{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["START","Technologie","Naklady","KT","DB_stroje","Traktory","Doprava","Zpracovani_pudy","Nakladani","Sklizen","R_prace","Hnojiva","Pesticidy"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":46,"comments":0,"pivot_tables":1},"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":"START","index":0,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Kalkulačka nákladů na výpočet nákladů na operace rekultivaci hrází"]
[null,null,"verze 2.03"]
[]
[]
[]
[null,null,"Realizační výstup výzkumného projektu č. QJ1220029 pod názvem „Zakládání a údržba porostů hrází rybníků s ohledem na jejich využití“, financovaného MZe ČR Národní agenturou pro zemědělský výzkum - Komplexní udržitelné systémy v zemědělství „KUS“"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"©  Doc. Ing, Jan Červinka, CSc. Ing. Jiří Pospíšil, CSc. "]

{"sheet":"Technologie","index":1,"n_rows":99,"n_cols":23,"rows_kept":99,"cut":false,"hidden":false,"merged":[[86,5,87,5],[86,6,87,6],[86,7,87,7],[19,10,20,10],[19,11,20,11],[86,10,87,10],[86,11,87,11],[4,5,4,9],[6,5,6,7],[86,8,87,8],[86,9,87,9],[19,8,20,8],[19,9,20,9],[19,5,20,5],[19,6,20,6],[19,7,20,7],[12,5,12,7],[17,1,17,5],[19,1,20,1],[19,2,20,2],[19,4,20,4],[86,1,87,1],[86,2,87,2],[19,3,20,3],[91,18,91,20],[97,18,97,20],[92,18,92,20],[93,18,93,20],[94,18,94,20],[95,18,95,20],[96,18,96,20],[86,14,86,22],[86,12,87,12],[86,13,87,13],[19,12,20,12],[19,13,20,13],[19,14,19,22],[86,3,87,3],[86,4,87,4]]}
[]
[]
[null," technologie "]
[]
[null,"Poř. č","Ukazatel","Hodnota",null,"Výsledky výpočtu"]
[null,1,"Výnos hmoty [t/ha]"]
[null,2,"Cena hmoty (seno, štěpka) [Kč/t]",null,null,"Ukazatel [měrná jednotka]",null,null,"Symbol","Hodnota"]
[null,3,"Tržba z prodeje hmoty [Kč/ha]",{"$f":"D7*D6","v":0},null,"Tržní produkce [Kč/ha]",null,null,"TPpt",{"$f":"D8+D16","v":0}]
[null,4,"Sazba pojištění proti živelním pohromám [%]",null,null,"Variabilní náklady [Kč/ha]",null,null,"VNpt",{"$f":"U90","v":8245.1704545454559}]
[null,null,"VN na pojištění",{"$f":"D8*D9/100","v":0},null,"Celkové náklady [Kč/ha]",null,null,"CNpt",{"$f":"U90+D11","v":8245.1704545454559}]
[null,5,"Normativ fixních nákladů podniku [Kč/ha]",null,null,"Příspěvek na úhradu [Kč/ha]",null,null,"Pupt",{"$f":"W92-W93","v":-8245.1704545454559}]
[null,6,"Výnos vedlejšího produktu [t/ha]",null,null,"Dílčí hrubý zisk [Kč/ha]",null,null,"HZpt",{"$f":"W92-W94","v":-8245.1704545454559}]
[null,7,"Vnitropodniková sazba vedlejšího produktu [Kč/t]",null,null,"Prah zisku [Kč/t]",null,null,"PZpt",{"$f":"W94/D6","v":{"$error":"#DIV/0!"}}]
[null,8,"Ocenění vedlejšího produktu [Kč/ha]",null,null,"Bod ukončení výroby [Kč/t]",null,null,"BUVpt",{"$f":"W93/D6","v":{"$error":"#DIV/0!"}}]
[null,9,"Vedlejší produkt započítáván do tržeb [A/N]"]
[null,15,"Dotace započítaná do tržeb  [Kč/ha]"]
[null,null,0]
[null,"Ukazatele technologie přepočtené na 1m2"]
[]
[null,"Poř. č.","Název operace","TypSoupr","Opakovani","Potřeba práce","Potřeba PH","Potřeba ZM","VN osobní","VN ZM","VN souprava","VN celkem","FN souprava","CN","Vynásobeno koeficientem opakování"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potřeba práce","Potřeba PH","Potřeba ZM","VNo osobní","VNo ZM","VNo souprava","VNo celkem","FNo souprava","Cno"]
[null,1,"Sečení hrází sklon nad 18"]
[null,2,"Lisování_trávy_do_vaků"," a Lis do vaku",1,12,0,800,13.383333333333333,800,75,{"$f":"I23+J23+K23","v":888.38333333333333},497.5,{"$f":"L23+M23","v":1385.8833333333332},{"$f":"E23*F23","v":12},{"$f":"E23*G23","v":0},{"$f":"E23*H23","v":800},{"$f":"E23*I23","v":13.383333333333333},{"$f":"E23*J23","v":800},{"$f":"E23*K23","v":75},{"$f":"J23+K23+I23","v":888.38333333333333},{"$f":"E23*M23","v":497.5},{"$f":"U23+V23","v":1385.8833333333332}]
[null,3,"Hnojení_statkovými_hnojivy","Massey Ferguson 5420 a RUR-5",1,0.8,15,0,155.12499999999997,0,772.5,927.625,1421.8958333333333,2349.520833333333,0.8,15,0,155.12499999999997,0,772.5,927.625,1421.8958333333333,2349.520833333333]
[null,4,"Řez_větví","Zetor 120 11 a Ořezávač větví",null,0.3,12,500,413.66666666666669,500,700.33333333333337,1614,1128.0833333333333,2742.083333333333,0,0,0,0,0,0,1614.0000000000002,0,1614.0000000000002]
[null,5,"Lisování_trávy","Zetor 120 11 a Hranolový lis",null,11,0,800,25.881818181818183,800,156.36363636363637,982.24545454545455,1039.075,2021.3204545454546,0,0,0,0,0,0,982.24545454545455,0,982.24545454545455]
[null,6,"Dosazování","Zetor 120 11 a Boční vrták na traktoru",null,0.08,40,0,1551.25,0,2281.666666666667,3832.916666666667,3431.8958333333335,7264.8125,0,0,0,0,0,0,3832.916666666667,0,3832.916666666667]
[null,7,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"I30+J30+K30","v":0},null,{"$f":"L30+M30","v":0},{"$f":"E30*F30","v":0},{"$f":"E30*G30","v":0},{"$f":"E30*H30","v":0},{"$f":"E30*I30","v":0},{"$f":"E30*J30","v":0},{"$f":"E30*K30","v":0},{"$f":"J30+K30+I30","v":0},{"$f":"E30*M30","v":0},{"$f":"U30+V30","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,null,null,null,null,{"$f":"I34+J34+K34","v":0},null,{"$f":"L34+M34","v":0},{"$f":"E34*F34","v":0},{"$f":"E34*G34","v":0},{"$f":"E34*H34","v":0},{"$f":"E34*I34","v":0},{"$f":"E34*J34","v":0},{"$f":"E34*K34","v":0},{"$f":"J34+K34+I34","v":0},{"$f":"E34*M34","v":0},{"$f":"U34+V34","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,{"$f":"I35+J35+K35","v":0},null,{"$f":"L35+M35","v":0},{"$f":"E35*F35","v":0},{"$f":"E35*G35","v":0},{"$f":"E35*H35","v":0},{"$f":"E35*I35","v":0},{"$f":"E35*J35","v":0},{"$f":"E35*K35","v":0},{"$f":"J35+K35+I35","v":0},{"$f":"E35*M35","v":0},{"$f":"U35+V35","v":0}]
[null,15,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,null,null,null,null,{"$f":"I45+J45+K45","v":0},null,{"$f":"L45+M45","v":0},0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,28,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"E54*F54","v":0},{"$f":"E54*G54","v":0},{"$f":"E54*H54","v":0},{"$f":"E54*I54","v":0},{"$f":"E54*J54","v":0},{"$f":"E54*K54","v":0},{"$f":"J54+K54+I54","v":0},{"$f":"E54*M54","v":0},{"$f":"U54+V54","v":0}]
[null,34,null,null,null,null,null,null,null,null,null,{"$f":"I55+J55+K55","v":0},null,{"$f":"L55+M55","v":0},{"$f":"E55*F55","v":0},{"$f":"E55*G55","v":0},{"$f":"E55*H55","v":0},{"$f":"E55*I55","v":0},{"$f":"E55*J55","v":0},{"$f":"E55*K55","v":0},{"$f":"J55+K55+I55","v":0},{"$f":"E55*M55","v":0},{"$f":"U55+V55","v":0}]
[null,35,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,41,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,42,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,43,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,44,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,45,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,46,null,null,null,null,null,null,null,null,null,{"$f":"I67+J67+K67","v":0},null,{"$f":"L67+M67","v":0},{"$f":"E67*F67","v":0},{"$f":"E67*G67","v":0},{"$f":"E67*H67","v":0},{"$f":"E67*I67","v":0},{"$f":"E67*J67","v":0},{"$f":"E67*K67","v":0},{"$f":"J67+K67+I67","v":0},{"$f":"E67*M67","v":0},{"$f":"U67+V67","v":0}]
[null,47,null,null,null,null,null,null,null,null,null,{"$f":"I68+J68+K68","v":0},null,{"$f":"L68+M68","v":0},{"$f":"E68*F68","v":0},{"$f":"E68*G68","v":0},{"$f":"E68*H68","v":0},{"$f":"E68*I68","v":0},{"$f":"E68*J68","v":0},{"$f":"E68*K68","v":0},{"$f":"J68+K68+I68","v":0},{"$f":"E68*M68","v":0},{"$f":"U68+V68","v":0}]
[null,48,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,49,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,50,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,51,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,52,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,53,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,54,null,null,null,null,null,null,null,null,null,{"$f":"I75+J75+K75","v":0},null,{"$f":"L75+M75","v":0},{"$f":"E75*F75","v":0},{"$f":"E75*G75","v":0},{"$f":"E75*H75","v":0},{"$f":"E75*I75","v":0},{"$f":"E75*J75","v":0},{"$f":"E75*K75","v":0},{"$f":"J75+K75+I75","v":0},{"$f":"E75*M75","v":0},{"$f":"U75+V75","v":0}]
[null,55,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,56,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,57,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,58,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,59,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,60,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,61,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,62,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,63]
[null,null,null,null,null,null,null,null,"Celkem na metr plochy",null,null,{"$f":"SUM(L23:L73)/10000","v":0.82451704545454563},{"$f":"SUM(M23:M73)/10000","v":0.7518450000000001},null,{"$f":"SUM(O23:O73)","v":12.8},15,800,168.5083333333333,800,847.5,8245.1704545454559,1919.3958333333333,10164.566287878788]
[]
[null,"Poř. č.","Název operace","TypSoupr","Opakovani","Potřeba práce","Potřeba PH","Potřeba ZM","VN osobní","VN ZM","VN souprava","VN celkem","FN souprava","CN","Vynásobeno koeficientem opakování"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potřeba práce","Potřeba PH","Potřeba ZM","VNo osobní","VNo ZM","VNo souprava","VNo celkem","FNo souprava","Cno"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VN vč. pojištění",{"$f":"SUM(U23:U73)+D10","v":8245.1704545454559},null,{"$f":"SUM(W23:W83)+D10","v":10164.566287878788}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržní produkce [Kč/ha]",null,null,"TPpt",{"$f":"D8+D16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variabilní náklady [Kč/ha]",null,null,"VNpt",{"$f":"U90","v":8245.1704545454559}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkové náklady [Kč/ha]",null,null,"CNpt",{"$f":"U90+D11","v":8245.1704545454559}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Příspěvek na úhradu [Kč/ha]",null,null,"Pupt",{"$f":"W92-W93","v":-8245.1704545454559}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dílčí hrubý zisk [Kč/ha]",null,null,"HZpt",{"$f":"W92-W94","v":-8245.1704545454559}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prah zisku [Kč/ha]",null,null,"PZpt",{"$f":"W94/D6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bod ukončení výroby [Kč/ha]",null,null,"BUVpt",{"$f":"W93/D6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,990.6313541666666]

{"sheet":"Naklady","index":2,"n_rows":179,"n_cols":34,"rows_kept":179,"cut":false,"hidden":false,"merged":[[4,2,4,4],[6,2,6,4],[5,15,6,15],[5,2,5,4],[5,17,6,17],[5,16,6,16],[8,11,8,12],[8,7,8,8],[8,9,8,10],[5,18,6,18],[5,25,6,25],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24]]}
[]
[]
[null,"Výpočet nákladů na provoz soupravy"]
[]
[null,"Vyber operaci:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5","v":0},{"$f":"C6&\" \"&\"a\"&\" \"&C7","v":" a "},null,{"$f":"D23","v":0},{"$f":"D35","v":0},{"$f":"D38+C38","v":0},{"$f":"M22","v":0},{"$f":"M23","v":0},{"$f":"M26","v":0},{"$f":"X5+W5+V5","v":0},{"$f":"M25","v":0},null,"Operace","Enargetický prostředek",null,"Operace",null,"Operace","Stroj"]
[null,"Vyber Energetický prostředek:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Název operace","TypSoupr","Opakovani","Potřeba práce","Potřeba PH","Potřeba ZM","VN osobní","VN ZM","VN souprava","VN celkem","FN souprava",null,{"$f":"IF(DB_stroje!B6=\"\",\"\",DB_stroje!B6)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C6=\"\",\"\",DB_stroje!C6)","v":"Zetor 120 11"},null,{"$f":"IF(KT!G5=\"\",\"\",KT!G5)","v":"Dosazování"},null,{"$f":"IF(DB_stroje!B30=\"\",\"\",DB_stroje!B30)","v":"Sečení beze sběru"},{"$f":"IF(DB_stroje!C30=\"\",\"\",DB_stroje!C30)","v":"Mulčovač nožový"}]
[null,"Vyber stroj:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B6=\"\",\"\",DB_stroje!B6)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C6=\"\",\"\",DB_stroje!C6)","v":"Zetor 120 11"},null,{"$f":"IF(KT!G6=\"\",\"\",KT!G6)","v":"Dosazování_a_vysazování_rostlin"},null,{"$f":"IF(DB_stroje!B31=\"\",\"\",DB_stroje!B31)","v":"Sečení beze sběru"},{"$f":"IF(DB_stroje!C31=\"\",\"\",DB_stroje!C31)","v":"Mulčovač kladívkový"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B7=\"\",\"\",DB_stroje!B7)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C7=\"\",\"\",DB_stroje!C7)","v":"Zetor 7340"},null,{"$f":"IF(KT!G7=\"\",\"\",KT!G7)","v":"Dovoz_vody"},null,{"$f":"IF(DB_stroje!B32=\"\",\"\",DB_stroje!B32)","v":"Sečení beze sběru"},{"$f":"IF(DB_stroje!C32=\"\",\"\",DB_stroje!C32)","v":"JD 2023"}]
[null,"Vstupní parametry","Energet. prostředek","Stroj","Jednotky",null,null,"Energet. prostředek",null,"Stroj",null,"Soupava",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B8=\"\",\"\",DB_stroje!B8)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C8=\"\",\"\",DB_stroje!C8)","v":"JD 5820"},null,{"$f":"IF(KT!G8=\"\",\"\",KT!G8)","v":"drcení větví drtičem"},null,{"$f":"IF(DB_stroje!B34=\"\",\"\",DB_stroje!B34)","v":"Dovoz_vody"},{"$f":"IF(DB_stroje!C34=\"\",\"\",DB_stroje!C34)","v":"Cisterna"}]
[null,"Pořizovací cena",null,null,"[Kč]",null,null,"Roční","Jednotkové","Roční","Jednotkové","Roční","Jednotkové",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B9=\"\",\"\",DB_stroje!B9)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C9=\"\",\"\",DB_stroje!C9)","v":"Zetor 6340"},null,{"$f":"IF(KT!G9=\"\",\"\",KT!G9)","v":"Hloubkové_kypření"},null,{"$f":"IF(DB_stroje!B35=\"\",\"\",DB_stroje!B35)","v":"Hloubkové_kypření"},{"$f":"IF(DB_stroje!C35=\"\",\"\",DB_stroje!C35)","v":"Hl. kypřič "}]
