{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Rekapitulace","Soupis položek_","Rozváděč NN","SLP"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Rekapitulace","index":0,"n_rows":41,"n_cols":6,"rows_kept":41,"flags":["formulas_cached_only"]}
[null,null,"Cenová kalkulace zakázky "]
[]
[]
[null,"Investor:","Střední škola pedagogická,hotelnictví a služeb, Litoměřice p.o."]
[null,null,"Komenského 754/3, Litoměřice 412 01"]
[null,"číslo akce: ",null,"Dodavatel:","Jiří Šimánek"]
[null,"název akce:","Rekonstrukce učebny č.17","e-mail:","elektroteam@elektroteam.cz"]
[null,"obor:","ELEKTROINSTALACE - NN a SLP","IČ:",10435832]
[null,"objekt:         ","Komenského 754/3, Litoměřice","mobil:",724332810]
["Rekapitulace ceny"]
["p.č.",null,null,"%","základ","cena /Kč/"]
[1,"dodávky zařízení rozváděč NN",null,null,{"v":9476,"d":" 9 476"},{"v":9476,"d":" 9 476.00"}]
[2,"doprava dodávek",null,{"v":3.6,"d":"3.60"},{"v":0,"d":"  0"},{"v":0,"d":"  0.00"}]
[3,"přesun dodávek",null,{"v":1,"d":"1.00"},{"v":0,"d":"  0"},{"v":0,"d":"  0.00"}]
[4,"materiál elektromontážní",null,null,{"v":0,"d":"  0"},{"v":15091,"d":" 15 091.00"}]
[5,"prořez","    -není účtováno",{"v":5,"d":"5.00"},{"v":0,"d":"  0"},{"v":0,"d":"  0.00"}]
[6,"materiál podružný       - není účtováno",null,{"v":3,"d":"3.00"},{"v":0,"d":"  0"},{"v":0,"d":"  0.00"}]
[7,"elektromontáže",{"$nulls":3},{"v":6640,"d":" 6 640.00"}]
[8,"PPV pro elektromontáže",null,{"v":6,"d":"6.00"},{"v":6640,"d":" 6 640"},{"v":398.4,"d":"  398.40"}]
[9,"dodávky celkem",null,null,{"v":1,"d":"  1"},{"v":9476,"d":" 9 476.00"}]
[10,"materiál+výkony celkem",null,null,{"v":1,"d":"  1"},{"v":22129.4,"d":" 22 129.40"}]
[11,"ostatní náklady a přesuny",null,{"v":100,"d":"  100.00"},{"v":1,"d":"  1"},{"v":100,"d":"  100.00"}]
[12,"NÁKLADY hl.III celkem",null,null,{"v":1,"d":"  1"},{"v":31705.4,"d":" 31 705.40"}]
[]
[13,"DEMONTÁŽE","- ",null,{"v":1,"d":"  1"},{"v":0,"d":"  0.00"}]
[14,"Souhrn dodávek a montážních prací slaboproud",null,null,{"v":1,"d":"  1"},{"v":11720,"d":" 11 720.00"}]
[15,"Výchozí revize elektroinstalace ",null,null,{"v":1,"d":"  1"},{"v":1500,"d":" 1 500.00"}]
[16,"Dokumentace skutečného provedení",null,null,{"v":1,"d":"  1"},{"v":2000,"d":" 2 000.00"}]
[17,"NÁKLADY hl.XI celkem",null,null,{"v":1,"d":"  1"},{"v":15220,"d":" 15 220.00"}]
[]
[18,"CENA celkem (Kč)",{"$nulls":3},{"v":46925,"d":"46,925 Kč"}]
[19,"DPH 21%",{"$nulls":3},{"v":9854,"d":"9,854 Kč"}]
[20,"Cena včetně DPH",{"$nulls":3},{"v":56779,"d":"56,779 Kč"}]
[]
[{"$nulls":3},"ocení účastník",null,"ocení účastník"]
[]
[]
[]
[]
[]
[{"$nulls":4}," "]

{"sheet":"Soupis položek_","index":1,"n_rows":28,"n_cols":10,"rows_kept":28,"flags":["formulas_cached_only"]}
[]
[null,"Investor:","Střední škola pedagogická,hotelnictví a služeb, Litoměřice p.o."]
