{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Rekapitulace rozpočtu","1212_2017-TV1","1212_2017-TV2","1212_2017-TV3","1212_2017-TV4","1212_2017-UT1","1212_2017-UT2","1212_2017-UT3","1212_2017-UT4","1212_2017-BDS","List1","PumpData"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":153,"comments":1,"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 rozpočtu","index":0,"n_rows":25,"n_cols":10,"rows_kept":25,"cut":false,"hidden":false,"merged":[[19,1,19,8],[20,1,20,8],[21,1,21,8],[22,1,22,8],[24,1,24,9],[17,1,17,8],[0,1,0,9],[2,4,2,9],[3,4,3,9],[7,3,7,6],[8,3,8,6],[9,3,9,6],[10,1,10,8],[11,1,11,8],[12,1,12,8],[13,1,13,8],[14,1,14,8],[15,1,15,8],[16,1,16,8],[18,1,18,8]]}
[null,"Soupis stavebních prací, dodávek a služeb"]
[null,"Stavba:",null,"Modernizace technologie předávací stanice sídliště Velké Hamry"]
[]
[]
[null,"Zadavatel",null,"GOLEM Velké Hamry, a.s.",null,null,null,"IČO:","25476726"]
[null,null,null,"Velké Hamry - Bohdalovice 76, PSČ 46845",null,null,null,"DIČ:","CZ25476726"]
[]
[null,"Zhotovitel:",null,null,null,null,null,"IČO:"]
[null,null,null,null,null,null,null,"DIČ:"]
[]
[null,"Rozpis ceny bez DPH",null,null,null,null,null,null,null,"Celkem"]
[null,"TV1",null,null,null,null,null,null,null,{"$f":"'1212_2017-TV1'!I69","v":0}]
[null,"TV2",null,null,null,null,null,null,null,{"$f":"'1212_2017-TV2'!I69","v":0}]
[null,"TV3",null,null,null,null,null,null,null,{"$f":"'1212_2017-TV3'!I69","v":0}]
[null,"TV4",null,null,null,null,null,null,null,{"$f":"'1212_2017-TV4'!I69","v":0}]
[null,"UT1",null,null,null,null,null,null,null,{"$f":"'1212_2017-UT1'!I60","v":0}]
[null,"UT2",null,null,null,null,null,null,null,{"$f":"'1212_2017-UT2'!I60","v":0}]
[null,"UT3",null,null,null,null,null,null,null,{"$f":"'1212_2017-UT3'!I60","v":0}]
[null,"UT4",null,null,null,null,null,null,null,{"$f":"'1212_2017-UT4'!I60","v":0}]
[null,"BDS",null,null,null,null,null,null,null,{"$f":"'1212_2017-BDS'!I38","v":0}]
[null,"Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(J12:J20)","v":0}]
[null,"DPH",null,null,null,null,null,null,null,{"$f":"0.21*J21","v":0}]
[null,"Cena celkem s DPH",null,null,null,null,null,null,null,{"$f":"SUM(J21:J22)","v":0}]
[]
[null,"Ceny u jednotlivých položek soupisu stavebních prací, dodávek a služeb musí zahrnovat také montáž a\nposkytnutí všech souvisejících služeb nezbytných ke splnění zakázky dle čl. III zadávací dokumentace!"]