[null,"Procento vlastních zdrojů",null,null,"[%]",null,"Položka nákladů","[Kč.rok-1]"," [Kč/ha]","[Kč.rok-1]"," [Kč/ha]","[Kč.rok-1]"," [Kč/ha]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B10=\"\",\"\",DB_stroje!B10)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C10=\"\",\"\",DB_stroje!C10)","v":"Zetor 6340"},null,{"$f":"IF(KT!G10=\"\",\"\",KT!G10)","v":"Hluboká_orba"},null,{"$f":"IF(DB_stroje!B36=\"\",\"\",DB_stroje!B36)","v":"Hluboká_orba"},{"$f":"IF(DB_stroje!C36=\"\",\"\",DB_stroje!C36)","v":"smyky"}]
[null,"Sazba zúročení vlastních zdrojů",null,null,"[%]",null,"Amortizace",{"$f":"IF($C$17=\"ANO\",\"0,00\",$C$10/$C$24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",$H$12/($C$22*$D$23))","v":"0"},{"$f":"IF(D17=\"ANO\",\"0,00\",D10/D24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C7=\"\",\"0\",(J12/D22))","v":"0"},{"$f":"H12+J12","v":{"$error":"#DIV/0!"}},{"$f":"I12+K12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B11=\"\",\"\",DB_stroje!B11)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C11=\"\",\"\",DB_stroje!C11)","v":"Massey Ferguson 5420"},null,{"$f":"IF(KT!G11=\"\",\"\",KT!G11)","v":"Hnojení statkovými hnojivy"},null,{"$f":"IF(DB_stroje!B37=\"\",\"\",DB_stroje!B37)","v":"Hnojení statkovými hnojivy"},{"$f":"IF(DB_stroje!C37=\"\",\"\",DB_stroje!C37)","v":"RUR-5"}]
["ANO","Koupě s využitím bankovního úvěru",null,null,"[ANO/NE]",null,"Zúročení VK",{"$f":"IF(C17=\"ANO\",\"0,00\",(C10*C11)*C12)","v":0},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H13/(C22*D23))","v":"0"},{"$f":"IF(D17=\"ANO\",\"0,00\",(D10*D11)*D12)","v":0},{"$f":"IF(C7=\"\",\"0\",(J13/D22))","v":"0"},{"$f":"H13+J13","v":0},{"$f":"I13+K13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B12=\"\",\"\",DB_stroje!B12)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C12=\"\",\"\",DB_stroje!C12)","v":"Zetor 120 45"},null,{"$f":"IF(KT!G12=\"\",\"\",KT!G12)","v":"Kultivace"},null,{"$f":"IF(DB_stroje!B38=\"\",\"\",DB_stroje!B38)","v":"Kultivace_nebo_přiorávka"},{"$f":"IF(DB_stroje!C38=\"\",\"\",DB_stroje!C38)","v":"Plečka"}]
["NE","Jednotná splátka úvěru",null,null,"[Kč/splátka]",null,"Náklady úvěru",{"$f":"IF(C17=\"ANO\",\"0,00\",IF(C13=\"ANO\",((C14*C15)+C16)/C24,\"0,00\"))","v":"0,00"},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H14/(C22*D23))","v":"0"},{"$f":"IF(D17=\"ANO\",\"0,00\",IF(D13=\"ANO\",((D14*D15)+D16)/D24,\"0,00\"))","v":"0,00"},{"$f":"IF(C7=\"\",\"0\",(J14/D22))","v":"0"},{"$f":"J14+H14","v":0},{"$f":"K14+I14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B13=\"\",\"\",DB_stroje!B13)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C13=\"\",\"\",DB_stroje!C13)","v":"Zetor 77 45"},null,{"$f":"IF(KT!G13=\"\",\"\",KT!G13)","v":"Kultivace_nebo_přiorávka"},null,{"$f":"IF(DB_stroje!B39=\"\",\"\",DB_stroje!B39)","v":"Lisování_trávy"},{"$f":"IF(DB_stroje!C39=\"\",\"\",DB_stroje!C39)","v":"Hranolový lis"}]
[null,"Počet splátek bankovního úvěru",null,null,"[1]",null,"Silniční daň",{"$f":"C25","v":0},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H15/(C22*D23))","v":"0"},{"$f":"IF(D25=\"x\",0,D25)","v":0},{"$f":"IF(C7=\"\",\"0\",(J15/D22))","v":"0"},{"$f":"J15+H15","v":0},{"$f":"K15+I15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B14=\"\",\"\",DB_stroje!B14)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C14=\"\",\"\",DB_stroje!C14)","v":"JD6250"},null,{"$f":"IF(KT!G14=\"\",\"\",KT!G14)","v":"Lisování_trávy"},null,{"$f":"IF(DB_stroje!B40=\"\",\"\",DB_stroje!B40)","v":"Lisování_trávy_do_vaků"},{"$f":"IF(DB_stroje!C40=\"\",\"\",DB_stroje!C40)","v":"Lis do vaku"}]
[null,"Náklady na pořízení úvěru",null,null,"[Kč]",null,"Náklady elasingu",{"$f":"IF(C17=\"ANO\",(C18+(C19*C20)+C21)/C24,\"0,00\")","v":"0,00"},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H16/(C22*D23))","v":"0"},{"$f":"IF(D17=\"ANO\",(D18+(D19*D20)+D21)/D24,\"0,00\")","v":"0,00"},{"$f":"IF(C7=\"\",\"0\",(J16/D22))","v":"0"},{"$f":"H16+J16","v":0},{"$f":"I16+K16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B15=\"\",\"\",DB_stroje!B15)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C15=\"\",\"\",DB_stroje!C15)","v":"Zetor 6345"},null,{"$f":"IF(KT!G15=\"\",\"\",KT!G15)","v":"Lisování_trávy_do_vaků"},null,{"$f":"IF(DB_stroje!B42=\"\",\"\",DB_stroje!B42)","v":"Odorávka_a_přiorávka_okrajů"},{"$f":"IF(DB_stroje!C42=\"\",\"\",DB_stroje!C42)","v":"Talířový pluh"}]
[null,"Koupě pomocí leasingu",null,null,"[ANO/NE]",null,"Povinné ručení",{"$f":"IF(C17=\"ANO\",\"0,00\",C26)","v":0},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H17/(C22*D23))","v":"0"},{"$f":"IF(D17=\"ANO\",\"0,00\",IF(D26=\"x\",0,D26))","v":0},{"$f":"IF(C7=\"\",\"0\",(J17/D22))","v":"0"},{"$f":"J17+H17","v":0},{"$f":"K17+I17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B16=\"\",\"\",DB_stroje!B16)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C16=\"\",\"\",DB_stroje!C16)","v":"Zetor 6340"},null,{"$f":"IF(KT!G16=\"\",\"\",KT!G16)","v":"nakládání trávy"},null,{"$f":"IF(DB_stroje!B43=\"\",\"\",DB_stroje!B43)","v":"Odvoz_posečené_trávy"},{"$f":"IF(DB_stroje!C43=\"\",\"\",DB_stroje!C43)","v":"návěs traktorový 2,5 t"}]
[null,"Náklady na akontaci",null,null,"[Kč]",null,"Havarijní pojištění",{"$f":"IF(C17=\"ANO\",\"0,00\",(C27*C10)/100)","v":0},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H18/(C22*D23))","v":"0"},{"$f":"IF(D17=\"ANO\",\"0,00\",IF(D27=\"x\",0,(D27*D10)/100))","v":0},{"$f":"IF(C7=\"\",\"0\",(J18/D22))","v":"0"},{"$f":"H18+J18","v":0},{"$f":"K18+I18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B17=\"\",\"\",DB_stroje!B17)","v":"Využití traktoru"},{"$f":"IF(DB_stroje!C17=\"\",\"\",DB_stroje!C17)","v":"Massey Ferguson5520"},null,{"$f":"IF(KT!G17=\"\",\"\",KT!G17)","v":"Nakládání_hnojiv"},null,{"$f":"IF(DB_stroje!B43=\"\",\"\",DB_stroje!B43)","v":"Odvoz_posečené_trávy"},{"$f":"IF(DB_stroje!C43=\"\",\"\",DB_stroje!C43)","v":"návěs traktorový 2,5 t"}]
[null,"Leasingová splátka",null,null,"[Kč/splátka]",null,"Garážování",{"$f":"C28*C29","v":0},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H19/(C22*D23))","v":"0"},{"$f":"D28*D29","v":0},{"$f":"IF(C7=\"\",\"0\",(J19/D22))","v":"0"},{"$f":"J19+H19","v":0},{"$f":"K19+I19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B18=\"\",\"\",DB_stroje!B18)","v":""},{"$f":"IF(DB_stroje!C18=\"\",\"\",DB_stroje!C18)","v":""},null,{"$f":"IF(KT!G18=\"\",\"\",KT!G18)","v":"Odorávka_a_přiorávka"},null,{"$f":"IF(DB_stroje!B44=\"\",\"\",DB_stroje!B44)","v":"Odvoz_větví"},{"$f":"IF(DB_stroje!C44=\"\",\"\",DB_stroje!C44)","v":"Traktorový přívěs 7 t"}]
[null,"Počet leasingových splátek",null,null,"[1]",null,"Opravy a údržba",{"$f":"C30","v":0},{"$f":"IF(OR(D23=0,C6=\"\"),\"0\",H20/(C22*D23))","v":"0"},{"$f":"D30","v":0},{"$f":"IF(C7=\"\",\"0\",(J20/D22))","v":"0"},{"$f":"H20+J20","v":0},{"$f":"I20+K20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B19=\"\",\"\",DB_stroje!B19)","v":""},{"$f":"IF(DB_stroje!C19=\"\",\"\",DB_stroje!C19)","v":""},null,{"$f":"IF(KT!G19=\"\",\"\",KT!G19)","v":"Odorávka_a_přiorávka_okrajů"},null,{"$f":"IF(DB_stroje!B45=\"\",\"\",DB_stroje!B45)","v":"Orba"},{"$f":"IF(DB_stroje!C45=\"\",\"\",DB_stroje!C45)","v":"Pluh PH 4 007"}]
[null,"Zůstatková hodnota po skončení leasingu",null,null,"[Kč]",null,"PHM",null,null,null,{"$f":"IF(C7=\"\",\"0\",(D35*C36))","v":"0"},null,{"$f":"K21+I21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B20=\"\",\"\",DB_stroje!B20)","v":""},{"$f":"IF(DB_stroje!C20=\"\",\"\",DB_stroje!C20)","v":""},null,{"$f":"IF(KT!G20=\"\",\"\",KT!G20)","v":"Odvoz větví"},null,{"$f":"IF(DB_stroje!B46=\"\",\"\",DB_stroje!B46)","v":"Pásové_hnojení_průmyslovými_hnojivy"},{"$f":"IF(DB_stroje!C46=\"\",\"\",DB_stroje!C46)","v":"Nesené rozmetadlo TMH Amazone"}]
[null,"Roční využití",null,null,"[hod/rok];[ha/hod]",null,"Práce (osobní náklady)",null,{"$f":"IF(C6=\"\",\"0\",(C32*(1+C33+C34)*C31)/D23)","v":"0"},null,{"$f":"IF(C7=\"\",\"0\",((D32*(1+D33+D34)*D31)/D23))","v":"0"},null,{"$f":"K22+I22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B21=\"\",\"\",DB_stroje!B21)","v":""},{"$f":"IF(DB_stroje!C21=\"\",\"\",DB_stroje!C21)","v":""},null,{"$f":"IF(KT!G21=\"\",\"\",KT!G21)","v":"Odvoz_posečené_trávy"},null,{"$f":"IF(DB_stroje!B47=\"\",\"\",DB_stroje!B47)","v":"Pásové_ošetření_travnatých_pásů"},{"$f":"IF(DB_stroje!C47=\"\",\"\",DB_stroje!C47)","v":"Posrřikovač s rámem"}]
[null,"Hodinnová výkonnost soupravy",null,null,"[ha/hod]",null,"Provozní materiál",null,{"$f":"C38","v":0},null,{"$f":"IF(ISNUMBER(D38),D38,\"0,00\")","v":"0,00"},null,{"$f":"K23+I23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G22=\"\",\"\",KT!G22)","v":"Odvoz_větví"},null,{"$f":"IF(DB_stroje!B48=\"\",\"\",DB_stroje!B48)","v":"Přeprava_materiélu"},{"$f":"IF(DB_stroje!C48=\"\",\"\",DB_stroje!C48)","v":"návěs automobilový 750 kg"}]
[null,"Doba pro rozpis nákladů na amortizaci",null,null,"[rok]",null,"Variabilní náklady",{"$f":"SUM(H20:H23)","v":0},{"$f":"SUM(I20:I23)","v":0},{"$f":"SUM(J20:J23)","v":0},{"$f":"SUM(K20:K23)","v":0},{"$f":"H24+J24","v":0},{"$f":"K24+I24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G23=\"\",\"\",KT!G23)","v":"Orba"},null,{"$f":"IF(DB_stroje!B49=\"\",\"\",DB_stroje!B49)","v":"Odvoz_větví"},{"$f":"IF(DB_stroje!C49=\"\",\"\",DB_stroje!C49)","v":"Traktorový přívěs 5 t"}]
[null,"Silniční daň",null,null,"[Kč/rok]",null,"Fixní náklady",{"$f":"SUM(H12:H19)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I12:I19)","v":0},{"$f":"SUM(J12:J19)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K12:K19)","v":0},{"$f":"H25+J25","v":{"$error":"#DIV/0!"}},{"$f":"I25+K25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G24=\"\",\"\",KT!G24)","v":"Pásové_hnojení_průmyslovými_hnojivy"},null,{"$f":"IF(DB_stroje!B50=\"\",\"\",DB_stroje!B50)","v":"Rosení_porostu"},{"$f":"IF(DB_stroje!C50=\"\",\"\",DB_stroje!C50)","v":"Rosič Laser 2000"}]
[null,"Povinné ručení",null,null,"[Kč/rok]",null,"Variabilní náklady - jen stroje",null,null,null,null,null,{"$f":"SUM(M20:M21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G25=\"\",\"\",KT!G25)","v":"Pásové_ošetření_travnatých_pásů"},null,{"$f":"IF(DB_stroje!B51=\"\",\"\",DB_stroje!B51)","v":"Řez_větví"},{"$f":"IF(DB_stroje!C51=\"\",\"\",DB_stroje!C51)","v":"Ořezávač keřů"}]
[null,"Havarijní pojištění",null,null,"[%]",null,"Přímé náklady",null,null,null,null,{"$f":"L24+L25","v":{"$error":"#DIV/0!"}},{"$f":"M24+M25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G26=\"\",\"\",KT!G26)","v":"přeprava nateriálu"},null,{"$f":"IF(DB_stroje!B52=\"\",\"\",DB_stroje!B52)","v":"Řez_větví"},{"$f":"IF(DB_stroje!C52=\"\",\"\",DB_stroje!C52)","v":"Ořezávač větví"}]
[null,"Sazba za garážování",null,null,"[Kč/m2/rok]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G27=\"\",\"\",KT!G27)","v":"přeprava osob"},null,{"$f":"IF(DB_stroje!B53=\"\",\"\",DB_stroje!B53)","v":"Sečení se sběrem"},{"$f":"IF(DB_stroje!C53=\"\",\"\",DB_stroje!C53)","v":"Mulčovač JD se zásobníkem"}]
[null,"Garážovací plocha",null,null,"[m2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G28=\"\",\"\",KT!G28)","v":"Přeprava_materiélu"},null,{"$f":"IF(DB_stroje!B54=\"\",\"\",DB_stroje!B54)","v":"Sušení_trávy"},{"$f":"IF(DB_stroje!C54=\"\",\"\",DB_stroje!C54)","v":"Obraceč shrnovač rotorový"}]
[null,"Roční náklady na údržbu a opravy",null,null,"[Kč/rok]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G29=\"\",\"\",KT!G29)","v":"Rosení_porostu"},null,{"$f":"IF(DB_stroje!B55=\"\",\"\",DB_stroje!B55)","v":"Sušení_trávy"},{"$f":"IF(DB_stroje!C55=\"\",\"\",DB_stroje!C55)","v":"Obraceč shrnovač dopravníkový"}]
[null,"Počet pracovníků obsluhy",null,null,"[-]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G30=\"\",\"\",KT!G30)","v":"Řez_větví"},null,{"$f":"IF(DB_stroje!B56=\"\",\"\",DB_stroje!B56)","v":"Sušení_trávy"},{"$f":"IF(DB_stroje!C56=\"\",\"\",DB_stroje!C56)","v":"Mulčovač JD se zásobníkem"}]
[null,"Hodinová mzda",null,null,"[Kč/h]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G31=\"\",\"\",KT!G31)","v":"Sečení beze sběru"},null,{"$f":"IF(DB_stroje!B57=\"\",\"\",DB_stroje!B57)","v":"přeprava osob"},{"$f":"IF(DB_stroje!C57=\"\",\"\",DB_stroje!C57)","v":"Přepravavník osob"}]
[null,"Zdravotní a sociální pojištění",null,null,"[%]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G32=\"\",\"\",KT!G32)","v":"Sečení se sběrem"},null,{"$f":"IF(DB_stroje!B58=\"\",\"\",DB_stroje!B58)","v":"Orba"},{"$f":"IF(DB_stroje!C58=\"\",\"\",DB_stroje!C58)","v":"Pluh PH 4 007"}]
[null,"Podíl nákladů na placenou dovolenou a svátky",null,null,"[%]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G33=\"\",\"\",KT!G33)","v":"setí trávy"},null,{"$f":"IF(DB_stroje!B59=\"\",\"\",DB_stroje!B59)","v":"Hloubkové_kypření"},{"$f":"IF(DB_stroje!C59=\"\",\"\",DB_stroje!C59)","v":"Hl. kypřič "}]
[null,"Spotřeba PHM",null,null,"[l/ha]",null,"Kalkulace nákladů na provozní materiál",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G34=\"\",\"\",KT!G34)","v":"shrabování trávy"},null,{"$f":"IF(DB_stroje!B57=\"\",\"\",DB_stroje!B57)","v":"přeprava osob"},{"$f":"IF(DB_stroje!C57=\"\",\"\",DB_stroje!C57)","v":"Přepravavník osob"}]
[null,"Průměrná cena PHM (bez DPH)",null,null,"[Kč/l]",null,"Jednotková cena provozního materiálu",null,null,null,"[Kč/kg; Kč/l]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G35=\"\",\"\",KT!G35)","v":"Sušení_trávy"},null,{"$f":"IF(DB_stroje!B61=\"\",\"\",DB_stroje!B61)","v":"Urovnání_povrchu"},{"$f":"IF(DB_stroje!C61=\"\",\"\",DB_stroje!C61)","v":"smyky"}]
