{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["plan sumar"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"plan sumar","index":0,"n_rows":48,"n_cols":10,"rows_kept":48,"merged":[[0,0,0,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["Organizácia: Anima- Domov sociálnych služieb, Andreja Kmeťa 2, 071 01 Michalovce"]
["Plán verejného obstarávania pre rok 2022"]
[]
["P.č.","Predmet zákazky   (názov, opis)","Predpokladaný termín realizácie zákazky","Predpokladaná hodnota zákazky bez DPH v €",null,null,"Odhadovaná hodnota zákazky celkom s DPH","VO bude zabezpečovať KSK / organizácia / externe","Zdroj finančných prostriedkov","Poznámky"]
[{"$nulls":3},"Tovar","Služby","Práce"]
[1,"Chlieb a pečivo","06/2022",{"v":3000,"d":"3,000.00"},null,null,{"v":3600,"d":"3,600.00"},null,"bežné výdavky"]
[2,"Mäso a mäsové výrobky","06/2022",{"v":5500,"d":"5,500.00"},null,null,{"v":6600,"d":"6,600.00"},null,"bežné výdavky"]
[3,"Ovocie a zelenina","06/2022",{"v":5000,"d":"5,000.00"},null,null,{"v":6000,"d":"6,000.00"},null,"bežné výdavky"]
[4,"Mrazené ryby, hydina a zelenina","06/2022",{"v":3500,"d":"3,500.00"},null,null,{"v":4200,"d":"4,200.00"},null,"bežné výdavky"]
["5.","Hrubý potravinový tovar","06/2022",{"v":6600,"d":"6,600.00"},null,null,{"v":7920,"d":"7,920.00"},null,"bežné výdavky"]
["6.","Mlieko a mliečne výrobky","06/2022",{"v":6000,"d":"6,000.00"},null,null,{"v":7200,"d":"7,200.00"},null,"bežné výdavky"]
["7.","Slepačie vajcia","06/2022",{"v":500,"d":"500.00"},null,null,{"v":600,"d":"600.00"},null,"bežné výdavky"]
["8.","Jedálenský stôl pre klientov","04/2022",{"v":833,"d":"833.00"},null,null,{"v":1000,"d":"1,000.00"},null,"bežné výdavky"]
["9.","Multisenzorická pomôcka","09/2022",{"v":666,"d":"666.00"},null,null,{"v":800,"d":"800.00"},null,"bežné výdavky"]
["10.","Antidekubitné matrace","09/2022",{"v":2416.66,"d":"2,416.66"},null,null,{"v":2900,"d":"2,900.00"},null,"bežné výdavky"]
["11.","Rolety do jedálne pre prijímateľov","05/2022",583.33,null,null,{"v":700,"d":"700.00"},null,"bežné výdavky"]
["12.","Rolety do budovy SO2","03/2022",{"v":1500,"d":"1,500.00"},null,null,{"v":1800,"d":"1,800.00"},null,"bežné výdavky"]
["13.","Zdvihák k manipulácii s klientami","10/2022",{"v":1416.66,"d":"1,416.66"},null,null,{"v":1700,"d":"1,700.00"},null,"bežné výdavky"]
["14.","Umývačka riadu","06/2022",666.66,null,null,{"v":800,"d":"800.00"},null,"bežné výdavky"]
["15.","Vysávače, žehličky, zvlhčovače a čistička vzduchu","04/2022",{"v":833.3,"d":"833.30"},null,null,{"v":1000,"d":"1,000.00"},null,"bežné výdavky"]
["16.","Výmena obkladov a dlažby v kuchyni","07/2022",null,null,{"v":15416.66,"d":"15,416.66"},{"v":18500,"d":"18,500.00"},null,"bežné výdavky"]
["17.","Údržba priestorov DSS","09/2022",null,{"v":1083,"d":"1,083.00"},null,{"v":1300,"d":"1,300.00"},null,"bežné výdavky"]
["18.","Odbor. Prehliadky a revízie horákov, hromozvodov, tlakových nádob, doregulačnej stanice, dymovodov a komínov, hasiacich prístrojov, elektrorevízie","10-11/2022",null,{"v":6750,"d":"6,750.00"},null,{"v":8100,"d":"8,100.00"},null,"bežné výdavky"]
["19.","Odbor.prehliadky, revízie a opravy výťahových plošín a výťahov","09/2022",null,{"v":1000,"d":"1,000.00"},null,{"v":1200,"d":"1,200.00"},null,"bežné výdavky"]
