{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["REKAPITULACE_UT","zdroj tepla_UT","top. systém_UT"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"REKAPITULACE_UT","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[[5,4,5,5],[5,6,5,7]]}
["POLOŽKOVÝ ROZPOČET - VYTÁPĚNÍ/CHLAZENÍ"]
[]
[]
["REKAPITULACE NÁKLADŮ"]
[]
[null,null,null,null,"DODÁVKA",null,"MONTÁŽ"]
["SOUBOR",null,"MN.","J.","KČ/MJ","CENA","KČ/MJ","CENA",null,"CENA CELKEM"]
[]
["Zdroj tepla/chladu",null,1,"sb",{"$f":"'zdroj tepla_UT'!F78","v":0},{"$f":"SUM(E9*C9)","v":0},{"$f":"'zdroj tepla_UT'!H78","v":0},{"$f":"G9*C9","v":0},null,{"$f":"F9+H9","v":0}]
["Topný/chladící systém",null,1,"sb",{"$f":"'top. systém_UT'!F58","v":0},{"$f":"SUM(E10*C10)","v":0},{"$f":"'top. systém_UT'!H58","v":0},{"$f":"G10*C10","v":0},null,0]
["Podružný materiál",null,1,"sb",0,{"$f":"SUM(E11*C11)","v":0},null,null,null,{"$f":"F11+H11","v":0}]
["HZS, přesun hmot",null,36,"h",null,null,0,{"$f":"SUM(C12*G12)","v":0},null,0]
["Vyregulování topného systému",null,16,"h",null,null,0,0,null,0]
["Tlaková zkouška",null,5,"h",null,null,0,0,null,0]
["Topná zkouška",null,72,"h",null,null,0,0,null,0]
["Revize zařízení",null,9,"h",null,null,0,0,null,0]
["Dokumentace skutečného stavu",null,16,"h",null,null,0,0,null,0]
["Uvedení do provozu",null,1,"sb",null,null,null,null,null,0]
["Zařízení staveniště",null,1,"sb",null,null,null,null,null,0]
["Doprava",null,1,"sb",null,null,null,null,null,0]
["Cena celkem",null,null,null,null,{"$f":"SUM(F9:F20)","v":0},null,{"$f":"SUM(H9:H20)","v":0},null,{"$f":"SUM(J9:J20)","v":0}]
["DPH 21%",null,null,null,null,{"$f":"ROUND(F21*0.21,0)","v":0},null,{"$f":"ROUND(H21*0.21,0)","v":0},null,{"$f":"ROUND(J21*0.21,0)","v":0}]
["Cena celkem vč. DPH",null,null,null,null,{"$f":"SUM(F21:F22)","v":0},null,{"$f":"SUM(H21:H22)","v":0},null,{"$f":"SUM(J21:J22)","v":0}]

{"sheet":"zdroj tepla_UT","index":1,"n_rows":78,"n_cols":13,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Zdroj tepla/chladu"]
[]
[]
["NÁZEV","MATERIÁL","MN.","J.","DOD/J.","DODÁVKA","MT/J.","MONTÁŽ",null,"CENA/J.","CELKEM",null,"DODAVATEL"]
[]
["Zdroj tepla/chladu"]
["Tepelné čerpadlo vzduch/voda","13kW",1,"ks",0,{"$f":"C7*E7","v":0},0,{"$f":"C7*G7","v":0},null,{"$f":"E7+G7","v":0},{"$f":"C7*J7","v":0},null,"Tepelná čerpadla IVT"]
["Vnitřní jednotka s el. kotlem 15kW a nerez zásobníkem 185l",null,1,"ks",0,0,0,0,null,0,0,null,"Tepelná čerpadla IVT"]
["Elektrický topný kabel","15W/m, l=3m",1,"ks",0,0,0,0,null,0,0,null,"Tepelná čerpadla IVT"]
["Směšovací modul","1 okruh",2,"ks",0,{"$f":"C10*E10","v":0},0,0,null,0,0,null,"Tepelná čerpadla IVT"]
["Uvedení do provozu",null,1,"sb",0,0,0,0,null,0,0,null,"Tepelná čerpadla IVT"]
["Pružná připojovací sada pro TČ","6/4\"",1,"Pá",0,{"$f":"C12*E12","v":0},0,0,null,0,0,null,"Tepelná čerpadla IVT"]