[null,"Koeficient nákladů na maziva",null,null,"[-]",null,"Aplikované množství na hektar",null,null,null,"[kg/ha; l/ha]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G36=\"\",\"\",KT!G36)","v":"Urovnání_povrchu"},null,{"$f":"IF(DB_stroje!B62=\"\",\"\",DB_stroje!B62)","v":"Kultivace"},{"$f":"IF(DB_stroje!C62=\"\",\"\",DB_stroje!C62)","v":"Plečka"}]
[null,"Provozní materiál",null,null,"[Kč/ha]",null,"Náklady celkem",null,{"$f":"I36*I37","v":0},null,"[Kč/ha]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G37=\"\",\"\",KT!G37)","v":"Vláčení"},null,{"$f":"IF(DB_stroje!B57=\"\",\"\",DB_stroje!B57)","v":"přeprava osob"},{"$f":"IF(DB_stroje!C57=\"\",\"\",DB_stroje!C57)","v":"Přepravavník osob"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G38=\"\",\"\",KT!G38)","v":"(prázdné)"},null,{"$f":"IF(DB_stroje!B64=\"\",\"\",DB_stroje!B64)","v":"Vláčení"},{"$f":"IF(DB_stroje!C64=\"\",\"\",DB_stroje!C64)","v":"Brány nesené"}]
[null,"Procento vlastních zdrojů vyjadřuje podíl vlastních prostředků v případě, že nákup stroje je z části financován pomocí bankovního úvěru.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G39=\"\",\"\",KT!G39)","v":""},null,{"$f":"IF(DB_stroje!B65=\"\",\"\",DB_stroje!B65)","v":"Řez_větví"},{"$f":"IF(DB_stroje!C65=\"\",\"\",DB_stroje!C65)","v":"Ořezávač keřů"}]
[null,"Sazba zúročení vlastních zdrojů kapitálu představuje požadované zhodnocení vlastních prostředků použitých na nákup stroje.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G40=\"\",\"\",KT!G40)","v":""},null,{"$f":"IF(DB_stroje!C58=\"\",\"\",DB_stroje!C58)","v":"Pluh PH 4 007"},{"$f":"IF(DB_stroje!B58=\"\",\"\",DB_stroje!B58)","v":"Orba"}]
[null,"Doba pro rozpis nákladů na amortizaci je doba, po kterou bude stroj používán v podniku, nebo odepisován - pokud bude po skončení odepisování vyřazen z užívání.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G41=\"\",\"\",KT!G41)","v":""},null,{"$f":"IF(DB_stroje!C59=\"\",\"\",DB_stroje!C59)","v":"Hl. kypřič "},{"$f":"IF(DB_stroje!B59=\"\",\"\",DB_stroje!B59)","v":"Hloubkové_kypření"}]
[null,"Hodinová mzda představuje část hrubé mzdy placenou obsluze bez započtení příspěvku placeného zaměstnavatelem za zaměstnance a podílu výdajů na dovolenou a placené svátky.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KT!G42=\"\",\"\",KT!G42)","v":""},null,{"$f":"IF(DB_stroje!C60=\"\",\"\",DB_stroje!C60)","v":"Talířový pluh"},{"$f":"IF(DB_stroje!B60=\"\",\"\",DB_stroje!B60)","v":"Odorávka_a_přiorávka"}]
[null,"Spotřeba PHM - představuje průměrnou spotřebu paliva při dané operaci, tato spotřeba se však může lišit v závislosti na použitém traktoru a klimatických podmínkách.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C61=\"\",\"\",DB_stroje!C61)","v":"smyky"},{"$f":"IF(DB_stroje!B61=\"\",\"\",DB_stroje!B61)","v":"Urovnání_povrchu"}]
[null,"Provozní materiál - ve sloupci \"Stroj\" jsou načítány náklady na základní provozní materiál. Náklady na hnojiva a pesticidy je nutné ručně zadat ve sloupci \"Energetický prostředek\" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C62=\"\",\"\",DB_stroje!C62)","v":"Plečka"},{"$f":"IF(DB_stroje!B62=\"\",\"\",DB_stroje!B62)","v":"Kultivace"}]
[null,"                               vzhledem k velké variabilitě, za kterou lze tyto prostředky nakoupit u jednotlivých prodejců. K výpočtu lze použít kalkulačku uvedenou vlevo, kde je nutné zadat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C63=\"\",\"\",DB_stroje!C63)","v":"Kruhová brána rotační PB 4-109"},{"$f":"IF(DB_stroje!B63=\"\",\"\",DB_stroje!B63)","v":"Vláčení"}]
[null,"                               jednotkovou cenu nakoupených herbicidů, pesticidů atp. a aplioované množství na hektar - vypočtenou cenu \"Náklady celkem\" je nutné následně zapsat do řádku ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C64=\"\",\"\",DB_stroje!C64)","v":"Brány nesené"},{"$f":"IF(DB_stroje!B64=\"\",\"\",DB_stroje!B64)","v":"Vláčení"}]
[null,"                              \"Provozní materiál\" ve sloupci \"Energet. Prostředek\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C65=\"\",\"\",DB_stroje!C65)","v":"Ořezávač keřů"},{"$f":"IF(DB_stroje!B65=\"\",\"\",DB_stroje!B65)","v":"Řez_větví"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C66=\"\",\"\",DB_stroje!C66)","v":"Ořezávač větví"},{"$f":"IF(DB_stroje!B66=\"\",\"\",DB_stroje!B66)","v":"Řez_větví"}]
[null,null,{"$f":"IF(C6=\"\",\"\",VLOOKUP(C6,DB_stroje!C6:W27,10,FALSE))","v":""},{"$f":"IF(C7=\"\",\"\",VLOOKUP(C7,DB_stroje!C30:W69,10,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C67=\"\",\"\",DB_stroje!C67)","v":"Boční vrták na traktoru"},{"$f":"IF(DB_stroje!B67=\"\",\"\",DB_stroje!B67)","v":"Dosazování"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C68=\"\",\"\",DB_stroje!C68)","v":"návěs automobilový 750 kg"},{"$f":"IF(DB_stroje!B68=\"\",\"\",DB_stroje!B68)","v":"přeprava nateriálu"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C69=\"\",\"\",DB_stroje!C69)","v":"Traktorový přívěs 5 t"},{"$f":"IF(DB_stroje!B69=\"\",\"\",DB_stroje!B69)","v":"Odvoz větví"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C70=\"\",\"\",DB_stroje!C70)","v":"shrabování trávy"},{"$f":"IF(DB_stroje!B70=\"\",\"\",DB_stroje!B70)","v":"shrabování trávy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B68=\"\",\"\",DB_stroje!B68)","v":"přeprava nateriálu"},{"$f":"IF(DB_stroje!B71=\"\",\"\",DB_stroje!B71)","v":"drcení větví drtičem"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!B69=\"\",\"\",DB_stroje!B69)","v":"Odvoz větví"},{"$f":"IF(DB_stroje!B72=\"\",\"\",DB_stroje!B72)","v":"nakládání trávy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C73=\"\",\"\",DB_stroje!C73)","v":"setí trávy"},{"$f":"IF(DB_stroje!B73=\"\",\"\",DB_stroje!B73)","v":"setí trávy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C74=\"\",\"\",DB_stroje!C74)","v":""},{"$f":"IF(DB_stroje!B74=\"\",\"\",DB_stroje!B74)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C75=\"\",\"\",DB_stroje!C75)","v":""},{"$f":"IF(DB_stroje!B75=\"\",\"\",DB_stroje!B75)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C76=\"\",\"\",DB_stroje!C76)","v":""},{"$f":"IF(DB_stroje!B76=\"\",\"\",DB_stroje!B76)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C77=\"\",\"\",DB_stroje!C77)","v":""},{"$f":"IF(DB_stroje!B77=\"\",\"\",DB_stroje!B77)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C78=\"\",\"\",DB_stroje!C78)","v":""},{"$f":"IF(DB_stroje!B78=\"\",\"\",DB_stroje!B78)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C79=\"\",\"\",DB_stroje!C79)","v":""},{"$f":"IF(DB_stroje!B79=\"\",\"\",DB_stroje!B79)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C80=\"\",\"\",DB_stroje!C80)","v":""},{"$f":"IF(DB_stroje!B80=\"\",\"\",DB_stroje!B80)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C81=\"\",\"\",DB_stroje!C81)","v":""},{"$f":"IF(DB_stroje!B81=\"\",\"\",DB_stroje!B81)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C82=\"\",\"\",DB_stroje!C82)","v":""},{"$f":"IF(DB_stroje!B82=\"\",\"\",DB_stroje!B82)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C83=\"\",\"\",DB_stroje!C83)","v":""},{"$f":"IF(DB_stroje!B83=\"\",\"\",DB_stroje!B83)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C84=\"\",\"\",DB_stroje!C84)","v":""},{"$f":"IF(DB_stroje!B84=\"\",\"\",DB_stroje!B84)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!C85=\"\",\"\",DB_stroje!C85)","v":""},{"$f":"IF(DB_stroje!B85=\"\",\"\",DB_stroje!B85)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!#REF!=\"\",\"\",DB_stroje!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(DB_stroje!#REF!=\"\",\"\",DB_stroje!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DB_stroje!#REF!=\"\",\"\",DB_stroje!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(DB_stroje!#REF!=\"\",\"\",DB_stroje!#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Vstupní parametry","Energet. prostředek","Stroj","Jednotky"]
[null,"Pořizovací cena",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,2,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,2,FALSE))","v":""},"[Kč]"]
[null,"Procento vlastních zdrojů",1,1,"[%]"]
[null,"Sazba zúročení vlastních zdrojů",0.03,0.03,"[%]"]
[null,"Koupě s využitím bankovního úvěru","NE","NE","[ANO/NE]"]
[null,"Jednotná splátka úvěru",null,null,"[Kč/splátka]"]
[null,"Počet splátek bankovního úvěru",null,null,"[1]"]
[null,"Náklady na pořízení úvěru",null,null,"[Kč]"]
[null,"Koupě pomocí leasingu","NE","NE","[ANO/NE]"]
[null,"Náklady na akontaci",null,null,"[Kč]"]
[null,"Leasingová splátka",null,null,"[Kč/splátka]"]
[null,"Počet leasingových splátek",null,null,"[1]"]
[null,"Zůstatková hodnota po skončení leasingu",null,null,"[Kč]"]
[null,"Roční využití",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,8,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,8,FALSE))","v":""},"[hod/rok];[ha/hod]"]
[null,"Hodinnová výkonnost soupravy",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,9,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,9,FALSE))","v":""},"[ha/hod]"]
[null,"Doba pro rozpis nákladů na amortizaci",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,10,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,10,FALSE))","v":""},"[rok]"]
[null,"Silniční daň",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,15,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,15,FALSE))","v":""},"[Kč/rok]"]
[null,"Povinné ručení",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,13,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,13,FALSE))","v":""},"[Kč/rok]"]
[null,"Havarijní pojištění",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,14,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,14,FALSE))","v":""},"[%]"]
[null,"Sazba za garážování",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,18,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,18,FALSE))","v":""},"[Kč/m2/rok]"]
[null,"Garážovací plocha",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,20,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,20,FALSE))","v":""},"[m2]"]
[null,"Roční náklady na údržbu a opravy",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,16,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,16,FALSE))","v":""},"[Kč/rok]"]
[null,"Počet pracovníků obsluhy",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,12,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,12,FALSE))","v":""},"[-]"]
[null,"Hodinová mzda",85,55,"[Kč/h]"]
[null,"Zdravotní a sociální pojištění",0.34,0.34,"[%]"]
[null,"Podíl nákladů na placenou dovolenou a svátky",0.12,0.12,"[%]"]
[null,"Spotřeba PHM",{"$f":"IF($C$6=\"\",\"\",VLOOKUP($C$6,DB_stroje!$C$6:$W$27,11,FALSE))","v":""},{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,11,FALSE))","v":""},"[l/ha]"]
[null,"Průměrná cena PHM (bez DPH)",28.5,null,"[Kč/l]"]
[null,"Koeficient nákladů na maziva",1.08,null,"[-]"]
[null,"Provozní materiál",null,{"$f":"IF($C$7=\"\",\"\",VLOOKUP($C$7,DB_stroje!$C$30:$W$69,17,FALSE))","v":""},"[Kč/ha]"]

{"sheet":"KT","index":3,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Počet z Operace"]
[null,null,null,null,null,null,"Operace","Celkem"]
[null,null,null,null,null,null,"Dosazování",1]
[null,null,null,null,null,null,"Dosazování_a_vysazování_rostlin",1]
[null,null,null,null,null,null,"Dovoz_vody",1]
[null,null,null,null,null,null,"drcení větví drtičem",1]
[null,null,null,null,null,null,"Hloubkové_kypření",2]
[null,null,null,null,null,null,"Hluboká_orba",1]
[null,null,null,null,null,null,"Hnojení statkovými hnojivy",1]
[null,null,null,null,null,null,"Kultivace",1]
[null,null,null,null,null,null,"Kultivace_nebo_přiorávka",1]
[null,null,null,null,null,null,"Lisování_trávy",1]
[null,null,null,null,null,null,"Lisování_trávy_do_vaků",1]
[null,null,null,null,null,null,"nakládání trávy",1]
[null,null,null,null,null,null,"Nakládání_hnojiv",1]
[null,null,null,null,null,null,"Odorávka_a_přiorávka",1]
[null,null,null,null,null,null,"Odorávka_a_přiorávka_okrajů",1]
[null,null,null,null,null,null,"Odvoz větví",1]
[null,null,null,null,null,null,"Odvoz_posečené_trávy",1]
[null,null,null,null,null,null,"Odvoz_větví",2]
[null,null,null,null,null,null,"Orba",2]
[null,null,null,null,null,null,"Pásové_hnojení_průmyslovými_hnojivy",1]
[null,null,null,null,null,null,"Pásové_ošetření_travnatých_pásů",1]
[null,null,null,null,null,null,"přeprava nateriálu",1]
[null,null,null,null,null,null,"přeprava osob",1]
[null,null,null,null,null,null,"Přeprava_materiélu",1]
[null,null,null,null,null,null,"Rosení_porostu",1]
[null,null,null,null,null,null,"Řez_větví",4]
[null,null,null,null,null,null,"Sečení beze sběru",3]
[null,null,null,null,null,null,"Sečení se sběrem",1]
[null,null,null,null,null,null,"setí trávy",1]
[null,null,null,null,null,null,"shrabování trávy",1]
[null,null,null,null,null,null,"Sušení_trávy",3]
[null,null,null,null,null,null,"Urovnání_povrchu",1]
[null,null,null,null,null,null,"Vláčení",2]
[null,null,null,null,null,null,"(prázdné)",0]

{"sheet":"DB_stroje","index":4,"n_rows":73,"n_cols":23,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Databáze energetických prostředků a strojů"]
[]
[null,"Operace","Stroj","Pořizovací cena nového ekvivalentu (Cp) [Kč]","Výkon (příkon) (P) [kW]","Pracovní záběr (B) [mm]","Měrná jednotka využití (u ep vždy hodina – h) (Mj) [h; ha; t]","Šířka (š) [mm]","Délka (d) [mm]","Roční využití (rW) [Mj/rok]","Hodinová výkonnost (pouze pro stroj) (hWs) [Mj/h]","Doba pro rozpis nákladů na amortizaci (6 až 8 roků) (T) [rok]","Spotřeba  nafty soupravy uváděná u stroje (Q) [l/Mj]","Počet pracovníků obsluhy (no) [1]","Povinné ručení (rNpr) [Kč/rok]","Havarijní pojištění (hp) [%] (z pořizovací ceny)","Silniční daň (rNsd) [Kč/rok]","Roční náklady na údržbu a opravy (rNú) [Kč/rok]","Náklady na provozní materiál (jNpm) [Kč/Mj]","Sazba za garážování (sg) [Kč/m2/rok]","Cena služeb soupravou pro cizí (Csl) [Kč/Mj]","Plocha pro garážování [m2]","Koeficient oprav"]
