{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Titulni_list","AC_cast","DC_cast","Konstrukce","Invertory_a_panely","AKU","Regulace_výkonu","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 Středisko volného času Ivančice"]
[99]
[]
[]
["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!G30","v":0},{"$f":"C39*0.21","v":0},{"$f":"C39+D39","v":0}]
[{"$f":"SUBTOTAL(103,$B$38:B40)","v":3},"Konstrukce",{"$f":"Konstrukce!G22","v":0},0,0]
[{"$f":"SUBTOTAL(103,$B$38:B41)","v":4},"Střídače a fotovoltaické panely",{"$f":"Invertory_a_panely!G29","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_výkonu!G26","v":0},0,0]
[{"$f":"SUBTOTAL(103,$B$38:B44)","v":7},"Vedlejší rozpočtové náklady",{"$f":"VRN!G44","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,{"$f":"SUBTOTAL(109,G4:G34)","v":0}]
[null,"1.1.1","Dvoukřídlá ocelová rozvodnice IP55/20; 1000x1000x300mm","ks",1,null,{"$f":"F4*E4","v":0}]
[null,"1.1.2","Výzbroj rozvaděčů, podružný materiál","ks",1,null,0]
[null,"35822671","AC jistič 250A/3 vč. Spouště","ks",2,null,0]
[null,"35822201","AC jistič 100A/3B ","ks",1,null,0]
[null,"35822404","AC jistič 32A/3B ","ks",1,null,0]
[null,"35822102","AC jistič 2A/1B","ks",1,null,0]
[null,"35889541 ","AC svodič přepětí B+C, třífázový","ks",1,null,{"$f":"F10*E10","v":0}]
[null,"34555200 ","Servisní zásuvka IP44","ks",1,null,0]
[null,"34113034","Kabel CYKY 5x10 mm2","m",5,null,{"$f":"F12*E12","v":0}]
[null,"1.1.3","Kabel CYKY 5x70 mm2","m",5,null,0]
[null,"1.1.4","Kabel CYKY 5x150 mm2","m",10,null,0]
[null,"1.1.12","Cu pás sběrnice 60x10","m",null,null,0]
[null,"1.1.13","Cu pás sběrnice 40x10","m",null,null,0]
[null,"35822630","Odpínač pojistek 3F vč. Poj. nož. ","ks",1,null,0]
[null,"1.1.5","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,{"$f":"F20*E20","v":0}]
[null,"1.1.6","MTP 200/5","ks",3,null,{"$f":"F21*E21","v":0}]
[null,"1.1.7","Bezdrát. Spín. Prvek  RFSG-1M","ks",1,null,{"$f":"F22*E22","v":0}]
[null,"1.1.8","Bezdrát. Převodník kontaktu RFSA-61M","ks",3,null,{"$f":"F23*E23","v":0}]
[null,"1.1.9","Stykač 3F, 250A 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",7,null,0]
[null,"28653406","Příchytky na trubku 32 mm  do zdi","ks",4,null,0]
[null,"1.1.23","Bezhalogenová ohebná dvouplášťová chránička","m",0,null,0]
[null,"34575491","Plechové žlaby, rošty 50 x 50  vč. příslušenství","m",20,null,0]
[null,"1.1.25","Plechové žlaby, rošty 100 x 50  vč. příslušenství","m",null,null,0]
[null,"1.1.26","Plechové žlaby, rošty 500 x 100  vč. příslušenství","m",null,null,{"$f":"F31*E31","v":0}]
[null,"34141029","Vodič CYA 16 mm2 zž","m",30,null,0]
[null,"59081456 ","Stop tlačítko s aretací","ks",1,null,0]
[null,"1.1.10","Drobný elektroinstal. mat. - svorky, lisovací oka, šrouby, příchytky","sada",1,null,{"$f":"F34*E34","v":0}]
[]
[null,"1.2","Požární bezpečnost",null,null,null,{"$f":"SUBTOTAL(109,G37:G45)","v":0}]
[null,"44932114","Hasící přístroj","ks",1,null,{"$f":"F37*E37","v":0}]
[null,"1.2.1","Protipožární dveře (viz PBŘ)","ks",1,null,{"$f":"F38*E38","v":0}]
[null,"1.2.2","Protipožární SDK stěna (viz PBŘ) vč. Prácí","m2",27,null,{"$f":"F39*E39","v":0}]
