{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Titulni_list","AC_cast","DC_cast","Konstrukce","Invertory_a_panely","Regulace_vykonu","VRN"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":18,"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":45,"n_cols":5,"rows_kept":45,"cut":false,"hidden":false,"merged":[[18,0,18,4],[22,0,22,4],[19,0,19,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FVE Krajský úřad kraje Vysočina, budova D, Jihlava "]
[16.399999999999999]
[]
[]
["Krycí list rozpočtu instalace FVE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Poř. č.","Úsek","Cena","DPH 21%","Cena s DPH"]
[1,"AC část",{"$f":"AC_cast!G59","v":0},{"$f":"C38*0.21","v":0},{"$f":"C38+D38","v":0}]
[{"$f":"SUBTOTAL(103,$B$38:B39)","v":2},"DC část",{"$f":"DC_cast!G29","v":0},{"$f":"C39*0.21","v":0},{"$f":"C39+D39","v":0}]
[{"$f":"SUBTOTAL(103,$B$38:B40)","v":3},"Konstrukce",{"$f":"Konstrukce!G24","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$38:B42)","v":5},"Regulace výkonu",{"$f":"Regulace_vykonu!G21","v":0},0,0]
[{"$f":"SUBTOTAL(103,$B$38:B43)","v":6},"Vedlejší rozpočtové náklady",{"$f":"VRN!G29","v":0},0,0]
[]
["Celkem",null,{"$f":"SUBTOTAL(109,C38:C43)","v":0},{"$f":"SUBTOTAL(109,D38:D43)","v":0},{"$f":"SUBTOTAL(109,E38:E43)","v":0}]

{"sheet":"AC_cast","index":1,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":false,"merged":[[2,0,58,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["AC část   ",null,"Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G33)","v":0}]
[null,null,"Nástěnná ocelová rozvodnice IP66/20; 800x600x250 mm","ks",1,null,{"$f":"F4*E4","v":0}]
[null,null,"Výzbroj rozvaděčů, podružný materiál","ks",1,null,{"$f":"F5*E5","v":0}]
[null,null,"AC jistič 2A/1B","ks",2,null,{"$f":"F6*E6","v":0}]
[null,null,"AC jistič 20A/3B ","ks",1,null,{"$f":"F7*E7","v":0}]
[null,null,"AC jistič 2A/1B","ks",1,null,{"$f":"F8*E8","v":0}]
[null,null,"AC svodič přepětí B+C, třífázový","ks",1,null,{"$f":"F9*E9","v":0}]
[null,null,"Servisní zásuvka IP44","ks",1,null,0]
[null,null,"Kabel CYKY 5x6 mm2","m",30,null,{"$f":"F11*E11","v":0}]
[null,null,"Kabel CYKY 5x10 mm2","m",5,null,0]
[null,null,"Kabel AYY300","m",0,null,0]
[null,null,"Cu pás sběrnice 60x10","m",0,null,0]
[null,null,"Cu pás sběrnice 40x10","m",0,null,0]
[null,null,"Odpínač pojistek 3F vč. Poj. nož. ","ks",1,null,0]
[null,null,"U-f ochrana dvoustupňová","ks",1,null,0]
[null,null,"Časové relé (alternativně multifunkční relé)","ks",1,null,0]
[null,null,"Smart meter přímý x/5","ks",1,null,{"$f":"F19*E19","v":0}]
[null,null,"MTP 50/5A","ks",3,null,{"$f":"F20*E20","v":0}]
[null,null,"Bezdrát. Spín. Prvek Ref. RFSG-1M nebo jiné rovnocenné řešení","ks",1,null,{"$f":"F21*E21","v":0}]
[null,null,"Bezdrát. Převodník kontaktu RFSA-61M nebo jiné rovnocenné řeš.","ks",3,null,{"$f":"F22*E22","v":0}]
[null,null,"Stykač 3F, 32 A","ks",1,null,0]
[null,null,"Protipožární Kabel PRAFlaDur-J 2x1,5 RE P60-R  ","m",12,null,0]
[null,null,"Trubka ohebná  32mm šedá  - UV odolná\n","m",15.600000000000001,null,0]
[null,null,"Příchytky na trubku 32 mm  do zdi","ks",8,null,0]
[null,null,"Bezhalogenová ohebná dvouplášťová chránička","m",0,null,0]
[null,null,"Plechové žlaby, rošty 50 x 50  vč. příslušenství","m",0,null,0]
[null,null,"Plechové žlaby, rošty 100 x 50  vč. příslušenství","m",0,null,0]
[null,null,"Plechové žlaby, rošty 500 x 100  vč. příslušenství","m",0,null,{"$f":"F30*E30","v":0}]
[null,null,"Vodič CYA 16 mm2 zž","m",57,null,0]
[null,null,"Stop tlačítko s aretací","ks",2,null,0]