["Jeřáb pro usazení TČ","nosnost 0,4t/10m",2,"h",0,{"$f":"C13*E13","v":0},0,0,null,0,0,null,"Tepelná čerpadla IVT"]
["Doprava jeřábu",null,30,"km",0,{"$f":"C14*E14","v":0},0,0,null,0,0,null,"Tepelná čerpadla IVT"]
[]
["Strojní zařízení"]
["Akumulační nádoba topné vody vč. PUR izolace","120l",1,"ks",0,{"$f":"C17*E17","v":0},0,{"$f":"C17*G17","v":0},null,{"$f":"E17+G17","v":0},{"$f":"C17*J17","v":0},null,"Tepelná čerpadla IVT"]
["Komb. rozdělovač - sběrač, 6m3/h","modul 80, typ MINI 2.0 ",1,"ks",0,{"$f":"C18*E18","v":0},0,0,null,0,0,null,"ETL-Ekotherm"]
["Nástěnná konzola",null,2,"ks",0,0,0,0,null,0,0,null,"ETL-Ekotherm"]
["Oběhové čerpadlo el. regulace ot. 230V, PN6","DN25, Q=1,25m3/h, dP=24kPa",1,"ks",0,{"$f":"C20*E20","v":0},0,0,null,0,0,null,"Grundfos"]
["Oběhové čerpadlo el. regulace ot. 230V, PN6","DN32, Q=2,24m3/h, dP=29kPa",1,"ks",0,0,0,0,null,0,0,null,"Grundfos"]
["Membránová expanzní nádoba","18l, 90kPa",1,"ks",0,0,0,0,null,0,0,null,"Reflex CZ"]
["Kul. kohout se zajištěním","G 3/4\"",1,"ks",0,0,0,0,null,0,0,null,"Reflex CZ"]
["Změkčovací patrona 2l","2l",1,"ks",0,0,0,0,null,0,0,null,"AQUA product"]
["Náhradní náplň mixbedové pryskyřice","2l",3,"ks",0,0,0,0,null,0,0,null,"AQUA product"]
["Připojovací nerez flexi hadice","G 3/4\"",1,"pá",0,0,0,0,null,0,0,null,"AQUA product"]
["Filtr mechanických nečistot","G 3/4\"",1,"ks",0,0,0,0,null,0,0,null,"AQUA product"]
["Potrubní oddělovač","G 3/4\"",1,"ks",0,0,0,0,null,0,0,null,"AQUA product"]
[]
["Armatury"]
["Pojistný ventil pružinový - závit","G 3/4\"x1\", 300kPa",1,"ks",0,{"$f":"C31*E31","v":0},0,{"$f":"C31*G31","v":0},null,{"$f":"E31+G31","v":0},{"$f":"C31*J31","v":0},null,"Meibes"]
["Rozděl. kul. kohout-těsný, Kvs=15,0m3/h + pohon 230V, 2B","DN32",1,"ks",0,0,0,0,null,0,0,null,"Belimo"]
["Trojcest. ventil Kvs=6,3m3/h + pohon 230V, 3B","DN25",1,"ks",0,0,0,0,null,0,0,null,"Siemens"]
["Magnetický separátor kalů","DN25, Qp=10,5m3/h",1,"ks",0,0,0,0,null,0,0,null,"Siemens"]
["Kulový kohout - voda - FF, plnoprůtokový","G 1\"",12,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Kulový kohout - voda - FF, plnoprůtokový","G 5/4\"",6,"ks",0,{"$f":"C36*E36","v":0},0,0,null,0,0,null,"Ivar CS"]
["Filtr typ \"Y\" - FF","G 1\"",2,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Filtr typ \"Y\" - FF","G 5/4\"",2,"ks",0,{"$f":"C38*E38","v":0},0,0,null,0,0,null,"Ivar CS"]
["Zpětný ventil - FF","G 1\"",2,"ks",0,{"$f":"C39*E39","v":0},0,0,null,0,0,null,"Ivar CS"]
["Aut. odvzduš ventil","G 1/2\"",10,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Zpětná klapka k OV","G 1/2\"x1/2\"",10,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Vypouštěcí kul. kohout","G 1/2\"",11,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Teploměr s jímkou axiální, D63mm, 120°C","D63/L75mm 0...120°C",4,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Tlakoměr def. radiální, D63mm","D63mm 0…6Bar",1,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Zpětná klapka","1/2\"Fx1/2\"M",1,"ks",0,0,0,0,null,0,0,null,"Ivar CS"]
