{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Rekapitulácia nákladov","Spotreba EE","Distribučné poplatky","Údržba VO"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Rekapitulácia nákladov","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"merged":[[0,0,0,7],[2,0,2,7],[6,0,6,7],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[15,0,15,7],[18,0,18,7]],"flags":["formulas_cached_only"]}
["Rekapitulácia nákladov na úpravu Verejného osvetlenia v obci Milhosť"]
[]
["Rozpočet dielo "]
["cena diela vychádzajúc z rozpočtu projektovej dokumentácie"]
["cena diela",null,{"$error":"#REF!"},"bez DPH"]
[]
["Celková predpokladaná hodnota zákazky"]
[]
["el energia spotreba",null,{"$error":"#VALUE!"},"bez DPH"]
["distribúcia poplatky",null,{"v":4084.2000000000003,"d":"4,084.20 "},"bez DPH"]
["údržba",null,{"$error":"#VALUE!"},"bez DPH"]
["energia + údržba spolu",null,{"$error":"#VALUE!"},"bez DPH"]
[]
["cena diela",null,{"$error":"#REF!"},"bez DPH"]
[]
["Predpokladaná hodnota zákazky"]
[null,null,{"$error":"#VALUE!"},"bez DPH"]
[]
["Mesačná platba"]
[null,null,{"$error":"#VALUE!"},"bez DPH"]

{"sheet":"Spotreba EE","index":1,"n_rows":17,"n_cols":12,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,1],[1,9,1,10],[2,9,2,10],[3,9,3,10],[4,9,6,10],[4,11,6,11],[7,9,7,10],[8,9,8,10],[9,9,10,10],[9,11,10,11],[12,9,12,10]],"flags":["formulas_cached_only"]}
["Spotreba elektrickej energie VO po úprave - Milhosť"]
[null,null,"Stála platba za odberné miesto  (eur/mesiac)","straty na sieti","počet hodín svietenia (hod)","100% výkon svietenia (hod)","55% výkon svietenia (hod)","cena za dodávku EE (Eur/KwH bez DPH)",null,"cena za dodávku EE",null,"Eur bez DPH / kWh"]
[null,null,"doplniť",1.05,3900,2075,1825,0.075894,null,"Silová elektrina",null,"doplniť"]
["typ svietidla","príko svietidla","počet svietidiel","spotreba ",{"$nulls":5},"Spotrebná daň",null,{"v":0.00132,"d":"0.001320"}]
["Proli",32,55,{"v":5689.53,"d":"5,689.53"},{"$nulls":5},"Tarifa za distribúciu elektrinu vrátane prenosu elektriny",null,{"v":0.0327,"d":"0.032700"}]
["rok",1,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,2,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$nulls":5},"Tarifa za distribučné straty",null,0.008771]
[null,4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$nulls":5},"Odvod do Nár. jadr. Fond",null,{"v":0.00327,"d":"0.003270"}]
[null,5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$nulls":5},"Tarifa za prevádzkovanie systému",null,0.023621]
[null,6,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,7,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$nulls":5},"Tarifa za systémové služby",null,0.006212]
[null,8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$nulls":5},"Spolu",null,0.075894]
[null,9,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,10,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"cena",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Eur bez DPH","Eur s DPH"]

{"sheet":"Distribučné poplatky","index":2,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["Distribučné poplatky VO po úprave - Milhosť"]
[null,null,"počet RVO","hodnota hlavného ističa A/3f","mes. poplatok Eur bez DPH/A","počet mesiacov"]
[null,null,2,25,0.6807,12]
["platba (EUR bez DPH)/rok",null,408.41999999999996]
["rok",1,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,2,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,3,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,4,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,5,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,6,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,7,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,8,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,9,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,10,{"v":408.41999999999996,"d":"408.42"},{"v":490.1039999999999,"d":"490.10"}]
[null,"cena",{"v":4084.2000000000003,"d":"4,084.20"},{"v":4901.04,"d":"4,901.04"}]
[null,null,"Eur bez DPH","Eur s DPH"]

{"sheet":"Údržba VO","index":3,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,4]],"flags":["formulas_cached_only"]}
["Údržba VO po úprave - Milhosť"]
["v obci momentálne: 55 ks, údržba za opravy osvetlenia v r.2019 predstavovala hodnotu "]
["počet svietidiel v obci",{"$nulls":4},55]
["predpokladaná cena za údržbu na 1ks svietidla/rok",{"$nulls":4},"doplniť"]
["údržba zariadenia: počet svietidel x priemerná cena za údržbu za posledný rok "]
[null,null,"1 rok",{"$error":"#VALUE!"},"bez DPH"]
[null,null,"10 rokov",{"$error":"#VALUE!"},"bez DPH"]