[null,"Místo zakázky:","Komenského 754/3, Litoměřice 412 01"]
[null,"číslo akce: ",null,"Dodavatel:",null,"Jiří Šimánek"]
[null,"název akce:","Rekonstrukce učebny č.17","e-mail:",null,"elektroteam@elektroteam.cz"]
[null,"obor:","ELEKTROINSTALACE - NN a SLP","IČ:",null,10435832]
[null,"objekt:         ","Komenského 754/3, Litoměřice","mobil:",null,724332810]
["Soupis položek",{"$nulls":4},"MATERIÁL",null,null,"MONTÁŽ"]
["p.č.","č.položky","popis položky","mj.","množství","cena/mj.","cena celkem",null,"cena/mj.","cena celkem"]
[]
[null,"M21","Nosný materiál",null,null,"cena bez DPH ",null,null,"cena bez DPH "]
[null,"název akce:","Dodávka materálu a montáže"]
[1,"Kabel bezhalogenový","kabel silový - J  5x6 mm2 ( bude využit stávající přívod)","m",{"v":0,"d":"0.00"},{"v":134,"d":"  134.00"},{"v":0,"d":"0.00"},null,{"v":30,"d":"  30.00"},{"v":0,"d":"0.00"}]
[2,"Kabel ohniodolný","kabel ohniodolný  3x2,5 mm2 - funkční integrita kabelu 30 minut","m",{"v":340,"d":"340.00"},{"v":33,"d":"  33.00"},{"v":11220,"d":"11220.00"},null,{"v":15,"d":"  15.00"},{"v":5100,"d":"5100.00"}]
[3,"kanál /lišta ","elektroinstalační o rozměru 80x40, materiál tvrdý, samozhášivý  i pro chodbovou trasu přívodů","m",{"v":4,"d":"4.00"},{"v":248,"d":"  248.00"},{"v":992,"d":"992.00"},null,{"v":70,"d":"  70.00"},{"v":280,"d":"280.00"}]
[4,"Jištění přívod","Hlavní jistič pro jištění přívodu - B32/3f, 10kA ( bude využit stávající)","ks",{"v":1,"d":"1.00"},{"v":506,"d":"  506.00"},{"v":506,"d":"506.00"},null,{"v":210,"d":"  210.00"},{"v":210,"d":"210.00"}]
[5,"Svodič přepětí","svodič přepětí T2","ks",{"v":1,"d":"1.00"},{"v":1982,"d":" 1 982.00"},{"v":1982,"d":"1982.00"},null,{"v":250,"d":"  250.00"},{"v":250,"d":"250.00"}]
[6,"Spojmat","Spojovací a kotvící materiál","kpl",{"v":1,"d":"1.00"},{"v":150,"d":"  150.00"},{"v":150,"d":"150.00"},null,{"v":300,"d":"  300.00"},{"v":300,"d":"300.00"}]
[7,"Svorkovnice","WAGO 3-5x 2,5mm2","ks",{"v":60,"d":"60.00"},{"v":4,"d":"  4.00"},{"v":240,"d":"240.00"},null,{"v":5,"d":"  5.00"},{"v":300,"d":"300.00"}]
[8,"Stavební přípomoci","Pomocné práce – rýhy a prostupy pro kabeláže zdivem - průraz o pr. 30mm do 0,1m délky, začištění a výmalby max. 1m2","kpl",{"v":0,"d":"0.00"},{"v":150,"d":"  150.00"},{"v":0,"d":"0.00"},null,{"v":300,"d":"  300.00"},{"v":0,"d":"0.00"}]
[9,"Úklid","průběžný a závěrečný úklid a likvidace odpadu","kpl",{"v":1,"d":"1.00"},{"v":1,"d":"  1.00"},{"v":1,"d":"1.00"},null,{"v":200,"d":"  200.00"},{"v":200,"d":"200.00"}]
[]
[null,null,"Součet materiálu a montáže",null,null,"MATERIÁL",{"v":15091,"d":"15091.00"},null,"MONTÁŽ",{"v":6640,"d":"6640.00"}]
[]
[{"$nulls":5},"ocení účastník",null,null,"ocení účastník"]
[]
[null,null,"Celkem dodávky a montáže"]
[null,null,{"v":21731,"d":"21,731.00 Kč"}]

{"sheet":"Rozváděč NN","index":2,"n_rows":27,"n_cols":10,"rows_kept":27,"flags":["formulas_cached_only"]}
[]
[null,"Investor:","Střední škola pedagogická,hotelnictví a služeb, Litoměřice p.o."]
