{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["OB2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"OB2","index":0,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[13,0,13,4],[22,0,22,4],[30,0,30,4],[3,0,3,1],[11,0,11,3]]}
[]
["Příloha K zadávací dokumentace - cenová nabídka a časový harmonogram"]
[]
["Celková nabídková cena"]
["Etapa","Cena (EUR)"]
["K20",0]
["K80",0]
["K90",0]
["Cena celkem (bez DPH)",{"$f":"SUM(B6:B8)","v":0}]
[]
["NABÍZEJÍCÍ vyplňuje pouze makro \"Vyplnit cenu\" a bílé kolonky\" termín dokončení ve formátu dd.mm.rrrr."]
["VÝPLATNÍ TERMÍNY"]
[null,"platba (EUR)","výše dílčí fakturace (%)","platba (%)","termín dokončení",null,null,"2024-10-01"]
["K20",null,null,null,null,null,null,"2024-11-01"]
["Záloha*",{"$f":"($B$22*D15)/$D$22","v":0},30,30,"(vyplnit)",null,null,"2024-12-01"]
["Parametry pro základy (podklady pro OB 6)",0,5,3.5,"(vyplnit)",null,null,"2025-01-01"]
["Paramery pro přípojných míst s ostatními OB",0,5,3.5,"(vyplnit)",null,null,"2025-02-01"]
["Prováděcí dokumentace",0,5,3.5,"(vyplnit)",null,null,"2025-03-01"]
["Tlaková zkouška",0,50,35,"(vyplnit)",null,null,"2025-04-01"]
["Zapálení pevného paliva",0,25,17.5,"(vyplnit)",null,null,"2025-05-01"]
["PAC",0,10,7,"(vyplnit)",null,null,"2025-06-01"]
["celkem",{"$f":"B6","v":0},{"$f":"SUM(C15:C21)","v":130},{"$f":"SUM(D15:D21)","v":100},null,null,null,"2025-07-01"]
["K80",null,null,null,null,null,null,"2025-08-01"]
["Záloha*",{"$f":"($B$30*D24)/$D$30","v":0},30,30,"(vyplnit)",null,null,"2025-09-01"]
["Paramery pro přípojných míst s ostatními OB",{"$f":"($B$30*D25)/$D$30","v":0},5,3.5,"(vyplnit)",null,null,"2025-10-01"]
["Prováděcí dokumentace",0,5,3.5,"(vyplnit)",null,null,"2025-11-01"]
["Tlaková zkouška",0,55,38.5,"(vyplnit)",null,null,"2025-12-01"]
["Zapálení pevného paliva",0,25,17.5,"(vyplnit)",null,null,"2026-01-01"]
["PAC ",0,10,7,"(vyplnit)",null,null,"2026-02-01"]
["celkem",{"$f":"B7","v":0},{"$f":"SUM(C23:C29)","v":130},{"$f":"SUM(D23:D29)","v":100},null,null,null,"2026-03-01"]
["K90",null,null,null,null,null,null,"2026-04-01"]
["Záloha*",{"$f":"($B$38*D32)/$D$38","v":0},30,30,"(vyplnit)",null,null,"2026-05-01"]
["Paramery pro přípojných míst s ostatními OB",{"$f":"($B$38*D33)/$D$38","v":0},5,3.5,"(vyplnit)",null,null,"2026-06-01"]
["Prováděcí dokumentace",0,5,3.5,"(vyplnit)",null,null,"2026-07-01"]
["Tlaková zkouška",0,55,38.5,"(vyplnit)",null,null,"2026-08-01"]
["Zapálení pevného paliva",0,25,17.5,"(vyplnit)",null,null,"2026-09-01"]
["PAC ",0,10,7,"(vyplnit)",null,null,"2026-10-01"]
["celkem",{"$f":"B8","v":0},{"$f":"SUM(C31:C37)","v":130},{"$f":"SUM(D31:D37)","v":100},null,null,null,"2026-11-01"]
[null,null,null,null,null,null,null,"2026-12-01"]
["*Zálohová platba je započítávána do výše plateb u jednotlivých etap – viz sloupec „platba (%).",null,null,null,null,null,null,"2027-01-01"]
[null,null,null,null,null,null,null,"2027-02-01"]
[null,null,null,null,null,null,null,"2027-03-01"]
[null,null,null,null,null,null,null,"2027-04-01"]
[null,null,null,null,null,null,null,"2027-05-01"]
[null,null,null,null,null,null,null,"2027-06-01"]
[null,null,null,null,null,null,null,"2027-07-01"]
[null,null,null,null,null,null,null,"2027-08-01"]
[null,null,null,null,null,null,null,"2027-09-01"]
[null,null,null,null,null,null,null,"2027-10-01"]
[null,null,null,null,null,null,null,"2027-11-01"]
[null,null,null,null,null,null,null,"2027-12-01"]