"$D46","v":1.26},{"$f":"AI46*AJ46","v":3.7800000000000002},9,2.2000000000000002,{"$f":"AL46*AM46","v":19.8},3,1.4,4.1999999999999993,3,1.4,4.1999999999999993,3,{"$f":"$D46","v":1.26},{"$f":"AU46*AV46","v":3.7800000000000002},3,{"$f":"$D46","v":1.26},{"$f":"AX46*AY46","v":3.7800000000000002}]
[44,"BROUŠENÍ HRAN OSTĚNÍ","II",1.84,2.5,{"$f":"$D47","v":1.84},{"$f":"E47*F47","v":4.6000000000000005},2.5,{"$f":"$D47","v":1.84},{"$f":"H47*I47","v":4.6000000000000005},2.5,{"$f":"$D47","v":1.84},{"$f":"K47*L47","v":4.6000000000000005},2.5,{"$f":"$D47","v":1.84},{"$f":"N47*O47","v":4.6000000000000005},2.5,{"$f":"$D47","v":1.84},{"$f":"Q47*R47","v":4.6000000000000005},5,{"$f":"$D47","v":1.84},{"$f":"T47*U47","v":9.2000000000000011},2.5,1.8,{"$f":"W47*X47","v":4.5},2.5,{"$f":"$D47","v":1.84},{"$f":"Z47*AA47","v":4.6000000000000005},2.5,{"$f":"$D47","v":1.84},{"$f":"AC47*AD47","v":4.6000000000000005},2.5,{"$f":"$D47","v":1.84},{"$f":"AF47*AG47","v":4.6000000000000005},2.5,{"$f":"$D47","v":1.84},{"$f":"AI47*AJ47","v":4.6000000000000005},5,{"$f":"$D47","v":1.84},{"$f":"AL47*AM47","v":9.2000000000000011},2.5,{"$f":"$D47","v":1.84},4.6000000000000005,2.5,{"$f":"$D47","v":1.84},4.6000000000000005,2.5,{"$f":"$D47","v":1.84},4.6000000000000005,2.5,{"$f":"$D47","v":1.84},{"$f":"AX47*AY47","v":4.6000000000000005}]
[45,"BROUŠENÍ HRAN A PLOCHY OSTĚNÍ - pracovník 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1.333,3.9989999999999997]
[46,"BROUŠENÍ HRAN A PLOCHY OSTĚNÍ - pracovník 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,3]
[47,"KARTÁČOVÁNÍ PLOCHY OSTĚNÍ - pracovník 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1.333,3.9989999999999997]
[48,"KARTÁČOVÁNÍ PLOCHY OSTĚNÍ - pracovník 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,3]
[49,"DRÁŽKOVÁNÍ PRO SPOJ HOFFMAN","III",2.1,null,null,{"$f":"E52*F52","v":0},null,null,{"$f":"H52*I52","v":0},null,null,{"$f":"K52*L52","v":0},null,null,{"$f":"N52*O52","v":0},null,null,{"$f":"Q52*R52","v":0},16,{"$f":"$D52","v":2.1},{"$f":"T52*U52","v":33.6},null,null,{"$f":"W52*X52","v":0},null,null,{"$f":"Z52*AA52","v":0},null,null,{"$f":"AC52*AD52","v":0},null,null,{"$f":"AF52*AG52","v":0},null,null,{"$f":"AI52*AJ52","v":0},16,1.8,{"$f":"AL52*AM52","v":28.8},null,null,null,null,null,null,null,null,0,null,null,{"$f":"AX52*AY52","v":0}]
[50,"KRÁCENÍ PROTIPOŽÁRNÍCH LATÍ","III",3.53,null,null,{"$f":"E53*F53","v":0},null,null,{"$f":"H53*I53","v":0},null,null,{"$f":"K53*L53","v":0},3,{"$f":"$D53","v":3.53},{"$f":"N53*O53","v":10.59},null,null,{"$f":"Q53*R53","v":0},null,null,{"$f":"T53*U53","v":0},null,null,{"$f":"W53*X53","v":0},null,null,{"$f":"Z53*AA53","v":0},null,null,{"$f":"AC53*AD53","v":0},3,2.6,{"$f":"AF53*AG53","v":7.8000000000000007},null,null,{"$f":"AI53*AJ53","v":0},null,null,{"$f":"AL53*AM53","v":0},null,null,{"$f":"AO53*AP53","v":0},null,null,{"$f":"AR53*AS53","v":0},null,null,0,null,null,{"$f":"AX53*AY53","v":0}]
[51,"MONTÁŽ PROTIPOŽÁRNÍCH LATÍ","III",11,null,null,{"$f":"E54*F54","v":0},null,null,{"$f":"H54*I54","v":0},null,null,{"$f":"K54*L54","v":0},3,{"$f":"$D54","v":11},{"$f":"N54*O54","v":33},null,null,{"$f":"Q54*R54","v":0},null,null,{"$f":"T54*U54","v":0},null,null,{"$f":"W54*X54","v":0},null,null,{"$f":"Z54*AA54","v":0},null,null,{"$f":"AC54*AD54","v":0},3,9.5,{"$f":"AF54*AG54","v":28.5},null,null,{"$f":"AI54*AJ54","v":0},null,null,{"$f":"AL54*AM54","v":0},null,null,{"$f":"AO54*AP54","v":0},null,null,{"$f":"AR54*AS54","v":0},null,null,0,null,null,{"$f":"AX54*AY54","v":0}]
[52,"SPONKOVÁVÍ - PŘEDMONTÁŽ","III",2.66,3,{"$f":"$D55","v":2.66},{"$f":"E55*F55","v":7.98},3,{"$f":"$D55","v":2.66},{"$f":"H55*I55","v":7.98},3,{"$f":"$D55","v":2.66},{"$f":"K55*L55","v":7.98},3,{"$f":"$D55","v":2.66},{"$f":"N55*O55","v":7.98},3,6,{"$f":"Q55*R55","v":18},1,8,{"$f":"T55*U55","v":8},3,2.66,{"$f":"W55*X55","v":7.98},3,{"$f":"$D55","v":2.66},{"$f":"Z55*AA55","v":7.98},3,{"$f":"$D55","v":2.66},{"$f":"AC55*AD55","v":7.98},3,{"$f":"$D55","v":2.66},{"$f":"AF55*AG55","v":7.98},3,{"$f":"$D55","v":2.66},{"$f":"AI55*AJ55","v":7.98},1,7.6,{"$f":"AL55*AM55","v":7.6},3,4,{"$f":"AO55*AP55","v":12},3,4,{"$f":"AR55*AS55","v":12},3,2.6,7.8000000000000007,3,2.6,{"$f":"AX55*AY55","v":7.8000000000000007}]
[53,"SPONKOVÁVÍ VRŠKŮ","III",3.7,null,null,{"$f":"E56*F56","v":0},null,null,{"$f":"H56*I56","v":0},null,null,{"$f":"K56*L56","v":0},null,null,{"$f":"N56*O56","v":0},null,null,{"$f":"Q56*R56","v":0},4,{"$f":"$D56","v":3.7},{"$f":"T56*U56","v":14.8},null,null,{"$f":"W56*X56","v":0},null,null,{"$f":"Z56*AA56","v":0},null,null,{"$f":"AC56*AD56","v":0},null,null,{"$f":"AF56*AG56","v":0},null,null,{"$f":"AI56*AJ56","v":0},4,3.5,{"$f":"AL56*AM56","v":14},null,null,null,null,null,null,null,null,0,null,null,{"$f":"AX56*AY56","v":0}]
[54,"KLAPAČKA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,18,{"$f":"AO57*AP57","v":36},2,18,{"$f":"AR57*AS57","v":36}]
[55,"KLAPAČKA - MONTÁŽ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,130.30000000000001,{"$f":"AO58*AP58","v":260.60000000000002},2,130.30000000000001,{"$f":"AR58*AS58","v":260.60000000000002}]
[56,"ROZŘÍZNUTÍ VRŠKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3.5,{"$f":"AO59*AP59","v":7},2,3.5,{"$f":"AR59*AS59","v":7}]
[57,"FALCOVÁNÍ VRŠKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4.9000000000000004,{"$f":"AO60*AP60","v":9.8000000000000007},2,4.9000000000000004,{"$f":"AR60*AS60","v":9.8000000000000007}]
[58,"BALENÍ A KONTROLA","III",10,2,{"$f":"$D61","v":10},{"$f":"E61*F61","v":20},2,{"$f":"$D61","v":10},{"$f":"H61*I61","v":20},2,{"$f":"$D61","v":10},{"$f":"K61*L61","v":20},2,{"$f":"$D61","v":10},{"$f":"N61*O61","v":20},2,{"$f":"$D61","v":10},{"$f":"Q61*R61","v":20},2,{"$f":"$D61","v":10},{"$f":"T61*U61","v":20},2,10,{"$f":"W61*X61","v":20},2,{"$f":"$D61","v":10},{"$f":"Z61*AA61","v":20},2,12.5,{"$f":"AC61*AD61","v":25},2,12.5,{"$f":"AF61*AG61","v":25},2,12.5,{"$f":"AI61*AJ61","v":25},2,12.5,{"$f":"AL61*AM61","v":25},2,9.6,{"$f":"AO61*AP61","v":19.2},2,12.5,{"$f":"AR61*AS61","v":25},2,9.6,{"$f":"AU61*AV61","v":19.2},2,9.6,{"$f":"AX61*AY61","v":19.2}]
[59,"VYSKLADNĚNÍ",null,null,1,{"$f":"$D62","v":0},{"$f":"E62*F62","v":0},1,{"$f":"$D62","v":0},{"$f":"H62*I62","v":0},null,null,null,1,{"$f":"$D62","v":0},{"$f":"N62*O62","v":0},1,{"$f":"$D62","v":0},{"$f":"Q62*R62","v":0},1,{"$f":"$D62","v":0},{"$f":"T62*U62","v":0},null,null,null,1,{"$f":"$D62","v":0},{"$f":"Z62*AA62","v":0},1,{"$f":"$D62","v":0},{"$f":"AC62*AD62","v":0},1,{"$f":"$D62","v":0},{"$f":"AF62*AG62","v":0},1,{"$f":"$D62","v":0},{"$f":"AI62*AJ62","v":0},1,{"$f":"$D62","v":0},{"$f":"AL62*AM62","v":0},null,null,null,null,null,null,1,{"$f":"$D62","v":0},{"$f":"AU62*AV62","v":0},1,{"$f":"$D62","v":0},{"$f":"AX62*AY62","v":0}]
[null,"HM  REŽIJNÍ NA ZÁRUBEŇ",null,null,1,3.6,{"$f":"E63*F63","v":3.6},1,null,{"$f":"H63*I63","v":0},1,null,{"$f":"K63*L63","v":0},1,null,{"$f":"N63*O63","v":0},1,null,{"$f":"Q63*R63","v":0},1,null,{"$f":"T63*U63","v":0},1,null,{"$f":"W63*X63","v":0},1,null,{"$f":"Z63*AA63","v":0},1,null,{"$f":"AC63*AD63","v":0},1,null,{"$f":"AF63*AG63","v":0},1,null,{"$f":"AI63*AJ63","v":0},1,null,{"$f":"AL63*AM63","v":0},1,null,{"$f":"AO63*AP63","v":0},1,null,{"$f":"AR63*AS63","v":0},1,null,{"$f":"AU63*AV63","v":0},1,null,{"$f":"AX63*AY63","v":0}]
[null,"HM +25% CELKEM ZA ZÁRUBEŇ",null,null,{"$f":"SUM(G3:G63)","v":123.01000000000002},null,null,{"$f":"SUM(J3:J63)*110%","v":141.25100000000003},null,null,{"$f":"SUM(M3:M63)*110%","v":141.25100000000003},null,null,{"$f":"SUM(P3:P63)","v":163.00000000000003},null,null,{"$f":"SUM(S3:S63)","v":192.73000000000002},null,null,{"$f":"SUM(V3:V63)","v":228.76},null,null,{"$f":"SUM(Y3:Y63)","v":106.98},null,null,{"$f":"SUM(AB3:AB63)","v":123.46000000000002},null,null,{"$f":"SUM(AE3:AE63)","v":219.37},null,null,{"$f":"SUM(AH3:AH63)","v":255.67000000000002},null,null,{"$f":"SUM(AK3:AK63)","v":229.13},null,null,{"$f":"SUM(AN3:AN63)","v":318.67000000000007},null,null,{"$f":"SUM(AQ3:AQ63)","v":498.74},null,null,{"$f":"SUM(AT3:AT63)","v":601.79},null,null,{"$f":"SUM(AW3:AW63)","v":236.07799999999997},null,null,{"$f":"SUM(AZ3:AZ63)","v":156.87000000000003}]
[null,"VMN CELKEM ZA ZÁRUBEŇ",null,null,{"$f":"E64*KOEFICIENTY!$B$2","v":164.83340000000004},null,null,{"$f":"H64*KOEFICIENTY!$B$2","v":189.27634000000006},null,null,{"$f":"K64*KOEFICIENTY!$B$2","v":189.27634000000006},null,null,{"$f":"N64*KOEFICIENTY!$B$2","v":218.42000000000004},null,null,{"$f":"Q64*KOEFICIENTY!$B$2","v":258.25820000000004},null,null,{"$f":"T64*KOEFICIENTY!$B$2","v":306.53840000000002},null,null,{"$f":"W64*KOEFICIENTY!$B$2","v":143.35320000000002},null,null,{"$f":"Z64*KOEFICIENTY!$B$2","v":165.43640000000005},null,null,{"$f":"AC64*KOEFICIENTY!$B$2","v":293.95580000000001},null,null,{"$f":"AF64*KOEFICIENTY!$B$2","v":342.59780000000006},null,null,{"$f":"AI64*KOEFICIENTY!$B$2","v":307.0342},null,null,{"$f":"AL64*KOEFICIENTY!$B$2","v":427.01780000000014},null,null,{"$f":"AO64*KOEFICIENTY!$B$2","v":668.3116},null,null,{"$f":"AR64*KOEFICIENTY!$B$2","v":806.39859999999999},null,null,{"$f":"AU64*KOEFICIENTY!$B$2","v":316.34451999999999},null,null,{"$f":"AX64*KOEFICIENTY!$B$2","v":210.20580000000007}]
[null,"Pk1 CELKEM ZA ZÁRUBEŇ",null,null,{"$f":"E65*(KOEFICIENTY!$B$4-1)","v":67.581693999999999},null,null,{"$f":"H65*(KOEFICIENTY!$B$4-1)","v":77.603299400000012},null,null,{"$f":"K65*(KOEFICIENTY!$B$4-1)","v":77.603299400000012},null,null,{"$f":"N65*(KOEFICIENTY!$B$4-1)","v":89.552199999999999},null,null,{"$f":"Q65*(KOEFICIENTY!$B$4-1)","v":105.885862},null,null,{"$f":"T65*(KOEFICIENTY!$B$4-1)","v":125.68074399999999},null,null,{"$f":"W65*(KOEFICIENTY!$B$4-1)","v":58.774811999999997},null,null,{"$f":"Z65*(KOEFICIENTY!$B$4-1)","v":67.828924000000001},null,null,{"$f":"AC65*(KOEFICIENTY!$B$4-1)","v":120.52187799999999},null,null,{"$f":"AF65*(KOEFICIENTY!$B$4-1)","v":140.46509800000001},null,null,{"$f":"AI65*(KOEFICIENTY!$B$4-1)","v":125.88402199999997},null,null,{"$f":"AL65*(KOEFICIENTY!$B$4-1)","v":175.07729800000001},null,null,{"$f":"AO65*(KOEFICIENTY!$B$4-1)","v":274.00775599999997},null,null,{"$f":"AR65*(KOEFICIENTY!$B$4-1)","v":330.62342599999994},null,null,{"$f":"AU65*(KOEFICIENTY!$B$4-1)","v":129.70125319999997},null,null,{"$f":"AX65*(KOEFICIENTY!$B$4-1)","v":86.184378000000009}]
[]
[null,"FRÉZOVÁNÍ RÁDIUSU OBLOŽKY   s120",null,null,null,null,null,null,null,null,5,1,{"$f":"K68*L68","v":5}]
[null,"PU - LAMINO, DÝHA",null,null,"Rozřezání desky  MDF nebo DTD rozměru  2100 x 2070"]
[null,"PŘÍPRAVA DESEK NA OSTĚNÍ",null,null,1,6,{"$f":"E70*F70","v":6}]
[null,"PU - FOLIE, RAL",null,null,"Deska  MDF nebo DTD rozměru  550 x 2000"]
[null,"PŘÍPRAVA DESEK NA OSTĚNÍ",null,null,1,9,{"$f":"E72*F72","v":9}]
[null,"LISOVÁNÍ DESEK NA OSTĚNÍ",null,null,1,14,{"$f":"E73*F73","v":14}]
[null,"CELKEM za 1 desku 550x2000",null,null,null,{"$f":"F72+F73","v":23},{"$f":"G72+G73","v":23}]
[null,{"$f":"E64*KOEFICIENTY!B2","v":164.83340000000004}]
[null,"JEDN.NÁKL. NA NÁSTROJE",null,null,15]
[null,"JEDN.NÁKL. NA OSTŘENÍ",null,null,20]
[null,"JEDN.NÁKL. NA ENERGII",null,null,18]
[]
[null,null,null,null,123,null,null,131.4,null,null,131.4,null,null,163,null,null,197.5,null,null,229,null,null,null,null,null,135.69999999999999,null,null,236.5,null,null,276.5,null,null,244.6,null,null,343,null,null,501.1,null,null,610.9,null,null,197.2,null,null,176.3]