[null,"59081029","Protipožární ucpávky","ks",3,null,{"$f":"F40*E40","v":0}]
[null,null,"Nehořlavá deska pod FVE panely - 300/300","ks",0,null,{"$f":"F41*E41","v":0}]
[null,null,"Ostatní náklady"]
[null,"1.2.3","GZS z položek prací","%",5,{"$f":"1/100*SUM(G48:G58)","v":0},{"$f":"E43*F43","v":0}]
[null,"045002000","Kompletační činnost","%",1,{"$f":"1/100*SUM(G48:G58)","v":0},{"$f":"E44*F44","v":0}]
[null,null,"Rezerva","%",0,{"$f":"1/100*SUM(G48:G58)","v":0},{"$f":"E45*F45","v":0}]
[null,"1.3","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G47:G62)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,"741210501 ","Montáž oceloplechové rozvodnice vč. výzbroje","ks",1,null,{"$f":"F48*E48","v":0}]
[null,"1.3.1","Napojení na stávající elektroinstalaci objektu","ks",1,null,{"$f":"F49*E49","v":0}]
[null,"1.3.2","Napojení na stávající hromosvod. soustavu/pospojování objektu","ks",1,null,0]
[null,"1.3.3","Úprava obchodního měření vč. mat. (kabel, jističe, převodník,..)","ks",1,null,0]
[null,"1.3.5","Výkop - volný terén (vč. pískové lože, fólie, zához, zatravnění)","m",null,null,{"$f":"F52*E52","v":0}]
[null,"1.3.6","Odstranění povrchu asfaltu","m",null,null,{"$f":"F53*E53","v":0}]
[null,"1.3.4","HDO - parametrizace","ks",2,null,{"$f":"E54*F54","v":0}]
[null,null,"Úprava BOZP"]
[null,null,"Úprava záchytného systému","ks",null,null,{"$f":"F56*E56","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","ks",1]
[null,null,"Výchozí revize","ks",1]
[null,null,"Dodávky"]
[null,"1.3.7","Doprava a přesun dodávek","%",2,{"$f":"1/100*(SUM(G4:G34)+G37+G40+G41)","v":0},{"$f":"E61*F61","v":0}]
[null,null,"Odvoz materiálu","kpl",1,null,{"$f":"E62*F62","v":0}]
[null,null,"AC část celkem",null,null,null,{"$f":"G3+G36+G46","v":0}]

{"sheet":"DC_cast","index":2,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,0,29,0]]}
[]
["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,{"$f":"SUBTOTAL(109,G4:G20)","v":0}]
[null,"34111851","DC vodič, UV odolný 6mm2_černý","m",1373,null,{"$f":"F4*E4","v":0}]
[null,"34111851","DC vodič, UV odolný 6mm2_červený","m",1373,null,{"$f":"F5*E5","v":0}]
[null,"2.1.3","DC vodič, UV odolný 10mm2_černý","m",null,null,0]
[null,"2.1.4","DC vodič, UV odolný 10mm2_červený","m",null,null,0]
[null,"2.1.5","Kombiner BOX DC-GAK","ks",0,null,{"$f":"F8*E8","v":0}]
[null,"2.1.1","DC odpínač pojistek vč. Pojistek gPV ","ks",8,null,{"$f":"F9*E9","v":0}]
[null,"2.1.2","Svodič přepětí PV 1000V DC","ks",8,null,0]
[null,"34141029","Vodič CYA 16 mm2 zž","m",66,null,{"$f":"F11*E11","v":0}]
[null,"34572331","Stahovací páska","ks",1373,null,0]
[null,"2.1.10","Oceloplechový plný žlab","m",30,null,{"$f":"F13*E13","v":0}]
[null,"2.1.11","Lišta na kabely","m",0,null,0]
[null,"2.1.3","Podružný materiál (svorky, konektory, příchytky,..)","%",4,{"$f":"1/100*SUM(G4:G12)","v":0},{"$f":"E15*F15","v":0}]
[null,null,"Ostatní náklady"]
[null,"2.1.4","GZS z položek prací","%",4,{"$f":"1/100*SUM(G23:G26)","v":0},{"$f":"F17*E17","v":0}]
[null,"045002000 ","Kompletační činnost","%",1,{"$f":"1/100*SUM(G23:G26)","v":0},{"$f":"E18*F18","v":0}]
