{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Titulni_list","AC_cast","DC_cast","Konstrukce","Invertory_a_panely","AKU","Regulace_vykonu","VRN"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":19,"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":"Titulni_list","index":0,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[[18,0,18,4],[22,0,22,4],[19,0,19,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FVE LILA Domov pro postižené děti Otnice"]
[67.95]
[]
[]
["Krycí list rozpočtu instalace FVE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Poř. č.","Úsek","Cena","DPH 21%","Cena s DPH"]
[1,"AC část",{"$f":"AC_cast!G63","v":0},{"$f":"C38*0.21","v":0},{"$f":"C38+D38","v":0}]
[{"$f":"SUBTOTAL(103,$B$38:B39)","v":2},"DC část",{"$f":"DC_cast!G28","v":0},{"$f":"C39*0.21","v":0},{"$f":"C39+D39","v":0}]
[{"$f":"SUBTOTAL(103,$B$38:B40)","v":3},"Konstrukce",{"$f":"Konstrukce!G21","v":0},0,0]
[{"$f":"SUBTOTAL(103,$B$38:B41)","v":4},"Střídače a fotovoltaické panely",{"$f":"Invertory_a_panely!G26","v":0},0,0]
[{"$f":"SUBTOTAL(103,$B$38:B42)","v":5},"AKU",{"$f":"AKU!G26","v":0},0,0]
[{"$f":"SUBTOTAL(103,$B$38:B43)","v":6},"Regulace výkonu",{"$f":"Regulace_vykonu!G25","v":0},0,0]
[{"$f":"SUBTOTAL(103,$B$38:B44)","v":7},"Vedlejší rozpočtové náklady",{"$f":"VRN!G39","v":0},0,0]
[]
["Celkem",null,{"$f":"SUBTOTAL(109,C38:C44)","v":0},{"$f":"SUBTOTAL(109,D38:D44)","v":0},{"$f":"SUBTOTAL(109,E38:E44)","v":0}]

{"sheet":"AC_cast","index":1,"n_rows":63,"n_cols":7,"rows_kept":63,"cut":false,"hidden":false,"merged":[[2,0,62,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["AC část   "," 1.1","Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G33)","v":0}]
[null," 1.1.1","Nástěnná ocelová rozvodnice IP66/20; 1000x800x300 mm","ks",1,null,{"$f":"F4*E4","v":0}]
[null," 1.1.2","Výzbroj rozvaděčů, podružný materiál","ks",1,null,{"$f":"F5*E5","v":0}]
[null,35822599,"AC jistič 160A/3 vč. Spouště","ks",1,null,{"$f":"F6*E6","v":0}]
[null,35822201,"AC jistič 100A/3B ","ks",1,null,{"$f":"F7*E7","v":0}]
[null,35822102,"AC jistič 2A/1B","ks",1,null,{"$f":"F8*E8","v":0}]
[null,35889541,"AC svodič přepětí B+C, třífázový","ks",1,null,{"$f":"F9*E9","v":0}]
[null,34555200,"Servisní zásuvka IP44","ks",1,null,0]
[null,34113137,"Kabel CYKY 5x70 mm2","m",5,null,{"$f":"F11*E11","v":0}]
[null,34113138,"Kabel CYKY 5x95 mm2","m",7,null,0]
[null," 1.1.10","Kabel AYY300","m",null,null,0]
[null," 1.1.11","Cu pás sběrnice 60x10","m",null,null,0]
[null," 1.1.12","Cu pás sběrnice 40x10","m",null,null,0]
[null," 1.1.3","Odpínač pojistek 3F vč. Poj. nož. ","ks",1,null,0]
[null," 1.1.4","U-f ochrana dvoustupňová","ks",1,null,0]
[null,35826002,"Časové relé (alternativně multifunkční relé)","ks",1,null,0]
[null,35889007,"Smart meter přímý x/5","ks",1,null,{"$f":"F19*E19","v":0}]
[null," 1.1.5","MTP 150/5 0,5S","ks",3,null,{"$f":"F20*E20","v":0}]
[null," 1.1.6","Bezdrát. Spín. Prvek  RFSG-1M","ks",1,null,{"$f":"F21*E21","v":0}]
[null," 1.1.7","Bezdrát. Převodník kontaktu RFSA-61M","ks",3,null,{"$f":"F22*E22","v":0}]