{"sheet":"PRACOVIŠTĚ","index":52,"n_rows":65,"n_cols":17,"rows_kept":65,"cut":false,"hidden":true,"merged":[[63,1,64,1],[58,1,59,1]]}
[null,null,"FABI - S","FABI - Sp","FABI - O","FABI - P","FABI - B \nskrytý pant","FABI - ST \nna tupo","FABI - SpT \nna tupo","FABI - BT\nna tupo, skrytý pant","FABI - PT \nna tupo","FABI - H dýha","FABI - H Lam",null,"Číslo\npraco viště"]
[null,"ŘEZÁNÍ PROUŽKŮ NA OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,1,"Fofr"]
[]
[null,"LEPENÍ OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,2,"Kastlíkovačka"]
[]
[null,"EGALIZACE OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,3,"Bruska","Jen u hranatých obložek bez rozdílu typu povrchu"]
[]
[null,"OBALENÍ OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,4,"Barberan RP-30"]
[]
[null,"ZAKRÁCENÍ OB. + VRTÁNÍ EXCENTRŮ S",null,null,null,null,null,null,null,null,null,null,null,null,5,"Pokosová pila"]
[null,"ZAKRÁCENÍ OB. + VRTÁNÍ EXCENTRŮ P",null,null,null,null,null,null,null,null,null,null,null,null,null,"Montáž P"]
[]
[null,"VÝŘEZ OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,null,"Prac. Dlabání"]
[]
[null,"BROUŠENÍ HRAN OBLOŽKY S",null,null,null,null,null,null,null,null,null,null,null,null,null,"Příprava příbalů"]
[null,"BROUŠENÍ HRAN OBLOŽKY P",null,null,null,null,null,null,null,null,null,null,null,null,null,"Montáž P"]
[]
[null,"SPONKOVÁVÍ PRUŽKU NA OBLOŽKU",null,null,null,null,null,null,null,null,null,null,null,null,null,"Montáž P"]
[]
[null,"FRÉZOVÁNÍ OBLOŽKY - drážka na plast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Spodní fréza P"]
[]
[null,"KRÁCENÍ PROFILU",null,null,null,null,null,null,null,null,null,null,null,null,null,"Form pila P"]
[]
[null,"FRÉZOVÁNÍ ZAHLOUBENÍ A VRTÁNÍ PANTŮ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Prac. Dlabání S"]
[null,"FRÉZOVÁNÍ ZAHLOUBENÍ A VRTÁNÍ PANTŮ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Prac. Dlabání P"]
[]
[null,"OLEPENÍ HORNÍ OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,null,"Příprava příbalů"]
[]
[null,"SLOŽENÍ PŘÍBALU A TĚSNĚNÍ S",null,null,null,null,null,null,null,null,null,null,null,null,null,"Příprava příbalů"]
[null,"SLOŽENÍ PŘÍBALU A TĚSNĚNÍ P",null,null,null,null,null,null,null,null,null,null,null,null,null,"Montáž P"]
[]
[null,"BROUŠENÍ PLOCHY OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,null,"Egalizačka "]
[null,"KARTÁČOVÁNÍ PLOCHY OBLOŽKY",null,null,null,null,null,null,null,null,null,null,null,null,null,"Kartáčovačka 111"]
[]
[null,"MONTÁŽ DRŽÁKŮ PANTŮ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Montáž P"]
[]
[null,"ŘEZÁNÍ OSTĚNÍ S",null,null,null,null,null,null,null,null,null,null,null,null,null,"Formátovací pila S"]
[null,"ŘEZÁNÍ OSTĚNÍ P",null,null,null,null,null,null,null,null,null,null,null,null,null,"Formátovací pila P"]
[]
[null,"OLEPENÍ OSTĚNÍ S",null,null,null,null,null,null,null,null,null,null,null,null,null,"ATHENA"]
[null,"OLEPENÍ OSTĚNÍ P",null,null,null,null,null,null,null,null,null,null,null,null,null,"Olepovačka P"]
[]
[null,"FRÉZOVÁNÍ OSTĚNÍ S",null,null,null,null,null,null,null,null,null,null,null,null,null,"ATHENA"]
[null,"FRÉZOVÁNÍ OSTĚNÍ P",null,null,null,null,null,null,null,null,null,null,null,null,null,"Spodní fréza P"]
[]
[null,"SPONKOVÁVÍ PRUŽKU NA OSTĚNÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balení P"]
[null,"OŘEZ OSTĚNÍ NA ČISTOU MÍRU",null,null,null,null,null,null,null,null,null,null,null,null,null,"Formátovací pila P"]
[null,"OLEPENÍ SLOŽENÉHO OSTĚNÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Olepovačka P"]
[null,"FRÉZOVÁNÍ OSTĚNÍ - drážka na plast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Spodní fréza P"]
[]
[null,"BROUŠENÍ HRAN A PLOCHY OSTĚNÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pásová bruska 111"]
[null,"KARTÁČOVÁNÍ PLOCHY OSTĚNÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Kartáčovačka 111"]
[]
[null,"DRÁŽKOVÁNÍ PRO SPOJ HOFFMAN",null,null,null,null,null,null,null,null,null,null,null,null,null,"Montáž P"]
[]
[null,"KRÁCENÍ PROTIPOŽÁRNÍCH LATÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Formátovací pila S"]
[null,"MONTÁŽ PROTIPOŽÁRNÍCH LATÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balení S"]
[]
[null,"SPONKOVÁVÍ - PŘEDMONTÁŽ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balení S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balení P"]
[]
[null,"SPONKOVÁVÍ VRŠKŮ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balení P"]
[]
[null,"BALENÍ A KONTROLA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balení S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balení P"]

{"sheet":"SKLA","index":53,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":true,"merged":[[30,18,32,18],[10,0,12,0],[6,0,7,0],[6,1,7,1],[8,1,9,1],[6,2,9,2],[30,0,32,0],[8,0,9,0],[13,1,16,1],[23,2,24,2],[13,2,16,2],[23,0,24,0],[13,0,16,0],[20,0,21,0],[23,1,24,1],[20,2,21,2],[0,20,2,20],[2,0,2,1],[1,7,1,9],[0,0,0,3],[0,13,0,15],[1,4,1,6],[0,17,2,17],[0,18,2,18],[0,19,2,19],[2,2,2,3],[0,16,2,16],[1,0,1,3],[1,10,1,12],[0,10,0,12],[0,7,0,9],[0,4,0,6],[1,13,1,15],[3,1,5,1],[10,1,12,1],[20,1,21,1],[10,2,12,2],[3,2,5,2]]}
["Standardní rozměry skla",null,null,null,60,null,null,70,null,null,80,null,null,90,null,null,"Označení","Plocha","Označ.skla","Cena /m2","Cena  /ks"]
["Označení",null,null,null,"F06",null,null,"F07",null,null,"F08",null,null,"F09"]
["DVEŘE",null,"RÁMEČEK",null,"šířka","x","výška","šířka","x","výška","šířka","x","výška","šířka","x","výška"]
["PR","PRIMUM\nBETTY\nWENDY","UNI\nMONTY","A",395,"x",1040,495,"x",1040,595,"x",1040,695,"x",1040,"S1",{"$f":"0.595*1.04","v":0.61880000000000002},"Kůra čirá",210,{"$f":"R4*T4","v":129.94800000000001},"Akt 03/17"]
["BE",null,null,"D",395,"x",1600,495,"x",1600,595,"x",1600,695,"x",1600,"S3",{"$f":"0.595*1.6","v":0.95199999999999996},"Kůra čirá",210,199.92,"Akt 03/17"]
["WE",null,null,"G",395,"x",430,495,"x",430,595,"x",430,695,"x",430,"S4",{"$f":"0.595*0.43","v":0.25584999999999997},"Kůra čirá",210,53.72849999999999,"Akt 03/17"]
["H1","HIT I","UNI","R",395,"x",1040,495,"x",1040,595,"x",1040,695,"x",1040,"S1",{"$f":"0.595*1.04","v":0.61880000000000002},"Kůra čirá",210,129.94800000000001,"Akt 03/17"]
[null,null,null,"T",395,"x",1600,495,"x",1600,595,"x",1600,695,"x",1600,"S3",{"$f":"0.595*1.6","v":0.95199999999999996},"Kůra čirá",210,199.92,"Akt 03/17"]
["H2","HIT II",null,"M",395,"x",1040,495,"x",1040,595,"x",1040,695,"x",1040,"S1",{"$f":"0.595*1.04","v":0.61880000000000002},"Kůra čirá",210,129.94800000000001,"Akt 03/17"]
[null,null,null,"P",395,"x",1600,495,"x",1600,595,"x",1600,695,"x",1600,"S3",{"$f":"0.595*1.6","v":0.95199999999999996},"Kůra čirá",210,199.92,"Akt 03/17"]
["PG\nKL","PEGGY\nKLASIK","KLASIK","A",375,"x",1090,495,"x",1090,575,"x",1090,630,"x",1090,"S1",{"$f":"0.575*1.09","v":0.62675000000000003},"Kůra čirá",210,131.61750000000001,"Akt 03/17"]
[null,null,null,"D",375,"x",1690,495,"x",1690,575,"x",1690,630,"x",1690,"S3",{"$f":"0.575*1.69","v":0.97174999999999989},"Kůra čirá",210,204.06749999999997,"Akt 03/17"]
[null,null,null,"G",375,"x",495,495,"x",495,575,"x",495,630,"x",495,"S4",{"$f":"0.575*0.495","v":0.28462499999999996},"Kůra čirá",210,59.771249999999995,"Akt 03/17"]
["KM","KLERMONT","KLERMONT","B",395,"x",885,495,"x",885,595,"x",885,695,"x",885,"S1",{"$f":"0.595*0.885","v":0.52657500000000002},"Kůra čirá",210,110.58075000000001,"Akt 03/17"]
[null,null,null,"F",395,"x",1140,495,"x",1140,595,"x",1140,695,"x",1140,"S2",{"$f":"0.595*1.14","v":0.6782999999999999},"Kůra čirá",210,142.44299999999998,"Akt 03/17"]
[null,null,null,"E",395,"x",1730,495,"x",1730,595,"x",1730,695,"x",1730,"S3",{"$f":"0.595*1.73","v":1.02935},"Kůra čirá",210,216.1635,"Akt 03/17"]
[null,null,null,"H",395,"x",525,495,"x",525,595,"x",525,695,"x",525,"S4",{"$f":"0.595*0.525","v":0.31237500000000001},"Kůra čirá",210,65.59875000000001,"Akt 03/17"]
["MA","MAXIM","MAX","D",250,"x",1600,300,"x",1600,350,"x",1600,400,"x",1600,"S3",{"$f":"0.35*1.6","v":0.55999999999999994},"Kůra čirá",210,117.6,"Akt 03/17"]
["Ax","ALEX","Alex","G",295,"x",295,295,"x",295,295,"x",295,295,"x",295,"S4",{"$f":"0.295*0.295","v":8.7024999999999991E-2},"Kůra čirá",210,18.27525,"Akt 03/17"]
["FI","FÉNIX","FIX","D",160,"x",1600,160,"x",1600,160,"x",1600,160,"x",1600,"S3",{"$f":"0.16*1.6","v":0.25600000000000001},"Kůra čirá",210,53.76,"Akt 03/17"]
["LI","LINIE\nIMPULS","IMPULS","D",375,"x",1600,475,"x",1600,575,"x",1600,675,"x",1600,"S3",{"$f":"0.575*1.6","v":0.91999999999999993},"Kůra čirá",210,193.2,"Akt 03/17"]
[null,null,null,"G",375,"x",485,475,"x",485,575,"x",485,675,"x",485,"S4",{"$f":"0.575*0.485","v":0.27887499999999998},"Kůra čirá",210,58.563749999999999,"Akt 03/17"]
["Rx","TRIX","TRIX","G",375,"x",485,475,"x",485,575,"x",485,675,"x",485,"S4",{"$f":"0.575*0.485","v":0.27887499999999998},"Kůra čirá",210,58.563749999999999,"Akt 03/17"]
["LT","LINIE\nTREND","TREND","D",295,"x",1600,295,"x",1600,295,"x",1600,295,"x",1600,"S3",{"$f":"0.295*1.6","v":0.47199999999999998},"Kůra čirá",210,99.11999999999999,"Akt 03/17"]
[null,null,null,"G",295,"x",295,295,"x",295,295,"x",295,295,"x",295,"S4",{"$f":"0.295*0.295","v":8.7024999999999991E-2},"Kůra čirá",210,18.27525,"Akt 03/17"]
["LF","LINIE FLIP","UNI","D",395,"x",1600,495,"x",1600,595,"x",1600,695,"x",1600,"S3",{"$f":"0.595*1.6","v":0.95199999999999996},"Kůra čirá",210,199.92,"Akt 03/17"]
["Nx","NEXIS","NEXIS","G",395,"x",255,495,"x",255,595,"x",255,695,"x",255,"S4",{"$f":"0.595*0.225","v":0.13387499999999999},"Kůra čirá",210,28.11375,"Akt 03/17"]
["Qx","QUARTEX","QUARTEX","G",395,"x",335,495,"x",335,595,"x",335,695,"x",335,"S4",{"$f":"0.595*0.335","v":0.199325},"Kůra čirá",210,41.858249999999998,"Akt 03/17"]
[null,"HORIZONT","HORIZONT","G",145,"x",250,145,"x",300,145,"x",350,145,"x",400,"S4",{"$f":"0.145*0.35","v":5.0749999999999997E-2},"Kůra čirá",210,10.657499999999999,"Akt 03/17"]
["Ux","RUBIKA","RUBIKA","G",160,"x",160,160,"x",160,160,"x",160,160,"x",160,"S4",{"$f":"0.16*0.16","v":2.5600000000000001E-2},"Kůra čirá",210,5.3760000000000003,"Akt 03/17"]
["TR","TRIUMF I.",null,"S",434,"x",1984,534,"x",1984,634,"x",1984,734,"x",1984,"S3",{"$f":"0.634*1.984","v":1.2578560000000001},"Conex mléčný  4-4-2",1142.5,1437.1004800000001]
[null,"TRIUMF II.",null,"U",114,"x",1984,114,"x",1984,114,"x",1984,114,"x",1984,"S3",{"$f":"0.114*1.984","v":0.22617600000000002},null,{"$f":"T31","v":1142.5},{"$f":"R32*T32+4","v":262.40608000000003}]
[null,"TRIUMF III.",null,"T",244,"x",1984,284,"x",1984,324,"x",1984,344,"x",1984,"S3",{"$f":"0.324*1.984","v":0.64281600000000005},null,{"$f":"T31","v":1142.5},{"$f":"R33*T33-4","v":730.41728000000001}]
[]
[null,"ALUMI","VERTIK L (S) MDZ",null,295,"x",1600,295,"x",1600,295,"x",1600,295,"x",1600,"S3",{"$f":"0.295*1.6","v":0.47199999999999998},"Matelux čirý",320,{"$f":"R35*T35","v":151.04},"Akt 03/17"]
[null,"ALUMI","HORIZON L MDZ",null,295,"x",1600,295,"x",1600,295,"x",1600,295,"x",1600,"S3",{"$f":"0.295*1.6","v":0.47199999999999998},"Matelux čirý",320,{"$f":"R36*T36","v":151.04},"Akt 03/17"]
[null,null,"UNI A","A",null,null,null,null,null,null,615,"x",1032,null,null,null,null,{"$f":"K37*M37/1000000","v":0.63468000000000002},"EI 30",5510,{"$f":"R37*T37","v":3497.0868},"Akt 03/17","L.L."]