[null,null,"Drobný elektroinstal. mat. - svorky, lisovací oka, šrouby, příchytky","sada",1,null,{"$f":"F33*E33","v":0}]
[]
[null,null,"Požární bezpečnost",null,null,null,{"$f":"SUBTOTAL(109,G36:G42)","v":0}]
[null,null,"Hasící přístroj","ks",2,null,{"$f":"F36*E36","v":0}]
[null,null,"Protipožární ucpávky","ks",1,null,{"$f":"F37*E37","v":0}]
[null,null,"Nehořlavá deska pod FVE panely - 300/300","ks",40,null,{"$f":"F38*E38","v":0}]
[null,null,"Ostatní náklady"]
[null,null,"GZS z položek prací","%",5,{"$f":"1/100*SUM(G45:G55)","v":0},{"$f":"E40*F40","v":0}]
[null,null,"Kompletační činnost","%",1,{"$f":"1/100*SUM(G45:G55)","v":0},{"$f":"E41*F41","v":0}]
[null,null,"Rezerva","%",0,{"$f":"1/100*SUM(G45:G55)","v":0},{"$f":"E42*F42","v":0}]
[null,null,"Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G44:G58)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,null,"Montáž oceloplechové rozvodnice vč. výzbroje","ks",1,null,{"$f":"F45*E45","v":0}]
[null,null,"Napojení na stávající elektroinstalaci objektu","ks",1,null,{"$f":"F46*E46","v":0}]
[null,null,"Napojení na stávající hromosvod. soustavu/pospojování objektu","ks",1,null,0]
[null,null,"Úprava obchodního měření vč. mat. (kabel, jističe, převodník,..)","ks",1,null,0]
[null,null,"Výkop - volný terén (vč. pískové lože, fólie, zához, zatravnění)","m",0,null,{"$f":"F49*E49","v":0}]
[null,null,"Odstranění povrchu asfaltu","m",0,null,{"$f":"F50*E50","v":0}]
[null,null,"HDO - parametrizace","ks",2,null,{"$f":"E51*F51","v":0}]
[null,null,"Úprava BOZP"]
[null,null,"Úprava záchytného systému","ks",null,null,{"$f":"F53*E53","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",15,null,{"$f":"F55*E55","v":0}]
[null,null,"Výchozí revize","hod",8,null,{"$f":"F56*E56","v":0}]
[null,null,"Dodávky"]
[null,null,"Doprava a přesun dodávek","%",2,{"$f":"1/100*(SUM(G4:G33)+G36+G37+G38)","v":0},{"$f":"E58*F58","v":0}]
[null,null,"AC část celkem",null,null,null,{"$f":"G3+G35+G43","v":0}]

{"sheet":"DC_cast","index":2,"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"]
["DC část",null,"Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G20)","v":0}]
[null,null,"DC vodič, UV odolný 6mm2_černý","m",85,null,{"$f":"F4*E4","v":0}]
[null,null,"DC vodič, UV odolný 6mm2_červený","m",85,null,{"$f":"F5*E5","v":0}]
[null,null,"DC vodič, UV odolný 10mm2_černý","m",null,null,0]
[null,null,"DC vodič, UV odolný 10mm2_červený","m",null,null,0]
[null,null,"Kombiner BOX DC-GAK","ks",0,null,{"$f":"F8*E8","v":0}]
[null,null,"DC odpínač pojistek vč. Pojistek gPV ","ks",2,null,{"$f":"F9*E9","v":0}]
[null,null,"Svodič přepětí PV 1000V DC","ks",2,null,0]
[null,null,"Box s DC ochranami","ks",1,null,0]
[null,null,"Vodič CYA 16 mm2 zž","m",12,null,{"$f":"F12*E12","v":0}]
[null,null,"Stahovací páska","ks",85,null,0]
[null,null,"Oceloplechový plný žlab","m",25,null,{"$f":"F14*E14","v":0}]
[null,null,"Lišta na kabely","m",0,null,0]
[null,null,"Podružný materiál (svorky, konektory, příchytky,..)","%",4,{"$f":"1/100*SUM(G4:G13)","v":0},{"$f":"E16*F16","v":0}]
[null,null,"Ostatní náklady"]
[null,null,"GZS z položek prací","%",4,{"$f":"1/100*SUM(G23:G26)","v":0},{"$f":"F18*E18","v":0}]
[null,null,"Kompletační činnost","%",1,{"$f":"1/100*SUM(G23:G26)","v":0},{"$f":"E19*F19","v":0}]
[null,null,"Rezerva","%",0,0,{"$f":"F20","v":0}]
[null,null,"Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G22:G28)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,null,"Montáž kabelů DC 6 mm2","m",170,null,{"$f":"F23*E23","v":0}]