[null," 1.1.8","Stykač 3F, 160A 4P","ks",1,null,0]
[null,"PKB.727660","Protipožární Kabel PRAFlaDur-J 2x1,5 RE P60-R ","m",5,null,0]
[null,34571350,"Trubka ohebná  32mm šedá  - UV odolná\n","m",6.5,null,0]
[null,28653406,"Příchytky na trubku 32 mm  do zdi","ks",3,null,0]
[null,"Když vedou AC kabely zemí","Bezhalogenová ohebná dvouplášťová chránička","m",0,null,0]
[null,34571801,"Plastová chránička na kabely","m",7,null,0]
[null," 1.1.26","Plechové žlaby, rošty 100 x 50  vč. příslušenství","m",null,null,0]
[null," 1.1.27","Plechové žlaby, rošty 500 x 100  vč. příslušenství","m",null,null,{"$f":"F30*E30","v":0}]
[null,34141029,"Vodič CYA 16 mm2 zž","m",14.399999999999999,null,0]
[null,59081456,"Stop tlačítko s aretací","ks",2,null,0]
[null," 1.1.9","Drobný elektroinstal. mat. - svorky, lisovací oka, šrouby, příchytky","sada",1,null,{"$f":"F33*E33","v":0}]
[]
[null," 1.2","Požární bezpečnost",null,null,null,{"$f":"SUBTOTAL(109,G36:G46)","v":0}]
[null,44932114,"Hasicí přístroj práškový, 34A/183B","ks",2,null,{"$f":"F36*E36","v":0}]
[null,59081027,"Zátka protipožární kabelová pro max. průměr otvoru 132mm","ks",3,null,{"$f":"F37*E37","v":0}]
[null,55341166,"Dveře jednokřídlé ocelové interiérové protipožární EW 15,30,45 D1 rohová zárubeň 600x1970 mm","ks",1,null,{"$f":"F38*E38","v":0}]
[null,642946111,"Osazení stavebního pouzdra posuvných dveří do zděné příčky s jednou kapsou pro jedno dveřní křídlo průchozí šířky do 800 mm","ks",1,null,{"$f":"F39*E39","v":0}]
[null,"342272215.XLA","Příčka z tvárnic Ytong Klasik 75 na tenkovrstvou maltu tl 75 mm","m2",17.5,null,{"$f":"F40*E40","v":0}]
[null,763131543,"Podhled ze sádrokartonových desek jednovrstvá zavěšená spodní konstrukce z ocelových profilů CD, UD dvojitě opláštěná deskami protipožárními DF, tl. 2 x 15 mm, bez izolace, EI 60","m2",3.9000000000000004,null,{"$f":"E41*F41","v":0}]
[]
[null,null,"Ostatní náklady"]
[null," 1.2.5","GZS z položek prací","%",5,{"$f":"1/100*SUM(G49:G59)","v":0},{"$f":"E44*F44","v":0}]
[null,"045002000","Kompletační činnost","%",1,{"$f":"1/100*SUM(G49:G59)","v":0},{"$f":"E45*F45","v":0}]
[null,null,"Rezerva","%",0,{"$f":"1/100*SUM(G49:G59)","v":0},{"$f":"E46*F46","v":0}]
[null," 1.3","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G48:G62)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,741210501,"Montáž oceloplechové rozvodnice vč. výzbroje","ks",1,null,{"$f":"F49*E49","v":0}]
[null," 1.3.1","Napojení na stávající elektroinstalaci objektu","ks",1,null,{"$f":"F50*E50","v":0}]
[null," 1.3.2","Napojení na stávající hromosvod. soustavu/pospojování objektu","ks",1,null,0]
[null," 1.3.3","Úprava obchodního měření vč. mat. (kabel, jističe, převodník,..)","ks",1,null,0]
[null," 1.3.4","Výkop - volný terén (vč. pískové lože, fólie, zához, zatravnění)","m",null,null,{"$f":"F53*E53","v":0}]
[null," 1.3.5","Odstranění povrchu asfaltu","m",null,null,{"$f":"F54*E54","v":0}]
[null," 1.3.6","HDO - parametrizace","ks",2,null,{"$f":"E55*F55","v":0}]
[null,null,"Úprava BOZP"]
[null,"Skrýt pokud neupravujeme","Úprava záchytného systému","ks",null,null,{"$f":"F57*E57","v":0}]