["Kohout manometrový zkušební","M20x1,5mm",1,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Manopřechodka","M20x1,5/G 1/2\"",1,"ks",0,0,0,0,null,0,0,null,"KTO International"]
[]
["Cu potrubí"]
["Trubka Cu","D18x1mm",6,"m",0,{"$f":"C50*E50","v":0},0,{"$f":"C50*G50","v":0},null,{"$f":"E50+G50","v":0},{"$f":"C50*J50","v":0},null,"KTO International"]
["Trubka Cu","D28x1,5mm",1,"m",0,0,0,{"$f":"C51*G51","v":0},null,{"$f":"E51+G51","v":0},{"$f":"C51*J51","v":0},null,"KTO International"]
["Trubka Cu","D35x1,5mm",28,"m",0,0,0,{"$f":"C52*G52","v":0},null,{"$f":"E52+G52","v":0},{"$f":"C52*J52","v":0},null,"KTO International"]
["Spojovací fitinky Cu - lisovací","do D54",1,"sb",0,0,0,{"$f":"C53*G53","v":0},null,{"$f":"E53+G53","v":0},{"$f":"C53*J53","v":0},null,"KTO International"]
["(délky potrubí a počty tvarovek byly odečteny z výkresové části, cena potrubí je včetně uchycení ke stavební konstrukci)"]
[]
["PPR potrubí"]
["Trubka PPR PN16","D25x3,5",6,"m",0,{"$f":"C57*E57","v":0},0,{"$f":"C57*G57","v":0},null,{"$f":"E57+G57","v":0},{"$f":"C57*J57","v":0},null,"Wavin Ekoplastik"]
["Spojovací fitinky PPR","do D32",5,"ks",0,{"$f":"C58*E58","v":0},0,{"$f":"C58*G58","v":0},null,{"$f":"E58+G58","v":0},{"$f":"C58*J58","v":0},null,"Wavin Ekoplastik"]
["(délky potrubí a počty tvarovek byly odečteny z výkresové části, cena potrubí je včetně uchycení ke stavební konstrukci)"]
[]
["Izolace"]
["Tepelná izolace z pěněného PE","20x28",6,"m",0,{"$f":"C62*E62","v":0},0,{"$f":"C62*G62","v":0},null,{"$f":"E62+G62","v":0},{"$f":"C62*J62","v":0},null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","19x22",6,"m",0,0,0,0,null,0,0,null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","19x28",1,"m",0,0,0,0,null,0,0,null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","19x35",24,"m",0,0,0,0,null,0,0,null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","EPDM 25x35",4,"m",0,0,0,0,null,0,0,null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","PL 50",2,"m2",0,0,0,0,null,0,0,null,"KTO International"]
["Závěsný systém",null,1,"sb",0,0,0,0,null,0,0,null,"KTO International"]
["Lepidlo ","2,6l",2,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Speciální čistidlo","1l",1,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Nátěr","2,5l",1,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Samolepící páska","černá 25m/30mm",3,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Spojovací a montážní materiál",null,1,"sb",0,{"$f":"C73*E73","v":0},0,0,null,0,0,null,"KTO International"]
["(délky byly odečteny z výkresové části, cena izolace je včetně spojovacího materiálu)"]
[]
["Přesné specifikace výrobků a další doplňující parametry jsou patrny z výkresové části dokumentace."]