[null,"Využití traktoru",{"$f":"Traktory!C6","v":"Zetor 120 11"},{"$f":"Traktory!C8","v":1100000},{"$f":"Traktory!C9","v":100},{"$f":"Traktory!C10","v":"x"},{"$f":"Traktory!C11","v":"h"},{"$f":"Traktory!C12","v":2100},{"$f":"Traktory!C13","v":4600},{"$f":"Traktory!C14","v":800},{"$f":"Traktory!C15","v":1},{"$f":"Traktory!C16","v":8},{"$f":"Traktory!C17","v":"x"},{"$f":"Traktory!C18","v":1},{"$f":"Traktory!C19","v":940},{"$f":"Traktory!C20","v":1.2},{"$f":"Traktory!C21","v":0},{"$f":"Traktory!C22","v":56000},{"$f":"Traktory!C23","v":0},{"$f":"Traktory!C24","v":300},null,{"$f":"IF(OR(H6=0,I6=0),0,ROUND(((H6/1000)+1)*((I6/1000)+1),1))","v":17.399999999999999},1]
[null,"Využití traktoru",{"$f":"Traktory!D6","v":"Zetor 7340"},{"$f":"Traktory!D8","v":780000},{"$f":"Traktory!D$9","v":60},{"$f":"Traktory!D10","v":"x"},{"$f":"Traktory!D11","v":"h"},{"$f":"Traktory!D$12","v":1890},{"$f":"Traktory!D13","v":4100},{"$f":"Traktory!$E14","v":1200},{"$f":"Traktory!$E15","v":1},{"$f":"Traktory!$E16","v":8},{"$f":"Traktory!$E17","v":"x"},{"$f":"Traktory!$E18","v":1},{"$f":"Traktory!$E19","v":940},{"$f":"Traktory!$E20","v":1.2},{"$f":"Traktory!$E21","v":0},{"$f":"Traktory!$E22","v":50000},{"$f":"Traktory!$E23","v":0},{"$f":"Traktory!$E24","v":300},null,{"$f":"IF(OR(H7=0,I7=0),0,ROUND(((H7/1000)+1)*((I7/1000)+1),1))","v":14.7},1]
[null,"Využití traktoru",{"$f":"Traktory!E6","v":"JD 5820"},{"$f":"Traktory!E8","v":1150000},{"$f":"Traktory!$E9","v":75},{"$f":"Traktory!$E10","v":"x"},{"$f":"Traktory!$E11","v":"h"},{"$f":"Traktory!E12","v":1950},{"$f":"Traktory!E13","v":4200},{"$f":"Traktory!$F14","v":600},{"$f":"Traktory!$F15","v":1},{"$f":"Traktory!$F16","v":8},{"$f":"Traktory!$F17","v":"x"},{"$f":"Traktory!$F18","v":1},{"$f":"Traktory!$F19","v":940},{"$f":"Traktory!$F20","v":1.2},{"$f":"Traktory!$F21","v":0},{"$f":"Traktory!$F22","v":34000},{"$f":"Traktory!$F23","v":0},{"$f":"Traktory!$F24","v":300},null,{"$f":"IF(OR(H8=0,I8=0),0,ROUND(((H8/1000)+1)*((I8/1000)+1),1))","v":15.3},1]
[null,"Využití traktoru",{"$f":"Traktory!F6","v":"Zetor 6340"},{"$f":"Traktory!F8","v":740000},{"$f":"Traktory!$F9","v":50},{"$f":"Traktory!$F10","v":"x"},{"$f":"Traktory!$F11","v":"h"},{"$f":"Traktory!F12","v":1890},{"$f":"Traktory!F13","v":4100},{"$f":"Traktory!$G14","v":600},{"$f":"Traktory!$G15","v":1},{"$f":"Traktory!$G16","v":8},{"$f":"Traktory!$G17","v":"x"},{"$f":"Traktory!$G18","v":1},{"$f":"Traktory!$G19","v":940},{"$f":"Traktory!$G20","v":1.2},{"$f":"Traktory!$G21","v":0},{"$f":"Traktory!$G22","v":34000},{"$f":"Traktory!$G23","v":0},{"$f":"Traktory!$G24","v":300},null,14.7,1]
[null,"Využití traktoru",{"$f":"Traktory!G6","v":"Zetor 6340"},{"$f":"Traktory!G8","v":740000},{"$f":"Traktory!$G9","v":50},{"$f":"Traktory!$G10","v":"x"},{"$f":"Traktory!$G11","v":"h"},{"$f":"Traktory!G12","v":1890},{"$f":"Traktory!G13","v":4100},{"$f":"Traktory!$H14","v":1200},{"$f":"Traktory!$H15","v":1},{"$f":"Traktory!$H16","v":8},{"$f":"Traktory!$H17","v":"x"},{"$f":"Traktory!$H18","v":1},{"$f":"Traktory!$H19","v":940},{"$f":"Traktory!$H20","v":1.2},{"$f":"Traktory!$H21","v":0},{"$f":"Traktory!$H22","v":60000},{"$f":"Traktory!$H23","v":0},{"$f":"Traktory!$H24","v":300},null,14.7,1]
[null,"Využití traktoru",{"$f":"Traktory!H6","v":"Massey Ferguson 5420"},{"$f":"Traktory!H8","v":1350000},{"$f":"Traktory!$H9","v":90},{"$f":"Traktory!$H10","v":"x"},{"$f":"Traktory!$H11","v":"h"},{"$f":"Traktory!H12","v":1900},{"$f":"Traktory!H13","v":4150},{"$f":"Traktory!$I14","v":800},{"$f":"Traktory!$I15","v":1},{"$f":"Traktory!$I16","v":8},{"$f":"Traktory!$I17","v":"x"},{"$f":"Traktory!$I18","v":1},{"$f":"Traktory!$I19","v":940},{"$f":"Traktory!$I20","v":1.2},{"$f":"Traktory!$I21","v":0},{"$f":"Traktory!$I22","v":56000},{"$f":"Traktory!$I23","v":0},{"$f":"Traktory!$I24","v":300},null,14.9,1]
[null,"Využití traktoru",{"$f":"Traktory!I6","v":"Zetor 120 45"},{"$f":"Traktory!$I8","v":1100000},{"$f":"Traktory!$I9","v":100},{"$f":"Traktory!$I10","v":"x"},{"$f":"Traktory!$I11","v":"h"},{"$f":"Traktory!$I12","v":2100},{"$f":"Traktory!$I13","v":4600},{"$f":"Traktory!$I14","v":800},{"$f":"Traktory!$I15","v":1},{"$f":"Traktory!$I16","v":8},{"$f":"Traktory!$I17","v":"x"},{"$f":"Traktory!$I18","v":1},{"$f":"Traktory!$I19","v":940},{"$f":"Traktory!$I20","v":1.2},{"$f":"Traktory!$I21","v":0},{"$f":"Traktory!$I22","v":56000},{"$f":"Traktory!$I23","v":0},{"$f":"Traktory!$I24","v":300},null,{"$f":"IF(OR(H12=0,I12=0),0,ROUND(((H12/1000)+1)*((I12/1000)+1),1))","v":17.399999999999999},1]
[null,"Využití traktoru",{"$f":"Traktory!J6","v":"Zetor 77 45"},{"$f":"Traktory!$J8","v":780000},{"$f":"Traktory!$J9","v":60},{"$f":"Traktory!$J10","v":"x"},{"$f":"Traktory!$J11","v":"h"},{"$f":"Traktory!$J12","v":1890},{"$f":"Traktory!$J13","v":4100},{"$f":"Traktory!$J14","v":800},{"$f":"Traktory!$J15","v":1},{"$f":"Traktory!$J16","v":8},{"$f":"Traktory!$J17","v":"x"},{"$f":"Traktory!$J18","v":1},{"$f":"Traktory!$J19","v":940},{"$f":"Traktory!$J20","v":1.2},{"$f":"Traktory!$J21","v":0},{"$f":"Traktory!$J22","v":36000},{"$f":"Traktory!$J23","v":0},{"$f":"Traktory!$J24","v":300},null,14.7,1]
[null,"Využití traktoru",{"$f":"Traktory!K6","v":"JD6250"},{"$f":"Traktory!$K8","v":1150000},{"$f":"Traktory!$K9","v":75},{"$f":"Traktory!$K10","v":"x"},{"$f":"Traktory!$K11","v":"h"},{"$f":"Traktory!$K12","v":1950},{"$f":"Traktory!$K13","v":4200},{"$f":"Traktory!$K14","v":1200},{"$f":"Traktory!$K15","v":1},{"$f":"Traktory!$K16","v":8},{"$f":"Traktory!$K17","v":"x"},{"$f":"Traktory!$K18","v":1},{"$f":"Traktory!$K19","v":940},{"$f":"Traktory!$K20","v":1.2},{"$f":"Traktory!$K21","v":0},{"$f":"Traktory!$K22","v":50000},{"$f":"Traktory!$K23","v":0},{"$f":"Traktory!$K24","v":300},null,15.3,1]
[null,"Využití traktoru",{"$f":"Traktory!L6","v":"Zetor 6345"},{"$f":"Traktory!$L8","v":740000},{"$f":"Traktory!$L9","v":50},{"$f":"Traktory!$L10","v":"x"},{"$f":"Traktory!$L11","v":"h"},{"$f":"Traktory!$L12","v":1890},{"$f":"Traktory!$L13","v":4100},{"$f":"Traktory!$L14","v":600},{"$f":"Traktory!$L15","v":1},{"$f":"Traktory!$L16","v":8},{"$f":"Traktory!$L17","v":"x"},{"$f":"Traktory!$L18","v":1},{"$f":"Traktory!$L19","v":940},{"$f":"Traktory!$L20","v":1.2},{"$f":"Traktory!$L21","v":0},{"$f":"Traktory!$L22","v":34000},{"$f":"Traktory!$L23","v":0},{"$f":"Traktory!$L24","v":300},null,14.7,1]
[null,"Využití traktoru",{"$f":"Traktory!M6","v":"Zetor 6340"},{"$f":"Traktory!$M8","v":740000},{"$f":"Traktory!$M9","v":50},{"$f":"Traktory!$M10","v":"x"},{"$f":"Traktory!$M11","v":"h"},{"$f":"Traktory!$M12","v":1890},{"$f":"Traktory!$M13","v":4100},{"$f":"Traktory!$M14","v":600},{"$f":"Traktory!$M155","v":0},{"$f":"Traktory!$M16","v":8},{"$f":"Traktory!$M17","v":"x"},{"$f":"Traktory!$M18","v":1},{"$f":"Traktory!$M19","v":940},{"$f":"Traktory!$M20","v":1.2},{"$f":"Traktory!$M21","v":0},{"$f":"Traktory!$M22","v":34000},{"$f":"Traktory!$M23","v":0},{"$f":"Traktory!$M24","v":300},null,14.7,1]
[null,"Využití traktoru",{"$f":"Traktory!N6","v":"Massey Ferguson5520"},{"$f":"Traktory!$N8","v":1350000},{"$f":"Traktory!$N9","v":90},{"$f":"Traktory!$N10","v":"x"},{"$f":"Traktory!$N11","v":"h"},{"$f":"Traktory!$N12","v":1900},{"$f":"Traktory!$N13","v":4150},{"$f":"Traktory!$N14","v":1200},{"$f":"Traktory!$N15","v":1},{"$f":"Traktory!$N16","v":8},{"$f":"Traktory!$N17","v":"x"},{"$f":"Traktory!$N18","v":1},{"$f":"Traktory!$N19","v":940},{"$f":"Traktory!$N20","v":1.2},{"$f":"Traktory!$N21","v":0},{"$f":"Traktory!$N22","v":60000},{"$f":"Traktory!$N23","v":0},{"$f":"Traktory!$N24","v":300},null,14.9,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[]
[null,"Operace","Stroj",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"Sečení beze sběru",{"$f":"Sklizen!D6","v":"Mulčovač nožový"},{"$f":"Sklizen!D8","v":2500000},{"$f":"Sklizen!D9","v":30},{"$f":"Sklizen!D10","v":"x"},{"$f":"Sklizen!D11","v":"ha"},{"$f":"Sklizen!D12","v":12000},{"$f":"Sklizen!D13","v":12000},{"$f":"Sklizen!D14","v":20},{"$f":"Sklizen!D15","v":0.1},{"$f":"Sklizen!D16","v":8},{"$f":"Sklizen!D17","v":0},{"$f":"Sklizen!D18","v":3},{"$f":"Sklizen!D19","v":0},{"$f":"Sklizen!D20","v":0},{"$f":"Sklizen!D21","v":0},{"$f":"Sklizen!D22","v":100000},{"$f":"Sklizen!D23","v":5000},{"$f":"Sklizen!D24","v":300},null,{"$f":"IF(OR(H30=0,I30=0),0,ROUND(((H30/1000)+1)*((I30/1000)+1),1))","v":169},1]
[null,"Sečení beze sběru",{"$f":"Sklizen!E6","v":"Mulčovač kladívkový"},{"$f":"Sklizen!E8","v":3500000},{"$f":"Sklizen!E9","v":55},{"$f":"Sklizen!E10","v":"x"},{"$f":"Sklizen!E11","v":"ha"},{"$f":"Sklizen!E12","v":1200},{"$f":"Sklizen!E13","v":1500},{"$f":"Sklizen!E14","v":40},{"$f":"Sklizen!E15","v":1},{"$f":"Sklizen!E16","v":5},{"$f":"Sklizen!E17","v":3},{"$f":"Sklizen!E18","v":1},{"$f":"Sklizen!E19","v":0},{"$f":"Sklizen!E20","v":0},{"$f":"Sklizen!E21","v":0},{"$f":"Sklizen!E22","v":2000},{"$f":"Sklizen!E23","v":0},{"$f":"Sklizen!E24","v":150},null,5.5,1]
[null,"Sečení beze sběru",{"$f":"Sklizen!F6","v":"JD 2023"},{"$f":"Sklizen!F8","v":150000},{"$f":"Sklizen!F9","v":15},{"$f":"Sklizen!F10","v":"x"},{"$f":"Sklizen!F11","v":"h"},{"$f":"Sklizen!F12","v":1200},{"$f":"Sklizen!F13","v":12000},{"$f":"Sklizen!F14","v":20},{"$f":"Sklizen!F15","v":0.08},{"$f":"Sklizen!F16","v":10},{"$f":"Sklizen!F17","v":0},{"$f":"Sklizen!F18","v":8},{"$f":"Sklizen!F19","v":0},{"$f":"Sklizen!F20","v":0},{"$f":"Sklizen!F21","v":0},{"$f":"Sklizen!F22","v":120000},{"$f":"Sklizen!F23","v":6000},{"$f":"Sklizen!F24","v":300},null,28.6,1]
[null,"Dosazování_a_vysazování_rostlin",{"$f":"Zpracovani_pudy!L6","v":"Boční vrták na traktoru"},{"$f":"Zpracovani_pudy!L8","v":40000},{"$f":"Zpracovani_pudy!L9","v":50},{"$f":"Zpracovani_pudy!L10","v":"x"},{"$f":"Zpracovani_pudy!L11","v":"ha"},{"$f":"Zpracovani_pudy!L12","v":1600},{"$f":"Zpracovani_pudy!L13","v":1000},{"$f":"Zpracovani_pudy!L14","v":15},{"$f":"Zpracovani_pudy!L15","v":0.08},{"$f":"Zpracovani_pudy!L16","v":8},{"$f":"Zpracovani_pudy!L17","v":40},{"$f":"Zpracovani_pudy!L18","v":0},{"$f":"Zpracovani_pudy!L19","v":0},{"$f":"Zpracovani_pudy!L20","v":0},{"$f":"Zpracovani_pudy!L21","v":0},{"$f":"Zpracovani_pudy!L22","v":4000},{"$f":"Zpracovani_pudy!L23","v":0},{"$f":"Zpracovani_pudy!L24","v":150},null,{"$f":"IF(OR(H33=0,I33=0),0,ROUND(((H33/1000)+1)*((I33/1000)+1),1))","v":5.2},1]
[null,"Dovoz_vody",{"$f":"Nakladani!H6","v":"Cisterna"},{"$f":"Nakladani!H8","v":280000},{"$f":"Nakladani!H9","v":70},{"$f":"Nakladani!H10","v":"x"},{"$f":"Nakladani!H11","v":"ha"},{"$f":"Nakladani!H12","v":2100},{"$f":"Nakladani!H13","v":5500},{"$f":"Nakladani!H14","v":250},{"$f":"Nakladani!H15","v":1},{"$f":"Nakladani!H16","v":8},{"$f":"Nakladani!H17","v":6},{"$f":"Nakladani!H18","v":0},{"$f":"Nakladani!H19","v":300},{"$f":"Nakladani!H20","v":0},{"$f":"Nakladani!H21","v":0},{"$f":"Nakladani!H22","v":2000},{"$f":"Nakladani!H23","v":"Voda"},{"$f":"Nakladani!H24","v":150},null,20.2,1]
[null,"Hloubkové_kypření",{"$f":"Zpracovani_pudy!D6","v":"Hl. kypřič "},{"$f":"Zpracovani_pudy!D8","v":64600},{"$f":"Zpracovani_pudy!D9","v":85},{"$f":"Zpracovani_pudy!D10","v":1500},{"$f":"Zpracovani_pudy!D11","v":"ha"},{"$f":"Zpracovani_pudy!D12","v":1585},{"$f":"Zpracovani_pudy!D13","v":1590},{"$f":"Zpracovani_pudy!D14","v":100},{"$f":"Zpracovani_pudy!D15","v":0.8},{"$f":"Zpracovani_pudy!D16","v":8},{"$f":"Zpracovani_pudy!D17","v":12.8},{"$f":"Zpracovani_pudy!D18","v":0},{"$f":"Zpracovani_pudy!D19","v":0},{"$f":"Zpracovani_pudy!D20","v":0},{"$f":"Zpracovani_pudy!D21","v":0},{"$f":"Zpracovani_pudy!D22","v":2800},{"$f":"Zpracovani_pudy!D23","v":0},{"$f":"Zpracovani_pudy!D24","v":150},null,6.7,1]
[null,"Hluboká_orba",{"$f":"Zpracovani_pudy!F6","v":"smyky"},{"$f":"Zpracovani_pudy!F8","v":100000},{"$f":"Zpracovani_pudy!F9","v":70},{"$f":"Zpracovani_pudy!F10","v":5000},{"$f":"Zpracovani_pudy!F11","v":"ha"},{"$f":"Zpracovani_pudy!F12","v":3000},{"$f":"Zpracovani_pudy!F13","v":1600},{"$f":"Zpracovani_pudy!F14","v":200},{"$f":"Zpracovani_pudy!F15","v":0.8},{"$f":"Zpracovani_pudy!F16","v":8},{"$f":"Zpracovani_pudy!F17","v":5},{"$f":"Zpracovani_pudy!F18","v":1},{"$f":"Zpracovani_pudy!F19","v":0},{"$f":"Zpracovani_pudy!F20","v":0},{"$f":"Zpracovani_pudy!F21","v":0},{"$f":"Zpracovani_pudy!F22","v":12000},{"$f":"Zpracovani_pudy!F23","v":0},{"$f":"Zpracovani_pudy!F24","v":150},null,10.4,1]
[null,"Hnojení statkovými hnojivy",{"$f":"Nakladani!D6","v":"RUR-5"},{"$f":"Nakladani!D8","v":220000},{"$f":"Nakladani!D9","v":65},{"$f":"Nakladani!D10","v":9000},{"$f":"Nakladani!D11","v":"ha"},{"$f":"Nakladani!D12","v":2500},{"$f":"Nakladani!D13","v":6600},{"$f":"Nakladani!D14","v":40},{"$f":"Nakladani!D15","v":0.8},{"$f":"Nakladani!D16","v":6},{"$f":"Nakladani!D17","v":15},{"$f":"Nakladani!D18","v":0},{"$f":"Nakladani!D19","v":0},{"$f":"Nakladani!D20","v":0},{"$f":"Nakladani!D21","v":0},{"$f":"Nakladani!D22","v":11300},{"$f":"Nakladani!D23","v":0},{"$f":"Nakladani!D24","v":150},null,26.6,1]
[null,"Kultivace_nebo_přiorávka",{"$f":"Zpracovani_pudy!G6","v":"Plečka"},{"$f":"Zpracovani_pudy!G8","v":120000},{"$f":"Zpracovani_pudy!G9","v":70},{"$f":"Zpracovani_pudy!G10","v":3000},{"$f":"Zpracovani_pudy!G11","v":"ha"},{"$f":"Zpracovani_pudy!G12","v":2100},{"$f":"Zpracovani_pudy!G13","v":1600},{"$f":"Zpracovani_pudy!G14","v":120},{"$f":"Zpracovani_pudy!G15","v":0.8},{"$f":"Zpracovani_pudy!G16","v":8},{"$f":"Zpracovani_pudy!G17","v":7},{"$f":"Zpracovani_pudy!G18","v":1},{"$f":"Zpracovani_pudy!G19","v":0},{"$f":"Zpracovani_pudy!G20","v":0},{"$f":"Zpracovani_pudy!G21","v":0},{"$f":"Zpracovani_pudy!G22","v":12000},{"$f":"Zpracovani_pudy!G23","v":0},{"$f":"Zpracovani_pudy!G24","v":150},null,8.1,1]
