{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["dataPOBJ","NabídkovýList"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"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":"dataPOBJ","index":0,"n_rows":21,"n_cols":26,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Číslo výkonu","Kr.text","Množství","Zákl.měrná jednotka","Původ","Číslo dokladu","Položka","Řádka","Číslo řádky","Cena brutto","Odvolávk.množst.","Neplánov.odvol.množství","Datum dokladu","Nákupní organizace","Dodavatel","Skupina nákupu","Skup.materiálu","Nekompletní","Znak výmazu","Měna","Úroveň členění","Závod","Odvol.hodnota","Neplánovaně odvolaná hodn.","Hodn.netto"]
["1100033","Vedení 22kV – venkovní",3880728.2259999998,"JV","POBJ","0011863621","   20","         2","        10",1,0,0,"2023-05-11","4000","","M60","C290500","","","CZK","","4060",0,0,3880728.23,"S"]
["1100033","Vedení 22kV – venkovní",4176650.1970000002,"JV","POBJ","0011863621","   30","         2","        10",1,0,0,"2023-05-11","4000","","M60","C290500","","","CZK","","4060",0,0,4176650.2,"S"]
["1100041","Telekomunikační kabely",2294488.8330000001,"JV","POBJ","0011863621","   40","         2","        10",1,0,0,"2023-05-11","4000","","M60","C390500","","","CZK","","4060",0,0,2294488.83,"S"]
["1100042","Optotrubka",246633.10699999999,"JV","POBJ","0011863621","   50","         2","        10",1,0,0,"2023-05-11","4000","","M60","C390500","","","CZK","","4060",0,0,246633.11,"S"]
["1100042","Optotrubka",80987.191000000006,"JV","POBJ","0011863621","   60","         2","        10",1,0,0,"2023-05-11","4000","","M60","C390500","","","CZK","","4060",0,0,80987.19,"S"]
["1100070","Dispečerský řídící systém",27223.187999999998,"JV","POBJ","0011863621","   70","         2","        10",1,0,0,"2023-05-11","4000","","M51","C413500","","","CZK","","4060",0,0,27223.19,"S"]
["1100070","Dispečerský řídící systém",24824.572,"JV","POBJ","0011863621","   80","         2","        10",1,0,0,"2023-05-11","4000","","M51","C413500","","","CZK","","4060",0,0,24824.57,"S"]
["1101594","Výchozí revize zařízení VN/NN",36697,"JV","POBJ","0011863621","   10","         2","        10",1,0,0,"2023-05-11","4000","","M23","C712500","","","CZK","","4060",0,0,36697,"S"]
["1101638","Ekologická likvidace odpadů, vč.dopravy",716190,"JV","POBJ","0011863621",null,"         3","        20",1,0,0,"2023-05-11","4000","","M23","C712500","","","CZK","","4060",0,0,716190,"S"]
["1101999","Inženýring zhotovitele stavby CAPEX",18900,"JV","POBJ","0011863621",null,"         4","        30",1,0,0,"2023-05-11","4000","","M23","C712500","","","CZK","","4060",0,0,18900,"S"]
["1102000","Geodetické práce zhotovitele stavby",216900,"JV","POBJ","0011863621",null,"         5","        40",1,0,0,"2023-05-11","4000","","M23","C712500","","","CZK","","4060",0,0,216900,"S"]
["1102001","Doprava materiálu výnosového",5600,"JV","POBJ","0011863621",null,"         6","        50",1,0,0,"2023-05-11","4000","","M23","C712500","","","CZK","","4060",0,0,5600,"S"]
["1102007","Doprava materiálu na stavbu 41-80kmCAPEX",1,"KS","POBJ","0011863621",null,"         7","        60",5060,0,0,"2023-05-11","4000","","M23","C712500","","","CZK","","4060",0,0,5060,"S"]