[null,null,"Rezerva","%",0,0,{"$f":"F19","v":0}]
[null,"2.1.5","Úprava kabelové trasy DC od střechy do místnosti v 1PP","m",32,null,{"$f":"F20*E20","v":0}]
[null,"2.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G22:G29)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,"741120124 ","Montáž kabelů DC 6 mm2","m",2746,null,{"$f":"F23*E23","v":0}]
[null,null,"Montáž DC-GAK","ks",0,null,{"$f":"F24*E24","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","ks",1]
[null,null,"Dodávky"]
[null,"2.2.2","Doprava a přesun dodávek","%",2,{"$f":"1/100*SUM(G4:G15)","v":0},{"$f":"E28*F28","v":0}]
[null,null,"Odvoz materiálu","kpl",1,null,{"$f":"E29*F29","v":0}]
[null,null,"DC část celkem",null,null,null,{"$f":"G3+G21","v":0}]

{"sheet":"Konstrukce","index":3,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,0,21,0]]}
[]
["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,{"$f":"SUBTOTAL(109,G4:G13)","v":0}]
[null,"Odkázáno na počet panelů, 1150 kč šikmá střecha/1350kč v-z","Hliníková střešní konstrukce na rovnou střechu - východ /západ","ks",null,null,{"$f":"F4*E4","v":0}]
[null,null,"Hliníková střešní konstrukce na rovnou střechu - jih","ks",0,null,{"$f":"F5*E5","v":0}]
[null,"3.1.1","Hliníková střešní konstrukce na šikmou střechu","ks",220,null,0]
[null,null,"Hliníková zemní konstrukce na zemní vruty","ks",0,null,0]
[null,"3.1.2","Podružný materiál","%",2,{"$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},{"$f":"E11*F11","v":0}]
[null,"045002000 ","Kompletační činnost","%",1,{"$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:G21)","v":0}]
[null,"741711011 ","Montáž hliníkové střešní konstrukce","ks",220,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","ks",1]
[null,null,"Dodávky"]
[null,"3.2.2","Doprava a přesun dodávek","%",2,{"$f":"1/100*SUM(G4:G8)","v":0},{"$f":"E20*F20","v":0}]
[null,null,"Odvoz materiálu","kpl",1,null,{"$f":"E21*F21","v":0}]
[null,null,"Konstrukce celkem",null,null,null,{"$f":"G3+G14","v":0}]

{"sheet":"Invertory_a_panely","index":4,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,0,28,0]]}
[]
["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,{"$f":"SUBTOTAL(109,G4:G14)","v":0}]
[null,"4.1.1","Třífázový střídač o výkonu 16 kW","ks",1,null,{"$f":"F4*E4","v":0}]
[null,"4.1.2","Třífázový střídač o výkonu 66,6 kW","ks",1,null,{"$f":"F5*E5","v":0}]
[null,"4.1.3","FV panel o výkonu  450 Wp","ks",220,null,{"$f":"F6*E6","v":0}]
[null,"4.1.4","Power Optimizér o výkonu 950 W","ks",89,null,{"$f":"F7*E7","v":0}]
[null,"4.1.5","Power Optimizér o výkonu 950 W","ks",705,null,{"$f":"F8*E8","v":0}]
[null,"4.1.5","Power Optimizér o výkonu 500 W","ks",45,null,0]
[null,"4.1.6","Podružný materiál","%",0.5,{"$f":"1/100*SUM(G4:G9)","v":0},{"$f":"F10*E10","v":0}]
[null,null,"Ostatní náklady"]
[null,"4.1.7","GZS z položek prací","%",5,{"$f":"1/100*(G17+G18+G21)","v":0},{"$f":"E12*F12","v":0}]
[null,"045002000 ","Kompletační činnost","%",3,{"$f":"1/100*(G17+G18+G21)","v":0},{"$f":"E13*F13","v":0}]
[null,null,"Rezerva","%",0,{"$f":"1/100*(G17+G18+G21)","v":0},{"$f":"E14*F14","v":0}]