[null,"Místo zakázky:","Komenského 754/3, Litoměřice 412 01"]
[null,"číslo akce: ",null,"Dodavatel:",null,"Jiří Šimánek"]
[null,"název akce:","Rekonstrukce učebny č.17","e-mail:",null,"elektroteam@elektroteam.cz"]
[null,"obor:","ELEKTROINSTALACE - NN a SLP","IČ:",null,10435832]
[null,"objekt:         ","Komenského 754/3, Litoměřice","mobil:",null,724332810]
["Soupis položek",{"$nulls":4},"MATERIÁL",null,null,"MONTÁŽ"]
["p.č.","č.položky","popis položky","mj.","množství","cena/mj.","cena celkem",null,"cena/mj.","cena celkem"]
[]
[null,"M21","Nosný materiál",null,null,"cena bez DPH ",null,null,"cena bez DPH "]
[null,"název akce:","Rozklad rozvaděče NN _ R1_  Učebna č.16"]
[1,"RP_M36","Rozvodnice - pro montáž na povrch s dveřmi s uzávěrem 36 modulů","ks",{"v":1,"d":"1.00"},{"v":1556,"d":" 1 556.00"},{"v":1556,"d":"1556.00"},null,{"v":350,"d":"  350.00"},{"v":350,"d":"350.00"}]
[2,"Q-1.3","Hlavní jistič před elektroměrem B25/3f , 10kA","ks",{"v":1,"d":"1.00"},{"v":422,"d":"  422.00"},{"v":422,"d":"422.00"}]
[3,"Wh - elektroměr","Podružný elektroměr 3f na DIN lištu - jednotarifní, digitální pro přímé měření do 100A","ks",{"v":1,"d":"1.00"},{"v":1055,"d":" 1 055.00"},{"v":1055,"d":"1055.00"}]
[4,"FV_T2","Svodič přepětí - T2 © na DIN lištu - TN-S","ks",{"v":1,"d":"1.00"},{"v":1982,"d":" 1 982.00"},{"v":1982,"d":"1982.00"}]
[5,"PCH/300mA","Proudový chránič  4p/25A/300mA, typ A","ks",{"v":1,"d":"1.00"},{"v":1095,"d":" 1 095.00"},{"v":1095,"d":"1095.00"}]
[6,"J/C/1","Jistič 16A/1/C , 10kA","ks",{"v":6,"d":"6.00"},{"v":129,"d":"  129.00"},{"v":774,"d":"774.00"}]
[7,"J/C/1","Jistič 10A/1/C , 10kA","ks",{"v":1,"d":"1.00"},{"v":139,"d":"  139.00"},{"v":139,"d":"139.00"}]
[8,"CU","propojovací hřeben CU 16A","m",{"v":1,"d":"1.00"},{"v":303,"d":"  303.00"},{"v":303,"d":"303.00"}]
[9,"M21","výroba - dílenská(atest, kusová zkouška)","kpl",{"v":1,"d":"1.00"},{"$nulls":3},{"v":1800,"d":" 1 800.00"},{"v":1800,"d":"1800.00"}]
[]
[null,null,"Součet materiálu a montáže",null,null,"MATERIÁL",{"v":7326,"d":"7326.00"},null,"MONTÁŽ",{"v":2150,"d":"2150.00"}]
[]
[]
[null,null,"Za rozvaděč celkem"]
[null,"Dodávky celkem:",{"v":9476,"d":"9,476.00 Kč"}]

{"sheet":"SLP","index":3,"n_rows":22,"n_cols":7,"rows_kept":22,"flags":["formulas_cached_only"]}
[]
[null,"Investor:","Střední škola pedagogická,hotelnictví a služeb, Litoměřice p.o."]
[null,"Místo zakázky:","Komenského 754/3, Litoměřice 412 01"]
[null,"číslo akce: ",null,"Dodavatel:",null,"Jiří Šimánek"]
[null,"název akce:","Rekonstrukce učebny č.17","e-mail:",null,"elektroteam@elektroteam.cz"]
[null,"obor:","ELEKTROINSTALACE - NN a SLP","IČ:",null,10435832]
[null,"objekt:         ","Komenského 754/3, Litoměřice","mobil:",null,724332810]
[]
["Soupis položek",{"$nulls":4},"MATERIÁL a MONTÁŽ"]
["p.č.","č.položky","popis položky","mj.","množství","cena/mj.","cena celkem"]
[]
[null,"M21","Nosný materiál",null,null,"cena bez DPH "]
[]
[1,"FTP CAT.6","Kabel Solarix CAT 6, FTP drát SXKD-6-PVC - cívka 500, stíněný","m",{"v":375,"d":"375.00"},{"v":14.8,"d":"  14.80"},{"v":5550,"d":"5550.00"}]
[2,"Konektory","konektor RJ45 stíněný, Cat6","ks",{"v":52,"d":"52.00"},{"v":22.5,"d":"  22.50"},{"v":1170,"d":"1170.00"}]
[3,"M-SLP","Montážní práce SLP - kabelové rozvody a ostatní montáže HW","cel",{"v":1,"d":"1.00"},{"v":5000,"d":" 5 000.00"},{"v":5000,"d":"5000.00"}]
[]
[null,null,"Součet materiálu a montáže",null,null,"Celkem SLP",{"v":11720,"d":"11720.00"}]
[]
[{"$nulls":5},"ocení účastník"]
[null,null,"Za soubor celkem"]
[null,"Dodávky a montáže",{"v":11720,"d":"11,720.00 Kč"}]