["1102010","Dokumentace pro TE",204716,"JV","POBJ","0011863621","   10","         8","        70",1,0,0,"2023-05-11","4000","","M23","C712500","","","CZK","","4060",0,0,204716,"S"]
["1102094","VM_Vedení 22kV – venkovní",394592.321,"JV","POBJ","0011863621","   20","         3","        20",1,0,0,"2023-05-11","4000","","M60","C290500","","","CZK","","4060",0,0,394592.32,"N"]
["1102094","VM_Vedení 22kV – venkovní",523067.076,"JV","POBJ","0011863621","   30","         3","        20",1,0,0,"2023-05-11","4000","","M60","C290500","","","CZK","","4060",0,0,523067.08,"N"]
["1102103","VM_Optotrubka",24079.510999999999,"JV","POBJ","0011863621","   50","         3","        20",1,0,0,"2023-05-11","4000","","M60","C390500","","","CZK","","4060",0,0,24079.51,"N"]
["1102103","VM_Optotrubka",8047.3450000000003,"JV","POBJ","0011863621","   60","         3","        20",1,0,0,"2023-05-11","4000","","M60","C390500","","","CZK","","4060",0,0,8047.35,"N"]
["1102110","VM_Dispečerský řídící systém",118103.762,"JV","POBJ","0011863621","   70","         3","        20",1,0,0,"2023-05-11","4000","","M51","C413500","","","CZK","","4060",0,0,118103.76,"N"]
["1102110","VM_Dispečerský řídící systém",13760.619000000001,"JV","POBJ","0011863621","   80","         3","        20",1,0,0,"2023-05-11","4000","","M51","C413500","","","CZK","","4060",0,0,13760.62,"N"]

{"sheet":"NabídkovýList","index":1,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":false,"merged":[[58,2,58,8],[59,2,59,8],[2,0,2,2],[3,0,3,2],[8,3,8,9],[45,2,45,8],[46,2,46,8],[47,2,47,8],[48,2,48,8],[49,2,49,8],[50,2,50,8],[51,2,51,8],[52,2,52,8],[53,2,53,8],[54,2,54,8],[55,2,55,8],[56,2,56,8],[57,2,57,8],[34,2,34,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[12,0,12,2],[14,0,14,3],[19,2,19,4],[20,2,20,4],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[17,0,17,9],[14,5,15,13],[4,3,4,9],[0,0,0,9],[4,0,4,2],[5,4,5,5],[5,8,5,9]]}
["NABÍDKOVÝ LIST"]
[]
["Název stavby:",null,null,"Modernizace VN20 + optika",null,null,null,null,null,null,null,null,null,"Vyplňuje zadavatel"]
["Číslo stavby:",null,null,1040014428,null,null,null,null,null,null,null,null,null,"Vyplňuje účastník"]
["Číslo jednací (POBJ) :",null,null,11863621]
["Termín výstavby",null,null,"zahájení :"," 09/2023",null,"dokončení do:",null,"2024-09-30"]
[]
["a) Identifikační údaje účastníka"]
["obchodní jméno:"]
["sídlo firmy:"]
["IČ:",null,null,null,null,"DIČ :"]
["Kontaktní osoba:"]
["Telefon:"]
[]
["Nabízená sleva / přirážka [%]",null,null,null,null,"Pozn.: Zadavatel určil maximální možnou přirážku ve výši 70%. Nabídky s přirážkou vyšší než 70% budou vyloučeny. "]
[]
["b) Nabídková cena za stavbu "]
["Soutěžené GN, výkony provozních souborů a stavebních objektů "]
[null,"Název",null,null,null,"Cena euroCALC",null,"Nabídková cena",null,"Cena do objednávky"]
[null,1100033,"Vedení 22kV – venkovní",null,null,3880728.23,null,{"$f":"F20*(E$15/100+1)","v":3880728.23},null,{"$f":"H20","v":3880728.23}]