[null,null,"HZS"]
[null," 1.3.8","Montážní a demontážní práce v HZS","hod",30,null,{"$f":"F59*E59","v":0}]
[null," 1.3.9","Výchozí revize","hod",12,null,{"$f":"F60*E60","v":0}]
[null,null,"Dodávky"]
[null," 1.3.10","Doprava a přesun dodávek","%",2,null,{"$f":"E62*F62","v":0}]
[null,null,"AC část celkem",null,null,null,{"$f":"G3+G35+G47","v":0}]

{"sheet":"DC_cast","index":2,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[[2,0,27,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["DC část"," 2.1","Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G19)","v":0}]
[null,34111851,"DC vodič, UV odolný 6mm2_černý","m",612.94999999999993,null,{"$f":"F4*E4","v":0}]
[null,34111851,"DC vodič, UV odolný 6mm2_červený","m",612.94999999999993,null,{"$f":"F5*E5","v":0}]
[null," 2.1.3","DC vodič, UV odolný 10mm2_černý","m",null,null,0]
[null," 2.1.4","DC vodič, UV odolný 10mm2_červený","m",null,null,0]
[null," 2.1.5","Kombiner BOX DC-GAK","ks",null,null,{"$f":"F8*E8","v":0}]
[null," 2.1.1","DC odpínač pojistek vč. Pojistek gPV ","ks",5,null,{"$f":"F9*E9","v":0}]
[null," 2.1.2","Svodič přepětí PV 1000V DC","ks",5,null,0]
[null,34141029,"Vodič CYA 16 mm2 zž","m",45,null,{"$f":"F11*E11","v":0}]
[null,34572331,"Stahovací páska","ks",612.94999999999993,null,0]
[null,34571801,"Plastová chránička na kabely","m",95,null,{"$f":"F13*E13","v":0}]
[null," 2.1.11","Lišta na kabely","m",null,null,0]
[null," 2.1.3","Podružný materiál (svorky, konektory, příchytky,..)","%",4,{"$f":"1/100*SUM(G4:G12)","v":0},{"$f":"E15*F15","v":0}]
[null,null,"Ostatní náklady"]
[null," 2.1.5","GZS z položek prací","%",4,{"$f":"1/100*SUM(G22:G25)","v":0},{"$f":"F17*E17","v":0}]
[null,"045002000","Kompletační činnost","%",1,{"$f":"1/100*SUM(G22:G25)","v":0},{"$f":"E18*F18","v":0}]
[null,null,"Rezerva","%",0,0,{"$f":"F19","v":0}]
[null," 2.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G21:G27)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,741120124,"Montáž kabelů DC 6 mm2","m",1225.8999999999999,null,{"$f":"F22*E22","v":0}]
[null,null,"Montáž DC-GAK","ks",0,null,{"$f":"F23*E23","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",30,null,{"$f":"F25*E25","v":0}]
[null,null,"Dodávky"]
[null," 2.2.2","Doprava a přesun dodávek","%",2,null,{"$f":"E27*F27","v":0}]
[null,null,"DC část celkem",null,null,null,{"$f":"G3+G20","v":0}]

{"sheet":"Konstrukce","index":3,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,0,20,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["Konstrukce"," 3.1","Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G13)","v":0}]
[null,"Odkázáno na počet panelů, 1150 kč šikmá střecha/1350kč v-z","Hliníková střešní konstrukce na rovnou střechu - východ /západ","ks",0,null,{"$f":"F4*E4","v":0}]
[null,null,"Hliníková střešní konstrukce na rovnou střechu - jih","ks",0,null,{"$f":"F5*E5","v":0}]
[null," 3.1.1","Hliníková střešní konstrukce na šikmou střechu","ks",151,null,0]
[null,null,"Hliníková zemní konstrukce na zemní vruty","ks",0,null,0]
[null," 3.1.2","Podružný materiál","%",2,{"$f":"1/100*SUBTOTAL(109,(G4:G7))","v":0},{"$f":"E8*F8","v":0}]
