{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Control","Souhrn","SKO a zbytkový","Bioodpad","Papír","Plast","Sklobarevné","Skločiré","Kovy","Zdroj","SD","Koše","Mobilni","Polopodzemni"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Souhrn","index":1,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Souhrnná rekapitulace"]
[]
[null,"Kč",null,"Kč"]
["Položka","bez DPH","DPH","vč. DPH"]
["SKO a Zbytkový",{"$f":"'SKO a zbytkový'!D50","v":0},{"$f":"'SKO a zbytkový'!E50","v":0},{"$f":"'SKO a zbytkový'!F50","v":0}]
["Bioodpad",{"$f":"Bioodpad!D27","v":0},{"$f":"Bioodpad!E27","v":0},{"$f":"Bioodpad!F27","v":0}]
["Papír",{"$f":"Papír!D31","v":0},{"$f":"Papír!E31","v":0},{"$f":"Papír!F31","v":0}]
["Plast",{"$f":"Plast!D29","v":0},{"$f":"Plast!E29","v":0},{"$f":"Plast!F29","v":0}]
["Skločiré",{"$f":"Skločiré!D38","v":0},{"$f":"Skločiré!E38","v":0},{"$f":"Skločiré!F38","v":0}]
["Sklo barevní",{"$f":"Sklobarevné!D35","v":0},{"$f":"Sklobarevné!E35","v":0},{"$f":"Sklobarevné!F35","v":0}]
["Kovy",{"$f":"Kovy!D23","v":0},{"$f":"Kovy!E23","v":0},{"$f":"Kovy!F23","v":0}]
["SD ",{"$f":"SD!D68","v":0},{"$f":"SD!E68","v":0},{"$f":"SD!F68","v":0}]
["Koše",{"$f":"Koše!D41","v":0},{"$f":"Koše!E41","v":0},{"$f":"Koše!F41","v":0}]
["Mobilní svozy",{"$f":"Mobilni!D33","v":0},{"$f":"Mobilni!E33","v":0},{"$f":"Mobilni!F33","v":0}]
["Celkem",{"$f":"SUM(B8:B17)","v":0},{"$f":"SUM(C8:C17)","v":0},0]
[]
[" V & h 0j@uto","V&h0j@uto"]

{"sheet":"SKO a zbytkový","index":2,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace",null,"bez DPH",null,0.21]
["Směsný komunální odpad a zbytkový odpad - objemy nádob v litrech","kusů","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[1100,449,0,{"$f":"C3*B3","v":0},{"$f":"0.21*D3","v":0},{"$f":"E3+D3","v":0}]
[110,1209,0,{"$f":"C4*B4","v":0},{"$f":"0.21*D4","v":0},{"$f":"E4+D4","v":0}]
[120,4017,0,0,0,0]
[240,447,0,0,0,0]
["Celkem",{"$f":"SUM(B3:B6)","v":6122},null,{"$f":"SUM(D3:D6)","v":0},{"$f":"SUM(E3:E6)","v":0},0]
[]
["Nájem nádob",null,"bez DPH","celkem",0.21,"celkem"]
["objem nádoby v litrech","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[1100,{"$f":"B3","v":449},0,{"$f":"C11*B11","v":0},{"$f":"0.21*D11","v":0},{"$f":"E11+D11","v":0}]
[110,{"$f":"B4","v":1209},0,{"$f":"C12*B12","v":0},{"$f":"0.21*D12","v":0},{"$f":"E12+D12","v":0}]
[120,{"$f":"B5","v":4017},0,0,0,0]
[240,{"$f":"B6","v":447},0,0,0,0]
["Celkem",{"$f":"SUM(B11:B14)","v":6122},null,{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0},{"$f":"SUM(F11:F14)","v":0}]
[]
["Sběr. Svoz a odstranění",null,"bez DPH","celkem",0.15,"celkem"]
["SKO 52 výklopů ročně (objem v litrech jedné nádoby)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[1100,389,0,{"$f":"C19*B19","v":0},{"$f":"0.15*D19","v":0},{"$f":"E19+D19","v":0}]
[110,1160,0,{"$f":"C20*B20","v":0},{"$f":"0.15*D20","v":0},{"$f":"E20+D20","v":0}]
[120,2381,0,0,0,0]
[240,193,0,0,0,0]
["Celkem",{"$f":"SUM(B19:B22)","v":4123},null,{"$f":"SUM(D19:D22)","v":0},{"$f":"SUM(E19:E22)","v":0},0]
[]
["Sběr. Svoz a odstranění",null,"bez DPH","celkem",0.15,"celkem"]
["SKO 104 výklopů ročně (objem v litrech jedné nádoby)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[1100,54,0,{"$f":"C27*B27","v":0},{"$f":"0.15*D27","v":0},{"$f":"E27+D27","v":0}]
[120,1,0,0,0,0]
[240,13,0,0,0,0]
["Celkem",{"$f":"SUM(B27:B29)","v":68},null,{"$f":"SUM(D27:D29)","v":0},{"$f":"SUM(E27:E29)","v":0},0]
[]
["Sběr. Svoz a odstranění",null,"bez DPH","celkem",0.15,"celkem"]
["SKO 156 výklopů ročně (objem v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[1100,5,0,{"$f":"C34*B34","v":0},{"$f":"0.15*D34","v":0},{"$f":"E34+D34","v":0}]
["Celkem",5,null,{"$f":"SUM(D34)","v":0},{"$f":"SUM(E34)","v":0},0]
[]
["Sběr. Svoz a odstranění",null,"bez DPH","celkem",0.15,"celkem"]
["Zbytkový odpad 26 výklopů ročně (objem v litrech jedné nádoby)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[1100,1,0,{"$f":"C39*B39","v":0},{"$f":"0.15*D39","v":0},{"$f":"E39+D39","v":0}]
[110,49,0,0,0,0]