[null,"4.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G16:G28)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,"741730813","Montáž třífázového střídače","ks",2,null,{"$f":"F17*E17","v":0}]
[null,"741721011","Montáž fotovoltaického panelu","ks",220,null,{"$f":"F18*E18","v":0}]
[]
[null,null,"HZS"]
[null,"4.2.1","Montážní a demontážní práce v HZS","ks",1]
[]
[null,null,"Dodávky"]
[]
[null,"4.2.2","Doprava a přesun dodávek","%",0.5,{"$f":"1/100*SUM(G4:G6)","v":0},{"$f":"E25*F25","v":0}]
[]
[]
[null,"039103000 ","Odvoz materiálu","kpl",1,null,{"$f":"E28*F28","v":0}]
[null,null,"Střídače a panely celkem",null,null,null,{"$f":"G3+G15","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,{"$f":"SUBTOTAL(109,G7:G15)","v":0}]
[null,"5.1.1","Bateriový systém o kapacitě 38,4 kWh","sada",1,null,{"$f":"F7*E7","v":0}]
[null,"34111100","Kabel CYKY 5x6 mm2","m",60,null,{"$f":"F8*E8","v":0}]
[null,"35672004","Bateriový střidač 6 kW","ks",6,null,{"$f":"F9*E9","v":0}]
[null,"35822178","Kompaktní jistič 40A","ks",6,null,{"$f":"F10*E10","v":0}]
[null,"5.1.2","Podružný materiál","%",1,{"$f":"1/100*SUM(G7:G10)","v":0},{"$f":"F11","v":0}]
[null,null,"Ostatní náklady"]
[null,"5.1.3","GZS z položek prací","%",5,{"$f":"1/100*SUM(G18:G22)","v":0},{"$f":"E13/100*(G18+G19+G20+G22)","v":0}]
[null,"5.1.4","Kompletační činnost","%",3,{"$f":"1/100*SUM(G18:G22)","v":0},{"$f":"E14/100*(G18+G19+G20+G22)","v":0}]
[null,null,"Rezerva","%",0,null,{"$f":"F15","v":0}]
[null,"5.2","Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G17:G25)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,"741751007","Montáž baterie ","ks",1,null,{"$f":"F18*E18","v":0}]
[null,"741730813","Montáž střídače","ks",6,null,{"$f":"F19*E19","v":0}]
[null,"5.2.1","Oživení a testování systému vč. datového nastavení","ks",1,null,{"$f":"F20*E20","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","ks",1]
[null,null,"Dodávky"]
[null,"5.2.3","Doprava a přesun dodávek","%",2,{"$f":"1/100*SUM(G7:G10)","v":0},{"$f":"F24","v":0}]
[null,null,"Odvoz materiálu","kpl",1,null,{"$f":"E25*F25","v":0}]
[null,null,"AKU část celkem",null,null,null,{"$f":"G6+G16","v":0}]

{"sheet":"Regulace_výkonu","index":6,"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"]
["Regulace výkonu","6.1","Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G10)","v":0}]
[null,"6.1.1","Rozvaděč vč. vybavení dle SoP","ks",1,null,{"$f":"F4*E4","v":0}]
[null,"35671245","Kabel UTP pro vnitřní rozvod ethernetu a RS-485","m",90,null,{"$f":"F5*E5","v":0}]
[null,"35671247","Koncovka RJ45 pro vnitřní rozvody ethernetu a RS-485","ks",2,null,0]
[null,"6.1.2","Podružný materiál","kpl",1,null,0]
[null,null,"Ostatní náklady"]
[null,"6.1.3","GZS z položek prací","%",5,{"$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:G25)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,"6.2.1","Montáž dispečerského řízení","ks",0,null,{"$f":"F13*E13","v":0}]
[null,"6.2.2","Oživení a nastavení dispečerského řízení","ks",0,null,0]
[null,"6.2.1","Montáž","ks",1,null,0]
[null,"6.2.2","Oživení a nastavení","ks",1,null,0]
[null,"6.2.3","Vizualizace","ks",1,null,0]