{"sheet":"1212_2017-TV1","index":1,"n_rows":71,"n_cols":9,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,0,68,6],[70,0,70,6],[69,0,69,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]","-","TV1"]
[null,"Výkon PWH [kW]",422]
[null,"Teplota primáru zima/léto [°C]","85/25","65/25"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[]
[null,"Teplota PWH/SV [°C]",55,10]
[null,null,"60/60"]
[]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"OHŘEV TV","BD A1-A3 - 422 kW",null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D21*G21","v":0}]
[null,"Primární část vstup"]
["P21-1","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (100°C), Přivaření",null,null,{"$f":"D23*G23","v":0}]
["P22-1","Filtr","65F 16/300-P",1,null,"DN65, PN16 (100°C), Příruba",null,null,{"$f":"D24*G24","v":0}]
["P3-1","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P26-1","Zpětná klapka","65ZV 16/100-P SKH",1,null,"DN65, PN6 (100°C), Příruba",null,null,0]
["P28-1","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (65°C), Přivaření,",null,null,0]
["MT-TV-1","Měřič tepla","UH50-A60C Qn10 G2\" PN16",1,null,"DN40, PN16 (100°C), Závit",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",2,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-c","Redukce","DN65 / DN40",1,null,null,null,null,0]
["MT-d","Redukce","DN40 / DN65",1,null,null,null,null,0]
["MT-a","Rovný potrubní úsek","5 x DN40 = 200 mm",1,null,"DN40, PN16, 100°C",null,null,0]
["MT-b","Rovný potrubní úsek","3 x DN40 = 120 mm",1,null,"DN40, PN16, 100°C",null,null,0]
[null,"Primární část TV"]
["P23-1","Regulační ventil 2V",null,1,null,null,null,null,{"$f":"D38*G38","v":0}]
["P23d-1","Pohon","SKD62E (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,{"$f":"D39*G39","v":0}]
["P24-1","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",2,null,"0 - 120 °C",null,null,0]
["Pvyp2a-1","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (100°C), Závit",null,null,0]
["TV-1","Výměník deskový",null,1,null,null,null,null,0]
[]
[null,"Teplá voda"]
["T4-1","Teploměr bimetalový","T 120/B DN15-300 PN16 G1/2\" L100 TP2 PWH",1,null,"0 - 120 °C",null,null,{"$f":"D45*G45","v":0}]
["T5-1","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100 PWH",1,null,"NTC 10 kOhm",null,null,{"$f":"D46*G46","v":0}]
["T5c-1","Termostat","TR 0-120°C DN15-150 PN16 G1/2\" L100 PWH",1,null,"0 - 120 °C",null,null,0]
["T8-1","Motýlková klapka","65UK 16/120-MP PWH",1,null,"DN65, PN10 (55°C), Příruba,",null,null,0]
["T9-1","Pojistný ventil","PV 531 1\" x 5/4\" 8bar",1,null,null,null,null,0]
[null,"Cirkulace"]
["C1-1","Kulový kohout","50KK 65/180-I/I 316",1,null,"DN50, PN40 (50°C), Závit",null,null,{"$f":"D51*G51","v":0}]
["C2-1","Filtr","50F 40/240-I/I 316",1,null,"DN50, PN40 (50°C), Závit",null,null,{"$f":"D52*G52","v":0}]
["C6-1","Zpětná klapka","50ZV 16/150-I/I 304",1,null,"DN50, PN16 (50°C), Závit,",null,null,0]
["C7-1","Čerpadlo",null,1,null,"DN50, PN10 (50°C), Příruba, 1,5l/s, 67kPa",null,null,0]
["Nvyp-1","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (50°C), Závit",null,null,0]
[null,"Studená voda"]
["SV1-1","Motýlková klapka","65UK 16/120-MP PWH",1,null,"DN65, PN10 (10°C), Příruba",null,null,{"$f":"D57*G57","v":0}]
["SV2-1","Filtr","65F 16/300-P PWH",1,null,"DN65, PN10 (10°C), Příruba",null,null,{"$f":"D58*G58","v":0}]
["SV3-1","Kontaktní manometr","M 1000/20 T110 TP1.6 2xDO",1,null,"0 - 10 bar",null,null,0]
["SV6-1","Zpětná klapka","65ZV 10/240-MP SKH PWH",1,null,"DN65, PN10 (10°C), Příruba",null,null,0]