[120,1635,0,0,0,0]
[240,241,0,0,0,0]
["Celkem",{"$f":"SUM(B39:B42)","v":1926},null,{"$f":"SUM(D39:D42)","v":0},{"$f":"SUM(E39:E42)","v":0},0]
[]
[null,null,null,"celkem","celkem","celkem"]
["Rekapitulace SKO",null,null,"Kč bez DPH","Kč DPH","Kč vč. DPH"]
["Jednorázová instalace",null,null,{"$f":"D7","v":0},{"$f":"E7","v":0},0]
["Nájem nádob",null,null,{"$f":"D15","v":0},{"$f":"E15","v":0},0]
["Sběr. Svoz a odstranění",null,null,{"$f":"D23+D30+D35+D43","v":0},{"$f":"E23+E30+E35+E43","v":0},0]
["Celkem",null,null,{"$f":"SUM(D47:D49)","v":0},{"$f":"SUM(E47:E49)","v":0},0]

{"sheet":"Bioodpad","index":3,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace BIOODPAD",null,"bez dph","celkem",0.21,"celkem"]
["(objem v litrech jedné nádoby)","kusů","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["240 - horní výklop",133,0,{"$f":"C3*B3","v":0},{"$f":"0.21*D3","v":0},{"$f":"E3+D3","v":0}]
["120 - horní výklop",1719,0,{"$f":"C4*B4","v":0},{"$f":"0.21*D4","v":0},{"$f":"E4+D4","v":0}]
["660 - horní výklop",6,0,0,0,0]
["Celkem",{"$f":"SUM(B3:B5)","v":1858},null,{"$f":"SUM(D3:D5)","v":0},{"$f":"SUM(E3:E5)","v":0},0]
[]
[null,null,"bez DPH","celkem",0.21,"celkem"]
["Nájem nádob BIOODPAD  - 32 výklopů (objem nádob v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["240 - horní výklop",133,0,{"$f":"C10*B10","v":0},{"$f":"0.21*D10","v":0},{"$f":"E10+D10","v":0}]
["120 - horní výklop",1719,0,{"$f":"C11*B11","v":0},{"$f":"0.21*D11","v":0},{"$f":"E11+D11","v":0}]
["660 - horní výklop",6,0,0,0,0]
["Celkem",{"$f":"SUM(B10:B12)","v":1858},null,{"$f":"SUM(D10:D12)","v":0},{"$f":"SUM(E10:E12)","v":0},0]
[]
["Sběr svoz a využítí bioodpad  (objem nádob v litrech)",null,"bez DPH","celkem",0.15,"celkem"]
["32 výklopů ročně","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["240 - horní výklop",133,0,{"$f":"C17*B17","v":0},{"$f":"0.15*D17","v":0},{"$f":"E17+D17","v":0}]
["120 - horní výklop",1719,0,{"$f":"C18*B18","v":0},{"$f":"0.15*D18","v":0},{"$f":"E18+D18","v":0}]
["660 - horní výklop",6,0,0,0,0]
["Celkem",{"$f":"SUM(B17:B19)","v":1858},null,{"$f":"SUM(D17:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},0]
[]
[null,null,null,"celkem","celkem","celkem"]
["Rekapitulace Bioodpad",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Jednorázová instalace BIOODPAD",null,null,{"$f":"D6","v":0},{"$f":"E6","v":0},0]
["Nájem nádob BIOODPAD",null,null,{"$f":"D13","v":0},{"$f":"E13","v":0},0]
["Sběr, svoz a využití BIOODPAD",null,null,{"$f":"D20","v":0},{"$f":"E20","v":0},0]
["Celkem",null,null,{"$f":"SUM(D24:D26)","v":0},{"$f":"SUM(E24:E26)","v":0},0]

{"sheet":"Papír","index":4,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace Papír ",null,"bez DPH","celkem",0.21,"celkem"]
["Papír - (objem v litrech jedné nádoby)","kusů","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",114,0,{"$f":"C3*B3","v":0},{"$f":"0.21*D3","v":0},{"$f":"E3+D3","v":0}]
["240 - horní výklop",56,0,{"$f":"C4*B4","v":0},{"$f":"0.21*D4","v":0},{"$f":"E4+D4","v":0}]
["Celkem",167,null,{"$f":"SUM(D3:D4)","v":0},{"$f":"SUM(E3:E4)","v":0},0]
[]
[null,null,"Bez DPH","celkem",0.21,"celkem"]
["Nájem nádob  - Papír (objem nádoby v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",114,0,{"$f":"C9*B9","v":0},{"$f":"0.21*D9","v":0},{"$f":"E9+D9","v":0}]
["240 - horní výklop",56,0,{"$f":"C10*B10","v":0},{"$f":"0.21*D10","v":0},{"$f":"E10+D10","v":0}]
["Celkem",167,null,{"$f":"SUM(D9:D10)","v":0},{"$f":"SUM(E9:E10)","v":0},0]
[]
[]
["Sběr. Svoz a využití Papír",null,"Bez DPH","celkem",0.15,"celkem"]
["Papír  52 výklopů ročně (objem v litrech jedné nádoby)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",158,0,{"$f":"C16*B16","v":0},{"$f":"0.15*D16","v":0},{"$f":"E16+D16","v":0}]
["240 - horní výklop",145,0,{"$f":"C17*B17","v":0},{"$f":"0.15*D17","v":0},{"$f":"E17+D17","v":0}]
["Celkem",465,null,{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},0]
[]
["Sběr. Svoz a využití Papír",null,"Bez DPH","celkem",0.15,"celkem"]