[null,"6.2.4","Propojení se stávajícím systémem","ks",1,null,{"$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","ks",1]
[null,null,"Dodávky"]
[null,null,"Doprava a přesun dodávek","kpl",1,null,{"$f":"F24","v":0}]
[null,null,"Odvoz materiálu","kpl",1,null,{"$f":"E25*F25","v":0}]
[null,null,"Regulace výkonu celkem",null,null,null,{"$f":"G3+G11","v":0}]

{"sheet":"VRN","index":7,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,0,43,0]]}
[]
["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,{"$f":"SUBTOTAL(109,G4:G27)","v":0}]
[null,"7.1.1","Lokální chladicí jednotka vč. Montáže","kpl",1,null,{"$f":"F4*E4","v":0}]
[null,"031203000 ","Zabezpečeni pracoviště","kpl",1,null,0]
[null,"092203000","Proškolení obsluhy","kpl",1,null,0]
[null,"092103001","Zkušební provoz","kpl",1,null,0]
[null,"741813021","Nastavení, zprovoznění a odzkoušení NN ochrany + protokol","kpl",1,null,0]
[null,"7.1.2","Nástěnný ventilátor včetně montáže","kpl",1,null,0]
[null,"7.1.3","Doprava na staveništi (dle dodavatele)","kpl",1,null,0]
[null,"7.1.4",null,null,null,null,0]
[null,"7.1.5",null,null,null,null,0]
[null,"7.1.4","Vypracování místního provozního předpisu","kpl",1,null,0]
[null,"7.1.5","Podružný materiál","%",5,{"$f":"SUM(G5:G13)*1/100","v":0},{"$f":"E14*F14","v":0}]
[null,"7.1.6","Stavební úpravy vyplývající ze statického posouzení a PBŘ","kpl",1,null,{"$f":"F15","v":0}]
[null,"7.1.7","Instalace případně úprava systému ochrany proti sněhu","kpl",1,null,0]
[null,"7.1.8","Instalace případně úprava systému ochrany proti pádu","kpl",1,null,0]
[null,"7.1.9"," Úpravy bleskosvodu","kpl",1,null,0]
[null,"7.1.10","Ekologická likvidace odpadu","kpl",1,null,{"$f":"F19","v":0}]
[null,null,"HZS"]
[null,"7.1.11","Montážní a demontážní práce v HZS","hod",158,null,{"$f":"E21*F21","v":0}]
[null,"7.1.6","Výchozí revize ","hod",12,null,{"$f":"E22*F22","v":0}]
[null,null,"Doprava"]
[null,"7.1.7","Doprava na staveništi (dle dodavatele)","kpl",1,null,{"$f":"F24","v":0}]
[null,"7.1.12","Doprava (dle dodavatele)","kpl",1,null,{"$f":"F25","v":0}]
[null,"7.1.9","Doprava a přesun dodávek","kpl",1,null,{"$f":"F26","v":0}]
[null,"039103000","Odvoz materiálu","kpl",1,null,{"$f":"F27","v":0}]
[null,"7.2","Jímací soustava",null,null,null,{"$f":"G29","v":0}]
[null,"7.2.1","Náklady na vynucenou úpravu","kpl",1,null,{"$f":"F29","v":0}]
[null,"7.3","Dokumentace",null,null,null,{"$f":"SUM(G31:G32)","v":0}]
[null,"013254000 ","Projektová dokumentace ve stupni DSPS dle vyhl. č. 499/2006 sb.","kpl",1,null,{"$f":"F31*E31","v":0}]
[null,"7.2.2","Realizační projektová dokumentace","kpl",1,null,{"$f":"F32*E32","v":0}]
[null,"7.4","Inženýring",null,null,null,{"$f":"SUBTOTAL(109,G34:G41)","v":0}]
[null,"7.4.1","Komunikace se stavebním úřadem","hod",16,null,{"$f":"F34*E34","v":0}]
[null,"7.4.2","Komunikace s HZS","hod",8,null,{"$f":"F35*E35","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,{"$f":"SUM(G43)","v":0}]
[null,"044003000 ","Vystavení výchozí revizní zprávy","hod",10,null,{"$f":"E43*F43","v":0}]
[null,null,"VRN celkem",null,null,null,{"$f":"G3+G28+G30+G33+G42","v":0}]