[null,null,"Ostatní náklady"]
[null," 3.1.3","GZS z položek prací","%",4,{"$f":"1/100*SUM(G15:G18)","v":0},{"$f":"E10*F10","v":0}]
[null," 3.1.4","Územní vlivy","%",2,{"$f":"1/100*(G15+G18)","v":0},{"$f":"E11*F11","v":0}]
[null," 3.1.5","Kompletační činnost","%",1,{"$f":"1/100*SUM(G15:G15)","v":0},{"$f":"E12*F12","v":0}]
[null,null,"Rezerva","%",0,{"$f":"1/100*SUM(G15:G18)","v":0},{"$f":"E13*F13","v":0}]
[null," 3.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G15:G20)","v":0}]
[null," 3.2.1","Montáž hliníkové střešní konstrukce","ks",151,null,{"$f":"F15*E15","v":0}]
[null,null,"Montáž zemní konstrukce","ks",0,null,{"$f":"F16*E16","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",30,null,{"$f":"F18*E18","v":0}]
[null,null,"Dodávky"]
[null," 3.2.3","Doprava a přesun dodávek","%",2,null,{"$f":"E20*F20","v":0}]
[null,null,"Konstrukce celkem",null,null,null,{"$f":"G3+G14","v":0}]

{"sheet":"Invertory_a_panely","index":4,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,0,25,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["Střídače a panely"," 4.1","Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G12)","v":0}]
[null,35672016,"Třífázový střídač o výkonu 66,6  kW","ks",1,null,{"$f":"F4*E4","v":0}]
[null," 4.1.1","FV panel o výkonu  450 Wp","ks",151,null,{"$f":"F5*E5","v":0}]
[null," 4.1.2","Power Optimizér o výkonu 950 W","ks",77,null,{"$f":"F6*E6","v":0}]
[null," 4.1.3","Plechová vana pod střídač","ks",null,null,{"$f":"E7*F7","v":0}]
[null," 4.1.3","Podružný materiál","%",0.5,{"$f":"1/100*SUM(G4:G7)","v":0},{"$f":"F8*E8","v":0}]
[null,null,"Ostatní náklady"]
[null," 4.1.4","GZS z položek prací","%",5,{"$f":"1/100*(G15+G16+G19)","v":0},{"$f":"E10*F10","v":0}]
[null,"045002000","Kompletační činnost","%",3,{"$f":"1/100*(G15+G16+G19)","v":0},{"$f":"E11*F11","v":0}]
[null,null,"Rezerva","%",0,{"$f":"1/100*(G15+G16+G19)","v":0},{"$f":"E12*F12","v":0}]
[null," 4.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G14:G23)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,741730813,"Montáž třífázového střídače","ks",1,null,{"$f":"F15*E15","v":0}]
[null,741721201,"Montáž fotovoltaického panelu","ks",623,null,{"$f":"F16*E16","v":0}]
[]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",30,null,{"$f":"F19*E19","v":0}]
[]
[null,null,"Dodávky"]
[]
[null," 4.2.2","Doprava a přesun dodávek","%",0.5,null,{"$f":"E23*F23","v":0}]
[]
[]
[null,null,"Střídače a panely celkem",null,null,null,{"$f":"G3+G13","v":0}]

{"sheet":"AKU","index":5,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,6,26,6],[1,6,4,6],[5,0,26,0],[1,0,4,0],[1,1,4,1],[1,2,4,2],[1,3,4,3],[1,4,4,4],[1,5,4,5],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5]]}
[]
[null,"číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
[]
[]
[]
["Akumulace"," 5.1","Materiál",null,null,null,{"$f":"SUBTOTAL(109,G7:G16)","v":0}]
[null," 5.1.1","Bateriový systém o kapacitě 33,6 kWh","sada",1,null,{"$f":"F7*E7","v":0}]
[null,34113035,"Kabel CYKY 5x16 mm2","m",5,null,{"$f":"F8*E8","v":0}]