[null,"Lisování_trávy",{"$f":"Sklizen!J6","v":"Hranolový lis"},{"$f":"Sklizen!J8","v":200000},{"$f":"Sklizen!J9","v":4},{"$f":"Sklizen!J10","v":"x"},{"$f":"Sklizen!J11","v":"ha"},{"$f":"Sklizen!J12","v":6000},{"$f":"Sklizen!J13","v":6000},{"$f":"Sklizen!J14","v":40},{"$f":"Sklizen!J15","v":11},{"$f":"Sklizen!J16","v":10},{"$f":"Sklizen!J17","v":0},{"$f":"Sklizen!J18","v":2},{"$f":"Sklizen!J19","v":0},{"$f":"Sklizen!J20","v":0},{"$f":"Sklizen!J21","v":0},{"$f":"Sklizen!J22","v":6000},{"$f":"Sklizen!J23","v":800},{"$f":"Sklizen!J24","v":300},null,49,1]
[null,"Lisování_trávy_do_vaků",{"$f":"Sklizen!L6","v":"Lis do vaku"},{"$f":"Sklizen!K8","v":40000},{"$f":"Sklizen!K9","v":90},{"$f":"Sklizen!K10","v":"x"},{"$f":"Sklizen!K11","v":"ha"},{"$f":"Sklizen!K12","v":6000},{"$f":"Sklizen!K13","v":6000},{"$f":"Sklizen!K14","v":40},{"$f":"Sklizen!K15","v":12},{"$f":"Sklizen!K16","v":10},{"$f":"Sklizen!K17","v":0},{"$f":"Sklizen!K18","v":2},{"$f":"Sklizen!K19","v":0},{"$f":"Sklizen!K20","v":0},{"$f":"Sklizen!K21","v":0},{"$f":"Sklizen!K22","v":3000},{"$f":"Sklizen!K23","v":800},{"$f":"Sklizen!K24","v":300},null,49,1]
[null,"Nakládání_hnojiv",{"$f":"Nakladani!C6","v":"Nakladač Merlo"},{"$f":"Nakladani!C8","v":1800000},{"$f":"Nakladani!C9","v":60},{"$f":"Nakladani!C10","v":"x"},{"$f":"Nakladani!C11","v":"ha"},{"$f":"Nakladani!C12","v":2200},{"$f":"Nakladani!C13","v":5200},{"$f":"Nakladani!C14","v":800},{"$f":"Nakladani!C15","v":1.6},{"$f":"Nakladani!C16","v":8},{"$f":"Nakladani!C17","v":8},{"$f":"Nakladani!C18","v":1},{"$f":"Nakladani!C19","v":940},{"$f":"Nakladani!C20","v":0},{"$f":"Nakladani!C2","v":0},{"$f":"Nakladani!C22","v":28000},{"$f":"Nakladani!C23","v":0},{"$f":"Nakladani!C24","v":300},null,19.8,1]
[null,"Odorávka_a_přiorávka_okrajů",{"$f":"Zpracovani_pudy!E6","v":"Talířový pluh"},{"$f":"Zpracovani_pudy!E8","v":80000},{"$f":"Zpracovani_pudy!E9","v":70},{"$f":"Zpracovani_pudy!E10","v":2200},{"$f":"Zpracovani_pudy!E11","v":"ha"},{"$f":"Zpracovani_pudy!E12","v":2200},{"$f":"Zpracovani_pudy!E13","v":1400},{"$f":"Zpracovani_pudy!E14","v":80},{"$f":"Zpracovani_pudy!E15","v":0.6},{"$f":"Zpracovani_pudy!E16","v":8},{"$f":"Zpracovani_pudy!E17","v":9},{"$f":"Zpracovani_pudy!E18","v":0},{"$f":"Zpracovani_pudy!E19","v":0},{"$f":"Zpracovani_pudy!E20","v":0},{"$f":"Zpracovani_pudy!E21","v":0},{"$f":"Zpracovani_pudy!E22","v":2500},{"$f":"Zpracovani_pudy!E23","v":0},{"$f":"Zpracovani_pudy!E24","v":150},null,7.7,1]
[null,"Odvoz_posečené_trávy",{"$f":"Doprava!D6","v":"návěs traktorový 2,5 t"},{"$f":"Doprava!D8","v":60000},{"$f":"Doprava!D9","v":50},{"$f":"Doprava!D10","v":"x"},{"$f":"Doprava!D11","v":"h"},{"$f":"Doprava!D12","v":2100},{"$f":"Doprava!D13","v":6000},{"$f":"Doprava!D14","v":50},{"$f":"Doprava!D15","v":4},{"$f":"Doprava!D16","v":8},{"$f":"Doprava!D17","v":10},{"$f":"Doprava!D18","v":0},{"$f":"Doprava!D19","v":300},{"$f":"Doprava!D20","v":0},{"$f":"Doprava!D21","v":0},{"$f":"Doprava!D22","v":2000},{"$f":"Doprava!D23","v":300},{"$f":"Doprava!D24","v":150},null,21.7,1]
[null,"Odvoz_větví",{"$f":"Doprava!C6","v":"Traktorový přívěs 7 t"},{"$f":"Doprava!C8","v":300000},{"$f":"Doprava!C9","v":50},{"$f":"Doprava!C10","v":"x"},{"$f":"Doprava!C11","v":"h"},{"$f":"Doprava!C12","v":2000},{"$f":"Doprava!C13","v":5000},{"$f":"Doprava!C14","v":50},{"$f":"Doprava!C15","v":0.3},{"$f":"Doprava!C16","v":8},{"$f":"Doprava!C17","v":18},{"$f":"Doprava!C18","v":2},{"$f":"Doprava!C19","v":300},{"$f":"Doprava!C20","v":0},{"$f":"Doprava!C21","v":0},{"$f":"Doprava!C22","v":2000},{"$f":"Doprava!C23","v":100},{"$f":"Doprava!C24","v":150},null,18,1]
[null,"Orba",{"$f":"Zpracovani_pudy!C6","v":"Pluh PH 4 007"},{"$f":"Zpracovani_pudy!C8","v":47000},{"$f":"Zpracovani_pudy!C9","v":70},{"$f":"Zpracovani_pudy!C10","v":1500},{"$f":"Zpracovani_pudy!C11","v":"ha"},{"$f":"Zpracovani_pudy!C12","v":2000},{"$f":"Zpracovani_pudy!C13","v":1590},{"$f":"Zpracovani_pudy!C14","v":50},{"$f":"Zpracovani_pudy!C15","v":1},{"$f":"Zpracovani_pudy!C16","v":8},{"$f":"Zpracovani_pudy!C17","v":9.1},{"$f":"Zpracovani_pudy!C18","v":0},{"$f":"Zpracovani_pudy!C19","v":0},{"$f":"Zpracovani_pudy!C20","v":0},{"$f":"Zpracovani_pudy!C21","v":0},{"$f":"Zpracovani_pudy!C22","v":4000},{"$f":"Zpracovani_pudy!C23","v":0},{"$f":"Zpracovani_pudy!C24","v":150},null,7.8,1]
[null,"Pásové_hnojení_průmyslovými_hnojivy",{"$f":"Nakladani!E6","v":"Nesené rozmetadlo TMH Amazone"},{"$f":"Nakladani!E8","v":60000},{"$f":"Nakladani!E9","v":50},{"$f":"Nakladani!E10","v":6000},{"$f":"Nakladani!E11","v":"ha"},{"$f":"Nakladani!E12","v":1800},{"$f":"Nakladani!E13","v":1300},{"$f":"Nakladani!E14","v":100},{"$f":"Nakladani!E15","v":0.8},{"$f":"Nakladani!E16","v":8},{"$f":"Nakladani!E17","v":6},{"$f":"Nakladani!E18","v":0},{"$f":"Nakladani!E19","v":0},{"$f":"Nakladani!E20","v":0},{"$f":"Nakladani!E21","v":0},{"$f":"Nakladani!E22","v":4000},{"$f":"Nakladani!E23","v":"Podle spotřeby hnojiva"},{"$f":"Nakladani!E24","v":150},null,6.4,1]
[null,"Pásové_ošetření_travnatých_pásů",{"$f":"Nakladani!G6","v":"Posrřikovač s rámem"},{"$f":"Nakladani!G8","v":200000},{"$f":"Nakladani!G9","v":50},{"$f":"Nakladani!G10","v":4500},{"$f":"Nakladani!G11","v":"ha"},{"$f":"Nakladani!G12","v":1800},{"$f":"Nakladani!G13","v":3500},{"$f":"Nakladani!G14","v":60},{"$f":"Nakladani!G15","v":1},{"$f":"Nakladani!G16","v":8},{"$f":"Nakladani!G17","v":7},{"$f":"Nakladani!G18","v":0},{"$f":"Nakladani!G19","v":0},{"$f":"Nakladani!G20","v":0},{"$f":"Nakladani!G21","v":0},{"$f":"Nakladani!G22","v":4000},{"$f":"Nakladani!G23","v":"Chem. prostředky"},{"$f":"Nakladani!G24","v":150},null,12.6,1]
[null,"Přeprava_materiélu",{"$f":"Doprava!E6","v":"návěs automobilový 750 kg"},{"$f":"Doprava!E8","v":120000},{"$f":"Doprava!E9","v":50},{"$f":"Doprava!E10","v":"x"},{"$f":"Doprava!E11","v":"h"},{"$f":"Doprava!E12","v":2000},{"$f":"Doprava!E13","v":5500},{"$f":"Doprava!E14","v":50},{"$f":"Doprava!E15","v":0.1},{"$f":"Doprava!E16","v":8},{"$f":"Doprava!E17","v":5},{"$f":"Doprava!E18","v":0},{"$f":"Doprava!E19","v":300},{"$f":"Doprava!E20","v":0},{"$f":"Doprava!E21","v":0},{"$f":"Doprava!E22","v":3000},{"$f":"Doprava!E23","v":0},{"$f":"Doprava!E24","v":150},null,19.5,1]
[null,"Odvoz_větví",{"$f":"Doprava!F6","v":"Traktorový přívěs 5 t"},{"$f":"Doprava!F8","v":200000},{"$f":"Doprava!F9","v":50},{"$f":"Doprava!F10","v":"x"},{"$f":"Doprava!F11","v":"h"},{"$f":"Doprava!F12","v":2000},{"$f":"Doprava!F13","v":5000},{"$f":"Doprava!F14","v":50},{"$f":"Doprava!F15","v":0.3},{"$f":"Doprava!F16","v":8},{"$f":"Doprava!F17","v":18},{"$f":"Doprava!F18","v":2},{"$f":"Doprava!F19","v":300},{"$f":"Doprava!F20","v":0},{"$f":"Doprava!F21","v":0},{"$f":"Doprava!F22","v":2000},{"$f":"Doprava!F23","v":100},{"$f":"Doprava!F24","v":150},null,18,1]
[null,"Rosení_porostu",{"$f":"Nakladani!F6","v":"Rosič Laser 2000"},{"$f":"Nakladani!F8","v":217000},{"$f":"Nakladani!F9","v":50},{"$f":"Nakladani!F10","v":6000},{"$f":"Nakladani!F11","v":"ha"},{"$f":"Nakladani!F12","v":1600},{"$f":"Nakladani!F13","v":3300},{"$f":"Nakladani!F14","v":240},{"$f":"Nakladani!F15","v":0.8},{"$f":"Nakladani!F16","v":6},{"$f":"Nakladani!F17","v":9},{"$f":"Nakladani!F18","v":0},{"$f":"Nakladani!F19","v":0},{"$f":"Nakladani!F20","v":0},{"$f":"Nakladani!F21","v":0},{"$f":"Nakladani!F22","v":10000},{"$f":"Nakladani!F23","v":0},{"$f":"Nakladani!F24","v":150},null,11.2,1]
[null,"Řez_větví",{"$f":"Zpracovani_pudy!J6","v":"Ořezávač keřů"},{"$f":"Zpracovani_pudy!J8","v":80000},{"$f":"Zpracovani_pudy!J9","v":70},{"$f":"Zpracovani_pudy!J10","v":3000},{"$f":"Zpracovani_pudy!J11","v":"ha"},{"$f":"Zpracovani_pudy!J12","v":1900},{"$f":"Zpracovani_pudy!J13","v":1400},{"$f":"Zpracovani_pudy!J14","v":40},{"$f":"Zpracovani_pudy!J15","v":0.3},{"$f":"Zpracovani_pudy!J16","v":8},{"$f":"Zpracovani_pudy!J17","v":12},{"$f":"Zpracovani_pudy!J18","v":0},{"$f":"Zpracovani_pudy!J19","v":0},{"$f":"Zpracovani_pudy!J20","v":0},{"$f":"Zpracovani_pudy!J21","v":0},{"$f":"Zpracovani_pudy!J22","v":5000},{"$f":"Zpracovani_pudy!J23","v":500},{"$f":"Zpracovani_pudy!J24","v":150},null,7,1]
[null,"Řez_větví",{"$f":"Zpracovani_pudy!K6","v":"Ořezávač větví"},{"$f":"Zpracovani_pudy!K8","v":80000},{"$f":"Zpracovani_pudy!K9","v":70},{"$f":"Zpracovani_pudy!K10","v":3000},{"$f":"Zpracovani_pudy!K11","v":"ha"},{"$f":"Zpracovani_pudy!K12","v":1890},{"$f":"Zpracovani_pudy!K13","v":1500},{"$f":"Zpracovani_pudy!K14","v":40},{"$f":"Zpracovani_pudy!K15","v":0.3},{"$f":"Zpracovani_pudy!K16","v":8},{"$f":"Zpracovani_pudy!K17","v":12},{"$f":"Zpracovani_pudy!K18","v":0},{"$f":"Zpracovani_pudy!K19","v":0},{"$f":"Zpracovani_pudy!K20","v":0},{"$f":"Zpracovani_pudy!K21","v":0},{"$f":"Zpracovani_pudy!K22","v":5000},{"$f":"Zpracovani_pudy!K23","v":500},{"$f":"Zpracovani_pudy!K24","v":150},null,7.2,1]
[null,"Sečení se sběrem",{"$f":"Sklizen!C6","v":"Mulčovač JD se zásobníkem"},{"$f":"Sklizen!C8","v":200000},{"$f":"Sklizen!C9","v":65},{"$f":"Sklizen!C10","v":"x"},{"$f":"Sklizen!C11","v":"ha"},{"$f":"Sklizen!C12","v":1350},{"$f":"Sklizen!C13","v":5500},{"$f":"Sklizen!C14","v":20},{"$f":"Sklizen!C15","v":0.08},{"$f":"Sklizen!C16","v":8},{"$f":"Sklizen!C17","v":82},{"$f":"Sklizen!C18","v":0},{"$f":"Sklizen!C19","v":0},{"$f":"Sklizen!C20","v":0},{"$f":"Sklizen!C21","v":0},{"$f":"Sklizen!C22","v":6800},{"$f":"Sklizen!C23","v":0},15024,null,15.3,1]
[null,"Sušení_trávy",{"$f":"Sklizen!G6","v":"Obraceč shrnovač rotorový"},{"$f":"Sklizen!G8","v":350000},{"$f":"Sklizen!G9","v":50},{"$f":"Sklizen!G10","v":"x"},{"$f":"Sklizen!G11","v":"ha"},{"$f":"Sklizen!G12","v":1500},{"$f":"Sklizen!G13","v":2400},{"$f":"Sklizen!G14","v":100},{"$f":"Sklizen!G15","v":8},{"$f":"Sklizen!G16","v":10},{"$f":"Sklizen!G17","v":0},{"$f":"Sklizen!G18","v":2},{"$f":"Sklizen!G19","v":0},{"$f":"Sklizen!G20","v":0},{"$f":"Sklizen!G21","v":0},{"$f":"Sklizen!G22","v":4000},{"$f":"Sklizen!G23","v":600},{"$f":"Sklizen!G24","v":300},null,8.5,1]
[null,"Sušení_trávy",{"$f":"Sklizen!H6","v":"Obraceč shrnovač dopravníkový"},{"$f":"Sklizen!H8","v":4000000},{"$f":"Sklizen!H9","v":65},{"$f":"Sklizen!H10","v":"x"},{"$f":"Sklizen!H11","v":"ha"},{"$f":"Sklizen!H12","v":15000},{"$f":"Sklizen!H13","v":27000},{"$f":"Sklizen!H14","v":40},{"$f":"Sklizen!H15","v":9},{"$f":"Sklizen!H16","v":10},{"$f":"Sklizen!H17","v":0},{"$f":"Sklizen!H18","v":2},{"$f":"Sklizen!H19","v":0},{"$f":"Sklizen!H20","v":0},{"$f":"Sklizen!H21","v":0},{"$f":"Sklizen!H22","v":4500},{"$f":"Sklizen!H23","v":1400},{"$f":"Sklizen!H24","v":300},null,448,1]
[null,"Sušení_trávy",{"$f":"Sklizen!I6","v":"Mulčovač JD se zásobníkem"},{"$f":"Sklizen!I8","v":2500000},{"$f":"Sklizen!I9","v":35},{"$f":"Sklizen!I10","v":"x"},{"$f":"Sklizen!I11","v":"ha"},{"$f":"Sklizen!I12","v":12000},{"$f":"Sklizen!I13","v":12000},{"$f":"Sklizen!I14","v":25},{"$f":"Sklizen!I15","v":10},{"$f":"Sklizen!I16","v":10},{"$f":"Sklizen!I17","v":0},{"$f":"Sklizen!I18","v":1},{"$f":"Sklizen!I19","v":0},{"$f":"Sklizen!I20","v":0},{"$f":"Sklizen!I21","v":0},{"$f":"Sklizen!I22","v":25000},{"$f":"Sklizen!I23","v":2400},{"$f":"Sklizen!I24","v":300},null,169,1]
[null,"přeprava osob",{"$f":"Doprava!G6","v":"Přepravavník osob"},{"$f":"Doprava!G8","v":129000},{"$f":"Doprava!G9","v":45},{"$f":"Doprava!G10","v":"x"},{"$f":"Doprava!G11","v":"h"},{"$f":"Doprava!G12","v":2950},{"$f":"Doprava!G13","v":3500},{"$f":"Doprava!G14","v":40},{"$f":"Doprava!G15","v":0.3},{"$f":"Doprava!G16","v":8},{"$f":"Doprava!G17","v":10},{"$f":"Doprava!G18","v":3},{"$f":"Doprava!G19","v":300},{"$f":"Doprava!G20","v":0},{"$f":"Doprava!G21","v":0},{"$f":"Doprava!G22","v":4500},{"$f":"Doprava!G23","v":0},{"$f":"Doprava!G24","v":150},null,17.8,1]
[null,"Orba",{"$f":"Zpracovani_pudy!C6","v":"Pluh PH 4 007"},{"$f":"Zpracovani_pudy!C8","v":47000},{"$f":"Zpracovani_pudy!C9","v":70},{"$f":"Zpracovani_pudy!C10","v":1500},{"$f":"Zpracovani_pudy!C11","v":"ha"},{"$f":"Zpracovani_pudy!C12","v":2000},{"$f":"Zpracovani_pudy!C13","v":1590},{"$f":"Zpracovani_pudy!C14","v":50},{"$f":"Zpracovani_pudy!C15","v":1},{"$f":"Zpracovani_pudy!C16","v":8},{"$f":"Zpracovani_pudy!C17","v":9.1},{"$f":"Zpracovani_pudy!C18","v":0},{"$f":"Zpracovani_pudy!C19","v":0},{"$f":"Zpracovani_pudy!C20","v":0},{"$f":"Zpracovani_pudy!C21","v":0},{"$f":"Zpracovani_pudy!C22","v":4000},{"$f":"Zpracovani_pudy!C23","v":0},{"$f":"Zpracovani_pudy!C24","v":150},null,{"$f":"IF(OR(H58=0,I58=0),0,ROUND(((H58/1000)+1)*((I58/1000)+1),1))","v":7.8},1]
[null,"Hloubkové_kypření",{"$f":"Zpracovani_pudy!D6","v":"Hl. kypřič "},{"$f":"Zpracovani_pudy!D8","v":64600},{"$f":"Zpracovani_pudy!D9","v":85},{"$f":"Zpracovani_pudy!D10","v":1500},{"$f":"Zpracovani_pudy!$D11","v":"ha"},{"$f":"Zpracovani_pudy!$D12","v":1585},{"$f":"Zpracovani_pudy!$D13","v":1590},{"$f":"Zpracovani_pudy!$D14","v":100},{"$f":"Zpracovani_pudy!$D15","v":0.8},{"$f":"Zpracovani_pudy!$D16","v":8},{"$f":"Zpracovani_pudy!$D17","v":12.8},{"$f":"Zpracovani_pudy!$D18","v":0},{"$f":"Zpracovani_pudy!$D19","v":0},{"$f":"Zpracovani_pudy!$D20","v":0},{"$f":"Zpracovani_pudy!$D21","v":0},{"$f":"Zpracovani_pudy!$D22","v":2800},{"$f":"Zpracovani_pudy!$D23","v":0},{"$f":"Zpracovani_pudy!$D24","v":150},null,6.7,1]