["Sběr svoz a využití Papír 104 výklopů ročně ( objem nádob v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",108,0,{"$f":"C22*B22","v":0},{"$f":"0.15*D22","v":0},{"$f":"E22+D22","v":0}]
["240 - horní výklop",54,0,{"$f":"C23*B23","v":0},{"$f":"0.15*D23","v":0},{"$f":"E23+D23","v":0}]
["Celkem",3,null,{"$f":"SUM(D22:D23)","v":0},{"$f":"SUM(E22:E23)","v":0},0]
[]
[]
["Rekapitulace PAPÍR",null,null,"Kč bez DPH","Kč DPH","Kč vč. DPH"]
["Jednorázová instalace",null,null,{"$f":"D5","v":0},{"$f":"E5","v":0},0]
["Nájem nádob",null,null,{"$f":"D11","v":0},{"$f":"E11","v":0},0]
["Sběr. Svoz a využití",null,null,{"$f":"D18+D24","v":0},{"$f":"E18+E24","v":0},0]
["Celkem",null,null,{"$f":"SUM(D28:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},0]

{"sheet":"Plast","index":5,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace Plast",null,"bez DPH","celkem",0.21,"celkem"]
["Plast (objem v litrech jedné nádoby)","kusů","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",271,0,{"$f":"C3*B3","v":0},{"$f":"0.21*D3","v":0},{"$f":"E3+D3","v":0}]
["240 - horní výklop",221,0,{"$f":"C4*B4","v":0},{"$f":"0.21*D4","v":0},{"$f":"E4+D4","v":0}]
["Celkem",492,null,{"$f":"SUM(D3:D4)","v":0},{"$f":"SUM(E3:E4)","v":0},0]
[]
[null,null,"Bez DPH","celkem",0.21,"celkem"]
["Nájem nádob plast  (objem nádob v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",271,0,{"$f":"C9*B9","v":0},{"$f":"0.21*D9","v":0},{"$f":"E9+D9","v":0}]
["240 - horní výklop",221,0,{"$f":"C10*B10","v":0},{"$f":"0.21*D10","v":0},{"$f":"E10+D10","v":0}]
["Celkem",492,null,{"$f":"SUM(D9:D10)","v":0},{"$f":"SUM(E9:E10)","v":0},0]
[]
["Sběr svoz a využítí PLAST (objem nádob v litrech)",null,"Bez DPH","celkem",0.15,"celkem"]
["52 výklopů ročně","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",280,0,{"$f":"C15*B15","v":0},{"$f":"0.15*D15","v":0},{"$f":"E15+D15","v":0}]
["240 - horní výklop",221,0,{"$f":"C16*B16","v":0},{"$f":"0.15*D16","v":0},{"$f":"E16+D16","v":0}]
["Celkem",501,null,{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},0]
[]
[null,null,"Bez DPH","celkem",0.15,"celkem"]
["Sběr svoz a využití PLAST 104 výklopů ročně ( objem nádob v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",21,0,{"$f":"C21*B21","v":0},{"$f":"0.15*D21","v":0},{"$f":"E21+D21","v":0}]
["Celkem",21,null,{"$f":"SUM(D21)","v":0},{"$f":"SUM(E21)","v":0},0]
[]
[]
["Rekapitulace plast",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Jednorázová instalace Plast",null,null,{"$f":"D5","v":0},{"$f":"E5","v":0},0]
["Nájem nádob PLAST",null,null,{"$f":"D11","v":0},{"$f":"E11","v":0},0]
["Sběr, svoz a využití PLAST",null,null,{"$f":"D22+D17","v":0},{"$f":"E22+E17","v":0},0]
["Celkem",null,null,{"$f":"SUM(D26:D28)","v":0},{"$f":"SUM(E26:E28)","v":0},0]

{"sheet":"Sklobarevné","index":6,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace SKLO barevné",null,"bez DPH","celkem",0.21,"celkem"]
["Sklo čiré  (objem v litrech jedné nádoby)","kusů","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",6,0,{"$f":"C3*B3","v":0},{"$f":"0.21*D3","v":0},{"$f":"E3+D3","v":0}]
["1100 - spodní výklop",40,0,{"$f":"C4*B4","v":0},{"$f":"0.21*D4","v":0},{"$f":"E4+D4","v":0}]
["1550 - spodní výklop",3,0,0,0,0]
["1700 - spodní výklop",17,0,0,0,0]
["240 - horní výklop",182,0,0,0,0]
["Celkem",248,null,{"$f":"SUM(D3:D7)","v":0},{"$f":"SUM(E3:E7)","v":0},0]
[]
[null,null,"Bez DPH","celkem",0.21,"celkem"]
["Nájem nádob sklo barevné  ","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",6,0,{"$f":"C12*B12","v":0},{"$f":"0.21*D12","v":0},{"$f":"E12+D12","v":0}]
["1100 - spodní výklop",40,0,{"$f":"C13*B13","v":0},{"$f":"0.21*D13","v":0},{"$f":"E13+D13","v":0}]
["1550 - spodní výklop",3,0,0,0,0]
["1700 - spodní výklop",17,0,0,0,0]
["240 - horní výklop",182,0,0,0,0]
["Celkem",248,null,{"$f":"SUM(D12:D16)","v":0},{"$f":"SUM(E12:E16)","v":0},0]
[]
[]
["Sběr svoz a využítí Sklo barevné (objem nádob v litrech)",null,"Bez DPH","celkem",0.15,"celkem"]