[null,35673001,"Bateriový střidač o výkonu 15 kW","ks",1,null,{"$f":"F9*E9","v":0}]
[null,null,"Bat. pojistková skříňka s odpojovačem pro tři měniče vč. Poj. nož. ","ks",null,null,{"$f":"E10*F10","v":0}]
[null,35822178,"Kompaktní jistič 40A","ks",1,null,{"$f":"F11*E11","v":0}]
[null," 5.1.2","Podružný materiál","%",1,{"$f":"1/100*SUM(G7:G11)","v":0},{"$f":"F12","v":0}]
[null,null,"Ostatní náklady"]
[null," 5.1.3","GZS z položek prací","%",5,{"$f":"1/100*SUM(G19:G23)","v":0},{"$f":"E14/100*(G19+G20+G21+G23)","v":0}]
[null," 5.1.4","Kompletační činnost","%",3,{"$f":"1/100*SUM(G19:G23)","v":0},{"$f":"E15/100*(G19+G20+G21+G23)","v":0}]
[null,null,"Rezerva","%",0,null,{"$f":"F16","v":0}]
[null," 5.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G18:G25)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,741751007,"Montáž baterie ","ks",1,null,{"$f":"F19*E19","v":0}]
[null,741730813,"Montáž střídače","ks",1,null,{"$f":"F20*E20","v":0}]
[null," 5.2.1","Oživení a testování systému vč. datového nastavení","ks",1,null,{"$f":"F21*E21","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",12,null,{"$f":"F23*E23","v":0}]
[null,null,"Dodávky"]
[null," 5.2.3","Doprava a přesun dodávek","%",2,null,{"$f":"F25","v":0}]
[null,null,"AKU část celkem",null,null,null,{"$f":"G6+G17","v":0}]

{"sheet":"Regulace_vykonu","index":6,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[[2,0,24,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["Regulace výkonu"," 6.1","Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G10)","v":0}]
[null," 6.1.1","Rozvaděč pro dispečerské řízení vč. vybavení dle SoP","ks",1,null,{"$f":"F4*E4","v":0}]
[null,35671245,"Kabel UTP pro vnitřní rozvod ethernetu a RS-485","m",108.67,null,{"$f":"F5*E5","v":0}]
[null,35671247,"Koncovka RJ45 pro vnitřní rozvody ethernetu a RS-485","ks",2,null,{"$f":"F6*E6","v":0}]
[null," 6.1.2","Podružný materiál","kpl",1,null,{"$f":"F7*E7","v":0}]
[null,null,"Ostatní náklady"]
[null," 6.1.3","GZS z položek prací","%",5,{"$f":"SUM(G13:G22)*1/100","v":0},{"$f":"E9*F9","v":0}]
[null," 6.1.4","Kompletační činnost","%",3,{"$f":"SUM(G13:G22)*1/100","v":0},{"$f":"E10*F10","v":0}]
[null," 6.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G12:G24)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null," 6.2.1","Montáž dispečerského řízení","ks",1,null,{"$f":"F13*E13","v":0}]
[null," 6.2.2","Oživení a nastavení dispečerského řízení","ks",1,null,0]
[null," 6.2.3",null,null,null,null,0]
[null," 6.2.4","Oživení a nastavení Regulace výkonu","ks",null,null,0]
[null," 6.2.5","Vizualizace","hod",40,null,0]
[null," 6.2.6","Propojení se stávajícím systémem","hod",35,null,{"$f":"F18*E18","v":0}]
[null,null,"Propojení jednotek master / slave optickou trasou + HDP trubka","m",0,null,{"$f":"F19*E19","v":0}]
[null,null,"Výkop pro optickou trasu 50x120cm","m",0,null,{"$f":"F20*E20","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",12,null,{"$f":"F22*E22","v":0}]
[null,null,"Dodávky"]
[null,null,"Doprava a přesun dodávek","kpl",1,null,{"$f":"F24","v":0}]
[null,null,"Regulace výkonu celkem",null,null,null,{"$f":"G3+G11","v":0}]