["SV16-1","Vodoměr","420 Q3_16 L300 G6/4 T40",1,null,"DN40, PN16 (10°C), Závit",null,null,0]
["","Příslušenství elektrické","HRI - A1 D10 (pro vodoměry 420)",1,null,null,null,null,0]
["Svvyp-1","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (55°C), Závit",null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Standarní šroub M16x100",36,null,null,null,null,{"$f":"D65*G65","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D66*G66","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I21:I68)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I69*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I69+I70","v":0}]

{"sheet":"1212_2017-TV2","index":2,"n_rows":71,"n_cols":9,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,0,68,6],[69,0,69,6],[70,0,70,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]","-","TV2"]
[null,"Výkon PWH [kW]",239]
[null,"Teplota primáru zima/léto [°C]","85/25","65/25"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[null,"Teplota UT vstup/výstup [°C]"]
[null,"Teplota PWH/SV [°C]",55,10]
[null,null,"60/60"]
[null,"PS UT / otevírací tlak PV [bar]"]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"OHŘEV TV","BD B,MŠ - 239 kW",null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D21*G21","v":0}]
[null,"Primární část vstup"]
["P21-2","Kulový kohout","50KK VEXVE100 40/200-W",1,null,"DN50, PN25 (100°C), Přivaření",null,null,{"$f":"D23*G23","v":0}]
["P22-2","Filtr","50F 16/300-P",1,null,"DN50, PN16 (100°C), Příruba",null,null,{"$f":"D24*G24","v":0}]
["P3-2","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P26-2","Zpětná klapka","50ZV 16/100-P SKH",1,null,"DN50, PN6 (100°C), Příruba",null,null,0]
["P28-2","Kulový kohout","50KK VEXVE100 40/200-W",1,null,"DN50, PN40 (65°C), Přivaření",null,null,0]
["MT-TV-2","Měřič tepla","UH50-A50C Qn6 G1 1/4\" PN16",1,null,"DN25, PN16 (100°C), Závit",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",2,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-c","Redukce","DN50 / DN25",1,null,null,null,null,0]
["MT-d","Redukce","DN25 / DN50",1,null,null,null,null,0]
["MT-a","Rovný potrubní úsek","5 x DN25 = 125 mm",1,null,"DN25, PN16, 100°C",null,null,0]
["MT-b","Rovný potrubní úsek","3 x DN25 = 75 mm",1,null,"DN25, PN16, 100°C",null,null,0]
[null,"Primární část TV"]
["P23-2","Regulační ventil 2V",null,1,null,null,null,null,{"$f":"D38*G38","v":0}]
["P23d-2","Pohon","SKD62E (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,{"$f":"D39*G39","v":0}]
["P24-2","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",2,null,"0 - 120 °C",null,null,0]
["Pvyp2a-2","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (100°C), Závit",null,null,0]
["TV-2","Výměník deskový",null,1,null,null,null,null,0]
[]
[null,"Teplá voda"]
["T4-2","Teploměr bimetalový","T 120/B DN15-300 PN16 G1/2\" L100 TP2 PWH",1,null,"0 - 120 °C",null,null,{"$f":"D45*G45","v":0}]
["T5-2","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100 PWH",1,null,"NTC 10 kOhm",null,null,{"$f":"D46*G46","v":0}]
["T5c-2","Termostat","TR 0-120°C DN15-150 PN16 G1/2\" L100 PWH",1,null,"0 - 120 °C",null,null,0]
["T8-2","Kulový kohout","50KK 65/180-I/I 316",1,null,"DN50, PN40 (55°C), Závit",null,null,0]
["T9-2","Pojistný ventil","PV 531 3/4\" x 1\" 8bar",1,null,null,null,null,0]
[null,"Cirkulace"]
["C1-1","Kulový kohout","50KK 65/180-I/I 316",1,null,"DN50, PN40 (50°C), Závit",null,null,{"$f":"D51*G51","v":0}]
["C2-1","Filtr","50F 40/240-I/I 316",1,null,"DN50, PN40 (50°C), Závit",null,null,{"$f":"D52*G52","v":0}]
["C6-1","Zpětná klapka","50ZV 16/150-I/I 304",1,null,"DN50, PN16 (50°C), Závit",null,null,0]