["12 výklopů ročně","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",6,0,{"$f":"C22*B22","v":0},{"$f":"0.15*D22","v":0},{"$f":"E22+D22","v":0}]
["1100 - spodní výklop",40,0,0,{"$f":"0.15*D23","v":0},0]
["1550 - spodní výklop",20,0,0,0,0]
["1700 - spodní výklop",17,0,0,0,0]
["240 - horní výklop",182,0,0,0,0]
["Celkem",265,null,{"$f":"SUM(D22:D26)","v":0},{"$f":"SUM(E22:E26)","v":0},0]
[]
[]
[]
["Rekapitulace sklo barevné",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Jednorázová instalace SKLO barevné",null,null,{"$f":"D8","v":0},{"$f":"E8","v":0},0]
["Nájem nádob SKLO barevné",null,null,{"$f":"D17","v":0},{"$f":"E17","v":0},0]
["Sběr, svoz a využití SKLO barevné",null,null,{"$f":"D27","v":0},{"$f":"E27","v":0},0]
["Celkem",null,null,{"$f":"SUM(D32:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},0]

{"sheet":"Skločiré","index":7,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace SKLO čiré",null,"bez DPH","celkem",0.21,"celkem"]
["Sklo čiré  (objem v litrech jedné nádoby)","kusů","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",7,0,{"$f":"C3*B3","v":0},{"$f":"0.21*D3","v":0},{"$f":"E3+D3","v":0}]
["1300 - spodní výklop",4,0,0,0,0]
["1100 - spodní výklop",40,0,0,0,0]
["1550 - spodní výklop",2,0,0,0,0]
["1700 - spodní výklop",17,0,0,0,0]
["240 - horní výklop",179,0,0,0,0]
["Celkem",249,null,{"$f":"SUM(D3:D8)","v":0},{"$f":"SUM(E3:E8)","v":0},0]
[]
[null,null,"Bez DPH","celkem",0.21,"celkem"]
["Nájem nádob sklo čiré (objem nádob v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",7,0,{"$f":"C13*B13","v":0},{"$f":"0.21*D13","v":0},{"$f":"E13+D13","v":0}]
["1300 - spodní výklop",4,0,0,0,0]
["1100 - spodní výklop",40,0,0,0,0]
["1550 - spodní výklop",2,0,0,0,0]
["1700 - spodní výklop",17,0,0,0,0]
["240 - horní výklop",179,0,0,0,0]
["Celkem",249,null,{"$f":"SUM(D13:D18)","v":0},{"$f":"SUM(E13:E18)","v":0},0]
[]
[]
["Sběr svoz a využítí Sjlo čiré (objem nádob v litrech)",null,"Bez DPH","celkem",0.15,"celkem"]
["12 výklopů ročně","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1100 - horní výklop",7,0,{"$f":"C24*B24","v":0},{"$f":"0.15*D24","v":0},{"$f":"E24+D24","v":0}]
["1300 - spodní výklop",8,0,{"$f":"C25*B25","v":0},{"$f":"0.15*D25","v":0},{"$f":"E25+D25","v":0}]
["1100 - spodní výklop",40,0,0,0,0]
["1550 - spodní výklop",10,0,0,0,0]
["1700 - spodní výklop",17,0,0,0,0]
["240 - horní výklop",179,0,0,0,0]
["Celkem",261,null,{"$f":"SUM(D24:D29)","v":0},{"$f":"SUM(E24:E29)","v":0},0]
[]
[]
[]
["Rekapitulace sklo čiré",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Jednorázová instalace SKLO čiré",null,null,{"$f":"D9","v":0},{"$f":"E9","v":0},0]
["Nájem nádob SKLO čiré",null,null,{"$f":"D19","v":0},{"$f":"E19","v":0},0]
["Sběr, svoz a využití SKLO čiré",null,null,{"$f":"D30","v":0},{"$f":"E30","v":0},0]
["Celkem",null,null,{"$f":"SUM(D35:D37)","v":0},{"$f":"SUM(E35:E37)","v":0},0]

{"sheet":"Kovy","index":8,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace KOVY",null,"bez DPH","celkem",0.21,"celkem"]
["(objem v litrech jedné nádoby)","kusů","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1800 - spodní výklop",1,0,{"$f":"C3*B3","v":0},{"$f":"0.21*D3","v":0},{"$f":"E3+D3","v":0}]
["Celkem",null,null,{"$f":"SUM(D3)","v":0},{"$f":"SUM(E3)","v":0},0]
[]
[null,null,"Bez DPH","celkem",0.21,"celkem"]
["Nájem nádob KOVY  (objem nádob v litrech)","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1800 - spodní výklop",1,0,{"$f":"C8*B8","v":0},{"$f":"0.21*D8","v":0},{"$f":"E8+D8","v":0}]
["Celkem",248,null,{"$f":"SUM(D8)","v":0},{"$f":"SUM(E8)","v":0},0]
[]
[]
["Sběr svoz a využítí KOVY (objem nádob v litrech)",null,"Bez DPH","celkem",0.15,"celkem"]
["12 výklopů ročně","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["1800 - spodní výklop",29,0,{"$f":"C14*B14","v":0},{"$f":"0.15*D14","v":0},{"$f":"E14+D14","v":0}]
["Celkem",265,null,{"$f":"SUM(D14)","v":0},{"$f":"SUM(E14)","v":0},0]
[]
[]
[]
["Rekapitulace sklo kovy",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Jednorázová instalace kovy",null,null,{"$f":"D3","v":0},{"$f":"E3","v":0},0]
