{"text_format":"5","workbook":"xls","n_sheets":1,"sheets":["Kalkulace"],"props":{"creator":"KRU","last_modified_by":"pospichalova","company":"KRU"},"custom":{"_EmailSubject":"Matros na radu","_AuthorEmailDisplayName":"Pavlinec Petr  Ing."},"not_rendered":{"macros":1,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Kalkulace","index":0,"n_rows":25,"n_cols":8,"rows_kept":25,"merged":[[5,1,5,7],[6,1,6,7],[11,1,11,7],[12,1,12,7],[15,1,15,7]],"headers":{"footer":["PROFIA s.r.o. Na kopci 24, 586 01 Jihlava Tel./fax 567 311 000","IČ 25335651 DIČ 314-25335651","OR KS Brno odd. C, vl. 26257"]},"flags":["formulas_cached_only"]}
[{"$nulls":7},"RK-40-2003-48, př. 1"]
[{"$nulls":7},"počet stran: 1"]
[]
[]
["P. č.","Položka","Cena Kč/JM (bez DPH)","Množství","Celkem Kč (bez DPH)","Sazba DPH","DPH (Kč)","Celkem Kč (včetně DPH)"]
["I.","Rozšiřující karta ústředny.  - operační středisko zdravotnické záchranné služby"]
[null,"Rozšíření telefonní ústředny - firma Bosch"]
[1,"Rozšiřující karta ústředny. Stávající technologie telefonní ústředny bude rozšířena o hardware - kartu pro převod identifikace volání a tato datová informace bude datově dovedena na každý pult operátorek operačního střediska. ",{"v":45000,"d":"45,000.00"},1,{"v":45000,"d":"45,000.00"},22,{"v":9900,"d":"9,900.00"},{"v":54900,"d":"54,900.00"}]
[2,"Instalace rožšiřující karty, ktelefonní ústředny",{"v":5000,"d":"5,000.00"},1,{"v":5000,"d":"5,000.00"},22,{"v":1100,"d":"1,100.00"},{"v":6100,"d":"6,100.00"}]
[null,"Celkem za oddíl II.",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":11000,"d":"11,000.00"},{"v":61000,"d":"61,000.00"}]
[]
["II.","Software - IS zdravotnické záchranné služby - aplikace detekce příchozích volání"]
[null,"Aplikace informačního systému pro identifikaci příchozích volání - firma PROFIA s.r.o."]
[3,"ISDN server",{"v":20000,"d":"20,000.00"},1,{"v":20000,"d":"20,000.00"},5,{"v":1000,"d":"1,000.00"},{"v":21000,"d":"21,000.00"}]
[4,"ISDN klient",{"v":2000,"d":"2,000.00"},5,{"v":10000,"d":"10,000.00"},5,{"v":500,"d":"500.00"},{"v":10500,"d":"10,500.00"}]
[null,"Hardware"]
[5,"ISDN modem - detekce čísla",{"v":1400,"d":"1,400.00"},5,{"v":7000,"d":"7,000.00"},22,{"v":1540,"d":"1,540.00"},{"v":8540,"d":"8,540.00"}]
[null,"Instalace"]
[6,"Instalace software",{"v":5000,"d":"5,000.00"},{"v":1,"d":"1.00"},{"v":5000,"d":"5,000.00"},5,{"v":250,"d":"250.00"},{"v":5250,"d":"5,250.00"}]
[7,"Instalace hardware",{"v":3000,"d":"3,000.00"},{"v":1,"d":"1.00"},{"v":3000,"d":"3,000.00"},22,{"v":660,"d":"660.00"},{"v":3660,"d":"3,660.00"}]
[null,"Celkem za oddíl II.",{"v":28400,"d":"28,400.00"},null,{"v":42000,"d":"42,000.00"},null,{"v":3290,"d":"3,290.00"},{"v":48950,"d":"48,950.00"}]
[]
[null,"CELKEM cena za dílo",{"v":78400,"d":"78,400"},null,{"v":92000,"d":"92,000"},null,{"v":14290,"d":"14,290"},{"v":109950,"d":"109,950"}]
[]
[null,"CELKEM",{"v":78400,"d":"78,400.00 "},null,{"v":92000,"d":"92,000.00 "},null,{"v":14290,"d":"14,290.00 "},{"v":109950,"d":"109,950.00 "}]