[null,1100033,"Vedení 22kV – venkovní",null,null,4176650.2,null,{"$f":"F21*(E$15/100+1)","v":4176650.2},null,{"$f":"H21","v":4176650.2}]
[null,1100041,"Telekomunikační kabely",null,null,2294488.83,null,2294488.83,null,2294488.83]
[null,1100042,"Optotrubka",null,null,246633.11,null,246633.11,null,246633.11]
[null,1100042,"Optotrubka",null,null,80987.19,null,80987.19,null,80987.19]
[null,1100070,"Dispečerský řídící systém",null,null,27223.19,null,27223.19,null,27223.19]
[null,1100070,"Dispečerský řídící systém",null,null,24824.57,null,24824.57,null,24824.57]
[null,1101594,"Výchozí revize zařízení VN/NN",null,null,36697,null,36697,null,36697]
[null,1101638,"Ekologická likvidace odpadů, vč.dopravy",null,null,716190,null,716190,null,716190]
[null,1101999,"Inženýring zhotovitele stavby CAPEX",null,null,18900,null,18900,null,18900]
[null,1102000,"Geodetické práce zhotovitele stavby",null,null,216900,null,216900,null,216900]
[null,1102001,"Doprava materiálu výnosového",null,null,5600,null,5600,null,5600]
[null,1102007,"Doprava materiálu na stavbu 41-80kmCAPEX",null,null,5060,null,5060,null,5060]
[null,1102010,"Dokumentace pro TE",null,null,204716,null,204716,null,204716]
[null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,0,null,0]
[]
[null,"Výše uvedená cena zahrnuje zajištění kolaudace",null,null,null,null,null,null,null,"Ne"]
[]
[null,"Požadováno provedení prací metodou PPN NN",null,null,null,null,null,null,null,"Ne"]
[null,"Odhadovaný počet PPN NN"]
[null,"PPN NN",null,null,null,1625,null,{"$f":"F41*(D$15/100+1)","v":1625},null," --"]
[null,null,{"$f":"H41*F40","v":0},"Odhadovaná částka k fakturaci. Bude vykázno dle skutečnosti."]
["Soutěžené výkony celkem",null,null,null,null,null,null,null,null,{"$f":"SUM(J20:J42)","v":11935598.319999998}]
[]
["Nesoutěžené výkony"]
[null,1102094,"VM_Vedení 22kV – venkovní",null,null,null,null,null,null,394592.32]
[null,1102094,"VM_Vedení 22kV – venkovní",null,null,null,null,null,null,523067.08]
[null,1102103,"VM_Optotrubka",null,null,null,null,null,null,24079.51]
[null,1102103,"VM_Optotrubka",null,null,null,null,null,null,8047.35]
[null,1102110,"VM_Dispečerský řídící systém",null,null,null,null,null,null,118103.76]
[null,1102110,"VM_Dispečerský řídící systém",null,null,null,null,null,null,13760.62]
[null,1101922,"Vytýčení stávajících podzemních sítí",null,null,null,null,null,null,60000]
[null,1101924,"Náhrady majetkové újmy vlastníkovi nebo nájemci nemovitosti",null,null,null,null,null,null,100000]
[null,1101925,"Archeologický dozor",null,null,null,null,null,null,10000]
[null,1101926,"Poplatky (správní)",null,null,null,null,null,null,4000]
[null,1101927,"Poplatky za omezení silniční dopravy",null,null,null,null,null,null,40000]
[null,1101928,"Poplatky za omezení železniční dopravy",null,null,null,null,null,null,50000]
[null,1101929,"Dopravní značení - projekt a umístění dopravních značek",null,null,null,null,null,null,48000]
[]
[]
["Ostatní náklady celkem",null,null,null,null,null,null,null,null,{"$f":"SUM(J46:J60)","v":1393650.6400000001}]
[]
["Objednávka celkem",null,null,null,null,null,null,null,null,{"$f":"J61+J43","v":13329248.959999999}]