["Nájem nádob kovy",null,null,{"$f":"D8","v":0},{"$f":"E8","v":0},0]
["Sběr, svoz a využití kovy",null,null,{"$f":"D15","v":0},{"$f":"E15","v":0},0]
["Celkem",null,null,{"$f":"SUM(D20:D22)","v":0},{"$f":"SUM(E20:E22)","v":0},0]

{"sheet":"Zdroj","index":9,"n_rows":124,"n_cols":12,"rows_kept":124,"cut":false,"hidden":true,"merged":[[94,2,94,4],[11,0,11,9],[24,0,24,6],[41,2,41,4],[69,2,69,4]]}
["objem nádoby v litrech","SKO 1xtýdně","SKO 2xtýdně","SKO 3x týdně","zbytk. (svoz 26x)","celkem",null,null,null,"bio (svoz 32x)"]
[1100,389,54,5,1,{"$f":"SUM(B2:E2)","v":449}]
[110,1160,null,null,49,{"$f":"SUM(B3:E3)","v":1209}]
[120,2381,1,null,1635,4017,null,null,null,1719]
[240,193,13,null,241,447,null,null,null,133]
["Celkem",{"$f":"SUM(B2:B5)","v":4123},{"$f":"SUM(C2:C5)","v":68},5,1926,{"$f":"SUM(F2:F5)","v":6122},null,null,null,{"$f":"SUM(J2:J5)","v":1852}]
[]
["počet košů v nájmu",580]
["město vlastní koše",109]
["schránky na sáčky (v nájmu)",215,{"$f":"SUM(B8:B10)","v":904}]
[]
["Počet nádob celkem"]
["Objem nádoby v litrech","papír 1xt","papír 2xt","plast 1xt","plast 2xt","sklo čiré","sklo barevné","kovy",{"$f":"J1","v":"bio (svoz 32x)"},"celkem"]
["1100 - horní výklop",263,3,280,21,7,6,null,null,{"$f":"SUM(B14:I14)","v":580}]
["1300 - spodní výklop",null,null,null,null,8,0,null,null,{"$f":"SUM(B15:I15)","v":8}]
["1100 - spodní výklop",null,null,null,null,40,40,null,null,80]
["1550 - spodní výklop",null,null,null,null,10,20,null,null,30]
["1700 - spodní výklop",null,null,null,null,17,17,null,null,34]
["240 - horní výklop",199,null,221,null,179,182,null,133,914]
["120 - horní výklop",null,null,null,null,null,null,null,1719,1719]
["660 - horní výklop",null,null,null,null,null,null,null,6,6]
["1800 - spodní výklop",null,null,null,null,null,null,29,null,29]
["Celkem",{"$f":"SUM(B14:B22)","v":462},3,501,21,261,265,29,1858,3400,null,{"$f":"J23-G32","v":3038}]
[]
["Z toho počet nádob Ekokom"]
["Celkem","papír","plast","sklo čiré","sklo barevné","kovy","celkem"]
[{"$f":"A14","v":"1100 - horní výklop"},152,9,null,null,null,{"$f":"SUM(B27:F27)","v":161}]
[{"$f":"A15","v":"1300 - spodní výklop"},null,null,4,0,null,{"$f":"SUM(B28:F28)","v":4}]
[{"$f":"A17","v":"1550 - spodní výklop"},null,null,8,17,null,25]
["240 - horní výklop",143,null,null,null,null,143]
["1800 - spodní výklop",null,null,null,null,29,29]
["Celkem",{"$f":"SUM(B27:B31)","v":295},9,12,17,29,362]
[]
[null,{"$f":"SUM(B23:C23)","v":465},null,{"$f":"SUM(D23:E23)","v":522},null,{"$f":"SUM(F23:G23)","v":526}]
[]
[]
[]
[null,null,"Sako Brno"]
[]
[]
[]
["Jednorázová instalace",null,"jednorázová instalace"]
["SKO 52 výklopů ročně (objem v litrech jedné nádoby)","kusů","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[{"$f":"A2","v":1100},{"$f":"B2","v":389}]
[110,{"$f":"B3","v":1160}]
[120,{"$f":"B4","v":2381}]
[240,{"$f":"B5","v":193}]
["Celkem",{"$f":"SUM(B44:B47)","v":4123}]
[]
["SKO 104 výklopů ročně (objem v litrech jedné nádoby)","kusů"]
[{"$f":"A2","v":1100},{"$f":"C2","v":54}]
[{"$f":"A4","v":120},{"$f":"C4","v":1}]
[{"$f":"A5","v":240},{"$f":"C5","v":13}]
["Celkem",{"$f":"SUM(B51:B53)","v":68}]
[]
["SKO 156 výklopů ročně (objem v litrech)","kusů"]
[{"$f":"A51","v":1100},{"$f":"D2","v":5}]
["Celkem",{"$f":"SUM(B57:B57)","v":5}]
[]
["Zbytkový odpad 26 výklopů ročně (objem v litrech jedné nádoby)","kusů"]
[{"$f":"A2","v":1100},{"$f":"E2","v":1}]
[{"$f":"A3","v":110},{"$f":"E3","v":49}]
[{"$f":"A4","v":120},{"$f":"E4","v":1635}]
[{"$f":"A5","v":240},{"$f":"E5","v":241}]
["Celkem",{"$f":"SUM(B61:B64)","v":1926}]
[]
["Celkem SKO jednorázová instalace"]
[]
[]
["Nájem nádob",null,"nájem celkem"]
["SKO 52 výklopů ročně (objem v litrech jedné nádoby)","kusů","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[{"$f":"A44","v":1100},{"$f":"B44","v":389}]
[{"$f":"A45","v":110},1160]
[120,2381]
[240,193]
["Celkem",{"$f":"SUM(B72:B75)","v":4123}]
[]
["SKO 104 výklopů ročně (objem v litrech jedné nádoby)","kusů"]