[null,null,"Montáž DC-GAK","ks",0,null,{"$f":"F24*E24","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",15,null,{"$f":"F26*E26","v":0}]
[null,null,"Dodávky"]
[null,null,"Doprava a přesun dodávek","%",2,{"$f":"1/100*SUM(G4:G16)","v":0},{"$f":"E28*F28","v":0}]
[null,null,"DC část celkem",null,null,null,{"$f":"G3+G21","v":0}]

{"sheet":"Konstrukce","index":3,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,0,23,0]]}
[]
["Úsek","Číslo rozpočtové položky dle ceníku","Název rozpočtové položky","M.J.","Počet m.j.","Cena za m.j.","Celkem za rozpočtovou položku"]
["Konstrukce",null,"Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G16)","v":0}]
[null,null,"Hliníková střešní konstrukce na rovnou střechu - východ /západ","ks",0,null,{"$f":"F4*E4","v":0}]
[null,null,"Hliníková střešní konstrukce na rovnou střechu - jih","ks",40,null,{"$f":"F5*E5","v":0}]
[null,null,"Hliníková střešní konstrukce na šikmou střechu","ks",0,null,0]
[null,null,"Hliníková zemní konstrukce na zemní vruty","ks",0,null,0]
[null,null,"Oplocení","m",null,null,0]
[null,null,"Osvětlení","ks",null,null,0]
[null,null,"Kamerový systém","ks",null,null,0]
[null,null,"Podružný materiál","%",2,{"$f":"1/100*SUBTOTAL(109,(G4:G7))","v":0},{"$f":"E11*F11","v":0}]
[null,null,"Ostatní náklady"]
[null,null,"GZS z položek prací","%",4,{"$f":"1/100*SUM(G18:G21)","v":0},{"$f":"E13*F13","v":0}]
[null,null,"Územní vlivy","%",2,{"$f":"1/100*(G18+G21)","v":0},{"$f":"E14*F14","v":0}]
[null,null,"Kompletační činnost","%",1,{"$f":"1/100*SUM(G18:G18)","v":0},{"$f":"E15*F15","v":0}]
[null,null,"Rezerva","%",0,{"$f":"1/100*SUM(G18:G21)","v":0},{"$f":"E16*F16","v":0}]
[null,null,"Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G18:G23)","v":0}]
[null,null,"Montáž hliníkové střešní konstrukce","ks",40,null,{"$f":"F18*E18","v":0}]
[null,null,"Montáž zemní konstrukce","ks",0,null,{"$f":"F19*E19","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",15,null,{"$f":"F21*E21","v":0}]
[null,null,"Dodávky"]
[null,null,"Doprava a přesun dodávek","%",2,{"$f":"1/100*SUM(G4:G11)","v":0},{"$f":"E23*F23","v":0}]
[null,null,"Konstrukce celkem",null,null,null,{"$f":"G3+G17","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",null,"Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G12)","v":0}]
[null,null,"Třífázový střídač o výkonu 12,5 kW","ks",1,null,{"$f":"F4*E4","v":0}]
[null,null,"FV panel o výkonu  410 Wp","ks",40,null,{"$f":"F5*E5","v":0}]
[null,null,"Power Optimizér o výkonu 440 W","ks",40,null,{"$f":"F6*E6","v":0}]
[null,null,"Plechová vana pod střídač","ks",1,null,{"$f":"E7*F7","v":0}]
[null,null,"Podružný materiál","%",0.5,{"$f":"1/100*SUM(G4:G7)","v":0},{"$f":"F8*E8","v":0}]
[null,null,"Ostatní náklady"]
[null,null,"GZS z položek prací","%",5,{"$f":"1/100*(G15+G16+G19)","v":0},{"$f":"E10*F10","v":0}]
[null,null,"Kompletační činnost","%",3,{"$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},{"$f":"E12*F12","v":0}]
[null,null,"Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G14:G23)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,null,"Montáž třífázového střídače","ks",1,null,{"$f":"F15*E15","v":0}]
[null,null,"Montáž fotovoltaického panelu","ks",40,null,{"$f":"F16*E16","v":0}]
[]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",15,null,{"$f":"F19*E19","v":0}]
[]
[null,null,"Dodávky"]
[]
[null,null,"Doprava a přesun dodávek","%",0.5,{"$f":"1/100*SUM(G4:G5)","v":0},{"$f":"E23*F23","v":0}]
[]
[]