[null,"Odorávka_a_přiorávka",{"$f":"Zpracovani_pudy!E6","v":"Talířový pluh"},{"$f":"Zpracovani_pudy!$E8","v":80000},{"$f":"Zpracovani_pudy!$E9","v":70},{"$f":"Zpracovani_pudy!$E9","v":70},{"$f":"Zpracovani_pudy!$E9","v":70},{"$f":"Zpracovani_pudy!$E12","v":2200},{"$f":"Zpracovani_pudy!$E13","v":1400},{"$f":"Zpracovani_pudy!$E14","v":80},{"$f":"Zpracovani_pudy!$E15","v":0.6},{"$f":"Zpracovani_pudy!$E16","v":8},{"$f":"Zpracovani_pudy!$E17","v":9},{"$f":"Zpracovani_pudy!$E18","v":0},{"$f":"Zpracovani_pudy!$E19","v":0},{"$f":"Zpracovani_pudy!$E20","v":0},{"$f":"Zpracovani_pudy!$E21","v":0},{"$f":"Zpracovani_pudy!$E22","v":2500},{"$f":"Zpracovani_pudy!$E23","v":0},{"$f":"Zpracovani_pudy!$E24","v":150},null,7.7,1]
[null,"Urovnání_povrchu",{"$f":"Zpracovani_pudy!F6","v":"smyky"},{"$f":"Zpracovani_pudy!$F8","v":100000},{"$f":"Zpracovani_pudy!$F9","v":70},{"$f":"Zpracovani_pudy!$F10","v":5000},{"$f":"Zpracovani_pudy!$F11","v":"ha"},{"$f":"Zpracovani_pudy!$F12","v":3000},{"$f":"Zpracovani_pudy!$F13","v":1600},{"$f":"Zpracovani_pudy!$F14","v":200},{"$f":"Zpracovani_pudy!$F15","v":0.8},{"$f":"Zpracovani_pudy!$F16","v":8},{"$f":"Zpracovani_pudy!$F17","v":5},{"$f":"Zpracovani_pudy!$F18","v":1},{"$f":"Zpracovani_pudy!$F19","v":0},{"$f":"Zpracovani_pudy!$F20","v":0},{"$f":"Zpracovani_pudy!$F21","v":0},{"$f":"Zpracovani_pudy!$F22","v":12000},{"$f":"Zpracovani_pudy!$F23","v":0},{"$f":"Zpracovani_pudy!$F24","v":150},null,10.4,1]
[null,"Kultivace",{"$f":"Zpracovani_pudy!G6","v":"Plečka"},{"$f":"Zpracovani_pudy!$G8","v":120000},{"$f":"Zpracovani_pudy!$G9","v":70},{"$f":"Zpracovani_pudy!$G10","v":3000},{"$f":"Zpracovani_pudy!$G11","v":"ha"},{"$f":"Zpracovani_pudy!$G12","v":2100},{"$f":"Zpracovani_pudy!$G13","v":1600},{"$f":"Zpracovani_pudy!$G14","v":120},{"$f":"Zpracovani_pudy!$G15","v":0.8},{"$f":"Zpracovani_pudy!$G16","v":8},{"$f":"Zpracovani_pudy!$G17","v":7},{"$f":"Zpracovani_pudy!$G18","v":1},{"$f":"Zpracovani_pudy!$G19","v":0},{"$f":"Zpracovani_pudy!$G20","v":0},{"$f":"Zpracovani_pudy!$G21","v":0},{"$f":"Zpracovani_pudy!$G22","v":12000},{"$f":"Zpracovani_pudy!$G23","v":0},{"$f":"Zpracovani_pudy!$G24","v":150},null,8.1,1]
[null,"Vláčení",{"$f":"Zpracovani_pudy!H6","v":"Kruhová brána rotační PB 4-109"},{"$f":"Zpracovani_pudy!$H8","v":34000},{"$f":"Zpracovani_pudy!$H9","v":57},{"$f":"Zpracovani_pudy!$H110","v":0},{"$f":"Zpracovani_pudy!$H11","v":"ha"},{"$f":"Zpracovani_pudy!$H12","v":2560},{"$f":"Zpracovani_pudy!$H13","v":2825},{"$f":"Zpracovani_pudy!$H14","v":200},{"$f":"Zpracovani_pudy!$H15","v":1.4},{"$f":"Zpracovani_pudy!$H16","v":8},{"$f":"Zpracovani_pudy!$H17","v":3.7},{"$f":"Zpracovani_pudy!$H18","v":0},{"$f":"Zpracovani_pudy!$H19","v":0},{"$f":"Zpracovani_pudy!$H20","v":0},{"$f":"Zpracovani_pudy!$H21","v":0},{"$f":"Zpracovani_pudy!$H22","v":1800},{"$f":"Zpracovani_pudy!$H23","v":0},{"$f":"Zpracovani_pudy!$H24","v":150},null,13.6,1]
[null,"Vláčení",{"$f":"Zpracovani_pudy!I6","v":"Brány nesené"},{"$f":"Zpracovani_pudy!$I8","v":46000},{"$f":"Zpracovani_pudy!$I9","v":60},{"$f":"Zpracovani_pudy!$I10","v":4950},{"$f":"Zpracovani_pudy!$I11","v":"ha"},{"$f":"Zpracovani_pudy!$I12","v":2200},{"$f":"Zpracovani_pudy!$I13","v":1350},{"$f":"Zpracovani_pudy!$I14","v":135},{"$f":"Zpracovani_pudy!$I15","v":1},{"$f":"Zpracovani_pudy!$I16","v":8},{"$f":"Zpracovani_pudy!$I17","v":6.2},{"$f":"Zpracovani_pudy!$I18","v":0},{"$f":"Zpracovani_pudy!$I19","v":0},{"$f":"Zpracovani_pudy!$I20","v":0},{"$f":"Zpracovani_pudy!$I21","v":0},{"$f":"Zpracovani_pudy!$I22","v":2900},{"$f":"Zpracovani_pudy!$I23","v":0},{"$f":"Zpracovani_pudy!$I24","v":150},null,7.5,1]
[null,"Řez_větví",{"$f":"Zpracovani_pudy!$J6","v":"Ořezávač keřů"},{"$f":"Zpracovani_pudy!$J8","v":80000},{"$f":"Zpracovani_pudy!$J9","v":70},{"$f":"Zpracovani_pudy!$J10","v":3000},{"$f":"Zpracovani_pudy!$J11","v":"ha"},{"$f":"Zpracovani_pudy!$J12","v":1900},{"$f":"Zpracovani_pudy!$J13","v":1400},{"$f":"Zpracovani_pudy!$J14","v":40},{"$f":"Zpracovani_pudy!$J15","v":0.3},{"$f":"Zpracovani_pudy!$J16","v":8},{"$f":"Zpracovani_pudy!$J17","v":12},{"$f":"Zpracovani_pudy!$J18","v":0},{"$f":"Zpracovani_pudy!$J19","v":0},{"$f":"Zpracovani_pudy!$J20","v":0},{"$f":"Zpracovani_pudy!$J21","v":0},{"$f":"Zpracovani_pudy!$J22","v":5000},{"$f":"Zpracovani_pudy!$J23","v":500},{"$f":"Zpracovani_pudy!$J24","v":150},null,7,1]
[null,"Řez_větví",{"$f":"Zpracovani_pudy!$K6","v":"Ořezávač větví"},{"$f":"Zpracovani_pudy!$K8","v":80000},{"$f":"Zpracovani_pudy!$K9","v":70},{"$f":"Zpracovani_pudy!$K10","v":3000},{"$f":"Zpracovani_pudy!$K11","v":"ha"},{"$f":"Zpracovani_pudy!$K12","v":1890},{"$f":"Zpracovani_pudy!$K13","v":1500},{"$f":"Zpracovani_pudy!$K14","v":40},{"$f":"Zpracovani_pudy!$K15","v":0.3},{"$f":"Zpracovani_pudy!$K16","v":8},{"$f":"Zpracovani_pudy!$K17","v":12},{"$f":"Zpracovani_pudy!$K18","v":0},{"$f":"Zpracovani_pudy!$K19","v":0},{"$f":"Zpracovani_pudy!$K20","v":0},{"$f":"Zpracovani_pudy!$K21","v":0},{"$f":"Zpracovani_pudy!$K22","v":5000},{"$f":"Zpracovani_pudy!$K23","v":500},{"$f":"Zpracovani_pudy!$K24","v":150},null,7.2,1]
[null,"Dosazování",{"$f":"Zpracovani_pudy!$L6","v":"Boční vrták na traktoru"},{"$f":"Zpracovani_pudy!$L8","v":40000},{"$f":"Zpracovani_pudy!$L9","v":50},{"$f":"Zpracovani_pudy!$L10","v":"x"},{"$f":"Zpracovani_pudy!$L11","v":"ha"},{"$f":"Zpracovani_pudy!$L12","v":1600},{"$f":"Zpracovani_pudy!$L13","v":1000},{"$f":"Zpracovani_pudy!$L14","v":15},{"$f":"Zpracovani_pudy!$L15","v":0.08},{"$f":"Zpracovani_pudy!$L16","v":8},{"$f":"Zpracovani_pudy!$L17","v":40},{"$f":"Zpracovani_pudy!$L18","v":0},{"$f":"Zpracovani_pudy!$L19","v":0},{"$f":"Zpracovani_pudy!$L20","v":0},{"$f":"Zpracovani_pudy!$L21","v":0},{"$f":"Zpracovani_pudy!$L22","v":4000},{"$f":"Zpracovani_pudy!$L23","v":0},{"$f":"Zpracovani_pudy!$L2","v":0},null,5.2,1]
[null,"přeprava nateriálu",{"$f":"Doprava!E6","v":"návěs automobilový 750 kg"},{"$f":"Doprava!$E8","v":120000},{"$f":"Doprava!$E9","v":50},{"$f":"Doprava!$E10","v":"x"},{"$f":"Doprava!$E11","v":"h"},{"$f":"Doprava!$E12","v":2000},{"$f":"Doprava!$E13","v":5500},{"$f":"Doprava!$E14","v":50},{"$f":"Doprava!$E15","v":0.1},{"$f":"Doprava!$E16","v":8},{"$f":"Doprava!$E17","v":5},{"$f":"Doprava!$E18","v":0},{"$f":"Doprava!$E19","v":300},{"$f":"Doprava!$E20","v":0},{"$f":"Doprava!$E21","v":0},{"$f":"Doprava!$E22","v":3000},{"$f":"Doprava!$E23","v":0},{"$f":"Doprava!$E24","v":150},null,19.5,1]
[null,"Odvoz větví",{"$f":"Doprava!F6","v":"Traktorový přívěs 5 t"},{"$f":"Doprava!$F8","v":200000},{"$f":"Doprava!$F9","v":50},{"$f":"Doprava!$F10","v":"x"},{"$f":"Doprava!$F11","v":"h"},{"$f":"Doprava!$F12","v":2000},{"$f":"Doprava!$F13","v":5000},{"$f":"Doprava!$F14","v":50},{"$f":"Doprava!$F15","v":0.3},{"$f":"Doprava!$F16","v":8},{"$f":"Doprava!$F17","v":18},{"$f":"Doprava!$F18","v":2},{"$f":"Doprava!$F19","v":300},{"$f":"Doprava!$F20","v":0},{"$f":"Doprava!$F21","v":0},{"$f":"Doprava!$F22","v":2000},{"$f":"Doprava!$F23","v":100},{"$f":"Doprava!$F24","v":150},null,18,1]
[null,"shrabování trávy",{"$f":"R_prace!C6","v":"shrabování trávy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,"drcení větví drtičem",{"$f":"R_prace!D6","v":"drcení větví drtičem"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,"nakládání trávy",{"$f":"R_prace!E6","v":"nakládání trávy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,"setí trávy",{"$f":"R_prace!F6","v":"setí trávy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]

{"sheet":"Traktory","index":5,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":true,"merged":[[6,2,6,7],[6,8,6,13],[4,2,4,13]]}
[]
[]
[null,"Karta použitelných energetických prostředků"]
[]
[null,"Parametr","Hodnota parametru"]
[null,"Typ stroje (index s) nebo traktoru (index ep)","Zetor 120 11","Zetor 7340","JD 5820","Zetor 6340","Zetor 6340","Massey Ferguson 5420","Zetor 120 45","Zetor 77 45","JD6250","Zetor 6345","Zetor 6340","Massey Ferguson5520"]
[null,"Pracovní operace (po)","Využití traktoru",null,null,null,null,null,"Využití traktoru"]
[null,"Pořizovací cena nového ekvivalentu (Cp) [Kč]",1100000,780000,1150000,740000,740000,1350000,1100000,780000,1150000,740000,740000,1350000]
[null,"Výkon (příkon) (P) [kW]",100,60,75,50,50,90,100,60,75,50,50,90]
[null,"Pracovní záběr (B) [mm]","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Měrná jednotka využití (u ep vždy hodina – h) (Mj) [h; ha; t]","h","h","h","h","h","h","h","h","h","h","h","h"]
[null,"Šířka (š) [mm]",2100,1890,1950,1890,1890,1900,2100,1890,1950,1890,1890,1900]
[null,"Délka (d) [mm]",4600,4100,4200,4100,4100,4150,4600,4100,4200,4100,4100,4150]
[null,"Roční využití (rW) [Mj/rok]",800,800,1200,600,600,1200,800,800,1200,600,600,1200]
[null,"Hodinová výkonnost (pouze pro stroj) (hWs) [Mj/h]",1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Doba pro rozpis nákladů na amortizaci (6 až 8 roků) (T) [rok]",8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Spotřeba  nafty soupravy uváděná u stroje (Q) [l/Mj]","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Počet pracovníků obsluhy (no) [1]",1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Povinné ručení (rNpr) [Kč/rok]",940,940,940,940,940,940,940,940,940,940,940,940]
[null,"Havarijní pojištění (hp) [%] (z pořizovací ceny)",1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,"Silniční daň (rNsd) [Kč/rok]",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Roční náklady na údržbu a opravy (rNú) [Kč/rok]",56000,36000,50000,34000,34000,60000,56000,36000,50000,34000,34000,60000]
[null,"Náklady na provozní materiál (jNpm) [Kč/Mj]",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sazba za garážování (sg) [Kč/m2/rok]",300,300,300,300,300,300,300,300,300,300,300,300]

{"sheet":"Doprava","index":6,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":true,"merged":[[4,2,4,7]]}
[]
[]
[null,"Technologické operace: doprava materiálu, osob"]
[]
[null,"Parametr","Hodnota parametru"]
[null,"Typ stroje (index s) nebo traktoru (index ep)","Traktorový přívěs 7 t","návěs traktorový 2,5 t","návěs automobilový 750 kg","Traktorový přívěs 5 t","Přepravavník osob"]
[null,"Pracovní operace (po)","Odvoz větví","Odvoz zbytků posečené trávy","přeprava nateriálu","Odvoz větví","přeprava osob"]
[null,"Pořizovací cena nového ekvivalentu (Cp) [Kč]",300000,60000,120000,200000,129000]
[null,"Výkon (příkon) (P) [kW]",50,50,50,50,45]
[null,"Pracovní záběr (B) [mm]","x","x","x","x","x"]
[null,"Měrná jednotka využití (u ep vždy hodina – h) (Mj) [h; ha; t]","h","h","h","h","h"]
[null,"Šířka (š) [mm]",2000,2100,2000,2000,2950]
[null,"Délka (d) [mm]",5000,6000,5500,5000,3500]
[null,"Roční využití (rW) [Mj/rok]",50,50,50,50,40]
[null,"Hodinová výkonnost (pouze pro stroj) (hWs) [Mj/h]",0.3,4,0.1,0.3,0.3]
[null,"Doba pro rozpis nákladů na amortizaci (6 až 8 roků) (T) [rok]",8,8,8,8,8]
[null,"Spotřeba  nafty soupravy uváděná u stroje (Q) [l/Mj]",18,10,5,18,10]
[null,"Počet pracovníků obsluhy (no) [1]",2,0,0,2,3]
[null,"Povinné ručení (rNpr) [Kč/rok]",300,300,300,300,300]
[null,"Havarijní pojištění (hp) [%] (z pořizovací ceny)",0,0,0,0,0]
[null,"Silniční daň (rNsd) [Kč/rok]",0,0,0,0,0]
[null,"Roční náklady na údržbu a opravy (rNú) [Kč/rok]",2000,2000,3000,2000,4500]
[null,"Náklady na provozní materiál (jNpm) [Kč/Mj]",100,300,0,100,0]
[null,"Sazba za garážování (sg) [Kč/m2/rok]",150,150,150,150,150]

{"sheet":"Zpracovani_pudy","index":7,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":true,"merged":[[4,2,4,11]]}
[]
[]
[null,"Technologické operace: zpracování půdy, ořezávání, dosazování a vysazování"]
[]
[null,"Parametr","Hodnota parametru"]
[null,"Typ stroje (index s) nebo traktoru (index ep)","Pluh PH 4 007","Hl. kypřič ","Talířový pluh","smyky","Plečka","Kruhová brána rotační PB 4-109","Brány nesené","Ořezávač keřů","Ořezávač větví","Boční vrták na traktoru"]
[null,"Pracovní operace (po)","Orba","Hloubkové_kypření","Odorávka a přiorávka","Urovnání povrchu","Kultivace","Vláčení","Vláčení","Řez větví","Řez větví","Dosazování_a_vysazování_rostlin"]
[null,"Pořizovací cena nového ekvivalentu (Cp) [Kč]",47000,64600,80000,100000,120000,34000,46000,80000,80000,40000]
[null,"Výkon (příkon) (P) [kW]",70,85,70,70,70,57,60,70,70,50]
[null,"Pracovní záběr (B) [mm]",1500,1500,2200,5000,3000,2480,4950,3000,3000,"x"]
[null,"Měrná jednotka využití (u ep vždy hodina – h) (Mj) [h; ha; t]","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha"]
[null,"Šířka (š) [mm]",2000,1585,2200,3000,2100,2560,2200,1900,1890,1600]
[null,"Délka (d) [mm]",1590,1590,1400,1600,1600,2825,1350,1400,1500,1000]
[null,"Roční využití (rW) [Mj/rok]",50,100,80,200,120,200,135,40,40,15]
[null,"Hodinová výkonnost (pouze pro stroj) (hWs) [Mj/h]",1,0.8,0.6,0.8,0.8,1.4,1,0.3,0.3,0.08]
[null,"Doba pro rozpis nákladů na amortizaci (6 až 8 roků) (T) [rok]",8,8,8,8,8,8,8,8,8,8]
[null,"Spotřeba  nafty soupravy uváděná u stroje (Q) [l/Mj]",9.1,12.8,9,5,7,3.7,6.2,12,12,40]
[null,"Počet pracovníků obsluhy (no) [1]",0,0,0,1,1,0,0,0,0,0]
[null,"Povinné ručení (rNpr) [Kč/rok]",0,0,0,0,0,0,0,0,0,0]
[null,"Havarijní pojištění (hp) [%] (z pořizovací ceny)",0,0,0,0,0,0,0,0,0,0]
[null,"Silniční daň (rNsd) [Kč/rok]",0,0,0,0,0,0,0,0,0,0]
[null,"Roční náklady na údržbu a opravy (rNú) [Kč/rok]",4000,2800,2500,12000,12000,1800,2900,5000,5000,4000]
[null,"Náklady na provozní materiál (jNpm) [Kč/Mj]",0,0,0,0,0,0,0,500,500,0]
[null,"Sazba za garážování (sg) [Kč/m2/rok]",150,150,150,150,150,150,150,150,150,150]

{"sheet":"Nakladani","index":8,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":true,"merged":[[4,2,4,7]]}
[]
[]
[null,"Technologické operace: nakládání, rozmetání hnoje a TMH"]
[]
[null,"Parametr","Hodnota parametru"]
[null,"Typ stroje (index s) nebo traktoru (index ep)","Nakladač Merlo","RUR-5","Nesené rozmetadlo TMH Amazone","Rosič Laser 2000","Posrřikovač s rámem","Cisterna"]