[{"$f":"A51","v":1100},{"$f":"B51","v":54}]
[{"$f":"A52","v":120},1]
[240,13]
["Celkem",{"$f":"SUM(B79:B81)","v":68}]
[]
["SKO 156 výklopů ročně (objem v litrech)","kusů"]
[{"$f":"A79","v":1100},{"$f":"B57","v":5}]
["Celkem",{"$f":"SUM(B85:B85)","v":5}]
[]
["Zbytkový odpad 26 výklopů ročně (objem v litrech jedné nádoby)","kusů"]
[{"$f":"A61","v":1100},{"$f":"B61","v":1}]
[{"$f":"A62","v":110},49]
[120,1635]
[240,241]
["Celkem",{"$f":"SUM(B89:B92)","v":1926}]
[]
["Sběr. Svoz a odstranění",null,"sběr,svoz, dostranění"]
["SKO 52 výklopů ročně (objem v litrech jedné nádoby)","kusů","Kč bez DPH","Kč DPH","Kč vč. DPH"]
[{"$f":"A72","v":1100},{"$f":"B72","v":389}]
[{"$f":"A73","v":110},1160]
[120,2381]
[240,193]
["Celkem",{"$f":"SUM(B97:B100)","v":4123}]
[]
["SKO 104 výklopů ročně (objem v litrech jedné nádoby)","kusů"]
[{"$f":"A79","v":1100},{"$f":"B79","v":54}]
[{"$f":"A80","v":120},1]
[240,13]
["Celkem",{"$f":"SUM(B104:B106)","v":68}]
[]
["SKO 156 výklopů ročně (objem v litrech)","kusů"]
[{"$f":"A104","v":1100},{"$f":"B85","v":5}]
["Celkem",{"$f":"SUM(B110:B110)","v":5}]
[]
["Zbytkový odpad 26 výklopů ročně (objem v litrech jedné nádoby)","kusů"]
[{"$f":"A89","v":1100},{"$f":"B89","v":1}]
[{"$f":"A90","v":110},49]
[120,1635]
[240,241]
["Celkem",{"$f":"SUM(B114:B117)","v":1926}]
[]
["Rekapitulace SKO",null,{"$f":"C96","v":"Kč bez DPH"},{"$f":"D96","v":"Kč DPH"},{"$f":"E96","v":"Kč vč. DPH"}]
[{"$f":"A42","v":"Jednorázová instalace"}]
[{"$f":"A70","v":"Nájem nádob"}]
[{"$f":"A95","v":"Sběr. Svoz a odstranění"}]
["Celkem"]

{"sheet":"SD","index":10,"n_rows":68,"n_cols":7,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
["Jednorázová dodávka technického vybavení",null,null,"bez DPH","celkem",0.21,"celkem"]
["Typ vybavení","objem m3","počet ks","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["Abroll - hákový nosič - otevřený kontejner",10,4,0,{"$f":"D4*C4","v":0},{"$f":"0.21*E4","v":0},{"$f":"F4+E4","v":0}]
["Abroll - hákový nosič - krytý kontejner",35,7,0,0,0,0]
["Abroll - hákový nosič - otevřený kontejner",35,2,0,0,0,0]
["Abroll - hákový nosič - otevřený kontejner",20,7,null,0,0,0]
["Mulda - ramenový nosič - otevřený kontejner",10,7,0,0,0,0]
["Mulda - ramenový nosič - krytý kontejner",10,1,0,0,0,0]
["Horní výklop plasty",1.1000000000000001,4,0,0,0,0]
[]
[]
[]
["Celkem jednorázová dodávka",null,{"$f":"SUM(C4:C13)","v":32},{"$f":"SUM(D4:D13)","v":0},{"$f":"SUM(E4:E13)","v":0},{"$f":"SUM(F4:F13)","v":0},{"$f":"SUM(G4:G13)","v":0}]
[]
[]
[]
["Nájem vybavení",null,null,"bez DPH","celkem",0.21,"celkem"]
["Typ vybavení","objem m3","počet ks","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["Abroll - hákový nosič - otevřený kontejner",10,4,0,{"$f":"D20*C20","v":0},{"$f":"0.21*E20","v":0},{"$f":"F20+E20","v":0}]
["Abroll - hákový nosič - krytý kontejner",35,7,0,0,0,0]
["Abroll - hákový nosič - otevřený kontejner",35,2,0,0,0,0]
["Abroll - hákový nosič - otevřený kontejner",20,7,0,0,0,0]
["Mulda - ramenový nosič - otevřený kontejner",10,7,0,0,0,0]
["Mulda - ramenový nosič - krytý kontejner",10,1,0,0,0,0]
["Horní výklop plasty",1.1000000000000001,4,0,0,0,0]
["Celkem nájem vybavení",null,{"$f":"SUM(C20:C26)","v":32},{"$f":"SUM(D20:D26)","v":0},{"$f":"SUM(E20:E26)","v":0},{"$f":"SUM(F20:F26)","v":0},{"$f":"SUM(G20:G26)","v":0}]
[]
[]
["Doprava a likvidace odpadu",null,"Kč/t",null,0.21]
["Přehled základních odpadů kategorie \"O\"","t/rok","bez DPH","Bez DPH","DPH","vč.DPH"]
["200101 Papír alepenka",83.504999999999995,0,{"$f":"C32*B32","v":0},{"$f":"0.21*D32","v":0},{"$f":"E32+D32","v":0}]
["200139 Plasty",4.04,0,{"$f":"C33*B33","v":0},{"$f":"0.21*D33","v":0},{"$f":"E33+D33","v":0}]
["200102 Sklo",25.1,0,0,0,0]
["160103 Pneumatiky",41.31,0,0,0,0]
["170101 Beton",4.22,0,0,0,0]
["170102 Cihly",400,0,0,0,0]
["170107 Směsi nebo oddělené frakce betonu, cihel, tašek a keramických výrobků neuvedené pod číslem 17 01 06",500,0,0,0,0]
["170904 Směsné stavební a demoliční odpady neuvedené pod čísly 17 09 01, 17 09 02 a 17 09 03",2500,0,0,0,0]