[null,"FÉNIX","FIX","D",null,null,null,null,null,null,160,"x",1592,null,null,null,null,{"$f":"K38*M38/1000000","v":0.25472},"EI 30",5510,{"$f":"R38*T38","v":1403.5072},"Akt 03/17","L.L."]
[null,"KVADRANT","KVADRANT","G",null,null,null,null,null,null,579,"x",369,null,null,null,null,{"$f":"K39*M39/1000000","v":0.21365100000000001},null,210,{"$f":"R39*T39","v":44.866710000000005},"Akt 03/17"]
[null,"NEMO","NEMO",null,null,null,null,null,null,null,"Ø262",null,null,null,null,null,null,null,"Matelux čirý",320,22,"Akt 03/17"]

{"sheet":"Investice","index":54,"n_rows":124,"n_cols":34,"rows_kept":124,"cut":false,"hidden":true,"merged":[[37,1,41,1],[77,1,85,1],[119,1,123,1],[7,13,7,14],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14],[6,7,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[46,11,46,12],[46,13,46,14],[89,2,90,2],[89,3,90,3],[3,7,3,8],[3,9,3,10],[3,11,3,12],[7,7,7,8],[7,9,7,10],[7,11,7,12],[3,2,4,2],[3,3,4,3],[3,4,4,4],[1,13,1,14],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[1,7,1,8],[1,9,1,10],[1,11,1,12],[3,13,3,14],[4,7,4,8],[4,9,4,10],[4,11,4,12],[4,13,4,14],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,7,46,8],[48,7,48,8],[48,9,48,10],[44,7,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[45,7,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[48,11,48,12],[48,13,48,14],[46,9,46,10],[47,7,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[107,2,108,2],[49,7,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[50,7,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[93,2,94,2],[89,4,90,4]]}
[]
[null,null,"a) financování vlastním kapitálem",null,null,null,null,"Odpisová skupina",null,"Doba odepisování",null,"1. rok odpis",null,"další odpis"]
[null,null,null,null,null,null,null,1,null,3,null,0.2,null,0.4]
[null,null,"Nová aktiva","Pořizovací ceny v Kč","Odpisová skupina",null,null,2,null,5,null,0.11,null,0.2225]
[null,null,null,null,null,null,null,3,null,10,null,5.5E-2,null,0.105]
[null,null,"Nová vzorkovna v centru Prahy",8168453,5,null,null,4,null,20,null,2.1499999999999998E-2,null,5.1499999999999997E-2]
[null,null,null,null,null,null,null,5,null,30,null,1.4E-2,null,3.4000000000000002E-2]
[null,null,null,null,null,null,null,6,null,50,null,1.0200000000000001E-2,null,2.0199999999999999E-2]
[]
[]
[null,null,"rok",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Tržby s investicí [Kč]",{"$f":"'Kapacita + tržby INV.'!U25","v":65164015},{"$f":"D12*1.033","v":67314427.49499999},{"$f":"E12*1.033","v":69535803.602334991},71830485.121212035,74200891.130212024,76649520.537509009,79178954.715246797,81791860.220849931,84490991.608137965,87279194.331206515,90159407.744136319,93134668.199692816,96208112.250282675,99382979.954541996,102662618.29304187,106050484.69671224,109550150.69170374,113165305.66452995,116899760.75145943,120757452.85625759,124742448.80051407,128858949.61093102,133111294.94809173,137503967.68137875,142041598.61486423,146728971.36915475,151571027.42433685,156572871.32933995,161739776.08320814,167077188.69395399]
[null,null,"Tržby bez investice [Kč]",{"$f":"'Kapacita + tržby'!U25","v":217063499.3602334},{"$f":"D13*1.03","v":223575404.3410404},{"$f":"E13*1.03","v":230282666.47127163},237191146.46540979,244306880.85937208,251636087.28515324,259185169.90370783,266960725.00081909,274969546.75084364,283218633.15336895,291715192.14797002,300466647.91240913,309480647.34978139,318765066.77027482,328328018.77338308,338177859.33658457,348323195.11668211,358772890.9701826,369536077.69928807,380622160.0302667,392040824.83117473,403802049.57611001,415916111.06339329,428393594.39529508,441245402.22715396,454482764.29396856,468117247.22278762,482160764.63947123,496625587.57865536,511524355.20601505]
[null,null,"Tržby z investice [Kč]",{"$f":"D12-D13","v":-151899484.3602334},{"$f":"E12-E13","v":-156260976.84604043},-160746862.86893666,-165360661.34419775,-170105989.72916007,-174986566.74764425,-180006215.18846104,-185168864.77996916,-190478555.14270568,-195939438.82216245,-201555784.40383369,-207331979.71271631,-213272535.09949872,-219382086.81573284,-225665400.4803412,-232127374.63987231,-238773044.42497838,-245607585.30565265,-252636316.94782865,-259864707.17400911,-267298376.03066066,-274943099.96517897,-282804816.11530155,-290889626.7139163,-299203803.61228973,-307753792.92481381,-316546219.79845077,-325587893.31013131,-334885811.49544722,-344447166.51206106]
[]
[null,null,"rok",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Náklady s investicí [Kč]                                    ",{"$f":"'Kapacita + tržby INV.'!U24-D95","v":{"$error":"#REF!"}},{"$f":"D17*1.02","v":{"$error":"#REF!"}},{"$f":"E17*1.02","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Náklady bez investice [Kč]",{"$f":"'Kapacita + tržby'!U24","v":{"$error":"#REF!"}},{"$f":"D18*1.02","v":{"$error":"#REF!"}},{"$f":"E18*1.02","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Výkonová spotřeba z investice [Kč]",{"$f":"D17-D18","v":{"$error":"#REF!"}},{"$f":"E17-E18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,null,"pořizovací cena [Kč]",{"$f":"-D6","v":-8168453},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"rok",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Zrychlené odpisy (hala) [Kč]",null,{"$f":"D6/J7","v":272281.76666666666},{"$f":"(2*E26)/($J$7+1-E23)","v":526411.41555555561},{"$f":"(2*F26)/($J$7+1-F23)","v":508259.29777777777},490107.18000000005,{"$f":"(2*H26)/($J$7+1-H23)","v":471955.06222222227},{"$f":"(2*I26)/($J$7+1-I23)","v":453802.94444444455},435650.82666666672,{"$f":"(2*K26)/($J$7+1-K23)","v":417498.70888888888},399346.59111111111,381194.47333333333,363042.35555555555,344890.23777777777,326738.11999999994,308586.00222222216,290433.88444444438,272281.7666666666,254129.64888888883,235977.53111111108,217825.41333333327,199673.29555555549,181521.17777777772,163369.05999999997,145216.94222222219,127064.82444444441,108912.70666666665,90760.588888888873,72608.471111111081,54456.353333333318,36304.235555555548,18152.11777777777]
[null,null,"Zůstatková cena zrychlená (hala) [Kč]",null,{"$f":"D6-E25","v":7896171.2333333334},{"$f":"E26-F25","v":7369759.817777778},{"$f":"F26-G25","v":6861500.5200000005},6371393.3400000008,{"$f":"H26-I25","v":5899438.2777777789},{"$f":"I26-J25","v":5445635.333333334},5009984.5066666668,{"$f":"K26-L25","v":4592485.7977777775},4193139.2066666665,3811944.7333333334,3448902.3777777776,3104012.1399999997,2777274.0199999996,2468688.0177777773,2178254.1333333328,1905972.3666666662,1651842.7177777775,1415865.1866666663,1198039.773333333,998366.47777777747,816845.29999999981,653476.23999999987,508259.29777777765,381194.47333333327,272281.7666666666,181521.17777777772,108912.70666666664,54456.353333333318,18152.11777777777,0]
[null,null,"Výkonová spotřeba z investice [Kč]",null,{"$f":"D19","v":{"$error":"#REF!"}},{"$f":"E19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Tržby z investice [Kč]",null,{"$f":"D14","v":-151899484.3602334},-156260976.84604043,-160746862.86893666,-165360661.34419775,-170105989.72916007,-174986566.74764425,-180006215.18846104,-185168864.77996916,-190478555.14270568,-195939438.82216245,-201555784.40383369,-207331979.71271631,-213272535.09949872,-219382086.81573284,-225665400.4803412,-232127374.63987231,-238773044.42497838,-245607585.30565265,-252636316.94782865,-259864707.17400911,-267298376.03066066,-274943099.96517897,-282804816.11530155,-290889626.7139163,-299203803.61228973,-307753792.92481381,-316546219.79845077,-325587893.31013131,-334885811.49544722,-344447166.51206106]
[null,null,"EBT [Kč]",null,{"$f":"E28-E27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"daň (19 %) [Kč]",null,{"$f":"E29*0.19","v":{"$error":"#REF!"}},{"$f":"F29*0.19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"EAT [Kč]",null,{"$f":"E29-E30","v":{"$error":"#REF!"}},{"$f":"F29-F30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"CF [Kč]",{"$f":"D23","v":-8168453},{"$f":"E31+E25","v":{"$error":"#REF!"}},{"$f":"F31+F25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"CF diskontované [Kč]",null,{"$f":"E32/(1+$D$41)^E23","v":{"$error":"#REF!"}},{"$f":"F32/(1+$D$41)^F23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"CF kumulované [Kč]",null,{"$f":"D32+E33","v":{"$error":"#REF!"}},{"$f":"E34+F33","v":{"$error":"#REF!"}},{"$f":"F34+G33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"EVA [Kč]",null,{"$f":"E31+D23*$D$41","v":{"$error":"#REF!"}},{"$f":"F31-E26*$D$41","v":{"$error":"#REF!"}},{"$f":"G31-F26*$D$41","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"EVA diskontovaná [Kč]",null,{"$f":"E35/(1+$D$41)^E23","v":{"$error":"#REF!"}},{"$f":"F35/(1+$D$41)^F23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Financování VK","NPV [Kč]",{"$f":"NPV(D41,E32:AH32)+D32","v":{"$error":"#REF!"}}]
[null,null,"IRR",{"$f":"IRR(D32:AH32)","v":{"$error":"#VALUE!"}}]
[null,null,"Disk. doba návratnosti [rok]",2029]
[null,null,"Požadovaná výnosnost vlastníka re",0.11]
[null,null,"DEVA [Kč]",{"$f":"SUM(E36:AH36)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"b) financování cizím kapitálem",null,null,null,null,"Odpisová skupina",null,"Doba odepisování",null,"1. rok odpis",null,"další odpis"]
[null,null,null,null,null,null,null,1,null,3,null,0.2,null,0.4]
[null,null,"Nová aktiva","Pořizovací ceny v Kč","Odpisová skupina",null,null,2,null,5,null,0.11,null,0.2225]
[null,null,null,null,null,null,null,3,null,10,null,5.5E-2,null,0.105]
[null,null,"Nová vzorkovna v centru Prahy",8168453,5,null,null,4,null,20,null,2.1499999999999998E-2,null,5.1499999999999997E-2]
[null,null,null,null,null,null,null,5,null,30,null,1.4E-2,null,3.4000000000000002E-2]
[null,null,null,null,null,null,null,6,null,50,null,1.0200000000000001E-2,null,2.0199999999999999E-2]
[]
[null,null,"rok",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Tržby s investicí",{"$f":"'Kapacita + tržby INV.'!U25","v":65164015},{"$f":"D54*1.033","v":67314427.49499999},{"$f":"E54*1.033","v":69535803.602334991},71830485.121212035,74200891.130212024,76649520.537509009,79178954.715246797,81791860.220849931,84490991.608137965,87279194.331206515,90159407.744136319,93134668.199692816,96208112.250282675,99382979.954541996,102662618.29304187,106050484.69671224,109550150.69170374,113165305.66452995,116899760.75145943,120757452.85625759,124742448.80051407,128858949.61093102,133111294.94809173,137503967.68137875,142041598.61486423,146728971.36915475,151571027.42433685,156572871.32933995,161739776.08320814,167077188.69395399]
[null,null,"Tržby bez investice",{"$f":"'Kapacita + tržby'!U25","v":217063499.3602334},{"$f":"D55*1.03","v":223575404.3410404},230282666.47127163,237191146.46540979,244306880.85937208,251636087.28515324,259185169.90370783,266960725.00081909,274969546.75084364,283218633.15336895,291715192.14797002,300466647.91240913,309480647.34978139,318765066.77027482,328328018.77338308,338177859.33658457,348323195.11668211,358772890.9701826,369536077.69928807,380622160.0302667,392040824.83117473,403802049.57611001,415916111.06339329,428393594.39529508,441245402.22715396,454482764.29396856,468117247.22278762,482160764.63947123,496625587.57865536,511524355.20601505]
[null,null,"Tržby z investice",{"$f":"D54-D55","v":-151899484.3602334},{"$f":"E54-E55","v":-156260976.84604043},-160746862.86893666,-165360661.34419775,-170105989.72916007,-174986566.74764425,-180006215.18846104,-185168864.77996916,-190478555.14270568,-195939438.82216245,-201555784.40383369,-207331979.71271631,-213272535.09949872,-219382086.81573284,-225665400.4803412,-232127374.63987231,-238773044.42497838,-245607585.30565265,-252636316.94782865,-259864707.17400911,-267298376.03066066,-274943099.96517897,-282804816.11530155,-290889626.7139163,-299203803.61228973,-307753792.92481381,-316546219.79845077,-325587893.31013131,-334885811.49544722,-344447166.51206106]
[]
[null,null,"rok",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Náklady s investicí                                             ",{"$f":"'Kapacita + tržby INV.'!U24-D95","v":{"$error":"#REF!"}},{"$f":"D59*1.02","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Náklady bez investice",{"$f":"'Kapacita + tržby'!U24","v":{"$error":"#REF!"}},{"$f":"D60*1.02","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Výkonová spotřeba z investice",{"$f":"D59-D60","v":{"$error":"#REF!"}},{"$f":"E59-E60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"pořizovací cena",{"$f":"-D6","v":-8168453},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"rok",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Zrychlené odpisy (hala) [Kč]",null,{"$f":"D6/J7","v":272281.76666666666},{"$f":"(2*E66)/($J$7+1-E63)","v":526411.41555555561},508259.29777777777,490107.18000000005,471955.06222222227,453802.94444444455,435650.82666666672,417498.70888888888,399346.59111111111,381194.47333333333,363042.35555555555,344890.23777777777,326738.11999999994,308586.00222222216,290433.88444444438,272281.7666666666,254129.64888888883,235977.53111111108,217825.41333333327,199673.29555555549,181521.17777777772,163369.05999999997,145216.94222222219,127064.82444444441,108912.70666666665,90760.588888888873,72608.471111111081,54456.353333333318,36304.235555555548,18152.11777777777]
[null,null,"Zůstatková cena zrychlená (hala) [Kč]",null,{"$f":"D6-E65","v":7896171.2333333334},{"$f":"E66-F65","v":7369759.817777778},6861500.5200000005,6371393.3400000008,5899438.2777777789,5445635.333333334,5009984.5066666668,4592485.7977777775,4193139.2066666665,3811944.7333333334,3448902.3777777776,3104012.1399999997,2777274.0199999996,2468688.0177777773,2178254.1333333328,1905972.3666666662,1651842.7177777775,1415865.1866666663,1198039.773333333,998366.47777777747,816845.29999999981,653476.23999999987,508259.29777777765,381194.47333333327,272281.7666666666,181521.17777777772,108912.70666666664,54456.353333333318,18152.11777777777,0]