[null,"Pracovní operace (po)","Nakládání hnojiv","Hnojení statkovými hnojivy","Pásové hnojení TMH","Postřik_porostu","Pásové ošetření porostu","Dovoz vody"]
[null,"Pořizovací cena nového ekvivalentu (Cp) [Kč]",1800000,220000,60000,217000,200000,280000]
[null,"Výkon (příkon) (P) [kW]",60,65,50,50,50,70]
[null,"Pracovní záběr (B) [mm]","x",9000,6000,6000,4500,"x"]
[null,"Měrná jednotka využití (u ep vždy hodina – h) (Mj) [h; ha; t]","ha","ha","ha","ha","ha","ha"]
[null,"Šířka (š) [mm]",2200,2500,1800,1600,1800,2100]
[null,"Délka (d) [mm]",5200,6600,1300,3300,3500,5500]
[null,"Roční využití (rW) [Mj/rok]",800,40,100,240,60,250]
[null,"Hodinová výkonnost (pouze pro stroj) (hWs) [Mj/h]",1.6,0.8,0.8,0.8,1,1]
[null,"Doba odepisování (6 až 8 roků) (T) [rok]",8,6,8,6,8,8]
[null,"Spotřeba  nafty soupravy uváděná u stroje (Q) [l/Mj]",8,15,6,9,7,6]
[null,"Počet pracovníků obsluhy (no) [1]",1,0,0,0,0,0]
[null,"Povinné ručení (rNpr) [Kč/rok]",940,0,0,0,0,300]
[null,"Havarijní pojištění (hp) [%] (z pořizovací ceny)",0,0,0,0,0,0]
[null,"Silniční daň (rNsd) [Kč/rok]",0,0,0,0,0,0]
[null,"Roční náklady na údržbu a opravy (rNú) [Kč/rok]",28000,11300,4000,10000,4000,2000]
[null,"Náklady na provozní materiál (jNpm) [Kč/Mj]",0,0,"Podle spotřeby hnojiva",0,"Chem. prostředky","Voda"]
[null,"Sazba za garážování (sg) [Kč/m2/rok]",300,150,150,150,150,150]

{"sheet":"Sklizen","index":9,"n_rows":24,"n_cols":23,"rows_kept":24,"cut":false,"hidden":true,"merged":[[4,2,4,10]]}
[]
[]
[null,"Technologické operace: sklizeň, sušení a lisování"]
[]
[null,"Parametr","Hodnota parametru"]
[null,"Typ stroje (index s) nebo traktoru (index ep)","Mulčovač JD se zásobníkem","Mulčovač nožový","Mulčovač kladívkový","JD 2023","Obraceč shrnovač rotorový","Obraceč shrnovač dopravníkový","Mulčovač JD se zásobníkem","Hranolový lis","sběrací návěs Pottinger","Lis do vaku"]
[null,"Pracovní operace (po)","Sečení se sběrem","Sečení beze sběru","Sečení beze sběru","Sečení beze sběru","Sušení trávy","Sušení trávy","Sečení se sběrem","Lisování trávy","Sběr a odvoz","Lisování_trávy_do_vaků"]
[null,"Pořizovací cena nového ekvivalentu (Cp) [Kč]",200000,2500000,3500000,150000,350000,4000000,2500000,200000,40000,40000]
[null,"Výkon (příkon) (P) [kW]",65,30,55,15,50,65,35,4,90,85]
[null,"Pracovní záběr (B) [mm]","x","x","x","x","x","x","x","x","x","x"]
[null,"Měrná jednotka využití (u ep vždy hodina – h) (Mj) [h; ha; t]","ha","ha","ha","h","ha","ha","ha","ha","ha","ha"]
[null,"Šířka (š) [mm]",1350,12000,1200,1200,1500,15000,12000,6000,6000,6000]
[null,"Délka (d) [mm]",5500,12000,1500,12000,2400,27000,12000,6000,6000,6000]
[null,"Roční využití (rW) [Mj/rok]",20,20,40,20,100,40,25,40,40,40]
[null,"Hodinová výkonnost (pouze pro stroj) (hWs) [Mj/h]",0.08,0.1,1,0.08,8,9,10,11,12,9,14,15,16,17,18,19,20,21,22,23,24]
[null,"Doba pro rozpis nákladů na amortizaci (6 až 8 roků) (T) [rok]",8,8,5,10,10,10,10,10,10,10]
[null,"Spotřeba  nafty soupravy uváděná u stroje (Q) [l/Mj]",82,0,3,0,0,0,0,0,0,0]
[null,"Počet pracovníků obsluhy (no) [1]",0,3,1,8,2,2,1,2,2,2]
[null,"Povinné ručení (rNpr) [Kč/rok]",0,0,0,0,0,0,0,0,0,0]
[null,"Havarijní pojištění (hp) [%] (z pořizovací ceny)",0,0,0,0,0,0,0,0,0,0]
[null,"Silniční daň (rNsd) [Kč/rok]",0,0,0,0,0,0,0,0,0,0]
[null,"Roční náklady na údržbu a opravy (rNú) [Kč/rok]",6800,100000,2000,120000,4000,4500,25000,6000,3000,4500]
[null,"Náklady na provozní materiál (jNpm) [Kč/Mj]",0,5000,0,6000,600,1400,2400,800,800,5000]
[null,"Sazba za garážování (sg) [Kč/m2/rok]",150,300,150,300,300,300,300,300,300,300]

{"sheet":"R_prace","index":10,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":true,"merged":[[4,2,4,8]]}
[]
[]
[null,"Technologické operace: ostatní ruční práce"]
[]
[null,"Parametr","Hodnota parametru"]
[null,"Pracovní operace (po)","shrabování trávy","drcení větví drtičem","nakládání trávy","setí trávy"]
[null,"Potřeba Lh/ha",120,60,80,30]
[null,"Náklady na stravné Kč/ha",975,490,650,260]
[null,"Náklady na Stravování  Kč/Lh",8.1199999999999992,8.16,8.1199999999999992,8.6]
[null,"Náklady na ubytování Kč/ha",450,240,300,120]
[null,"Náklady na ubytování Kč/lh",3.75,4,3.75,4]
[null,"Denní výkonnost Rostl./drátků",445,800,666,1666]
[null,"Náklady na dopravu Kč /ha",600,300,400,150]
[null,"Náklady na dopravu Kč/Lh",5,5,5,5]
[]
[null,"Mzdové náklady včetně odvodů Kč/ha",10200,5100,6800,2550]
[null,"Mzdové náklady včetně odvodů Kč/Lh",85,85,85,85]
[null,"Celkové náklady Kč/Lh (Mzdové, stravné, ubytování, doprava)",101.87,102.16,101.87,102.6]

{"sheet":"Hnojiva","index":11,"n_rows":81,"n_cols":5,"rows_kept":81,"cut":false,"hidden":true,"merged":[[4,1,5,1],[4,2,5,2],[4,3,4,4],[6,1,6,4],[40,1,40,4],[44,1,44,4],[46,1,46,4],[19,1,19,4],[22,1,22,4],[28,1,28,4],[34,1,34,4]]}
[]
[]
[null,"Ceny minerálních hnojiv"]
[]
[null," Poř. č."," Druh hnojiva a obsah prvků v %","Cena [Kč.t-1]"]
[null,null,null,"Od","Do"]
[null,"a. Dusíkatá "]
[null,1,"Síran amonný 21 % N + 24 % S, VL (SA)",3700,4100]
[null,2,"Síran amonný 20 % N + 20,5 % S, VL, granulovaný (SAG)",4800,5100]
[null,3,"Síran amonný 21 % N + 20% S, PE (SAG)",5070,5300]
[null,4,"LAV 27,5 % N, VL",6150,7050]
[null,5,"LAD 27,5% N + 4% MgO, VL         ",5100,6500]
[null,6,"LAD 27,5% N + 4% MgO, PE",6900,8600]
[null,7,"LV 15 % N, VL",null,5900]
[null,8,"LV 15 % N, PE",5670,6900]
[null,9,"Močovina 46 % N, VL",8400,9400]
[null,10,"Močovina 46 % N, PE",8900,10000]
[null,11,"DASA 26-13      ",5300,8500]
[null,12,"Entec 26 (26 % N, 13 % S)  PE",null,1040]
[null,"b. Fosforečná jednosložková "]
[null,13,"Superfosfát 18 % P2O5, granulovaný, VL",6000,6500]
[null,14,"Superfosfát trojitý 45 % P2O5, granulovaný, VL ",16500,17700]
[null,"c. Draselná jednosložková "]
[null,15,"Draselná sůl - 60 % K2O, granulovaná, VL",10500,13550]
[null,16,"Draselná sůl - 60 % K2O, granulovaná, PE",9300,11000]
[null,17,"Síran draselný 50 % K2O, krystalický, PE",15470,22992]
[null,18,"Síran draselný 50 % K2O, granulovaný, PE",12600,13500]
[null,19,"Kamex 40 % K2O, 6 % MgO, granulovaný, PE(Korn-Kali)",9960,10800]
[null,"d. Kombinovaná a vícesložková "]
[null,20,"Amofos 12 % - 52 %, VL",12000,12490]
[null,21,"Amofos 12 % - 52 %, PE",16200,16700]
[null,22,"Cererit 10% N, 10% P2O5, 14% K2O, 13% MgO, B, Mo, Zn, Cu, PE",10250,14700]
[null,23,"NPK 15 % N, 15 % P2O5, 15 % K2O, VL",8800,9900]
[null,24,"NPK 15 % N, 15 % P2O5, 15 % K2O, PE",9860,11280]
[null,"e. Hořečnatá "]
[null,25,"Hořká sůl 16% MgO  PE",8500,9000]
[null,26,"Hořká sůl microtop 16% MgO, 12,5 %S, 1% Mn, 1% B  PE",18000,21000]
[null,27,"Kieserit 24 % MgO (54 % S, Cl do 3 %) krystal., VL",null,7900]
[null,28,"Kieserit 24 % MgO (54 % S, Cl do 3 %) granul., PE",8900,10560]
[null,29,"Patentkali  (30% K2O, 10 % MgO, 17 % S) PE ",12000,14500]
[null,"f. Vápenatá "]
[null,30,"Vápenec jemně mletý B (50 % CaO), VL",643,659]
[null,31,"Dolomitický vápenec mletý (50 % CaO+MgO), VL",622,694]
[null,32,"Dolomitický vápenec mletý (50 % CaO+MgO), PE",1615,3100]
[null,"g. Kapalná - cena v Kč/t "]
[null,33,"DAM 390 33 % N",7800,8000]
[null,"h. Kapalná - cena v Kč/l "]
[null,34,"Vegaflor (6 % N, 5,7 % P2O5, 6 K2O) 25 lt, 200 lt",30.6,34.4]
[null,35,"Campofort Garant Ca (15 % N, 7,5 % CaO)",27.5,32]
[null,36,"Campofort Garant K (13% N, 11 % K2O, 5,6% S)",32,37]
[null,37,"Campofort Garant P (34% P2O5, 17% N, 5% MgO, 4% S)",33,37]
[null,38,"Campofort Special B (15 % N, 2,5 % MgO, 2 % S, 1,5 % B)",28.5,34]
[null,39,"Campofort Special Fe (15 % N, 2 % MgO, 2 % S, 0,9 % Fe)",41.5,47]
[null,40,"Campofort Special Mn (15 % N, 3 % MgO, 3 % S, 1,5 % Mn)",37.5,43]
[null,41,"Campofort Special Zn (15 % N, 3,5 % MgO, 2,5 % S, 1 % Zn)",28.5,34]
[null,42,"Campofort Forte (13 % N, 3 % P2O5, 3 %K2O, stopové prvky)",38.5,44]
[null,43,"Campofort Plus (15 % N, 3,5 % MgO, 3 % S)",25.5,30]
[null,44,"Campofort Ultra Ca (7,5 % CaO, 2 % MgO, 0,1 % B)",47,53]
[null,45,"Campofort Fosfamid (8 % N, 10 % P205, 0,4 % Mn)",41.5,46]
[null,46,"Fortestim – alfa (15 % N, 5 % MgO, 4 % S, 0,5 % Zn) ",51.61,55]
[null,47,"Fortestim – beta (15 % N, 5 % MgO, 4 % S, 1 % B)",51.61,55]
[null,48,"Fortestim – gama ( 12 % N, 6 % P2O5, 6 % K2O)",51.61,55]
[null,49,"Fortestim – delta (15 % N, 2,5 % MgO, 2 % S, 0,05 % Fe, 1 % Zn)",51.61,55]
[null,50,"Wuxal Amonical  (CaO 15 %, Mg 0,5 %, Zn 0,5 %)  20 lt",108,114]
[null,51,"Wuxal Microplant  (N 8 %, P2O5 8 %, K2O 6 %, stopové prvky)  10 lt",236,246]
[null,52,"Wuxal Super  (N 8 %, P2O5 8 %, K2O 6%, stopové prvky)  200 lt",67,75]
[null,53,"Wuxal SUS Boron NP 8-10  (+ B 7 %, stopové prvky)  100 lt",162,172]
[null,54,"Wuxal SUS Kalcium (N 10 %, CaO 15%, MgO 2 %, stopové prvky)  100 lt",131,139]
[null,55,"Wuxal SUS Kombi Mg NK 20-15+4 MgO (+ stopové prvky)  100 lt",145,154]
[null,56,"Samppi NPK  8-3-3 (dále MgO 2 %, CaO 1 %, MnO 1 %, stopové prvky)",349,375]
[]
[null,"Legenda k tabulce:"]
[null,"Ceny jsou bez DPH.  U kapalných hnojiv je cena v Kč/l, u ostatních v Kč/t."]
[null,"PE - pytle"]
[null,"VL - volně ložené"]
[]
[null,"Tabulka obsahuje výběr z nejběžnějších hnojiv. Sortiment je podstatně obsáhlejší zejména u kombinovaných, vícesložkových a kapalných hnojiv. "]
[null,"Dostupnost je odlišná podle jednotlivých distributorů. Ceny závisí na velikosti balení a regionu."]
[]
[null,"Pramen: Aktuální ceny od výrobců nebo distributorů."]
[null,"Zpracoval: Vladimír Scheufler"]

{"sheet":"Pesticidy","index":12,"n_rows":421,"n_cols":6,"rows_kept":421,"cut":false,"hidden":true,"merged":[[369,1,369,5],[378,1,378,5],[392,1,392,5],[354,1,354,5],[357,1,357,5],[361,1,361,5],[364,1,364,5],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,5,5],[366,1,366,5],[153,1,153,5],[278,1,278,5],[294,1,294,5],[339,1,339,5],[7,1,7,5]]}
[]
[]
[null,"Ceny pesticidů, mořidel a dalších registrovaných přípravků "]
[null,"a prostředků na ochranu rostlin"]
[]
[null," Poř. č."," Druh přípravku - obchodní název","Měrná jednotka","Cena [Kč.měr.j.-1]"]
[null,null,null,null,"Od","Do"]
[null,"a.  Herbicidy (H)"]
[null,1,"Adengo","lt",null,3300]
[null,2,"Afalon 45 SC","lt ",589,590]
[null,3,"Agil 100 EC","lt ",null,985]
[null,4,"Agritox 50 SL","lt ",155,158]
[null,5,"Agroklasik","lt",135,155]
[null,6,"Agroxone 750","lt ",null,234]
[null,7,"Aminex 500 SL","lt ",155,167]
[null,8,"Arkem+CZ 600","ks ",3100,3457]
[null,9,"Arrat","kg ",1891,2188]
[null,10,"Asulox 40 SL","lt ",385,397]
[null,11,"Atlantis","lt",4525,4532]
[null,12,"Attribut 70 WG","kg ",10915,10918]
[null,13,"Aurora 40 WG","kg ",5690,5700]
[null,14,"Aurora Super SG","kg "," ",395]
[null,15,"Autor","lt",769,785]
[null,16,"Axial","lt",924,932]
[null,17,"Axial Plus","lt",924,939]
[null,18,"Banvel 480 S","lt ",1459,1474]
[null,19,"Barclay Gallup 360","lt",139,145]
[null,20,"Basta 15","lt",558,559]
[null,21,"Brasan 540 EC","lt ",765,790]
[null,22,"Basagran","lt",871,955]
[null,23,"Basagran Super","lt",820,955]
[null,24,"Betanal Expert","lt ",899,926]
[null,25,"Betasana SC","lt ",260,264]
[null,26,"Betasana Trio SC","lt ",null,579]
[null,27,"Betoxon 65 WDG","kg",397,419]
[null,28,"Boxer","lt ",220,233]
[null,29,"Bromotril 25 SC","lt ",550,559]
[null,30,"Burex 430 DKV","lt ","   ",249]
[null,31,"Butisan 400 SC","lt ",675,740]
[null,32,"Butisan Star","lt ",869,970]
[null,33,"Butoxone 400","lt ",490,525]
[null,34,"Caliban","kg",null,2999]
[null,35,"Calipuron","lt",230,233]
[null,36,"Callisto 480 SC","lt ",3785,3858]
[null,37,"Cambio","lt",280,285]
[null,38,"Cirrus CS","lt",3715,3910]
[null,39,"Click Plus","lt ",358,359]
[null,40,"Clinic","lt "," ",150]
[null,41,"Cliophar 300 SL","lt ",2650,2850]
[null,42,"Command 36 CS","lt ",3750,3950]
[null,43,"Corello","kg",null,3184]
[null,44,"Corzal","lt",262,265]
[null,45,"Cougar SC","lt ",null,608]
[null,46,"Devrinol 45 F","lt ",null,505]
[null,47,"Dicopur D EXTRA","lt ",205,225]
[null,48,"Dicopur M 750","lt ",237,245]
[null,49,"Dicotex","lt",null,580]
[null,50,"Dominator","lt ",147,156]
[null,51,"Dual Gold 960 EC","lt ",null,655]
[null,52,"Esteron","lt ",360,362]
[null,53,"Ethosat 500 SC","lt ",null,735]
[null,54,"Fenifan","lt",260,264]
[null,55,"Flurostar","lt",759,786]
[null,56,"Flirt","lt ",414,420]
[null,57,"Fusilade Forte 150 EC","lt ",795,848]
[null,58,"Galera","lt ",2952,3100]
[null,59,"Galigan 240 EC","lt ",null,1299]
[null,60,"Gardoprim Plus Gold 500 SC","lt ",346,348]
[null,61,"Garlon 4 EC","lt ",1106,1159]
[null,62,"Glean 75 WG","kg ",19400,19750]
[null,63,"Glyfogan 480 SL","lt ",145,160]
[null,64,"Glyfos","lt ",135,149]
[null,65,"Goal 2 E","lt ",1392,1430]
[null,66,"Golatron","lt "]
[null,67,"Goltix Top","lt ",769,780]
[null,68,"Granstar 75 WG","kg ",17400,18300]
[null,69,"Grasp 25 SC + AtPlus","ks ",4990,7500]
[null,70,"Grid + Trend","kg ",39950,40750]
[null,71,"Grodyl 75 WG","kg ",17300,17950]
[null,72,"Guardian Safe Max","lt "," ",368]
[null,73,"Guardian Extra","lt ",360,365]
[null,74,"Hector 53,6 WG","kg",null,13500]
[null,75,"Husar","kg ",4263,4326]
[null,76,"Ipiron 45 SC","lt",null,555]
[null,77,"Kantor","lt ",null,5380]
[null,78,"Kantor Plus","kg",12705,13340]
[null,79,"Kaput","lt ",158,160]
[null,80,"Kaput Harvest","lt ",135,150]
[null,81,"Kerb 50 WP","kg ",1486,1528]
[null,82,"Kontakt Twin","lt ",null,369]
[null,83,"Laudis","lt",660,670]
[null,84,"Lentipur 500 FW","lt ",220,222]
[null,85,"Lintur 70 WG","kg ",2140,2250]
[null,86,"Logran 20 WG","kg ",5373,6615]
[null,87,"Lontrel 300","lt ",2997,3509]
[null,88,"Lumax","lt",420,434]
[null,89,"MaisTer + Mero Pack","ks ",11939,11940]
[null,90,"Maraton","lt ",199,200]
[null,91,"Merlin 750 WG","kg ",8036,8161]
[null,92,"Metriphar 70 WP","kg ",1530,1550]
[null,93,"Milagro","lt ",1119,1135]
[null,94,"Milagro Extra 6 OD","lt",1186,1845]