["170405 Železo a ocel",2.13,0,0,0,0]
["170604 Izolační materiály neuvedené pod čísly 17 06 01 a 17 06 03",36.869999999999997,0,0,0,0]
["200102 Sklo",39.61,0,0,0,0]
["200125 Jedlý olej a tuk",0.29799999999999999,0,0,0,0]
["200138 Dřevo neuvedené pod číslem 20 01 37",790.64200000000005,0,0,0,0]
["200140 Kovy",134.08000000000001,0,0,0,0]
["200201 Biologicky rozložitelný odpad",626.98400000000004,0,0,0,0]
["200307 Objemný odpad",1480.5530000000001,0,0,0,0]
[null,null,"Kč/t",null,0.21]
["Přehled základních odpadů kategorie \"N\"","t/rok","bez DPH","Bez DPH","DPH","vč.DPH"]
["150110 Obaly obsahující zbytky nebezpečných látek nebo obaly těmito látkami znečištěné",15.622999999999999,0,{"$f":"C50*B50","v":0},{"$f":"0.21*D50","v":0},{"$f":"E50+D50","v":0}]
["200114 Kyseliny",4.4999999999999998E-2,0,0,0,0]
["200119 Pesticidy",1.43E-2,0,0,0,0]
["200126 Olej a tuk neuvedený pod číslem 20 01 25",1.99,0,0,0,0]
["200127 Barvy, tiskařské barvy, lepidla a pryskyřice obsahující nebezpečné látky",0.309,0,0,0,0]
["200132 Jiná nepoužitelná léčiva neuvedená pod číslem 20 01 31",0.1,0,0,0,0]
["200133 Baterie a akumulátory, zařazené pod čísly 16 06 01, 16 06 02 nebo pod číslem 16 06 03 a netříděné baterie a akumulátory obsahující tyto baterie",0.111,null,0,0,0]
["Celkem",{"$f":"SUM(B32:B56)","v":6687.5343000000003},null,{"$f":"SUM(D50:D56)+SUM(D32:D47)","v":0},{"$f":"SUM(E50:E56)+SUM(E32:E47)","v":0},0]
[]
["Fixní náklady spojené s provozem",null,null,"Bez DPH","DPH","vč.DPH"]
["Osobní náklady ( min. 3 osoby, stočné 3884m3, slektřina 14167 Kwh nízký tarif, 34023 kWh vysoký tarif.)",null,null,null,{"$f":"0.21*D60","v":0},{"$f":"E60+D60","v":0}]
["Celkem"]
[]
["Rekapitulace SD",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Jednorázová instalace ",null,null,{"$f":"D14","v":0},{"$f":"E14","v":0},0]
["Nájem nádob",null,null,{"$f":"E27","v":0},{"$f":"F27","v":0},0]
["Sběr, svoz a odstranění",null,null,{"$f":"D57","v":0},{"$f":"E57","v":0},0]
["Fizxní náklady",null,null,{"$f":"D60","v":0},{"$f":"E60","v":0},0]
["Celkem",null,null,{"$f":"SUM(D64:D67)","v":0},{"$f":"SUM(E64:E67)","v":0},0]

{"sheet":"Koše","index":11,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Jednorázová instalace košů",null,null,null,0.21]
["(objem v litrech jedné nádoby)","kusů",null,"Kč bez DPH","Kč DPH","Kč vč. DPH"]
["City Bin 40 l",406,0,{"$f":"C3*B3","v":0},{"$f":"D3*0.21","v":0},{"$f":"E3+D3","v":0}]
["Kopenhagen 70 l",36,0,{"$f":"C4*B4","v":0},{"$f":"D4*0.21","v":0},{"$f":"E4+D4","v":0}]
["Historický 30l",103,0,0,0,0]
["Popelník 70l",10,0,0,0,0]
["Klasik 50l",4,0,0,0,0]
["Kamenina 50l",4,0,0,0,0]
["Slza 30l",1,0,0,0,0]
["Pytlový systém 100l",28,0,0,0,0]
["Schránky na sáčky",280,0,0,0,0]
["Celkem",{"$f":"SUM(B3:B11)","v":872},null,{"$f":"SUM(D3:D11)","v":0},{"$f":"SUM(E3:E11)","v":0},0]
[]
[null,null,null,null,0.21]
["Nájem nádob KOŠE ","kusů","Kč/ks/rok","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["City Bin 40 l",406,0,{"$f":"C16*B3","v":0},{"$f":"0.21*D16","v":0},{"$f":"E16+D16","v":0}]
["Kopenhagen 70 l",36,0,{"$f":"C17*B4","v":0},{"$f":"0.21*D17","v":0},{"$f":"E17+D17","v":0}]
["Historický 30l",103,0,0,0,0]
["Popelník 70l",10,0,0,0,0]
["Klasik 50l",4,0,0,0,0]
["Slza 30l",1,0,0,0,0]
["Kamenina",4,0,0,0,0]
["Pytlový systém 100l",28,0,0,0,0]
["Schránky na sáčky",280,0,0,0,0]
["Celkem",{"$f":"SUM(B16:B24)","v":872},null,{"$f":"SUM(D16:D24)","v":0},{"$f":"SUM(E16:E24)","v":0},0]
[]
[]
["Sběr svoz a odstranění odpadu z košů ",null,"počet",null,null,0.21]
[null,"m.j.","m.j.","Kč/mj","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["Počet hodin na vyprázdnění všech košů pracovní dny za týden (Po -Pá)","hod",{"$f":"52*56","v":2912},0,{"$f":"D30*C30","v":0},{"$f":"E30*0.21","v":0},{"$f":"F30+E30","v":0}]
["Počet hodin na vyprázdnění všech košů  za týden - (So)","hod",{"$f":"5*52","v":260},0,{"$f":"D31*C31","v":0},{"$f":"E31*0.21","v":0},{"$f":"F31+E31","v":0}]
["Doprava k likvidaci - Kč/den (250 dnů v roce)","Kč/den",250,0,{"$f":"D32*C32","v":0},0,0]