[null,null,"Výkonová spotřeba z investice [Kč]",null,{"$f":"D61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Tržby z investice [Kč]",null,{"$f":"D56","v":-151899484.3602334},-156260976.84604043,-160746862.86893666,-165360661.34419775,-170105989.72916007,-174986566.74764425,-180006215.18846104,-185168864.77996916,-190478555.14270568,-195939438.82216245,-201555784.40383369,-207331979.71271631,-213272535.09949872,-219382086.81573284,-225665400.4803412,-232127374.63987231,-238773044.42497838,-245607585.30565265,-252636316.94782865,-259864707.17400911,-267298376.03066066,-274943099.96517897,-282804816.11530155,-290889626.7139163,-299203803.61228973,-307753792.92481381,-316546219.79845077,-325587893.31013131,-334885811.49544722,-344447166.51206106]
[null,null,"EBT [Kč]",null,{"$f":"E68-E67","v":{"$error":"#REF!"}},{"$f":"F68-F67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"daň (19 %) [Kč]",null,{"$f":"E69*0.19","v":{"$error":"#REF!"}},{"$f":"F69*0.19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"EAT [Kč]",null,{"$f":"E69-E70","v":{"$error":"#REF!"}},{"$f":"F69-F70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"CF [Kč]",{"$f":"D63","v":-8168453},{"$f":"E71+E65","v":{"$error":"#REF!"}},{"$f":"F71+F65","v":{"$error":"#REF!"}},{"$f":"G71+G65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"CF diskontované [Kč]",null,{"$f":"E72/(1+$D$85)^E63","v":{"$error":"#REF!"}},{"$f":"F72/(1+$D$85)^F63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"CF kumulované [Kč]",null,{"$f":"D72+E73","v":{"$error":"#REF!"}},{"$f":"E74+F73","v":{"$error":"#REF!"}},{"$f":"F74+G73","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"EVA [Kč]",null,{"$f":"E71+D63*$D$85","v":{"$error":"#REF!"}},{"$f":"F71-E66*$D$85","v":{"$error":"#REF!"}},{"$f":"G71-F66*$D$85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"EVA diskontovaná [Kč]",null,{"$f":"E75/(1+$D$85)^E63","v":{"$error":"#REF!"}},{"$f":"F75/(1+$D$85)^F63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Financování VK + CK","NPV [Kč]",{"$f":"NPV(D85,E72:AH72)+D72","v":{"$error":"#REF!"}}]
[null,null,"IRR",{"$f":"IRR(D72:AH72)","v":{"$error":"#VALUE!"}}]
[null,null,"Disk. doba návratnosti [rok]",2027]
[null,null,"Požadovaná výnosnost cizího kapitálu rf ",7.0000000000000007E-2]
[null,null,"Požadovaná výnosnost vlastníka re",0.11]
[null,null,"VK (40 %) [Kč]",{"$f":"-(D63*0.4)","v":3267381.2}]
[null,null,"CK (60 %) [Kč]",{"$f":"-(D63*0.6)","v":4901071.8}]
[null,null,"WACC ",{"$f":"(D81*(1-0.19)*(D84/-(D63)))+(D82*(D83/-D63))","v":7.8020000000000006E-2}]
[null,null,"DEVA [Kč]",{"$f":"SUM(E76:AH76)","v":{"$error":"#REF!"}}]
[]
[null,null,"c) pronájem"]
[]
[null,null,"Nová aktiva","Roční pronájem v roce 2017 [Kč]","Předpokládaný roční růst nájmu"]
[]
[null,null,"Nová vzorkovna v centru Prahy",{"$f":"45000*12","v":540000},1.06]
[]
[null,null,"Nájmy v letech [Kč]",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"D92*E92","v":572400},{"$f":"D95*$E$92","v":606744},643148.64,681737.5584000001,722641.81190400012,766000.32061824016,811960.33985533461,860677.96024665469,912318.63786145404,967057.75613314135,1025081.2215011299,1086586.0947911977,1151781.2604786695,1220888.1361073898,1294141.4242738332,1371789.9097302633,1454097.3043140792,1541343.142572924,1633823.7311272996,1731853.1549949376,1835764.3442946339,1945910.2049523122,2062664.8172494511,2186424.7062844182,2317610.1886614836,2456666.7999811727,2604066.8079800433,2760310.816458846,2925929.4654463767,3101485.2333731595]
[]
[]
[null,null,"rok",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Tržby s pronajatou vzorkovnou",{"$f":"D12","v":65164015},67314427.49499999,69535803.602334991,71830485.121212035,74200891.130212024,76649520.537509009,79178954.715246797,81791860.220849931,84490991.608137965,87279194.331206515,90159407.744136319,93134668.199692816,96208112.250282675,99382979.954541996,102662618.29304187,106050484.69671224,109550150.69170374,113165305.66452995,116899760.75145943,120757452.85625759,124742448.80051407,128858949.61093102,133111294.94809173,137503967.68137875,142041598.61486423,146728971.36915475,151571027.42433685,156572871.32933995,161739776.08320814,167077188.69395399]
[null,null,"Tržby bez pronajaté vzorkovny",{"$f":"D13","v":217063499.3602334},223575404.3410404,230282666.47127163,237191146.46540979,244306880.85937208,251636087.28515324,259185169.90370783,266960725.00081909,274969546.75084364,283218633.15336895,291715192.14797002,300466647.91240913,309480647.34978139,318765066.77027482,328328018.77338308,338177859.33658457,348323195.11668211,358772890.9701826,369536077.69928807,380622160.0302667,392040824.83117473,403802049.57611001,415916111.06339329,428393594.39529508,441245402.22715396,454482764.29396856,468117247.22278762,482160764.63947123,496625587.57865536,511524355.20601505]
[null,null,"Tržby z investice",{"$f":"D99-D100","v":-151899484.3602334},-156260976.84604043,-160746862.86893666,-165360661.34419775,-170105989.72916007,-174986566.74764425,-180006215.18846104,-185168864.77996916,-190478555.14270568,-195939438.82216245,-201555784.40383369,-207331979.71271631,-213272535.09949872,-219382086.81573284,-225665400.4803412,-232127374.63987231,-238773044.42497838,-245607585.30565265,-252636316.94782865,-259864707.17400911,-267298376.03066066,-274943099.96517897,-282804816.11530155,-290889626.7139163,-299203803.61228973,-307753792.92481381,-316546219.79845077,-325587893.31013131,-334885811.49544722,-344447166.51206106]
[]
[null,null,"rok",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Náklady s pronajatou vzorkovnou",{"$f":"D17+D95","v":{"$error":"#REF!"}},{"$f":"E17+E95","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Náklady bez pronajaté vzorkovny",{"$f":"D18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Výkonová spotřeba z investice",{"$f":"D104-D105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"rok",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Nájmy v letech [Kč]",{"$f":"D95","v":572400},{"$f":"E95","v":606744},643148.64,681737.5584000001,722641.81190400012,766000.32061824016,811960.33985533461,860677.96024665469,912318.63786145404,967057.75613314135,1025081.2215011299,1086586.0947911977,1151781.2604786695,1220888.1361073898,1294141.4242738332,1371789.9097302633,1454097.3043140792,1541343.142572924,1633823.7311272996,1731853.1549949376,1835764.3442946339,1945910.2049523122,2062664.8172494511,2186424.7062844182,2317610.1886614836,2456666.7999811727,2604066.8079800433,2760310.816458846,2925929.4654463767,3101485.2333731595]
[null,null,"Výkonová spotřeba z investice [Kč]",{"$f":"D106","v":{"$error":"#REF!"}},{"$f":"E106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Tržby z investice [Kč]",{"$f":"D101","v":-151899484.3602334},{"$f":"E101","v":-156260976.84604043},-160746862.86893666,-165360661.34419775,-170105989.72916007,-174986566.74764425,-180006215.18846104,-185168864.77996916,-190478555.14270568,-195939438.82216245,-201555784.40383369,-207331979.71271631,-213272535.09949872,-219382086.81573284,-225665400.4803412,-232127374.63987231,-238773044.42497838,-245607585.30565265,-252636316.94782865,-259864707.17400911,-267298376.03066066,-274943099.96517897,-282804816.11530155,-290889626.7139163,-299203803.61228973,-307753792.92481381,-316546219.79845077,-325587893.31013131,-334885811.49544722,-344447166.51206106]
[null,null,"EBT [Kč]",{"$f":"D112-D111","v":{"$error":"#REF!"}},{"$f":"E112-E111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"daň (19 %) [Kč]",{"$f":"D113*0.19","v":{"$error":"#REF!"}},{"$f":"E113*0.19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"EAT [Kč]",{"$f":"D113-D114","v":{"$error":"#REF!"}},{"$f":"E113-E114","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Disk. výnosy z pronájmu nové vzorkovny",{"$f":"D115/((1+$D$123)^D108)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,"Pronájem","Roční pronájem v roce 2017 [Kč]",{"$f":"D92","v":540000}]
[null,null,"Disk. doba návratnosti [rok]",2021]
[null,null,"Předpokládaný roční růst nájmu",0.06]
[null,null,"Disk. míra (předpokl. míra inflace podle OECD)",2.5000000000000001E-2]
[null,null,"Celkový výnos z varianty za 30 let (NPV)",{"$f":"SUM(D116:AG116)","v":{"$error":"#REF!"}}]

{"sheet":"Kapacita + tržby INV.","index":55,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":true,"merged":[[1,10,2,10],[1,1,2,1],[1,2,1,3],[1,4,2,4],[1,5,1,6],[1,8,1,9],[17,19,17,20],[1,11,1,12],[1,14,1,15],[1,16,2,16],[1,17,1,18]]}
[]
[null,"měsíc","zárubeň - laminát [ks]",null,"Tržba zárubeň - laminát [Kč] (skutečnost)","kapacita [ks]",null,null,"zárubeň - lakovaná [ks]",null,"Tržba zárubeň - lakovaná [Kč] (skutečnost)","kapacita [ks]",null,null,"zárubeň - dýhovaná [ks]",null,"Tržba zárubeň - dýhovaná [Kč] (skutečnost)","kapacita [ks]"]
[null,null,"plán ","skutečnost",null,"max.","skutečná",null,"plán ","skutečnost",null,"max.","skutečná",null,"plán ","skutečnost",null,"max.","skutečná"]
[null,"leden",693,735,{"$f":"D4*'Kalkulační vzorec'!$H$5","v":4892269.3791469196},1000,{"$f":"D4/(F4/100)/100","v":0.73499999999999999},null,461,490,{"$f":"J4*'Kalkulační vzorec'!$AA$5","v":2557908.7748691104},650,{"$f":"J4/(L4/100)/100","v":0.75384615384615383},null,210,231,{"$f":"P4*'Kalkulační vzorec'!$BO$5","v":995616.07110918406},280,{"$f":"P4/(R4/100)/100","v":0.82499999999999996}]
[null,"únor",706,710,{"$f":"D5*'Kalkulační vzorec'!$H$5","v":4725865.6587677728},1000,{"$f":"D5/(F5/100)/100","v":0.71},null,473,552,{"$f":"J5*'Kalkulační vzorec'!$AA$5","v":2881562.5382198961},650,{"$f":"J5/(L5/100)/100","v":0.84923076923076923},null,216,243,{"$f":"P5*'Kalkulační vzorec'!$BO$5","v":1047336.3864914792},280,{"$f":"P5/(R5/100)/100","v":0.86785714285714288}]
[null,"březen",796,769,{"$f":"D6*'Kalkulační vzorec'!$H$5","v":5118578.4388625594},1000,0.76900000000000002,null,533,585,{"$f":"J6*'Kalkulační vzorec'!$AA$5","v":3053829.8638743465},650,0.9,null,236,260,{"$f":"P6*'Kalkulační vzorec'!$BO$5","v":1120606.8332830642},280,0.9285714285714286]
[null,"duben",840,865,{"$f":"D7*'Kalkulační vzorec'!$H$5","v":5757568.7251184834},1000,0.86499999999999999,null,563,568,{"$f":"J7*'Kalkulační vzorec'!$AA$5","v":2965086.0900523569},650,0.87384615384615383,null,249,261,{"$f":"P7*'Kalkulační vzorec'!$BO$5","v":1124916.8595649223},280,0.93214285714285727]
[null,"květen",831,922,{"$f":"D8*'Kalkulační vzorec'!$H$5","v":6136969.2075829385},1000,0.92200000000000004,null,557,530,{"$f":"J8*'Kalkulační vzorec'!$AA$5","v":2766717.6544502624},650,0.81538461538461537,null,246,270,{"$f":"P8*'Kalkulační vzorec'!$BO$5","v":1163707.0961016438},280,0.9642857142857143]
[null,"červen",774,978,{"$f":"D9*'Kalkulační vzorec'!$H$5","v":6509713.5412322273},1000,0.97799999999999998,null,519,562,{"$f":"J9*'Kalkulační vzorec'!$AA$5","v":2933764.758115184},650,0.86461538461538467,null,229,249,{"$f":"P9*'Kalkulační vzorec'!$BO$5","v":1073196.544182627},280,0.88928571428571435]
[null,"červenec",752,642,{"$f":"D10*'Kalkulační vzorec'!$H$5","v":4273247.5393364932},1000,0.64200000000000002,null,504,543,{"$f":"J10*'Kalkulační vzorec'!$AA$5","v":2834580.540314137},650,0.83538461538461528,null,223,241,{"$f":"P10*'Kalkulační vzorec'!$BO$5","v":1038716.3339277634},280,0.86071428571428588]
[null,"srpen",751,850,{"$f":"D11*'Kalkulační vzorec'!$H$5","v":5657726.492890995},1000,0.85,null,504,610,{"$f":"J11*'Kalkulační vzorec'!$AA$5","v":3184335.4136125664},650,0.93846153846153835,null,222,247,{"$f":"P11*'Kalkulační vzorec'!$BO$5","v":1064576.491618911},280,0.88214285714285723]
[null,"září",861,915,{"$f":"D12*'Kalkulační vzorec'!$H$5","v":6090376.1658767769},1000,0.91500000000000004,null,577,615.5,{"$f":"J12*'Kalkulační vzorec'!$AA$5","v":3213046.6345549747},650,0.94692307692307698,null,255,250,{"$f":"P12*'Kalkulační vzorec'!$BO$5","v":1077506.5704644849},280,0.8928571428571429]
[null,"říjen",909,901,{"$f":"D13*'Kalkulační vzorec'!$H$5","v":5997190.0824644547},1000,0.90099999999999991,null,609,631,{"$f":"J13*'Kalkulační vzorec'!$AA$5","v":3293960.0753926709},650,0.97076923076923083,null,269,277,{"$f":"P13*'Kalkulační vzorec'!$BO$5","v":1193877.2800746493},280,0.98928571428571432]
[null,"listopad",958,857,{"$f":"D14*'Kalkulační vzorec'!$H$5","v":5704319.5345971566},1000,0.85699999999999998,null,645,639,{"$f":"J14*'Kalkulační vzorec'!$AA$5","v":3335721.8513089013},650,0.98307692307692307,null,273,279,{"$f":"P14*'Kalkulační vzorec'!$BO$5","v":1202497.3326383652},280,0.99642857142857155]
[null,"prosinec",893,989,{"$f":"D15*'Kalkulační vzorec'!$H$5","v":6582931.1781990519},1000,0.9890000000000001,null,598,562,{"$f":"J15*'Kalkulační vzorec'!$AA$5","v":2933764.758115184},650,0.86461538461538467,null,265,263,{"$f":"P15*'Kalkulační vzorec'!$BO$5","v":1133536.912128638},280,0.93928571428571428]
[null,"Celkem / rok",{"$f":"SUM(C4:C15)","v":9764},{"$f":"SUM(D4:D15)","v":10133},67446755.944075838,{"$f":"SUM(F4:F15)","v":12000},{"$f":"AVERAGE(G4:G15)","v":0.84441666666666659},null,6543,6887.5,35954278.952879593,{"$f":"SUM(L4:L15)","v":7800},{"$f":"AVERAGE(M4:M15)","v":0.88301282051282071},null,2893,3071,{"$f":"SUM(Q4:Q15)","v":13236090.71158573},{"$f":"SUM(R4:R15)","v":3360},{"$f":"AVERAGE(S4:S15)","v":0.91398809523809532}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Včetně investice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"celková roční kapacita [ks]",{"$f":"F16+L16+R16","v":23160}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"roční plán [ks]",{"$f":"C16+I16+O16","v":19200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"roční skutečnost [ks]",{"$f":"D16+J16+P16","v":20091.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"denní produkce plán [ks]",{"$f":"U20/#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"denní produkce skut. [ks]",{"$f":"U21/#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Náklady/rok [Kč]",{"$f":"'Kalkulační vzorec INV.'!Q25+'Kalkulační vzorec INV.'!Q29+'Kalkulační vzorec INV.'!Q40+'Kalkulační vzorec INV.'!Q45+'Kalkulační vzorec INV.'!Q49+'Kalkulační vzorec INV.'!Q58","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkem tržba/rok [Kč]",{"$f":"'Kalkulační vzorec INV.'!Q5","v":65164015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zisk (EBT) [Kč]",{"$f":"U25-U24","v":{"$error":"#REF!"}}]