[]
["Cena celkem",null,null,null,null,{"$f":"SUM(F6:F77)","v":0},null,{"$f":"SUM(H6:H77)","v":0},null,null,{"$f":"SUM(K6:K77)","v":0}]

{"sheet":"top. systém_UT","index":2,"n_rows":58,"n_cols":13,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Topný/chladící systém"]
[]
[]
["NÁZEV","MATERIÁL","MN.","J.","DOD/J.","DODÁVKA","MT/J.","MONTÁŽ",null,"CENA/J.","CELKEM",null,"DODAVATEL"]
[]
["Armatury"]
["Kulový kohout - voda - FF, plnoprůtokový","G 3/4\"",14,"ks",0,{"$f":"C7*E7","v":0},0,{"$f":"C7*G7","v":0},null,{"$f":"E7+G7","v":0},{"$f":"C7*J7","v":0},null,"Ivar CS"]
["Vyvažovací ventil, Kvs=2,3m3/h","DN15 bez vyp.",7,"ks",0,{"$f":"C8*E8","v":0},0,{"$f":"C8*G8","v":0},null,{"$f":"E8+G8","v":0},{"$f":"C8*J8","v":0},null,"TA Hydronics"]
["Tlak. hadice EPDM nerez DN19","M-F 3/4\", l=250mm",14,"ks",0,0,0,{"$f":"C9*G9","v":0},null,{"$f":"E9+G9","v":0},{"$f":"C9*J9","v":0},null,"Meibes"]
[]
["Fan-coily"]
["4-cestná kazetová jednotka v dvoutrubkovém provedení s vodním výměníkem"]
["a EC motorem vč. trojcest. reg. ventilu Kv=2,5m3/h s pohonem 230V, "]
["kondenzátní čerpadlo, programovatelný termostat:"]
["Qchl=1,54-2,36kW (27/7/12°C); Q=0,223m3/h; Pc=29W; 230V/50Hz",null,2,"ks",0,{"$f":"C15*E15","v":0},0,{"$f":"C15*G15","v":0},null,{"$f":"E15+G15","v":0},{"$f":"C15*J15","v":0},null,"AHI - Carrier"]
["Qchl=1,87-3,98kW (27/7/12°C); Q=0,335m3/h; Pc=33W; 230V/50Hz",null,4,"ks",0,{"$f":"C16*E16","v":0},0,{"$f":"C16*G16","v":0},null,{"$f":"E16+G16","v":0},{"$f":"C16*J16","v":0},null,"AHI - Carrier"]
["Qchl=2,79-4,68kW (27/7/12°C); Q=0,424m3/h; Pc=57W; 230V/50Hz",null,1,"ks",0,0,0,{"$f":"C17*G17","v":0},null,{"$f":"E17+G17","v":0},{"$f":"C17*J17","v":0},null,"AHI - Carrier"]
[]
["Podlahové topení"]
["Skříň rozdělovače před omítku","12 okruhů",1,"ks",0,{"$f":"C20*E20","v":0},0,{"$f":"C20*G20","v":0},null,{"$f":"E20+G20","v":0},{"$f":"C20*J20","v":0},null,"Wolf ČR"]
["Sestava rozdělovač/sběrač bez skříně","12 okruhů pro trubky 15x1,5",1,"ks",0,{"$f":"C21*E21","v":0},0,0,null,0,0,null,"Wolf ČR"]
["Uzavírací kohout, 2ks","G 1\"",1,"Pá",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Opěrné pouzdro","pro trubku 15x1,5",24,"ks",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Systémová deska s tvrzenou fólií bez izolace","tl. 1mm, s výstupky",149,"m2",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Trubka PB","D15x1,5mm",916,"m",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Ochranná trubka","D25mm",89,"m",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Dilatační pás","150x8mm",209,"m",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Plastifikátor","10l",3,"ks",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Press-spojka","15/15",5,"ks",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Vodící oblouk","15/18",24,"ks",0,0,0,0,null,0,0,null,"Wolf ČR"]