["C7-1","Čerpadlo",null,1,null,"DN50, PN10 (50°C), Příruba, 1,5l/s, 67kPa",null,null,0]
["Nvyp-1","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (50°C), Závit",null,null,0]
[null,"Studená voda"]
["SV1-2","Kulový kohout","50KK 65/180-I/I 316",1,null,"DN50, PN40 (10°C), Závit",null,null,{"$f":"D57*G57","v":0}]
["SV2-2","Filtr","50F 40/240-I/I 316",1,null,"DN50, PN40 (10°C), Závit",null,null,{"$f":"D58*G58","v":0}]
["SV3-2","Kontaktní manometr","M 1000/20 T110 TP1.6 2xDO",1,null,"0 - 10 bar",null,null,0]
["SV6-2","Zpětná klapka","50ZV 16/150-I/I 304",1,null,"DN50, PN16 (10°C), Závit",null,null,0]
["SV16-2","Vodoměr","420 Q3_10 L260 G1 T40",1,null,"DN25, PN16 (10°C), Závit",null,null,0]
["","Příslušenství elektrické","HRI - A1 D10 (pro vodoměry 420)",1,null,null,null,null,0]
["Svvyp-2","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (55°C), Závit",null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Standarní šroub M16x100",36,null,null,null,null,{"$f":"D65*G65","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D66*G66","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I21:I68)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I69*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I69+I70","v":0}]

{"sheet":"1212_2017-TV3","index":3,"n_rows":71,"n_cols":9,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,0,68,6],[69,0,69,6],[70,0,70,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]","-","TV3"]
[null,"Výkon PWH [kW]",215]
[null,"Teplota primáru zima/léto [°C]","85/25","65/25"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[null,"Teplota UT vstup/výstup [°C]"]
[null,"Teplota PWH/SV [°C]",55,10]
[null,null,"60/60"]
[null,"PS UT / otevírací tlak PV [bar]"]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"OHŘEV TV","BD 673-675 - 215 kW",null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D21*G21","v":0}]
[null,"Primární část vstup"]
["P21-3","Kulový kohout","50KK VEXVE100 40/200-W",1,null,"DN50, PN25 (100°C), Přivaření",null,null,{"$f":"D23*G23","v":0}]
["P22-3","Filtr","50F 16/300-P",1,null,"DN50, PN16 (100°C), Příruba",null,null,{"$f":"D24*G24","v":0}]
["P3-3","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P26-3","Zpětná klapka","50ZV 16/100-P SKH",1,null,"DN50, PN6 (100°C), Příruba",null,null,0]
["P28-3","Kulový kohout","50KK VEXVE100 40/200-W",1,null,"DN50, PN40 (65°C), Přivaření",null,null,0]
["MT-TV-3","Měřič tepla","UH50-A50C Qn6 G1 1/4\" PN16",1,null,"DN25, PN16 (100°C), Závit",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",2,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-c","Redukce","DN50 / DN25",1,null,null,null,null,0]
["MT-d","Redukce","DN25 / DN50",1,null,null,null,null,0]
["MT-a","Rovný potrubní úsek","5 x DN25 = 125 mm",1,null,"DN25, PN16, 100°C",null,null,0]
["MT-b","Rovný potrubní úsek","3 x DN25 = 75 mm",1,null,"DN25, PN16, 100°C",null,null,0]
[null,"Primární část TV"]
["P23-3","Regulační ventil 2V",null,1,null,null,null,null,{"$f":"D38*G38","v":0}]
["P23d-3","Pohon","SKD62E (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,{"$f":"D39*G39","v":0}]
["P24-3","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",2,null,"0 - 120 °C",null,null,0]
["Pvyp2a-3","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (100°C), Závit",null,null,0]
["TV-3","Výměník deskový",null,1,null,null,null,null,0]
[]
[null,"Teplá voda"]
["T4-3","Teploměr bimetalový","T 120/B DN15-300 PN16 G1/2\" L100 TP2 PWH",1,null,"0 - 120 °C",null,null,{"$f":"D45*G45","v":0}]