{"sheet":"Kalkulační vzorec INV.","index":56,"n_rows":59,"n_cols":23,"rows_kept":59,"cut":false,"hidden":true,"merged":[[1,16,2,16],[1,1,2,1],[1,3,2,3],[1,7,1,8],[1,10,1,11],[1,13,1,14],[1,5,2,5],[50,7,50,8],[50,10,50,11],[50,13,50,14],[51,7,51,8],[51,10,51,11],[51,13,51,14],[52,7,52,8],[52,10,52,11],[52,13,52,14],[53,7,53,8],[53,10,53,11],[53,13,53,14],[54,7,54,8],[54,10,54,11],[54,13,54,14],[55,7,55,8],[55,10,55,11],[55,13,55,14],[58,7,58,8],[58,10,58,11],[58,13,58,14],[56,7,56,8],[56,10,56,11],[56,13,56,14],[57,7,57,8],[57,10,57,11],[57,13,57,14]]}
[]
[null,"typy  výrobků",null,"HNS",null,"Jedn. čas [min]",null,"zárubeň - laminát",null,null,"zárubeň - lakovaná",null,null,"zárubeň dýhovaná",null,null,"Celkem/rok [Kč]"]
[null,null,null,null,null,null,null,"1 ks [Kč]","∑/rok [Kč]",null,"1 ks [Kč]","∑/rok [Kč]",null,"1 ks [Kč]","∑/rok [Kč]"]
[null,"kusy [ks]",null,null,null,null,null,1,{"$f":"'Kapacita + tržby INV.'!D16","v":10133},null,1,{"$f":"'Kapacita + tržby INV.'!J16","v":6887.5},null,1,{"$f":"'Kapacita + tržby INV.'!P16","v":3071},null,{"$f":"I4+L4+O4","v":20091.5}]
[null,"tržby",null,null,null,null,null,2510,{"$f":"I4*H5","v":25433830},null,3490,{"$f":"L4*K5","v":24037375},null,5110,{"$f":"O4*N5","v":15692810},null,{"$f":"I5+L5+O5","v":65164015}]
[null,"marže (20%)",null,null,null,null,null,{"$f":"H5*0.15","v":376.5},{"$f":"I5*0.2","v":5086766},null,{"$f":"K5*0.15","v":523.5},{"$f":"L5*0.2","v":4807475},null,{"$f":"N5*0.15","v":766.5},{"$f":"O5*0.2","v":3138562},null,{"$f":"I6+L6+O6","v":13032803}]
[null,"laminátové desky - 22 mm",null,null,null,null,null,{"$f":"$H$5*0.12","v":301.2},{"$f":"H7*$I$4","v":3052059.6},null,null,null,null,null,null,null,{"$f":"I7+L7+O7","v":3052059.6}]
[null,"laminátové pláště",null,null,null,null,null,{"$f":"$H$5*0.22","v":552.20000000000005},{"$f":"H8*$I$4","v":5595442.6000000006},null,null,null,null,null,null,null,5595442.6000000006]
[null,"foliované desky - 22 mm",null,null,null,null,null,null,null,null,{"$f":"$K$5*0.072","v":251.27999999999997},{"$f":"K9*$L$4","v":1730690.9999999998},null,null,null,null,1730690.9999999998]
[null,"foliované pláště",null,null,null,null,null,null,null,null,{"$f":"$K$5*0.142","v":495.58},3413307.25,null,null,null,null,3413307.25]
[null,"dýhované desky - 22 mm",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N$5*0.156","v":797.16},{"$f":"N11*$O$4","v":2448078.36},null,2448078.36]
[null,"dýhované pláště",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N$5*0.258","v":1318.38},{"$f":"N12*$O$4","v":4048744.9800000004},null,4048744.9800000004]
[null,"ABS hrany - 2 mm",null,null,null,null,null,{"$f":"$H$5*0.011","v":27.61},{"$f":"H13*$I$4","v":279772.13},null,null,null,null,null,null,null,279772.13]
[null,"hrany lak - 0,5 mm",null,null,null,null,null,null,null,null,{"$f":"$K$5*0.009","v":31.409999999999997},216336.37499999997,null,null,null,null,216336.37499999997]
[null,"hrany dýha",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N$5*0.01","v":51.1},{"$f":"N15*$O$4","v":156928.1},null,156928.1]
[null,"základní lak",null,null,null,null,null,null,null,null,{"$f":"$K$5*0.045","v":157.04999999999998},1081681.8749999998,null,null,null,null,1081681.8749999998]
[null,"ředidlo",null,null,null,null,null,null,null,null,{"$f":"$K$5*0.028","v":97.72},673046.5,null,{"$f":"$N$5*0.0083","v":42.413000000000004},null,null,673046.5]
[null,"tužidlo",null,null,null,null,null,null,null,null,{"$f":"$H$5*0.036","v":90.36},622354.5,null,{"$f":"$N$5*0.0091","v":46.501000000000005},null,null,622354.5]
[null,"vrchní lak",null,null,null,null,null,null,null,null,{"$f":"$H$5*0.068","v":170.68},1175558.5,null,{"$f":"$N$5*0.021","v":107.31},null,null,1175558.5]
[null,"excentry",null,null,null,null,null,{"$f":"$H$5*0.02","v":50.2},{"$f":"H20*$I$4","v":508676.60000000003},null,{"$f":"H20","v":50.2},{"$f":"K20*$L$4","v":345752.5},null,{"$f":"H20","v":50.2},{"$f":"N20*$O$4","v":154164.20000000001},null,1008593.3]
[null,"panty",null,null,null,null,null,{"$f":"$H$5*0.025","v":62.75},{"$f":"H21*$I$4","v":635845.75},null,{"$f":"H21","v":62.75},{"$f":"K21*$L$4","v":432190.625},null,{"$f":"H21","v":62.75},{"$f":"N21*$O$4","v":192705.25},null,1260741.625]
[null,"protikus zámku",null,null,null,null,null,{"$f":"$H$5*0.014","v":35.14},{"$f":"H22*$I$4","v":356073.62},null,{"$f":"H22","v":35.14},{"$f":"K22*$L$4","v":242026.75},null,{"$f":"H22","v":35.14},{"$f":"N22*$O$4","v":107914.94},null,706015.31]
[null,"těsnění",null,null,null,null,null,{"$f":"$H$5*0.013","v":32.629999999999995},{"$f":"H23*$I$4","v":330639.78999999998},null,{"$f":"H23","v":32.629999999999995},{"$f":"K23*$L$4","v":224739.12499999997},null,{"$f":"H23","v":32.629999999999995},{"$f":"N23*$O$4","v":100206.72999999998},null,655585.6449999999]
[null,"obalový materiál",null,null,null,null,null,{"$f":"$H$5*0.02","v":50.2},{"$f":"H24*$I$4","v":508676.60000000003},null,{"$f":"H24","v":50.2},{"$f":"K24*$L$4","v":345752.5},null,{"$f":"H24","v":50.2},{"$f":"N24*$O$4","v":154164.20000000001},null,1008593.3]
[null,"celkové přímé variabilní N",null,null,null,null,null,{"$f":"SUM(H7:H24)","v":1111.93},11267186.689999999,null,1524.9999999999998,10503437.5,null,2593.7839999999997,7362906.7600000007,null,{"$f":"SUM(Q7:Q24)","v":29133530.949999999}]
[null,"PÚ1",null,null,null,null,null,{"$f":"H5-H6-H25","v":1021.5699999999999},{"$f":"I5-I6-I25","v":9079877.3100000005},null,1441.5000000000002,8726462.5,null,1749.7160000000003,5191341.2399999993,null,22997681.050000001]
[null,"vývoj",null,null,null,null,null,{"$f":"$H$5*0.001313","v":3.2956299999999996},{"$f":"H27*$I$4","v":33394.618789999993},null,3.45,{"$f":"K27*$L$4","v":23761.875},null,4.2300000000000004,{"$f":"N27*$L$4","v":29134.125000000004},null,86290.618789999993]
[null,"design",null,null,null,null,null,{"$f":"$H$5*0.00066","v":1.6566000000000001},{"$f":"H28*$I$4","v":16786.327799999999},null,1.79,{"$f":"K28*$L$4","v":12328.625},null,2.11,{"$f":"N28*$L$4","v":14532.625},null,43647.577799999999]
[null,"celkové přímé fixní N",null,null,null,null,null,{"$f":"SUM(H27:H28)","v":4.9522300000000001},{"$f":"SUM(I27:I28)","v":50180.946589999992},null,5.24,36090.5,null,6.34,43666.75,null,129938.19658999999]
[null,"PÚ2",null,null,null,null,null,{"$f":"H26-H29","v":1016.61777},9029696.3634099998,null,1436.2600000000002,8690372,null,1743.3760000000004,5147674.4899999993,null,22867742.853410002]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D31*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"H31*$I$4","v":{"$error":"#REF!"}},null,{"$f":"D31*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"K31*$L$4","v":{"$error":"#REF!"}},null,{"$f":"D31*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"N31*$O$4","v":{"$error":"#REF!"}},null,{"$f":"I31+L31+O31","v":{"$error":"#REF!"}}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D32*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D32*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D32*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"N32*$O$4","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D33*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D33*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D33*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D34*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D34*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D34*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D35*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D35*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D35*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D36*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D36*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D36*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D37*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D37*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D37*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D38*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D38*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D38*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D39*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D39*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"D39*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"celkové nepřímé N na výr.",null,null,null,null,null,{"$f":"SUM(H31:H39)","v":{"$error":"#REF!"}},{"$f":"SUM(I31:I39)","v":{"$error":"#REF!"}},null,{"$f":"SUM(K31:K39)","v":{"$error":"#REF!"}},{"$f":"SUM(L31:L39)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N31:N39)","v":{"$error":"#REF!"}},{"$f":"SUM(O31:O39)","v":{"$error":"#REF!"}},null,{"$f":"SUM(Q31:Q39)","v":{"$error":"#REF!"}}]
[null,"PÚ3",null,null,null,null,null,{"$f":"H30-H40","v":{"$error":"#REF!"}},{"$f":"I30-I40","v":{"$error":"#REF!"}},null,{"$f":"K30-K40","v":{"$error":"#REF!"}},{"$f":"L30-L40","v":{"$error":"#REF!"}},null,{"$f":"N30-N40","v":{"$error":"#REF!"}},{"$f":"O30-O40","v":{"$error":"#REF!"}},null,{"$f":"Q30-Q40","v":{"$error":"#REF!"}}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D42*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"H42*$I$4","v":{"$error":"#REF!"}},null,{"$f":"D42*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"K42*$L$4","v":{"$error":"#REF!"}},null,{"$f":"D42*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"N42*$O$4","v":{"$error":"#REF!"}},null,{"$f":"I42+L42+O42","v":{"$error":"#REF!"}}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D43*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"H43*$I$4","v":{"$error":"#REF!"}},null,{"$f":"D43*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"K43*$L$4","v":{"$error":"#REF!"}},null,{"$f":"D43*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"N43*$O$4","v":{"$error":"#REF!"}},null,{"$f":"I43+L43+O43","v":{"$error":"#REF!"}}]
[null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D44*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"H44*$I$4","v":{"$error":"#REF!"}},null,{"$f":"D44*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"K44*$L$4","v":{"$error":"#REF!"}},null,{"$f":"D44*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"N44*$O$4","v":{"$error":"#REF!"}},null,{"$f":"I44+L44+O44","v":{"$error":"#REF!"}}]
[null,"celkové nepřímé N na provoz",null,null,null,null,null,{"$f":"SUM(H42:H44)","v":{"$error":"#REF!"}},{"$f":"SUM(I42:I44)","v":{"$error":"#REF!"}},null,{"$f":"SUM(K42:K44)","v":{"$error":"#REF!"}},{"$f":"SUM(L42:L44)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N42:N44)","v":{"$error":"#REF!"}},{"$f":"SUM(O42:O44)","v":{"$error":"#REF!"}},null,{"$f":"SUM(Q42:Q44)","v":{"$error":"#REF!"}}]
[null,"PÚ4",null,null,null,null,null,{"$f":"H41-H45","v":{"$error":"#REF!"}},{"$f":"I41-I45","v":{"$error":"#REF!"}},null,{"$f":"K41-K45","v":{"$error":"#REF!"}},{"$f":"L41-L45","v":{"$error":"#REF!"}},null,{"$f":"N41-N45","v":{"$error":"#REF!"}},{"$f":"O41-O45","v":{"$error":"#REF!"}},null,{"$f":"Q41-Q45","v":{"$error":"#REF!"}}]
[null,"balení",null,null,null,null,null,19.87,{"$f":"H47*$I$4","v":201342.71000000002},null,19.87,{"$f":"K47*$L$4","v":136854.625},null,19.87,{"$f":"N47*$O$4","v":61020.770000000004},null,{"$f":"I47+L47+O47","v":399218.10500000004}]
[null,"expedice HV + uskladnění",null,{"$f":"'HNS (2)'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(#REF!/$Q$4)*60","v":{"$error":"#REF!"}},null,{"$f":"D48*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"H48*$I$4","v":{"$error":"#REF!"}},null,{"$f":"D48*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"K48*$L$4","v":{"$error":"#REF!"}},null,{"$f":"D48*8/'Kapacita + tržby'!$U$23","v":{"$error":"#REF!"}},{"$f":"N48*$O$4","v":{"$error":"#REF!"}},null,{"$f":"I48+L48+O48","v":{"$error":"#REF!"}}]
[null,"N na logistiku a uskladnění",null,null,null,null,null,{"$f":"SUM(H47:H48)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(Q47:Q48)","v":{"$error":"#REF!"}}]
[null,"PÚ5",null,null,null,null,null,{"$f":"H46-H49","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,"vedení společnosti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3545131.39917449]
[null,"obchodní oddělení",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Provoz. rozp. - ostat. činn INV'!D34","v":{"$error":"#REF!"}}]
[null,"účetní oddělení",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Provoz. rozp. - ostat. činnosti'!M33","v":{"$error":"#REF!"}}]
[null,"marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1029421.4042076448]
[null,"zadávací centrum výroby",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Provoz. rozp. - ostat. činnosti'!F33","v":{"$error":"#REF!"}},null,null,null,null,null,";"]
[null,"reklamační oddělení",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078825.6798010999]
[null,"zaměření zakázky",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Provoz. rozp. - ostat. činnosti'!E33","v":{"$error":"#REF!"}}]
[null,"ostatní N (nepřiřaditelné)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q56)","v":{"$error":"#REF!"}}]
[null,"Přidaná hodnota [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q50-Q58","v":{"$error":"#REF!"}}]

{"sheet":"Zdroje INV.","index":57,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[13,3,13,11],[1,2,1,13],[6,2,6,13],[8,2,8,4],[8,5,8,8],[8,9,8,11],[15,4,18,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[15,9,16,9],[17,6,18,6],[17,7,18,7],[17,8,18,8],[17,9,18,9]]}
[]
[null,null,"VÝROBNÍ "]
[null,null,"řezání surového materiálu ","broušení ","kompletace obložek ","olepení obložek ","ohranění ostění ","lakování ","osazení protiplechu a pantů ","osazení příslušenství ","kompletace zárubní ","IT - přenastavování CNC ","řízení jednotl. výr. oddělení ","řízení výroby "]
[null,null,4,2,3,4,3,3,1,1,2,1,1,1]
[null,null,"výrobní hala (30m²), formátovací pila, rovinná frézka","výrobní hala (19 m²), bruska ","výrobní hala (22m²), podavače, lis, kašírovací stroj","výrobní hala (24m²), olepovací stroj","výrobní hala (18m²), olepovací stroj","lakovna (25m²), stříkací pistole, kompresory, odsávání","výrobní hala (30m²), CNC, dlabačka, bruska","výrobní hala (35m²), CNC, dlabačka, bruska","výrobní hala (22m²), podavače, lis, kašírovací stroj","výrobní hala (13m²), počítač, specializované zařízení","výrobní hala (10m²), počítač, specializované zařízení","kancelář (20 m²), kancelářské vybavení"]
