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

{"sheet":"Montáže","index":0,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["Elektropráce sociální zařízení ZŠ U Studny Karviná"]
[" ",{"$nulls":3},"      d o d á v k a",null,"      m o n t á ž"]
["p.č.","            materiál - název","m.j.","množství","j.cena","celkem","j.cena","celkem"]
[1,"WC chlapci - 3x"]
[2,"přístroj spínače řazení 1,15a","ks",12,{"v":211,"d":"211.00"},{"v":2532,"d":"2532.00"},{"v":130,"d":"130.00"},{"v":1560,"d":"1560.00"}]
[3,"krabice KP68","ks",18,{"v":6,"d":"6.00"},{"v":108,"d":"108.00"},{"v":130,"d":"130.00"},{"v":2340,"d":"2340.00"}]
[4,"krabice ACIDUR","ks",3,{"v":88,"d":"88.00"},{"v":264,"d":"264.00"},{"v":85,"d":"85.00"},{"v":255,"d":"255.00"}]
[5,"CYKY 3Cx2,5 - osušovač rukou","m",90,{"v":25,"d":"25.00"},{"v":2250,"d":"2250.00"},{"v":27,"d":"27.00"},{"v":2430,"d":"2430.00"}]
[6,"CYKY 3Cx1,5 - osvětlení","m",150,{"v":18,"d":"18.00"},{"v":2700,"d":"2700.00"},{"v":27,"d":"27.00"},{"v":4050,"d":"4050.00"}]
[7,"LED panel  45W, IP20 4000K","ks",12,{"v":1240,"d":"1240.00"},{"v":14880,"d":"14880.00"},{"v":265,"d":"265.00"},{"v":3180,"d":"3180.00"}]
[8,"nouzový LED panel IP20","ks",3,{"v":2530,"d":"2530.00"},{"v":7590,"d":"7590.00"},{"v":265,"d":"265.00"},{"v":795,"d":"795.00"}]
[9,"proudový chránič 25/2/0,03","ks",3,{"v":890,"d":"890.00"},{"v":2670,"d":"2670.00"},{"v":210,"d":"210.00"},{"v":630,"d":"630.00"}]
[10,"hlavní vypínač 32/3","ks",3,{"v":480,"d":"480.00"},{"v":1440,"d":"1440.00"},{"v":180,"d":"180.00"},{"v":540,"d":"540.00"}]
[11,"jistič (B16/1,B10/1)","ks",6,{"v":110,"d":"110.00"},{"v":660,"d":"660.00"},{"v":165,"d":"165.00"},{"v":990,"d":"990.00"}]
[12,"přepojení stávajících obvodů","ks",8,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2450,"d":"2450.00"},{"v":19600,"d":"19600.00"}]
[13,"sekání drážek","m",120,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"},{"v":10200,"d":"10200.00"}]
[14,"podružný materiál","soub",1,{"v":2500,"d":"2500.00"},{"v":2500,"d":"2500.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"}]
[15,"celkem",{"$nulls":3},{"v":37594,"d":"37594.00"},null,{"v":47570,"d":"47570.00"}]
[16,"Revize"]
[17,"revize elektro","soub",1,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"celkem ",{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[" ",{"$nulls":3},"      d o d á v k a",null,"      m o n t á ž"]
["p.č.","            materiál - název","m.j.","množství","j.cena","celkem","j.cena","celkem"]
[1,"WC dívky - 3x"]
[2,"přístroj spínače řazení 1,15a","ks",12,{"v":210,"d":"210.00"},{"v":2520,"d":"2520.00"},{"v":130,"d":"130.00"},{"v":1560,"d":"1560.00"}]
[3,"krabice KP68","ks",15,{"v":6,"d":"6.00"},{"v":90,"d":"90.00"},{"v":130,"d":"130.00"},{"v":1950,"d":"1950.00"}]
[4,"krabice ACIDUR","ks",3,{"v":88,"d":"88.00"},{"v":264,"d":"264.00"},{"v":85,"d":"85.00"},{"v":255,"d":"255.00"}]
[5,"CYKY 3Cx2,5 - pro bojler","m",90,{"v":25,"d":"25.00"},{"v":2250,"d":"2250.00"},{"v":27,"d":"27.00"},{"v":2430,"d":"2430.00"}]
[6,"CYKY 3Cx2,5 - osušovač rukou","m",90,{"v":25,"d":"25.00"},{"v":2250,"d":"2250.00"},{"v":27,"d":"27.00"},{"v":2430,"d":"2430.00"}]
[7,"CYKY 3Cx1,5 - osvětlení","m",150,{"v":18,"d":"18.00"},{"v":2700,"d":"2700.00"},{"v":27,"d":"27.00"},{"v":4050,"d":"4050.00"}]
[8,"LED panel  45W, IP20 4000K","ks",12,{"v":1240,"d":"1240.00"},{"v":14880,"d":"14880.00"},{"v":265,"d":"265.00"},{"v":3180,"d":"3180.00"}]
[9,"zásuvka 230V/16A IP44 - bojler","ks",3,{"v":212,"d":"212.00"},{"v":636,"d":"636.00"},{"v":150,"d":"150.00"},{"v":450,"d":"450.00"}]
[10,"nouzový panel IP20","ks",3,{"v":2530,"d":"2530.00"},{"v":7590,"d":"7590.00"},{"v":265,"d":"265.00"},{"v":795,"d":"795.00"}]
[11,"proudový chránič 25/2/0,03","ks",3,{"v":890,"d":"890.00"},{"v":2670,"d":"2670.00"},{"v":210,"d":"210.00"},{"v":630,"d":"630.00"}]
[12,"hlavní vypínač 32/3","ks",3,{"v":480,"d":"480.00"},{"v":1440,"d":"1440.00"},{"v":180,"d":"180.00"},{"v":540,"d":"540.00"}]
[13,"jistič (B16/1,B10/1)","ks",6,{"v":100,"d":"100.00"},{"v":600,"d":"600.00"},{"v":150,"d":"150.00"},{"v":900,"d":"900.00"}]
[14,"přepojení stávajících obvodů","ks",8,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2450,"d":"2450.00"},{"v":19600,"d":"19600.00"}]
[15,"sekání drážek","m",120,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"},{"v":10200,"d":"10200.00"}]
[16,"podružný materiál","soub",1,{"v":2500,"d":"2500.00"},{"v":2500,"d":"2500.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"}]
[17,"celkem",{"$nulls":3},{"v":40390,"d":"40390.00"},null,{"v":49970,"d":"49970.00"}]
[18,"Revize"]
[19,"revize elektro","soub",1,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"celkem ",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"Rekapitulace","index":1,"n_rows":43,"n_cols":4,"rows_kept":43,"flags":["formulas_cached_only"]}
[null,"                                   REKAPITULACE"]
[]
[]
[]
[]
[]
["1.","Materiál",{"v":77984,"d":"77984.00"}]
[]
[]
[]
[]
[]
["2.","Montáže",{"v":97540,"d":"97540.00"},{"v":0,"d":"0.00"}]
[]
["5.","Revize",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["4.","doprava",{"v":0,"d":"0.00"},{"v":3500,"d":"3500.00"}]
[]
[]
["5.","celkem ( bez DPH 21%)",null,{"v":179024,"d":"179024.00"}]
[]
[]
[]
["m. stavby:","ZŠ U Studny - Karviná"]
[]
["investor:"]
[]
["akce:","Rekonstrukce elektroinstalalce sociálních zařízení"]
[]
[]
[]
["st. objekt:"]
[null,"ZŠ U Studny - Karviná"]
{"$rows_empty":9}
["Dne:","2025-06-19"]