["Regulace"]
["Prostorový termostat s týdenním programem",null,6,"ks",0,0,0,{"$f":"C32*G32","v":0},null,{"$f":"E32+G32","v":0},{"$f":"C32*J32","v":0},null,"Wolf ČR"]
["Připojovací elektrická lista pro 6 termostatů, 12 pohonů",null,1,"ks",0,0,0,{"$f":"C33*G33","v":0},null,{"$f":"E33+G33","v":0},{"$f":"C33*J33","v":0},null,"Wolf ČR"]
["Termopohon 230V, bez proudu uzavřen",null,12,"ks",0,0,0,{"$f":"C34*G34","v":0},null,{"$f":"E34+G34","v":0},{"$f":"C34*J34","v":0},null,"Wolf ČR"]
[]
["Cu potrubí"]
["Trubka Cu","D22x1,0mm",56,"m",0,{"$f":"C37*E37","v":0},0,{"$f":"C37*G37","v":0},null,{"$f":"E37+G37","v":0},{"$f":"C37*J37","v":0},null,"KTO International"]
["Trubka Cu","D28x1,5mm",38,"m",0,{"$f":"C38*E38","v":0},0,{"$f":"C38*G38","v":0},null,{"$f":"E38+G38","v":0},{"$f":"C38*J38","v":0},null,"KTO International"]
["Trubka Cu","D35x1,5mm",30,"m",0,{"$f":"C39*E39","v":0},0,{"$f":"C39*G39","v":0},null,{"$f":"E39+G39","v":0},{"$f":"C39*J39","v":0},null,"KTO International"]
["Spojovací fitinky Cu - lisovací","do D35",1,"sb",0,0,0,{"$f":"C40*G40","v":0},null,{"$f":"E40+G40","v":0},{"$f":"C40*J40","v":0},null,"KTO International"]
["(délky potrubí a počty tvarovek byly odečteny z výkresové části, cena potrubí je včetně uchycení ke stavební konstrukci)"]
[]
["Izolace"]
["Tepelná izolace z pěněného PE","6x15",52,"m",0,{"$f":"C44*E44","v":0},0,{"$f":"C44*G44","v":0},null,{"$f":"E44+G44","v":0},{"$f":"C44*J44","v":0},null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","19x22",56,"m",0,{"$f":"C45*E45","v":0},0,0,null,0,0,null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","19x28",38,"m",0,0,0,0,null,0,0,null,"KTO International"]
["Tepelná izolace ze syntetického kaučuku.","19x35",30,"m",0,0,0,0,null,0,0,null,"KTO International"]
["Závěsný systém",null,1,"sb",0,{"$f":"C48*E48","v":0},0,0,null,0,0,null,"KTO International"]
["Lepidlo ","2,6l",2,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Speciální čistidlo","1l",1,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Nátěr","2,5l",1,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Samolepící páska","černá 25m/30mm",3,"ks",0,0,0,0,null,0,0,null,"KTO International"]
["Spojovací a montážní materiál",null,1,"sb",0,{"$f":"C53*E53","v":0},0,0,null,0,0,null,"KTO International"]
["(délky byly odečteny z výkresové části, cena izolace je včetně spojovacího materiálu)"]
[]
["Přesné specifikace výrobků a další doplňující parametry jsou patrny z výkresové části dokumentace."]
[]
["Cena celkem",null,null,null,null,{"$f":"SUM(F6:F57)","v":0},null,{"$f":"SUM(H6:H57)","v":0},null,null,{"$f":"SUM(K6:K57)","v":0}]