[null,null,"CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAG, SW (IS OBIS4SQL)\nknow-how","CAD, (IS OBIS4SQL), know-how","CAG, Premier,\nknow-how","CAG, Premier,\nknow-how"]
[null,null,"vlastní kapitál"]
[]
[null,null,"PŘEDVÝROBNÍ",null,null,"VPN",null,null,null,"POVÝROBNÍ"]
[null,null,"obchodní asistent","zaměřovací technik","technik zadávacího centra výroby","oprava a údržba strojů ","úklid ","broušení nástrojů ","úprava pantů a příslušenství ","sklad","montáž","účetní",null,"Koloběh zakázky"]
[null,null,4,1,2,1,1,2,1,2,3,2]
[null,null,"kancelář (20 m²), kancelářské vybavení","kancelář (5 m²), automobil, vybavení: laserový metr a úhloměr","kancelář (20 m²), kancelářské vybavení","výrobní hala (15m²), přípravky pro opravu a údržbu strojů","výrobní hala (11m²), čistící přípravky, vysavače, potřeby pro úklid","výrobní hala (19 m²), bruska, specializované nástroje","výrobní hala (15 m²), specializované nástroje","sklad (65m²), vysokozdvižný vozík","automobil, vybavení pro montáž","kancelář (10 m²), kancelářské vybavení"]
[null,null,"CAG, Premier, MS Office, know-how","Premier, výr. protokoly\nknow-how","CAG, Premier, MS Office, výr. protokoly, know-how","CAG, SW (IS OBIS4SQL)\nknow-how","know-how","CAD, (IS OBIS4SQL), know-how","CAD, (IS OBIS4SQL), know-how","Flaveo, CAG, Premier, know-how","know-how","CAG, Premier, MS Office, know-how"]
[null,null,null,"vlastní kapitál"]
[]
[null,null,null,null,"VYSVĚTLIVKY",null,"lidské",null,"hmotné"]
[]
[null,null,null,null,null,null,"finanční",null,"nehmotné"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,";"]

{"sheet":"HNS INV.","index":58,"n_rows":31,"n_cols":18,"rows_kept":31,"cut":false,"hidden":true,"merged":[[6,1,6,2],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[18,1,18,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[19,1,19,2],[20,1,20,2],[25,1,25,2],[26,1,29,1],[30,1,30,2]]}
[]
[null,"činnost",null,"počet zaměstnanců [ks]","osobní N [Kč/rok]","N na vybavení HW a SW [Kč/rok]","N na strojní vybavení [Kč/rok]","N na automobily [Kč/rok]","N na prostory [Kč/rok]","N spojů [Kč/rok]","VPN N [Kč/rok]","∑ N [Kč/rok]","celková kapacita [hod/rok]","HNS [Kč/hod]"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!D3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!D8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!D13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!D18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!D24","v":64466.723549488059},{"$f":"'Provoz. rozp. - výrob. činnosti'!D30","v":{"$error":"#REF!"}},{"$f":"($K$31/24)*D3","v":{"$error":"#REF!"}},{"$f":"SUM(D3:K3)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L3/M3","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!E3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!E8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!E13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!E18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!E24","v":40828.924914675772},{"$f":"'Provoz. rozp. - výrob. činnosti'!E30","v":{"$error":"#REF!"}},{"$f":"($K$31/24)*D4","v":{"$error":"#REF!"}},{"$f":"SUM(D4:K4)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L4/M4","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!F3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!F8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!F13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!F18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!F24","v":47275.597269624574},{"$f":"'Provoz. rozp. - výrob. činnosti'!F30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!G3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!G8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!G13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!G18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!G24","v":51573.378839590448},{"$f":"'Provoz. rozp. - výrob. činnosti'!G30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!H3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!H8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!H13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!H18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!H24","v":38680.034129692831},{"$f":"'Provoz. rozp. - výrob. činnosti'!H30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!I3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!I8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!I13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!I18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!I24","v":53722.269624573382},{"$f":"'Provoz. rozp. - výrob. činnosti'!I30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!J3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!J8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!J13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!J18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!J24","v":64466.723549488059},{"$f":"'Provoz. rozp. - výrob. činnosti'!J30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!K3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!K8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!K13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!K18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!K24","v":75211.177474402721},{"$f":"'Provoz. rozp. - výrob. činnosti'!K30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null," "]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!L3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!L8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!L13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!L18","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!L24","v":47275.597269624574},{"$f":"'Provoz. rozp. - výrob. činnosti'!L30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!M3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!M8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!M13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!M18","v":126472.20560449867},{"$f":"'Provoz. rozp. - výrob. činnosti'!M24","v":27935.580204778158},{"$f":"'Provoz. rozp. - výrob. činnosti'!M30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!N3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!N8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!N13","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!N18","v":127274.13879813133},{"$f":"'Provoz. rozp. - výrob. činnosti'!N24","v":21488.907849829353},{"$f":"'Provoz. rozp. - výrob. činnosti'!N30","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!O3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!O8","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - výrob. činnosti'!O13","v":0},{"$f":"'Provoz. rozp. - výrob. činnosti'!O18","v":128076.07199176386},{"$f":"'Provoz. rozp. - výrob. činnosti'!O24","v":50706.666666666664},{"$f":"'Provoz. rozp. - výrob. činnosti'!O30","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Kapacita zdrojů INV.'!D19","v":4},{"$f":"'Provoz. rozp. - ostat. činn INV'!D3","v":2725776},{"$f":"'Provoz. rozp. - ostat. činn INV'!D8","v":69333.333333333328},{"$f":"'Provoz. rozp. - ostat. činn INV'!D13","v":21086.399999999998},{"$f":"'Provoz. rozp. - ostat. činn INV'!D18","v":436329.10933552036},{"$f":"'Provoz. rozp. - ostat. činn INV'!D24","v":623106.66666666663},{"$f":"'Provoz. rozp. - ostat. činn INV'!D31","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"'Kapacita zdrojů INV.'!G19","v":7040},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!E3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!E8","v":26300.080421177689},{"$f":"'Provoz. rozp. - ostat. činnosti'!E13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!E18","v":127274.13879813133},{"$f":"'Provoz. rozp. - ostat. činnosti'!E24","v":12676.666666666666},{"$f":"'Provoz. rozp. - ostat. činnosti'!E30","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!F3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!F8","v":52000},{"$f":"'Provoz. rozp. - ostat. činnosti'!F13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!F18","v":0},{"$f":"'Provoz. rozp. - ostat. činnosti'!F24","v":50706.666666666664},{"$f":"'Provoz. rozp. - ostat. činnosti'!F30","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!K3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!K8","v":28000},{"$f":"'Provoz. rozp. - ostat. činnosti'!K13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!K18","v":0},{"$f":"'Provoz. rozp. - ostat. činnosti'!K24","v":148250},{"$f":"'Provoz. rozp. - ostat. činnosti'!K30","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!L3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!L8","v":57961.609743642286},{"$f":"'Provoz. rozp. - ostat. činnosti'!L13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!L18","v":343320.03507392865},{"$f":"'Provoz. rozp. - ostat. činnosti'!L24","v":0},{"$f":"'Provoz. rozp. - ostat. činnosti'!L30","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!M3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!M8","v":30000},{"$f":"'Provoz. rozp. - ostat. činnosti'!M13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!M18","v":124600},{"$f":"'Provoz. rozp. - ostat. činnosti'!M24","v":25353.333333333332},{"$f":"'Provoz. rozp. - ostat. činnosti'!M30","v":{"$error":"#REF!"}},"-",{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"∑",null,{"$f":"SUM(D3:D20)","v":{"$error":"#REF!"}},{"$f":"SUM(E3:E20)","v":{"$error":"#REF!"}},{"$f":"SUM(F3:F20)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1413345.6996019743,1443724.914675768,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"-","-"]
[]
[]
[]
[]
[null,"činnost",null,"počet zaměstnanců [ks]","osobní N [Kč/rok]","N na vybavení HW a SW [Kč/rok]","N na strojní vybavení [Kč/rok]","N na automobily [Kč/rok]","N na prostory [Kč/rok]","N spojů [Kč/rok]","∑ N","celková kapacita [hod/rok]","HNS [Kč/hod]"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!G3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!G8","v":52000},{"$f":"'Provoz. rozp. - ostat. činnosti'!G13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!G18","v":0},{"$f":"'Provoz. rozp. - ostat. činnosti'!G24","v":32233.361774744029},{"$f":"'Provoz. rozp. - ostat. činnosti'!G30","v":{"$error":"#REF!"}},{"$f":"SUM(D27:J27)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K27/L27","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!H3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!H8","v":28000},{"$f":"'Provoz. rozp. - ostat. činnosti'!H13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!H18","v":0},{"$f":"'Provoz. rozp. - ostat. činnosti'!H24","v":23637.798634812287},{"$f":"'Provoz. rozp. - ostat. činnosti'!H30","v":{"$error":"#REF!"}},{"$f":"SUM(D28:J28)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K28/L28","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!I3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!I8","v":57961.609743642286},{"$f":"'Provoz. rozp. - ostat. činnosti'!I13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!I18","v":0},{"$f":"'Provoz. rozp. - ostat. činnosti'!I24","v":40828.924914675772},{"$f":"'Provoz. rozp. - ostat. činnosti'!I30","v":{"$error":"#REF!"}},{"$f":"SUM(D29:J29)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K29/L29","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!J3","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!J8","v":30000},{"$f":"'Provoz. rozp. - ostat. činnosti'!J13","v":{"$error":"#REF!"}},{"$f":"'Provoz. rozp. - ostat. činnosti'!J18","v":0},{"$f":"'Provoz. rozp. - ostat. činnosti'!J24","v":32233.361774744029},{"$f":"'Provoz. rozp. - ostat. činnosti'!J30","v":{"$error":"#REF!"}},{"$f":"SUM(D30:J30)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K30/L30","v":{"$error":"#REF!"}}]
[null,"∑",null,{"$f":"SUM(D27:D30)","v":{"$error":"#REF!"}},{"$f":"SUM(E27:E30)","v":{"$error":"#REF!"}},167961.60974364227,{"$error":"#REF!"},0,128933.44709897612,{"$error":"#REF!"},{"$f":"SUM(D31:J31)","v":{"$error":"#REF!"}},"-","-"]

{"sheet":"Kapacita zdrojů INV.","index":59,"n_rows":24,"n_cols":16,"rows_kept":24,"cut":false,"hidden":true,"merged":[[11,13,11,15],[12,13,12,14],[13,13,13,14],[14,13,14,14],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,14,1],[15,1,15,2],[15,7,15,10],[16,1,16,2],[16,7,16,8],[17,1,17,2],[17,7,17,8],[18,1,18,2],[18,7,18,8],[19,1,19,2],[19,7,19,8],[20,1,20,2],[20,7,20,8],[21,1,21,2],[21,7,21,8],[22,1,22,2],[22,7,22,8],[23,1,23,2],[23,7,23,8]]}
[]
[null,"KAPACITA",null,null,"hrubý počet hodin/den","čistý počet dnů/rok","čistý počet hodin/rok",null,"hrubý počet hodin/den","čistý počet dnů/rok","čistý počet hodin/rok","Omezující faktor"]
[null,"řezání surového materiálu ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$f":"$J$24*D3","v":{"$error":"#REF!"}},{"$f":"F3*E3","v":{"$error":"#REF!"}},4,8,{"$f":"$K$24*H3","v":960},{"$f":"J3*I3","v":7680}]
[null,"broušení ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},2,8,480,3840]
[null,"kompletace obložek ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},3,8,720,5760]
[null,"olepení obložek ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},4,8,960,7680]
[null,"ohranění ostění ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},3,8,720,5760]
[null,"lakování ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},3,8,720,5760]
[null,"osazení protiplechu a pantů ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},1,8,240,1920]
[null,"osazení příslušenství ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},1,8,240,1920]
[null,"kompletace zárubní ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},2,8,480,3840]
[null,"VPN","oprava a údržba strojů ",{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},1,8,240,1920,null,null,"Celková kapacita výroby zárubní"]
[null,null,"úklid ",{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},2,8,480,3840,null,null,"Denní produkce zárubní [ks/den]",null,{"$f":"P15/P14","v":96.5}]
[null,null,"broušení nástrojů ",{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},2,8,480,3840,null,null,"Roční kapacita zařízení:  dní",null,240]