["Likvidace odpadu","tun",165,0,{"$f":"D33*C33","v":0},0,0]
["Celkem",null,null,null,{"$f":"SUM(E30:E33)","v":0},{"$f":"SUM(F30:F33)","v":0},0]
[]
[]
["Rekapitulace koše",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Jednorázová instalace ",null,null,{"$f":"D12","v":0},{"$f":"E12","v":0},0]
["Nájem nádob",null,null,{"$f":"D25","v":0},{"$f":"E25","v":0},0]
["Sběr, svoz a odstranění",null,null,{"$f":"E34","v":0},{"$f":"F34","v":0},0]
["Celkem",null,null,{"$f":"SUM(D39:D40)","v":0},{"$f":"SUM(E39:E40)","v":0},0]

{"sheet":"Mobilni","index":12,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Požadovaný počet hodin","místní části","město","Celkem"]
["počet lokalit",10,11,{"$f":"SUM(B2:C2)","v":21}]
["Minimální čas ma stanovišti v hodinách",4,7,{"$f":"SUM(B3:C3)","v":11}]
["Roční počet cyklů na stanovišti",4,3,7]
["Celkem roční počet hodin",{"$f":"B4*B3*B2","v":160},{"$f":"C4*C3*C2","v":231},391]
[]
[null,null,null,null,0.21]
["Technické vybavení a personální obsazení na stanovišti","Počet hodin ročně","Kč/hod","celkem bez DPH","DPH","Kč vč. DPH"]
["Kontejner 20m3 - bioodpad ",{"$f":"D5","v":391},0,{"$f":"C9*B9","v":0},{"$f":"0.21*D9","v":0},{"$f":"E9+D9","v":0}]
["Kontejner 20m3 - velkoobjemový odpad",{"$f":"B9","v":391},0,{"$f":"C10*B10","v":0},{"$f":"0.21*D10","v":0},{"$f":"E10+D10","v":0}]
["Dodávkové vozidlo min 10m3",{"$f":"B10","v":391},0,0,0,0]
["2 osoby",{"$f":"B11","v":391},0,0,0,0]
["Celkem",null,null,{"$f":"SUM(D9:D12)","v":0},{"$f":"SUM(E9:E12)","v":0},{"$f":"SUM(F9:F12)","v":0}]
[]
[null,null,null,null,0.21]
["Náklady na dopravu a likvidaci odpadu","tun ročně","Kč/t","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["150110 Obaly obsahující zbytky nebezpečných látek nebo obaly těmito látkami znečištěné",2.9239999999999999,0,{"$f":"C17*B17","v":0},{"$f":"0.21*D17","v":0},{"$f":"E17+D17","v":0}]
["200119 Pesticidy",0.11600000000000001,0,{"$f":"C18*B18","v":0},{"$f":"0.21*D18","v":0},{"$f":"E18+D18","v":0}]
["200126 Olej a tuk neuvedený pod číslem 20 01 25",0.29499999999999998,0,0,0,0]
["200127 Barvy, tiskařské barvy, lepidla a pryskyřice obsahující nebezpečné látky",5.0000000000000001E-3,0,0,0,0]
["200132 Jiná nepoužitelná léčiva neuvedená pod číslem 20 01 31",2.5499999999999998E-2,0,0,0,0]
["160103 Pneumatiky",3.2519999999999998,0,0,0,0]
["170604 Izolační materiály neuvedené pod čísly 17 06 01 a 17 06 03",2,0,0,0,0]
["200125 Jedlý olej a tuk",0.13300000000000001,0,0,0,0]
["200201 Biologicky rozložitelný odpad",29.48,0,0,0,0]
["200307 Objemný odpad",178.09,0,0,0,0]
["Celkem",{"$f":"SUM(B21:B26)","v":212.98050000000001},null,{"$f":"SUM(D17:D26)","v":0},{"$f":"SUM(E17:E26)","v":0},0]
[]
[]
["Rekapitulace mobilni svozy",null,null,"kč bez DPH","kč DPH","Kč vč.DPH"]
["Náklady na vybavení stanoviště",null,null,{"$f":"D13","v":0},{"$f":"E13","v":0},{"$f":"F13","v":0}]
["Náklady na dopravu a likvidaci odpadu",null,null,{"$f":"D27","v":0},{"$f":"E27","v":0},{"$f":"F27","v":0}]
["Celkem",null,null,{"$f":"SUM(D31:D32)","v":0},{"$f":"SUM(E31:E32)","v":0},0]

{"sheet":"Polopodzemni","index":13,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,0.21]
["Náklady na dopravu a likvidaci odpadu","Ks","Kč/ks","Kč bez DPH","Kč DPH","Kč vč. DPH"]
["Polopodzemní kontejnery Směsný komunální odpad - objem 5m3",null,0,{"$f":"C6*B6","v":0},{"$f":"0.21*D6","v":0},{"$f":"E6+D6","v":0}]
["Polopodzemní kontejnery Papír - objem 5m3",null,0,{"$f":"C7*B7","v":0},{"$f":"0.21*D7","v":0},{"$f":"E7+D7","v":0}]
["Polopodzemní kontejnery Plast - objem 5m3",null,0,0,0,0]
["Polopodzemní kontejnery Sklo - objem 3m3",null,0,0,0,0]
["Podzemní kontejnery Směsný komunální odpad - objem 5m3",null,0,0,0,0]
["Podzemní kontejnery Papír - objem 5m3",null,0,0,0,0]
["Podzemní kontejnery Plast - objem 5m3",null,0,0,0,0]
["Podzemní kontejnery Sklo - objem 3m3",null,0,0,0,0]
["Celkem",{"$f":"SUM(B10:B13)","v":0},null,{"$f":"SUM(D6:D13)","v":0},{"$f":"SUM(E6:E13)","v":0},{"$f":"SUM(F6:F13)","v":0}]