[null,null,"Střídače a panely celkem",null,null,null,{"$f":"G3+G13","v":0}]

{"sheet":"Regulace_vykonu","index":5,"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"]
["Regulace výkonu",null,"Materiál",null,null,null,{"$f":"SUBTOTAL(109,G4:G8)","v":0}]
[null,null,"Dálkové přenosy signálu a dat pro dispečink","ks",1,null,{"$f":"F4*E4","v":0}]
[null,null,"Podružný materiál","kpl",1,null,{"$f":"F5*E5","v":0}]
[null,null,"Ostatní náklady"]
[null,null,"GZS z položek prací","%",5,{"$f":"SUM(G11:G18)*1/100","v":0},{"$f":"E7*F7","v":0}]
[null,null,"Kompletační činnost","%",3,{"$f":"SUM(G11:G18)*1/100","v":0},{"$f":"E8*F8","v":0}]
[null,null,"Ceníky prací",null,null,null,{"$f":"SUBTOTAL(109,G10:G20)","v":0}]
[null,null,"Elektromontážní a zemní práce"]
[null,null,"Montáž","ks",1,null,{"$f":"F11*E11","v":0}]
[null,null,"Oživení a nastavení","ks",1,null,0]
[null,null,"Vizualizace","hod",40,null,0]
[null,null,"Propojení se stávajícím systémem","hod",35,null,{"$f":"F14*E14","v":0}]
[null,null,"Propojení jednotek master / slave optickou trasou + HDP trubka","m",0,null,{"$f":"F15*E15","v":0}]
[null,null,"Výkop pro optickou trasu 35x80cm","m",0,null,{"$f":"F16*E16","v":0}]
[null,null,"HZS"]
[null,null,"Montážní a demontážní práce v HZS","hod",8,null,{"$f":"F18*E18","v":0}]
[null,null,"Dodávky"]
[null,null,"Doprava a přesun dodávek","kpl",1,null,{"$f":"F20","v":0}]
[null,null,"Regulace výkonu celkem",null,null,null,{"$f":"G3+G9","v":0}]

{"sheet":"VRN","index":6,"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"]
["Vedlejší rozpočtové náklady",null,"VRN",null,null,null,{"$f":"SUBTOTAL(109,G4:G12)","v":0}]
[null,null,"Zabezpečeni pracoviště","kpl",1,null,{"$f":"F4*E4","v":0}]
[null,null,"Proškolení obsluhy","kpl",1,null,{"$f":"F5*E5","v":0}]
[null,null,"Zkušební provoz","kpl",1,null,{"$f":"F6*E6","v":0}]
[null,null,"Nastavení, zprovoznění a odzkoušení NN ochrany + protokol","kpl",1,null,{"$f":"F7*E7","v":0}]
[null,null,"Vypracování místního provozního předpisu","kpl",1,null,{"$f":"F8*E8","v":0}]
[null,null,"Podružný materiál","%",5,{"$f":"SUM(G4:G8)*1/100","v":0},{"$f":"E9*F9","v":0}]
[null,null,"Ekologická likvidace odpadu","kpl",1,null,{"$f":"F10","v":0}]
[null,null,"Doprava na staveništi (dle dodavatele)","kpl",1,null,{"$f":"F11","v":0}]
[null,null,"Doprava (dle dodavatele)","kpl",1,null,{"$f":"F12","v":0}]
[null,null,"Jímací soustava",null,null,null,{"$f":"G14","v":0}]
[null,null,"Náklady na vynucenou úpravu","kpl",1,null,{"$f":"F14","v":0}]
[null,null,"Dokumentace",null,null,null,{"$f":"SUM(G16:G16)","v":0}]
[null,null,"Projektová dokum. ve stupni DPS a DSPS dle vyhl. č. 499/2006 sb.","kpl",1,null,{"$f":"F16*E16","v":0}]
[null,null,"Realizační projektová dokumentace","kpl",1,null,{"$f":"F17*E17","v":0}]
[null,null,"Inženýring",null,null,null,{"$f":"SUBTOTAL(109,G19:G26)","v":0}]
[null,null,"Komunikace se stavebním úřadem","hod",16,null,{"$f":"F19*E19","v":0}]
[null,null,"Komunikace s HZS","hod",8,null,{"$f":"F20*E20","v":0}]
[null,null,"Zpracování karty zdolávání požáru","hod",16,null,0]
[null,null,"Komunikace s PDS","hod",16,null,0]
[null,null,"Příprava na funkční zkoušky","hod",16,null,0]
[null,null,"Funkční zkoušky","hod",8,null,0]
[null,null,"Účast na PPP (První paralelní připojení)","hod",8,null,0]
[null,null,"Vyřízení licence ERÚ","kpl",1,null,0]
[null,null,"Revize",null,null,null,{"$f":"SUM(G28)","v":0}]
[null,null,"Vystavení výchozí revizní zprávy","hod",8,null,{"$f":"E28*F28","v":0}]
[null,null,"VRN celkem",null,null,null,{"$f":"G3+G15+G18+G27","v":0}]