[null,null,"úprava pantů a příslušenství ",{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},3,8,720,5760,null,null,"Roční výrobní kapacita: [ks] zárubní",null,{"$f":"'Kapacita + tržby'!F16+'Kapacita + tržby'!L16+'Kapacita + tržby'!R16","v":23160}]
[null,"IT - přenastavování CNC ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},"Postup výpočtu kapacitního plánu [den]"]
[null,"řízení jednotl. výr. oddělení ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Pracovník ","Zařízení "]
[null,"řízení výroby ",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},"celkem ",null,250,250]
[null,"Obchodní asistent",null,{"$f":"'Zdroje INV.'!C11","v":4},8,880,7040,"dovolená",null,15,"-"]
[null,"Zaměřovací technik",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},"celozávodní dovolená",null,5,5]
[null,"Technik zadávacího centra",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},"školení",null,5,"-"]
[null,"Sklad",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},"nemoc",null,5,"-"]
[null,"Montáž",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},"údržba strojů",null,"-",5]
[null,"Účetní",null,{"$f":"'zdroje dle stř.'!#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"},{"$error":"#REF!"},"roční časový fond",null,220,240]

{"sheet":"Porovnání HNS a kapacit","index":60,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":true,"merged":[[2,1,3,1]]}
[]
[]
[null,"Činnost","před investicí","včetně investice"]
[null,null,"obchodní asistent","obchodní asistent"]
[null,"počet zaměstnanců [ks]",3,4]
[null,"osobní N [Kč/rok]",2044331.9999999998,2725776]
[null,"N na vybavení HW a SW [Kč/rok]",52000,69333.333333333328]
[null,"N na strojní vybavení [Kč/rok]",15814.8,21086.399999999998]
[null,"N na automobily [Kč/rok]",436329.10933552036,436329.10933552036]
[null,"N na prostory [Kč/rok]",50706.666666666664,623106.66666666663]
[null,"N spojů [Kč/rok]",22728.6,22728.6]
[null,"VPN N [Kč/rok]","-","-"]
[null,"∑ N [Kč/rok]",2621914.1760021867,3898364.1093355203]
[null,"celková kapacita [hod/rok]",5280,7040]
[null,"HNS [Kč/hod]",496.57465454586873,553.74490189425001]

{"sheet":"Provoz. rozp. - ostat. činn INV","index":61,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Provozní rozpočet - podle činností","Obch. Asistent [Kč]","Zaměřovací technik [Kč]","Technik zadávání [Kč]","oprava a údržba strojů [Kč]","úklid [Kč]","broušení nástrojů [Kč]","úprava pantů a příslušenství [Kč]","Sklad\n [Kč]","Montáž\n [Kč]","Účetní\n [Kč]","∑ nákladů"]
[null,1,"Celkové osobní náklady",{"$f":"SUM(D4:D7)","v":2725776},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(G4:G7)","v":{"$error":"#REF!"}},{"$f":"SUM(H4:H7)","v":{"$error":"#REF!"}},{"$f":"SUM(I4:I7)","v":{"$error":"#REF!"}},{"$f":"SUM(J4:J7)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D3:M3)","v":{"$error":"#REF!"}}]
[null,null,"Osobní náklady",{"$f":"45000*12*'Zdroje INV.'!$C$4*$D$35","v":2484000},{"$f":"40000*12*'zdroje dle stř.'!#REF!*$E$35","v":{"$error":"#REF!"}},{"$f":"38000*12*'zdroje dle stř.'!#REF!*$F$35","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$G$35","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$H$35","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$I$35","v":{"$error":"#REF!"}},{"$f":"35000*12*'zdroje dle stř.'!#REF!*$J$35","v":{"$error":"#REF!"}},{"$f":"34000*12*'zdroje dle stř.'!#REF!*$K$35","v":{"$error":"#REF!"}},{"$f":"42000*12*'zdroje dle stř.'!#REF!*$L$35","v":{"$error":"#REF!"}},{"$f":"40000*12*'zdroje dle stř.'!#REF!*$M$35","v":{"$error":"#REF!"}},{"$f":"SUM(D4:M4)","v":{"$error":"#REF!"}}]
[null,null,"Odměny, bonusy",{"$f":"3500*12*'Zdroje INV.'!$C$4*$D$35","v":193199.99999999997},{"$f":"1200*12*'zdroje dle stř.'!#REF!*$E$35","v":{"$error":"#REF!"}},{"$f":"2500*12*'zdroje dle stř.'!#REF!*$F$35","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$G$35","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$H$35","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$I$35","v":{"$error":"#REF!"}},{"$f":"1100*12*'zdroje dle stř.'!#REF!*$J$35","v":{"$error":"#REF!"}},{"$f":"1250*12*'zdroje dle stř.'!#REF!*$K$35","v":{"$error":"#REF!"}},{"$f":"2000*12*'zdroje dle stř.'!#REF!*$L$35","v":{"$error":"#REF!"}},{"$f":"3500*12*'zdroje dle stř.'!#REF!*$M$35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na školení",{"$f":"430*12*'Zdroje INV.'!$C$4*$D$35","v":23735.999999999996},{"$f":"1500*12*'zdroje dle stř.'!#REF!*$E$35","v":{"$error":"#REF!"}},{"$f":"420*12*'zdroje dle stř.'!#REF!*$F$35","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*$G$35","v":{"$error":"#REF!"}},{"$f":"390*12*'zdroje dle stř.'!#REF!*$H$35","v":{"$error":"#REF!"}},{"$f":"560*12*'zdroje dle stř.'!#REF!*$I$35","v":{"$error":"#REF!"}},{"$f":"399*12*'zdroje dle stř.'!#REF!*$J$35","v":{"$error":"#REF!"}},{"$f":"399*12*'zdroje dle stř.'!#REF!*$K$35","v":{"$error":"#REF!"}},{"$f":"577*12*'zdroje dle stř.'!#REF!*$L$35","v":{"$error":"#REF!"}},{"$f":"412*12*'zdroje dle stř.'!#REF!*$M$35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na osobní prac. vybavení",{"$f":"450*12*'Zdroje INV.'!$C$4*$D$35","v":24839.999999999996},{"$f":"560*12*'zdroje dle stř.'!#REF!*$E$35","v":{"$error":"#REF!"}},{"$f":"380*12*'zdroje dle stř.'!#REF!*$F$35","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$G$35","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$H$35","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$I$35","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$J$35","v":{"$error":"#REF!"}},{"$f":"340*12*'zdroje dle stř.'!#REF!*$K$35","v":{"$error":"#REF!"}},{"$f":"420*12*'zdroje dle stř.'!#REF!*$L$35","v":{"$error":"#REF!"}},{"$f":"400*12*'zdroje dle stř.'!#REF!*$M$35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"2a","Náklady na vybavení HW a SW",{"$f":"SUM(D9:D12)","v":69333.333333333328},26300.080421177689,52000,{"$f":"SUM(G9:G12)","v":52000},{"$f":"SUM(H9:H12)","v":28000},{"$f":"SUM(I9:I12)","v":57961.609743642286},{"$f":"SUM(J9:J12)","v":30000},28000,57961.609743642286,30000,431556.63324179559]
[null,null,"Náklady na odpisy HW",{"$f":"20000/3*4","v":26666.666666666668},9987.3723118396301,20000,20000,10000,22010.737877332514,12000,10000,22010.737877332514,12000,164675.51473317132]
[null,null,"Náklady na údržbu HW",{"$f":"10000/3*4","v":13333.333333333334},5659.5109767091226,10000,10000,6000,12472.751463821756,6000,6000,12472.751463821756,6000,87938.347237685972]
[null,null,"Náklady na pořízení a aktivaci HW",{"$f":"12000/3*4","v":16000},5126.8511200776757,12000,12000,7000,11298.845443697355,7000,7000,11298.845443697355,7000,95724.542007472395]
[null,null,"Náklady na režijní materiál HW",{"$f":"10000/3*4","v":13333.333333333334},5526.3460125512611,10000,10000,5000,12179.274958790658,5000,5000,12179.274958790658,5000,83218.22926346591]
[null,"2b","Náklady na strojní vybavení",{"$f":"SUM(D14:D17)","v":21086.399999999998},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Náklady na odpisy",null,null,null,{"$f":"4000*12*'zdroje dle stř.'!#REF!*G35","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*H35","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*I35","v":{"$error":"#REF!"}},{"$f":"4000*12*'zdroje dle stř.'!#REF!*J35","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,null,"Náklady na el. energii",{"$f":"158*12*'Zdroje INV.'!$C$4*D35","v":8721.5999999999985},{"$f":"158*12*'zdroje dle stř.'!#REF!*E35","v":{"$error":"#REF!"}},{"$f":"158*12*'zdroje dle stř.'!#REF!*F35","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*G35","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*H35","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*I35","v":{"$error":"#REF!"}},{"$f":"862*12*'zdroje dle stř.'!#REF!*J35","v":{"$error":"#REF!"}},{"$f":"789*12*'zdroje dle stř.'!#REF!*D35","v":{"$error":"#REF!"}},{"$f":"158*12*'zdroje dle stř.'!#REF!*E35","v":{"$error":"#REF!"}},{"$f":"158*12*'zdroje dle stř.'!#REF!*F35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na údržbu",{"$f":"125*12*'Zdroje INV.'!$C$4*D35","v":6899.9999999999991},{"$f":"125*12*'zdroje dle stř.'!#REF!*E35","v":{"$error":"#REF!"}},{"$f":"125*12*'zdroje dle stř.'!#REF!*F35","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*G35","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*H35","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*I35","v":{"$error":"#REF!"}},{"$f":"469*12*'zdroje dle stř.'!#REF!*J35","v":{"$error":"#REF!"}},{"$f":"541*12*'zdroje dle stř.'!#REF!*D35","v":{"$error":"#REF!"}},{"$f":"541*12*'zdroje dle stř.'!#REF!*E35","v":{"$error":"#REF!"}},{"$f":"541*12*'zdroje dle stř.'!#REF!*F35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na režijní materiál",{"$f":"99*12*'Zdroje INV.'!$C$4*D35","v":5464.7999999999993},{"$f":"99*12*'zdroje dle stř.'!#REF!*E35","v":{"$error":"#REF!"}},{"$f":"99*12*'zdroje dle stř.'!#REF!*F35","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*G35","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*H35","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*I35","v":{"$error":"#REF!"}},{"$f":"155*12*'zdroje dle stř.'!#REF!*J35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*D35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*E35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*F35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,3,"Náklady na automobily",{"$f":"SUM(D19:D23)","v":436329.10933552036},{"$f":"SUM(E19:E23)","v":127274.13879813133},null,null,null,null,null,null,{"$f":"SUM(L19:L23)","v":343320.03507392865},{"$f":"SUM(M19:M23)","v":124600},1031523.2832075803]
[null,null,"Náklady na leasing",{"$f":"72083.473151275*3*D35","v":248687.98237189872},70997.425938573506,null,null,null,null,null,null,191002.2708363565,84000,594687.67914682871]
[null,null,"Náklady na pohonné hmoty",{"$f":"42737.5018031131*3*D35","v":147444.38122074018},44698.066710707302,null,null,null,null,null,null,123667.4236121187,28000,343809.87154356617]
[null,null,"Náklady na údržbu",{"$f":"7274.73406592603*3*D35","v":25097.8325274448},7268.0881454371302,null,null,null,null,null,null,17053.774181817545,7500,56919.694854699475]
[null,null,"Náklady na pojištění",{"$f":"3346.73268202348*3*D35","v":11546.227752981005},3296.3090614337698,null,null,null,null,null,null,8867.9625745451249,3900,27610.499388959899]
[null,null,"Ostatní náklady",{"$f":"1029.76390216107*3*D35","v":3552.6854624556913},1014.24894197962,null,null,null,null,null,null,2728.6038690908072,1200,8495.5382735261192]
[null,4,"Náklady na prostory",{"$f":"SUM(D25:D30)","v":623106.66666666663},{"$f":"SUM(E25:E30)","v":12676.666666666666},50706.666666666664,32233.361774744029,23637.798634812287,40828.924914675772,32233.361774744029,148250,0,25353.333333333332,989026.78043230926]
[null,null,"Náklady na pronájem budovy",{"$f":"572400","v":572400},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D25:M25)","v":572400}]
[null,null,"Náklady na odpisy budovy",{"$f":"'Prostory - výpočet nákladů'!C20","v":28840},{"$f":"'Prostory - výpočet nákladů'!D20","v":7210},{"$f":"'Prostory - výpočet nákladů'!E20","v":28840},{"$f":"'Prostory - výpočet nákladů'!F20","v":17796.501706484643},{"$f":"'Prostory - výpočet nákladů'!G20","v":13050.767918088737},{"$f":"'Prostory - výpočet nákladů'!H20","v":22542.235494880548},{"$f":"'Prostory - výpočet nákladů'!I20","v":17796.501706484643},{"$f":"'Prostory - výpočet nákladů'!J20","v":77250},null,{"$f":"'Prostory - výpočet nákladů'!L20","v":14420},227746.00682593856]
[null,null,"Náklady na opravy a údržbu bud.",{"$f":"'Prostory - výpočet nákladů'!C21","v":4533.333333333333},{"$f":"'Prostory - výpočet nákladů'!D21","v":1133.3333333333333},{"$f":"'Prostory - výpočet nákladů'!E21","v":4533.333333333333},{"$f":"'Prostory - výpočet nákladů'!F21","v":2047.7815699658704},{"$f":"'Prostory - výpočet nákladů'!G21","v":1501.7064846416383},{"$f":"'Prostory - výpočet nákladů'!H21","v":2593.8566552901025},{"$f":"'Prostory - výpočet nákladů'!I21","v":2047.7815699658704},{"$f":"'Prostory - výpočet nákladů'!J21","v":7000},null,{"$f":"'Prostory - výpočet nákladů'!L21","v":2266.6666666666665},27657.792946530149]
[null,null,"Náklady na vytápění",{"$f":"'Prostory - výpočet nákladů'!C22","v":7466.666666666667},{"$f":"'Prostory - výpočet nákladů'!D22","v":1866.6666666666667},{"$f":"'Prostory - výpočet nákladů'!E22","v":7466.666666666667},{"$f":"'Prostory - výpočet nákladů'!F22","v":7679.1808873720138},{"$f":"'Prostory - výpočet nákladů'!G22","v":5631.3993174061434},{"$f":"'Prostory - výpočet nákladů'!H22","v":9726.9624573378842},{"$f":"'Prostory - výpočet nákladů'!I22","v":7679.1808873720138},{"$f":"'Prostory - výpočet nákladů'!J22","v":27000},null,{"$f":"'Prostory - výpočet nákladů'!L22","v":3733.3333333333335},78250.056882821387]
[null,null,"Náklady na el. energii",{"$f":"'Prostory - výpočet nákladů'!C23","v":6666.666666666667},{"$f":"'Prostory - výpočet nákladů'!D23","v":1666.6666666666667},{"$f":"'Prostory - výpočet nákladů'!E23","v":6666.666666666667},{"$f":"'Prostory - výpočet nákladů'!F23","v":3686.0068259385666},{"$f":"'Prostory - výpočet nákladů'!G23","v":2703.071672354949},{"$f":"'Prostory - výpočet nákladů'!H23","v":4668.9419795221847},{"$f":"'Prostory - výpočet nákladů'!I23","v":3686.0068259385666},{"$f":"'Prostory - výpočet nákladů'!J23","v":32000},null,{"$f":"'Prostory - výpočet nákladů'!L23","v":3333.3333333333335},65077.3606370876]
[null,null,"Náklady na obsluhu budovy",{"$f":"'Prostory - výpočet nákladů'!C24","v":3200},{"$f":"'Prostory - výpočet nákladů'!D24","v":800},{"$f":"'Prostory - výpočet nákladů'!E24","v":3200},{"$f":"'Prostory - výpočet nákladů'!F24","v":1023.8907849829352},{"$f":"'Prostory - výpočet nákladů'!G24","v":750.85324232081916},{"$f":"'Prostory - výpočet nákladů'!H24","v":1296.9283276450512},{"$f":"'Prostory - výpočet nákladů'!I24","v":1023.8907849829352},{"$f":"'Prostory - výpočet nákladů'!J24","v":5000},null,{"$f":"'Prostory - výpočet nákladů'!L24","v":1600},17895.563139931743]