{"sheet":"VRN","index":7,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[2,0,38,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["Vedlejší rozpočtové náklady"," 7.1","VRN",null,null,null,{"$f":"SUBTOTAL(109,G4:G22)","v":0}]
[null," 7.1.1","Odstranění a přesun stávajicích konstrukcí a technologií","kpl",1,null,{"$f":"F4*E4","v":0}]
[null," 7.1.2","Lokální chladicí jednotka vč. montáže","ks",1,null,{"$f":"F5*E5","v":0}]
[null," 7.1.3","Nástěnný ventilátor vč. montáže ","ks",1,null,0]
[null,"031203000","Zabezpečeni pracoviště","kpl",1,null,{"$f":"F7*E7","v":0}]
[null,"092203000","Proškolení obsluhy","kpl",1,null,{"$f":"F8*E8","v":0}]
[null,"092103001","Zkušební provoz","kpl",1,null,{"$f":"F9*E9","v":0}]
[null,"741813021","Nastavení, zprovoznění a odzkoušení NN ochrany + protokol","kpl",1,null,{"$f":"F10*E10","v":0}]
[null," 7.1.4","Vypracování místního provozního předpisu","kpl",1,null,{"$f":"F11*E11","v":0}]
[null," 7.1.5","Podružný materiál","%",5,{"$f":"SUM(G4:G11)*1/100","v":0},{"$f":"E12*F12","v":0}]
[null," 7.1.6","Stavební úpravy vyplývající ze statického posouzení a PBŘ","kpl",1,null,{"$f":"E13*F13","v":0}]
[null," 7.1.7","Instalace případně úprava systému ochrany proti sněhu","kpl",1,null,{"$f":"E14*F14","v":0}]
[null," 7.1.8","Úpravy bleskosvodu","kpl",1,null,{"$f":"E15*F15","v":0}]
[null," 7.1.9","Instalace případně úprava systému ochrany proti pádu","kpl",1,null,{"$f":"E16*F16","v":0}]
[null," 7.1.10","Ekologická likvidace odpadu","kpl",1,null,{"$f":"F17","v":0}]
[null,null,"HZS"]
[null," 7.1.11","Montážní a demontážní práce v HZS","hod",144,null,{"$f":"E19*F19","v":0}]
[null," 7.1.12","Výchozí revize","hod",12,null,{"$f":"F20*E20","v":0}]
[null,null,"Doprava"]
[null," 7.1.13","Doprava a přesun dodávek (dle dodavatele)","kpl",1,null,{"$f":"F22","v":0}]
[null," 7.2","Jímací soustava",null,null,null,{"$f":"G24","v":0}]
[null," 7.2.1","Náklady na vynucenou úpravu","kpl",1,null,{"$f":"F24","v":0}]
[null," 7.3","Dokumentace",null,null,null,{"$f":"SUM(G26:G26)","v":0}]
[null,"013254000","Projektová dokum. ve stupni DPS a DSPS dle vyhl. č. 499/2006 sb.","kpl",1,null,{"$f":"F26*E26","v":0}]
[null," 7.3.1","Realizační projektová dokumentace","kpl",1,null,{"$f":"F27*E27","v":0}]
[null," 7.4","Inženýring",null,null,null,{"$f":"SUBTOTAL(109,G29:G36)","v":0}]
[null," 7.4.1","Komunikace se stavebním úřadem","hod",16,null,{"$f":"F29*E29","v":0}]
[null," 7.4.2","Komunikace s HZS","hod",8,null,{"$f":"F30*E30","v":0}]
[null," 7.4.3","Zpracování karty zdolávání požáru","hod",16,null,0]
[null," 7.4.4","Komunikace s PDS","hod",16,null,0]
[null," 7.4.5","Příprava na funkční zkoušky","hod",16,null,0]
[null," 7.4.6","Funkční zkoušky","hod",8,null,0]
[null,"041103000","Účast na PPP (První paralelní připojení)","hod",8,null,0]
[null," 7.4.7","Vyřízení licence ERÚ","kpl",1,null,0]
[null," 7.5","Revize",null,null,null,{"$f":"SUM(G38)","v":0}]
[null,"044003000","Vystavení výchozí revizní zprávy","hod",10,null,{"$f":"E38*F38","v":0}]
[null,null,"VRN celkem",null,null,null,{"$f":"G3+G25+G28+G37","v":0}]