[null,95,"Mistral","kg",1449,1450]
[null,96,"Mitra","lt ",710,749]
[null,97,"Mix Double EC","lt ",660,670]
[null,98,"Modown 4 F","lt ",550,580]
[null,99,"Monitor75WG","ks ",4635,5495]
[null,100,"Mustang","lt ",751,771]
[null,101,"Mustang Forte","lt",420,433]
[null,102,"Oblix 500 SC","lt",null,729]
[null,103,"Optica Trio","lt ",null,238]
[null,104,"Pantera QT","lt ",529,559]
[null,105,"Pardner 22.5 EC","lt ",412,435]
[null,106,"Pendigan 330 EC","lt",null,243]
[null,107,"Pike","kg",null,7500]
[null,108,"Plateen 41,5 WG","kg",675,706]
[null,109,"Protugan 50 SC","lt ",229,239]
[null,110,"Protugan Super","lt ",null,276]
[null,111,"Puma Extra","lt ",790,1050]
[null,112,"Pyramin Turbo","lt ",340,377]
[null,113,"Racer 25 EC","lt ",null,669]
[null,114,"Refine + Trend","ks "," 2010",2133]
[null,115,"Reglone 40","lt ",595,597]
[null,116,"Roundup Klasik","lt ",149,189]
[null,117,"Roundup Biaktiv","lt "," ",247]
[null,118,"Roundup Rapid","lt ",259,292]
[null,119,"Safari 50 WG + Trend","kg ",24999,25777]
[null,120,"Sekator OD","lt",2595,3039]
[null,121,"Sencor 70 WP","kg ",1538,1753]
[null,122,"Starane 250 EC","lt ",993,1198]
[null,123,"Stemat Super","lt ",null,730]
[null,124,"Stomp 400 SC","lt ",389,423]
[null,125,"Stomp 330 E","lt",null,255]
[null,126,"Sumimax","kg",null,6650]
[null,127,"Sultan 50 SC","lt ",839,840]
[null,128,"Syncuran 80 DP","kg ",null,300]
[null,129,"Tandem Stefes FL","lt ",850,884]
[null,130,"Targa Super 5 EC","lt ",569,638]
[null,131,"Titus 25 WG","kg ",21340,21940]
[null,132,"Titus Plus WG + Trend","ks ",2700,2750]
[null,133,"Tolian Flo","lt ",210,249]
[null,134,"Tolurex 50 SC","lt ",219,220]
[null,135,"Toluron 500 FW","lt ",null,220]
[null,136,"Tomigan 250 EC","lt ",null,999]
[null,137,"Tornado","lt ",690,745]
[null,138,"Touchdown Quattro","lt ",142,178]
[null,139,"Trophy","lt ",338,368]
[null,140,"Tropotox 40 SL","lt ",492,512]
[null,141,"Troy 480","lt",null,606]
[null,142,"Venzar 80 WP","kg ",1700,1795]
[null,143,"Wing-P","lt",null,317]
[null,144,"Wizard EC","lt",null,365]
[null,145,"Zeus","kg ",null,3348]
[null,"b.  Fungicidy (F)"]
[null,146,"Acanto","lt ",1100,1126]
[null,147,"Acrobat MZ","kg ",562,603]
[null,148,"Akord","lt",454,463]
[null,149,"Alert S","lt ",599,619]
[null,150,"Aliette 80 WP","kg ",890,899]
[null,151,"Alliette Bordeaux","kg ",288,290]
[null,152,"Altima 500 SC","lt ",2095,2241]
[null,153,"Amistar","lt ",1750,1785]
[null,154,"Amistar Opti","lt",586,604]
[null,155,"Amistar Top","lt",1843,1892]
[null,156,"Apel","lt",null,760]
[null,157,"Amistar Xtra","lt",1319,1516]
[null,158,"Archer Top 400 EC","lt ",827,846]
[null,159,"Artea 330 EC","lt ",1399,1478]
[null,160,"Artea Plus","lt",1391,1549]
[null,161,"Atlas","lt ",null,2986]
[null,162,"Baycor 25 WP","kg ",920,932]
[null,163,"Bravo 500","lt "," ",359]
[null,164,"Bumper 25 EC","lt ",null,999]
[null,165,"Bumper Super","lt ",832,859]
[null,166,"Cabrio Top","kg ",610,651]
[null,167,"Capitan 25EW","lt ",1020,1120]
[null,168,"Capalo","lt",767,768]
[null,169,"Captan 50 WP","kg ",219,332]
[null,170,"Caramba","lt ",784,845]
[null,171,"Casoar","lt ",520,550]
[null,172,"Caryx","lt",null,743]
[null,173,"Cerelux Plus","lt ",1020,1022]
[null,174,"Clarinet 20 SC","lt ",null,985]
[null,175,"Contans WG","kg ",null,620]
[null,176,"Criterium","kg",459,495]
[null,177,"Cuprocaffaro","kg ",209,215]
[null,178,"Cuproxat SC","lt ",192,196]
[null,179,"Curenox 50","kg ",null,209]
[null,180,"Curzate K","kg ",null,363]
[null,181,"Curzate M","kg ",455,481]
[null,182,"Curzate Gold","kg ",460,486]
[null,183,"Delan 700 WDG","kg ",1227,1329]
[null,184,"Discus","kg ",3895,4274]
[null,185,"Dithane Neo-Tec","kg ",285,291]
[null,186,"Domark","lt ",1250,1287]
[null,187,"Duett","lt "," ",399]
[null,188,"Duet Top","lt",1100,1161]
[null,189,"Electis","kg ",479,486]
[null,190,"Falcon 460 EC","lt ",1208,1226]
[null,191,"Fandango 250 EC","lt ",1290,1351]
[null,192,"Fantic F","kg",null,545]
[null,193,"Fantic M","kg",455,459]
[null,194,"Folpan 80 WDG","kg ",389,409]
[null,195,"Funguran-OH 50 WP","kg ",209,225]
[null,196,"Galben M","kg ",455,470]
[null,197,"Horizon 250 EW","lt ",850,927]
[null,198,"Champion 50 WP","kg ",199,211]
[null,199,"Charisma","lt ",860,877]
[null,200,"Chorus 75 WG","kg ",3213,3185]
[null,201,"Impact","lt ",null,510]
[null,202,"Impulse 500 EC","lt",null,1219]
[null,203,"IQ-Crystal","lt ",2550,2601]
[null,204,"Juwell Top","lt ",1446,1460]
[null,205,"Karathane LC","lt ",null,813]
[null,206,"Karben Flo Stefes","lt ",null,536]
[null,207,"Kocide 2000","kg "," 298",310]
[null,208,"Kumulus WG","kg ",98,103]
[null,209,"Kuprikol 50","kg "," ",178]
[null,210,"Kuprikol 250 SC","lt ",146,176]
[null,211,"Lamardor FS 400","lt",4212,4390]
[null,212,"Leander","lt",null,790]
[null,213,"Maxim Star 025 FS","lt ",731,799]
[null,214,"Maxim XL 035 FS","lt ",1265,1478]
[null,215,"Merpan 80 WG","kg ",340,349]
[null,216,"Mirage 45 EC","lt ",649,650]
[null,217,"Monceren 250 FS","lt ",1336,1349]
[null,218,"Monceren G","lt",2336,2345]
[null,219,"Mythos 30 SC","lt ",738,776]
[null,220,"Novozir MN 80","kg ",null,290]
[null,221,"Orius 25 EW","lt ",null,799]
[null,222,"Ornament 250 EW","lt "," 772",842]
[null,223,"Ortiva","lt ",1902,2177]
[null,224,"Panoctine 35 LS","lt ",410,412]
[null,225,"Paragan","lt",null,1328]
[null,226,"Pictor","lt",2520,2601]
[null,227,"Plinker","lt",null,715]
[null,228,"Polyram WG","kg ",238,299]
[null,229,"Polyversum","kg",3495,3840]
[null,230,"Previcur 607 SL","lt ",1137,1221]
[null,231,"Profiler","kg",555,565]
[null,232,"Punch 10 EW","lt ",null,2690]
[null,233,"Pyrus 400 SC","lt",890,904]
[null,234,"Quadris Max","lt ",798,828]
[null,235,"Quadris","lt",null,1835]
[null,236,"Raxil 060 FS","lt ",1759,1852]
[null,237,"Raxil TNT","lt ",1049,1074]
[null,238,"Ridomil Gold MZ Pepite","kg ",519,546]
[null,239,"Ridomil Gold Combi Pepite","kg ",480,483]
[null,240,"Rovral Aquaflo","lt",1399,1449]
[null,241,"Score 250 EC","lt ","1912 ",2915]
[null,242,"Sereno","kg ",null,588]
[null,243,"Sfera 535 SC","lt ",2950,2987]
[null,244,"Spartakus","lt ",645,680]
[null,245,"Sporgon 50 WP","kg ",3998,4348]
[null,246,"Sportak Alpha HF","lt ",null,387]
[null,247,"Sportak HF","lt ",645,704]
[null,248,"Staccato","lt",800,815]
[null,249,"Stereo 312,5 EC","lt",null,505]
[null,250,"Sulikol K","kg ",53,54]
[null,251,"Sulikol 750 SC","lt ",98,105]
[null,252,"Sulka","lt ",60,68]
[null,253,"Swing Top","lt",1139,1050]
[null,254,"Syllit 65 WP","kg ",599,629]
[null,255,"Syllit 400 SC","lt ",410,445]
[null,256,"Talent","lt ",1542,1619]
[null,257,"Talius","lt ",2800,2880]
[null,258,"Tango Super","lt ",770,793]
[null,259,"Tanos 50 WG","kg ",1865,1780]
[null,260,"Teldor 500 SC","lt ",1748,1803]
[null,261,"Tendency 25","lt ",null,990]
[null,262,"Thiram Granuflo","kg ",null,226]
[null,263,"Topas 100 EC","lt ",1485,1495]
[null,264,"Toprex","lt",1849,1869]
[null,265,"Topsin M 70 WP","kg ",395,429]
[null,266,"Topsin M 500 SC","lt",null,410]
[null,267,"Verita","kg ",460,497]
[null,268,"Zamir 40 EV","lt",null,652]
[null,269,"Zato 50 WG","kg ",5099,5251]
[null,"c.  Mořidla (fungicidní F, insekticidní I)"]
[null,270,"Celest Extra 050 FS  (F)","lt ",790,847]
[null,271,"Cruiser OSR  (F,I)","lt ",5149,5695]
[null,272,"Cruiser 350 FS  (I)","lt",4831,5354]
[null,273,"Dividend 030 FS  (F)","lt ",569,624]
[null,274,"Chinook 200 FS  + Talkum Blue  (F)","lt",2720,2802]
[null,275,"Kinto Duo  (F)","lt",530,590]
[null,276,"Maxim Star 025 FS  (F)","lt ",731,799]
[null,277,"Maxim XL 035 FS  (F)","lt ",1265,1478]
[null,278,"Monceren G  (F, I)","lt",2336,2345]
[null,279,"Panoctine 35  (F)","lt ",410,412]
[null,280,"Premis Universal  (F)","lt ",555,565]
[null,281,"Raxil 060 FS  (F)","lt ",1759,1895]
[null,282,"Raxil TNT  (F)","lt ",1049,1074]
[null,283,"Scenic 080 FS  (F)","lt",1072,1124]
[null,284,"Vitavax 2000  (F)","lt ",364,370]
[null,"d.  Insekticidy (I)"]
[null,285,"Actara 25 WG","kg ",4883,5026]
[null,286,"Actellic 50 EC","lt ",1199,1274]
[null,287,"Alfametrin","lt ",1077,1267]
[null,288,"Biobit XL","lt",439,459]
[null,289,"Biscaya 240 OD","lt",1557,1572]
[null,290,"Bulldock 25 EG","lt ",569,570]
[null,291,"Calypso 480 SC","lt ",4513,4578]
[null,292,"Carpovirusine","lt ",null,953]
[null,293,"Confidor 70 WG","kg ",5920,11177]
[null,294,"Cyperkill 25 EC","lt ",948,968]
[null,295,"Decis Mega","lt ",1030,1033]
[null,296,"Dimilin 48 SC","lt ",3977,4020]
[null,297,"Dursban 10 G","kg ",null,257]
[null,298,"Explicit Plus","kg ",5795,5970]
[null,299,"Fury 10 EW","lt ",1150,1300]
[null,300,"Chess 25 WP","lt "," ",3378]
[null,301,"Insegar 25 WP","kg ",3339,3389]
[null,302,"Integro","lt ",1548,1579]
[null,303,"Karate se Zeon technologií 5 CS","lt ",1485,1518]
[null,304,"Madex","lt",null,649]
[null,305,"Magus","lt ",1642,1570]
[null,306,"Markate 50","lt",849,859]
[null,307,"Mospilan 20 SP","kg ",3499,3599]
[null,308,"Nexide","lt",1498,1561]
[null,309,"Nissorun 10 WP","kg ",null,2200]
[null,310,"Nomolt 15 SC","lt "," ",1920]
[null,311,"Nurelle D","lt ",699,819]
[null,312,"Oleoekol","lt ",167,177]
[null,313,"Omite 30 W","kg ",462,482]
[null,314,"Omite 570 EW","lt ",767,811]
[null,315,"Ortus 5 SC","lt ",849,869]
[null,316,"Perfekthion","lt ",null,382]
[null,317,"Pirimor 50 WG","kg ",1599,1688]
[null,318,"Rapid","lt",null,1499]
[null,319,"Reldan 40 EC","lt ",662,751]
[null,320,"Sanmite 20 WP","kg ",2250,2280]
[null,321,"SpinTor","lt",3200,3432]
[null,322,"Steward","kg ",5790,5960]
[null,323,"Talstar 10 EC","lt ",null,2550]
[null,324,"Trebon 10 F","lt ",null,674]
[null,325,"Vaztak 10 EC","lt ",1292,1322]
[null,326,"Vaztak 10 SC","lt ","  ",1199]
[null,327,"Vertimec 1.8 EC","lt",7652,4666]
[null,328,"Warrant 700 WG","kg",null,9999]
[null,"e.  Regulátory růstu (RR)"]
[null,329,"Alar 85","kg ",null,5849]
[null,330,"Atonik","lt ",678,680]
[null,331,"Atonik PRO","lt",1648,1660]
[null,332,"Celstar 750 SL","lt",99,103]
[null,333,"Cerone 480 SL","lt",595,600]
[null,334,"Ethrel","lt",721,729]
[null,335,"Fazor","kg",null,598]
[null,336,"Moddus","lt",1749,2011]
[null,337,"Neo-Stop L 300","lt",1030,1050]
[null,338,"Regalis 10 WG","kg",3343,3695]
[null,339,"Retacel Extra R 68","lt",97,98]
[null,340,"Rhodofix","kg",279,283]
[null,341,"Stabilan 750 SL","lt",97,99]
[null,342,"Terpal C","lt",425,476]
[null,"f.  Desikanty (DS)"]
[null,343,"Basta 15","lt",558,559]
[null,344,"Reglone","lt",595,597]
[null,"g.  Antitranspiranty (AR)"]
[null,345,"Agrovital","lt",null,655]
[null,346,"Prospektor","lt",null,430]
[null,347,"Spodnam DC","lt",null,430]
[null,"h.  Moluskocidy (ML)"]
[null,348,"Mesurol Schneckenkorn","kg",272,290]
[null,349,"Vanish Slug Pellets","kg",147,162]
[null,"i.  Nematicidy (NE)"]
[null,350,"Basamid Granulát","kg",292,299]
[null,"j.  Rodenticidy (R)"]
[null,351,"Lanirat Micro","kg",null,72]
[null,352,"Stutox I","kg",66,67]
[null,"k.  Repelenty (RE)"]
[null,353,"Aversol","kg",null,40]
[null,354,"Cervacol Extra","kg",93,109]
[null,355,"Morsuvin","kg",40,42]
[null,356,"Neoponit L.","kg",20,37]
[null,357,"Nivus","kg",40,43]
[null,358,"Pellacol","lt",149,159]
[null,359,"Recervin","kg",40,46]
[null,360,"Stop Z","lt",null,220]
[null,"l.  Aditiva (AD), adheziva (AH), adjuvanty (AJ) "]
[null,361,"Alimo  (AD,AJ)","lt",118,120]
[null,362,"Atplus 463  (AD)","lt",210,219]
[null,363,"Break Superb  (AJ)","lt",1215,1273]
[null,364,"Cetm  (AD)","lt",126,130]
[null,365,"Ekol  (AD) ","lt",null,115]
[null,366,"Istroekol  (AD,AJ)","lt",null,131]
[null,367,"Mero 33528   (AD)","lt",108,131]
[null,368,"Sepiret 08  (AD,AH)","kg",261,264]
[null,369,"Sepiret PF 16  (AD, AJ)","kg",null,475]
[null,370,"Silwet Star  (AD)","lt",1057,1215]
[null,371,"Spartan  (AJ)","lt",null,750]
[null,372,"Trend 90  (AD)","lt",560,609]
[null,373,"X-Change  (AJ)","lt",246,248]
[null,"m.  Ostatní: podpora zdravotního stavu (PZ), pasivní pomocný prostředek (P), přípravek k ošetření ran (PO, prostředek pro doplnění deficitní složky (DK)"]
[null,374,"Alginure  (PZ)","lt",null,284]
[null,375,"Aqua Vitrin K  (P,PZ)","lt",null,49]
[null,376,"Cocana  (PZ)","lt",null,71]
[null,377,"Elastiq  (P)","lt",null,514]
[null,378,"Flexi   (P)","lt",null,475]
[null,379,"Greemax  (P)","lt",null,7900]
[null,380,"HF-Mycol  (P,PZ)","lt",null,584]
[null,381,"Myco-Sin VIN  (P,PZ)","kg",null,159]
[null,382,"NatriSan  (PZ)","kg",null,29]
[null,383,"Peridiam Eco Red  (P)","lt",null,180]
[null,384,"Sanatex VS  (PO)","kg",55,65]
[null,385,"Scolycid C  (P)","lt",null,133]
[null,386,"Talkum Blue  (P)","kg",159,160]
[null,387,"VitiSan  (P, PZ)","kg",null,84]
[null,388,"Dusíkaté vápno  (DK)","kg",21,22.8]
[null,389,"Síran měďnatý  (DK)","kg",null,60]
[null,390,"Síran zinečnatý  (DK)","kg",null,25]
[null,391,"Síran železnatý  (DK)","kg",null,12]
[]
[null,"Legenda k tabulce:"]
[]
[null,"Při rozhodování o bezpečném a účinném použití pesticidů včetně jejich míchání je nutno řídit se návodem na použití přípravku na etiketě, která musí být dodána spolu s obalem. "]
[null,"Další informace, včetně pokynů pro pou­žívání, mohou být obsaženy v sepa­rátním příbalovém letáku, který se přikládá k obalu. "]
[null,"V případě potřeby je možné získat další důležité informace od dodavatele přípravku (například bezpečnostní list). "]
[null,"Etiketu je rovněž možné si stáhnout z webu SRS Praha, na kterém jsou i další informace vztahující se k požívání pesticidů a k ochraně rostlin."]
[null," Přehled o cenách zaznamenává aktuální ceny pesticidů a je rozšířen o specifické skupiny mořidel a regulátorů růstu. Spodní hranice platí většinou pro odběr většího balení přípravku."]
[null,"Pramen: Aktuální ceny od distributorů."]
[null,"Zpracoval: Vladimír Scheufler"]