[null,5,"Náklady spojů",{"$f":"SUM(D32:D33)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Náklady na internet",{"$f":"350*12*'zdroje dle stř.'!#REF!*$D$35","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$E$35","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$F$35","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$G$35","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$H$35","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$I$35","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$J$35","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$K$35","v":{"$error":"#REF!"}},{"$f":"250*12*'zdroje dle stř.'!#REF!*$L$35","v":{"$error":"#REF!"}},{"$f":"350*12*'zdroje dle stř.'!#REF!*$M$35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,"Náklady na mobilní telefony",{"$f":"199*12*'zdroje dle stř.'!#REF!*D35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*E35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*F35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*G35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*H35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*I35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*J35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*K35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*L35","v":{"$error":"#REF!"}},{"$f":"199*12*'zdroje dle stř.'!#REF!*M35","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"∑","Celkové náklady",{"$f":"SUM(D3,D8,D13,D18,D24,D31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,1.1499999999999999,1.06,1.04,0.91,0.72,0.84,0.86,0.95,1.05,1.03]

{"sheet":"Prostory - výpočet nákladů","index":62,"n_rows":49,"n_cols":16,"rows_kept":49,"cut":false,"hidden":true,"merged":[[26,4,26,5],[26,2,26,3],[26,7,26,8],[26,12,26,13],[7,11,7,12],[26,9,26,10],[1,13,1,14],[2,13,2,14],[3,13,3,14],[4,13,4,14],[5,13,5,14],[26,14,26,15],[1,9,1,10],[2,9,2,10],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10],[6,13,6,14],[7,13,7,14],[1,11,1,12],[2,11,2,12],[3,11,3,12],[4,11,4,12],[5,11,5,12],[6,11,6,12]]}
[]
[null,null,null,null,null,null,null,null,null,"ODPIS. SKUPINA",null,"V 1. ROCE",null,"V DALŠÍCH LETECH"]
[null,null,null,null,null,null,null,null,null,1,null,0.2,null,0.4]
[null,"typ DHM","rozloha","odpis","údržba","vytápění","el. energii","obsluha",null,2,null,0.11,null,0.2225]
[null,"výrobní hala ",{"$f":"SUM(C11:M11)+SUM(F19:H19)","v":293},{"$f":"'Prostory - výpočet nákladů'!D41","v":347625},40000,150000,{"$f":"6000*12","v":72000},20000,null,3,null,5.5E-2,null,0.105]
[null,"sklad",{"$f":"J19","v":65},{"$f":"'Prostory - výpočet nákladů'!I44","v":77250},7000,27000,32000,5000,null,4,null,2.1499999999999998E-2,null,5.1499999999999997E-2]
[null,"kancelář",{"$f":"SUM(C19:E19)+SUM(N11)+SUM(L19)","v":75},{"$f":"'Prostory - výpočet nákladů'!N38","v":108150},17000,28000,25000,12000,null,5,null,1.4E-2,null,3.4000000000000002E-2]
[null,null,null,null,null,null,null,null,null,6,null,1.0200000000000001E-2,null,2.0199999999999999E-2]
[]
[null,null,"řezání surového materiálu ","broušení ","kompletace obložek ","olepení obložek ","ohranění ostění ","lakování ","osazení protiplechu a pantů ","osazení příslušenství ","kompletace zárubní ","IT - přenastavování CNC ","řízení jednotl. výr. oddělení ","řízení výroby "]
[null,"rozloha v m2",30,19,22,24,18,25,30,35,22,13,10,20]
[null,"Náklady na odpisy budovy",{"$f":"C11*$D$5/$C$5","v":35593.003412969287},{"$f":"D11*$D$5/$C$5","v":22542.235494880548},26101.535836177474,28474.402730375426,21355.80204778157,29660.836177474404,35593.003412969287,41525.170648464162,26101.535836177474,15423.634812286689,11864.334470989761,{"$f":"N$11*$D$7/$C$7","v":28840}]
[null,"N na opravy a údržbu budovy",{"$f":"C11*$E$5/$C$5","v":4095.5631399317408},{"$f":"D11*$E$5/$C$5","v":2593.8566552901025},3003.4129692832767,3276.4505119453925,2457.3378839590446,3412.9692832764504,4095.5631399317408,4778.1569965870303,3003.4129692832767,1774.7440273037544,1365.1877133105802,{"$f":"N$11*$E$7/$C$7","v":4533.333333333333}]
[null,"Náklady na vytápění",{"$f":"C11*$F$5/$C$5","v":15358.361774744028},{"$f":"D11*$F$5/$C$5","v":9726.9624573378842},11262.798634812287,12286.689419795222,9215.0170648464173,12798.634812286689,15358.361774744028,17918.088737201364,11262.798634812287,6655.2901023890781,5119.4539249146756,{"$f":"N$11*$F$7/$C$7","v":7466.666666666667}]
[null,"Náklady na el. energii",{"$f":"C11*$G$5/$C$5","v":7372.0136518771333},{"$f":"D11*$G$5/$C$5","v":4668.9419795221847},5406.143344709898,5897.6109215017068,4423.2081911262794,6143.3447098976112,7372.0136518771333,8600.6825938566544,5406.143344709898,3194.5392491467578,2457.3378839590446,{"$f":"N$11*$G$7/$C$7","v":6666.666666666667}]
[null,"Náklady na obsluhu budovy",{"$f":"C11*$H$5/$C$5","v":2047.7815699658704},{"$f":"D11*$H$5/$C$5","v":1296.9283276450512},1501.7064846416383,1638.2252559726962,1228.6689419795223,1706.4846416382252,2047.7815699658704,2389.0784982935152,1501.7064846416383,887.37201365187718,682.5938566552901,{"$f":"N$11*$H$7/$C$7","v":3200}]
[]
[null,null,"obchodní asistent","zaměřovací technik","technik zadávacího centra výroby","oprava a údržba strojů ","úklid ","broušení nástrojů ","úprava pantů a příslušenství ","sklad","montáž","účetní"]
[null,"rozloha v m2",20,5,20,15,11,19,15,65,null,10]
[null,"Náklady na odpisy budovy",{"$f":"C$19*$D$7/$C$7","v":28840},{"$f":"D$19*$D$7/$C$7","v":7210},{"$f":"E$19*$D$7/$C$7","v":28840},{"$f":"F19*$D$5/$C$5","v":17796.501706484643},{"$f":"G19*$D$5/$C$5","v":13050.767918088737},{"$f":"H19*$D$5/$C$5","v":22542.235494880548},{"$f":"I19*$D$5/$C$5","v":17796.501706484643},{"$f":"J19*$D$6/$C$6","v":77250},null,{"$f":"L$19*$D$7/$C$7","v":14420}]
[null,"N na opravy a údržbu budovy",{"$f":"C$19*$E$7/$C$7","v":4533.333333333333},{"$f":"D$19*$E$7/$C$7","v":1133.3333333333333},{"$f":"E$19*$E$7/$C$7","v":4533.333333333333},{"$f":"F19*$E$5/$C$5","v":2047.7815699658704},{"$f":"G19*$E$5/$C$5","v":1501.7064846416383},{"$f":"H19*$E$5/$C$5","v":2593.8566552901025},{"$f":"I19*$E$5/$C$5","v":2047.7815699658704},{"$f":"J19*$E$6/$C$6","v":7000},null,{"$f":"L$19*$E$7/$C$7","v":2266.6666666666665}]
[null,"Náklady na vytápění",{"$f":"C$19*$F$7/$C$7","v":7466.666666666667},{"$f":"D$19*$F$7/$C$7","v":1866.6666666666667},{"$f":"E$19*$F$7/$C$7","v":7466.666666666667},{"$f":"F19*$F$5/$C$5","v":7679.1808873720138},{"$f":"G19*$F$5/$C$5","v":5631.3993174061434},{"$f":"H19*$F$5/$C$5","v":9726.9624573378842},{"$f":"I19*$F$5/$C$5","v":7679.1808873720138},{"$f":"J19*$F$6/$C$6","v":27000},null,{"$f":"L$19*$F$7/$C$7","v":3733.3333333333335}]
[null,"Náklady na el. energii",{"$f":"C$19*$G$7/$C$7","v":6666.666666666667},{"$f":"D$19*$G$7/$C$7","v":1666.6666666666667},{"$f":"E$19*$G$7/$C$7","v":6666.666666666667},{"$f":"F19*$G$5/$C$5","v":3686.0068259385666},{"$f":"G19*$G$5/$C$5","v":2703.071672354949},{"$f":"H19*$G$5/$C$5","v":4668.9419795221847},{"$f":"I19*$G$5/$C$5","v":3686.0068259385666},{"$f":"J19*$G$6/$C$6","v":32000},null,{"$f":"L$19*$G$7/$C$7","v":3333.3333333333335}]
[null,"Náklady na obsluhu budovy",{"$f":"C$19*$H$7/$C$7","v":3200},{"$f":"D$19*$H$7/$C$7","v":800},{"$f":"E$19*$H$7/$C$7","v":3200},{"$f":"F19*$H$5/$C$5","v":1023.8907849829352},{"$f":"G19*$H$5/$C$5","v":750.85324232081916},{"$f":"H19*$H$5/$C$5","v":1296.9283276450512},{"$f":"I19*$H$5/$C$5","v":1023.8907849829352},{"$f":"J19*$H$6/$C$6","v":5000},null,{"$f":"L$19*$H$7/$C$7","v":1600}]
[]
[]
[null,null,"hala",null,6750000,null,null,"sklad","cena",1500000,null,null,"kancelář","cena",2100000]
[]
[null,null,"rok","odpis \n[Kč]","oprávky \n[Kč]","zůstatková cena [Kč]",null,"rok","odpis \n[Kč]","oprávky \n[Kč]","zůstatková cena [Kč]",null,"rok","odpis \n[Kč]","oprávky \n[Kč]","zůstatková cena [Kč]"]
[null,null,1,{"$f":"'Prostory - výpočet nákladů'!L6*E27","v":145125},{"$f":"D30","v":145125},{"$f":"E27-D30","v":6604875},null,1,{"$f":"J27*'Prostory - výpočet nákladů'!L6","v":32249.999999999996},{"$f":"I30","v":32249.999999999996},{"$f":"J27-I30","v":1467750},null,1,{"$f":"O27*'Prostory - výpočet nákladů'!L6","v":45150},{"$f":"N30","v":45150},{"$f":"O27-N30","v":2054850}]
[null,null,2,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},{"$f":"E30+D31","v":492750},{"$f":"F30-D31","v":6257250},null,2,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},{"$f":"J30+I31","v":109500},{"$f":"K30-I31","v":1390500},null,2,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},{"$f":"O30+N31","v":153300},{"$f":"P30-N31","v":1946700}]
[null,null,3,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},840375,5909625,null,3,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},186750,1313250,null,3,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},261450,1838550]
[null,null,4,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},1188000,5562000,null,4,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},264000,1236000,null,4,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},369600,1730400]
[null,null,5,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},1535625,5214375,null,5,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},341250,1158750,null,5,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},477750,1622250]
[null,null,6,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},1883250,4866750,null,6,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},418500,1081500,null,6,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},585900,1514100]
[null,null,7,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},2230875,4519125,null,7,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},495750,1004250,null,7,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},694050,1405950]
[null,null,8,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},2578500,4171500,null,8,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},573000,927000,null,8,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},802200,1297800]
[null,null,9,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},2926125,3823875,null,9,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},650250,849750,null,9,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},910350,1189650]
[null,null,10,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},3273750,3476250,null,10,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},727500,772500,null,10,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1018500,1081500]
[null,null,11,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},3621375,3128625,null,11,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},804750,695250,null,11,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1126650,973350]
[null,null,12,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},3969000,2781000,null,12,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},882000,618000,null,12,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1234800,865200]
[null,null,13,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},4316625,2433375,null,13,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},959250,540750,null,13,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1342950,757050]
[null,null,14,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},4664250,2085750,null,14,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},1036500,463500,null,14,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1451100,648900]
[null,null,15,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},5011875,1738125,null,15,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},1113750,386250,null,15,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1559250,540750]
[null,null,16,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},5359500,1390500,null,16,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},1191000,309000,null,16,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1667400,432600]
[null,null,17,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},5707125,1042875,null,17,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},1268250,231750,null,17,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1775550,324450]
[null,null,18,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},6054750,695250,null,18,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},1345500,154500,null,18,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1883700,216300]
[null,null,19,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},6402375,347625,null,19,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},1422750,77250,null,19,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},1991850,108150]
[null,null,20,{"$f":"$E$27*'Prostory - výpočet nákladů'!$N$6","v":347625},6750000,0,null,20,{"$f":"$J$27*'Prostory - výpočet nákladů'!$N$6","v":77250},1500000,0,null,20,{"$f":"$O$27*'Prostory - výpočet nákladů'!$N$6","v":108150},2100000,0]

{"sheet":"vazby manaž. nástrojů","index":63,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,5,2,6],[1,9,2,10],[9,13,10,14],[5,12,6,13],[21,9,22,10],[21,5,22,6],[5,2,6,3],[9,1,10,2],[13,13,14,14],[17,2,18,3],[13,1,14,2],[17,12,18,13]]}
[]
[null,null,null,null,null,"Balanced Score Card",null,null,null,"TPM  + Kaizen"]
[]
[]
[]
[null,null,"projektové řízení",null,null,null,null,null,null,null,null,null,"NPV"]
[]
[]
[]
[null,"metodologie ABM",null,null,null,null,null,null,null,null,null,null,null,"EVA"]
[]
[]
[]
[null,"procesní přístup",null,null,null,null,null,null,null,null,null,null,null,"hodnotový řetězec"]
[]
[]
[]
[null,null,"metodologie okruhů produktů",null,null,null,null,null,null,null,null,null,"vícestup. příspěvek na úhradu"]
[]
[]
[]
[null,null,null,null,null,"soustava provoz. rozpočtů",null,null,null,"metoda HNS"]

{"sheet":"schéma propojenosti úloh","index":64,"n_rows":16,"n_cols":13,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,2,2,3],[1,6,2,7],[6,1,7,2],[12,1,13,2],[9,4,10,5],[9,7,10,7],[9,12,10,12],[15,12,16,12],[12,12,13,12],[5,4,6,5],[8,9,9,10],[11,9,12,10],[13,4,14,5]]}
[]
[null,null,"Metodologie OP",null,null,null,"Plán tržeb"]
[]
[]
[]
[null,null,null,null,"Kalkulace (kalkulač. vzorec)"]
[null,"Ukazatel benchmarking"]
[]
[null,null,null,null,null,null,null,null,null,"Provozní rozpočet N"]
[null,null,null,null,"Metoda HNS",null,null,"pl HNS sk",null,null,null,null,"Procesy"]
[]
[null,null,null,null,null,null,null,null,null,"Kapacitní plán čas"]
[null,"Motivace         (inform. vazba)",null,null,null,null,null,null,null,null,null,null,"Činnosti"]
[null,null,null,null,"Target costing"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zdroje"]