["20.","Výmena zastaralej výpočtovej techniky, PC , notebooky, tlačiarne","05/2022",{"v":4500,"d":"4,500.00"},null,null,{"v":5400,"d":"5,400.00"},null,"bežné výdavky"]
["21.","Oprava dvoch sociálnych zariadení v budove týž.pobytu","07/2022",null,null,{"v":19166.66,"d":"19,166.66"},{"v":23000,"d":"23,000.00"},null,"bežné výdavky"]
["22.","Oprava kazetových stropov","07/2022",null,null,{"v":10083.33,"d":"10,083.33"},{"v":12100,"d":"12,100.00"},null,"bežné výdavky"]
["23.","Oprava ošetrovne, podlaha, rozvody vody a odpadu","03/2022",{"v":2083.33,"d":"2,083.33"},null,null,{"v":2500,"d":"2,500.00"},null,"bežné výdavky"]
["24.","Pracovné odevy","09/2022",{"v":1000,"d":"1,000.00"},null,null,{"v":1200,"d":"1,200.00"},null,"bežné výdavky"]
["25.","Klimatizácia pre útulok Baškovce a Michalovce","5/2022",{"v":1250,"d":"1,250.00"},null,null,{"v":1500,"d":"1,500.00"},null,"bežné výdavky"]
["26.","Výmena interierových dverí a zárubní pre Útulok Baškovce","06/2022",{"v":1500,"d":"1,500.00"},null,null,{"v":1800,"d":"1,800.00"},null,"bežné výdavky"]
["27.","Prešívané prehozy a posteľné prádlo","05/2022",{"v":1000,"d":"1,000.00"},null,null,{"v":1200,"d":"1,200.00"},null,"bežné výdavky"]
["28.","Automatická práčka pre Útulok Baškovce","03/2022",{"v":500,"d":"500.00"},null,null,{"v":600,"d":"600.00"},null,"bežné výdavky"]
["29.","Čistiace, pracie a dezinfekčné prostriedky","06/2022",{"v":12500,"d":"12,500.00"},null,null,{"v":15000,"d":"15,000.00"},null,"bežné výdavky"]
["30.","Údržbarský materiál","09/2022",833.33,null,null,{"v":1000,"d":"1,000.00"},null,"bežné výdavky"]
["31.","Benzínová kosačka s pojazdom pre Útulok Baškovce","05/2022",{"v":500,"d":"500.00"},null,null,{"v":600,"d":"600.00"},null,"bežné výdavky"]
["32.","Kancelárske potreby ","04/2022",{"v":2500,"d":"2,500.00"},null,null,{"v":3000,"d":"3,000.00"},null,"bežné výdavky"]
["33.","Dodávka elektrickej energie","1/2022",{"v":27500,"d":"27,500.00"},null,null,{"v":33000,"d":"33,000.00"},null,"bežné výdavky","obdobie do 31.12.2022"]
["34.","Dodávka zemného plynu","09/2022",{"v":41666.66,"d":"41,666.66"},null,null,{"v":50000,"d":"50,000.00"},"KSK","bežné výdavky","obdobie dvoch rokov"]
[35,"Nákup jedálenských kupónov","01/2022",{"v":4000,"d":"4,000.00"},null,null,{"v":4800,"d":"4,800.00"},null,"bežné výdavky"]
["36.","Vstavaná skriňa v útulku Michalovce","03/2022",null,{"v":2083.33,"d":"2,083.33"},null,{"v":2500,"d":"2,500.00"},null,"bežné výdavky"]
["37.","Stropný zdvihák do kúpelne","05/2022",{"v":7083.33,"d":"7,083.33"},null,null,{"v":8500,"d":"8,500.00"},null,"kapitálové výdavky"]
["38.","Nákup mangľa - žehliaceho stroja","07/2022",{"v":4000,"d":"4,000.00"},null,null,{"v":4800,"d":"4,800.00"},null,"kapitálové výdavky"]
["39.","Nákup elektrického varného kota","08/2022",{"v":5000,"d":"5,000.00"},null,null,{"v":6000,"d":"6,000.00"},null,"kapitálové  výdavky"]
["40.","Rekonštrukcia Útulku Baškovce","03/2022",null,null,{"v":71666.66,"d":"71,666.66"},{"v":86000,"d":"86,000.00"},"KSK","kapitálové výdavky"]
["42.","Výmena vchodových dverí  a okien v hospodárskej budove","8/2022",null,null,{"v":3500,"d":"3,500.00"},{"v":4200,"d":"4,200.00"},null,"bežné výdavky"]
["43.","Viacúčelový vozík do ošetrovne","3/2022",{"v":1250,"d":"1,250.00"},null,null,{"v":1500,"d":"1,500.00"},null,"bežné výdavky"]
["44.","Vyšetrovacie lôžko","3/2022",{"v":1250,"d":"1,250.00"},null,null,{"v":1500,"d":"1,500.00"},null,"bežné výdavky"]