["T5-3","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100 PWH",1,null,"NTC 10 kOhm",null,null,{"$f":"D46*G46","v":0}]
["T5c-3","Termostat","TR 0-120°C DN15-150 PN16 G1/2\" L100 PWH",1,null,"0 - 120 °C",null,null,0]
["T8-","Kulový kohout","50KK 65/180-I/I 316",1,null,"DN50, PN40 (55°C), Závit",null,null,0]
["T9-3","Pojistný ventil","PV 531 3/4\" x 1\" 8bar",1,null,null,null,null,0]
[null,"Cirkulace"]
["C1-3","Kulový kohout","40KK 65/180-I/I 316",1,null,"DN40, PN40 (50°C), Závit",null,null,{"$f":"D51*G51","v":0}]
["C2-3","Filtr","40F 40/240-I/I 316",1,null,"DN40, PN40 (50°C), Závit",null,null,{"$f":"D52*G52","v":0}]
["C6-3","Zpětná klapka","40ZV 16/150-I/I 304",1,null,"DN40, PN16 (50°C), Závit",null,null,0]
["C7-3","Čerpadlo",null,1,null,"DN40, PN10 (50°C), Příruba, 1,2l/s, 57kPa",null,null,0]
["Nvyp-3","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (50°C), Závit",null,null,0]
[null,"Studená voda"]
["SV1-3","Kulový kohout","50KK 65/180-I/I 316",1,null,"DN50, PN40 (10°C), Závit",null,null,{"$f":"D57*G57","v":0}]
["SV2-3","Filtr","50F 40/240-I/I 316",1,null,"DN50, PN40 (10°C), Závit",null,null,{"$f":"D58*G58","v":0}]
["SV3-3","Kontaktní manometr","M 1000/20 T110 TP1.6 2xDO",1,null,"0 - 10 bar",null,null,0]
["SV6-3","Zpětná klapka","50ZV 16/150-I/I 304",1,null,"DN50, PN16 (10°C), Závit,",null,null,0]
["SV16-3","Vodoměr","420 Q3_10 L260 G1 T40",1,null,"DN25, PN16 (10°C), Závit",null,null,0]
["","Příslušenství elektrické","HRI - A1 D10 (pro vodoměry 420)",1,null,null,null,null,0]
["Svvyp-3","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (55°C), Závit",null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Standarní šroub M16x100",36,null,null,null,null,{"$f":"D65*G65","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D66*G66","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I21:I68)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I69*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I69+I70","v":0}]

{"sheet":"1212_2017-TV4","index":4,"n_rows":71,"n_cols":9,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,0,68,6],[69,0,69,6],[70,0,70,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]","-","TV4"]
[null,"Výkon PWH [kW]",320]
[null,"Teplota primáru zima/léto [°C]","85/25","65/25"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[null,"Teplota UT vstup/výstup [°C]"]
[null,"Teplota PWH/SV [°C]",55,10]
[null,null,"60/60"]
[null,"PS UT / otevírací tlak PV [bar]"]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"OHŘEV TV","DD+BD 676, VH 5 - 320 kW",null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D21*G21","v":0}]
[null,"Primární část vstup"]
["P21-4","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (100°C), Přivaření",null,null,{"$f":"D23*G23","v":0}]
["P22-4","Filtr","65F 16/300-P",1,null,"DN65, PN16 (100°C), Příruba",null,null,{"$f":"D24*G24","v":0}]
["P3-4","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P26-4","Zpětná klapka","65ZV 16/100-P SKH",1,null,"DN65, PN6 (100°C), Příruba",null,null,0]
["P28-4","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (65°C), Přivaření",null,null,0]
["MT-TV-4","Měřič tepla","UH50-A60C Qn10 G2\" PN16",1,null,"DN40, PN16 (100°C), Závit",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",2,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-c","Redukce","DN65 / DN40",1,null,null,null,null,0]
["MT-d","Redukce","DN40 / DN65",1,null,null,null,null,0]
["MT-a","Rovný potrubní úsek","5 x DN40 = 200 mm",1,null,"DN40, PN16, 100°C",null,null,0]
["MT-b","Rovný potrubní úsek","3 x DN40 = 120 mm",1,null,"DN40, PN16, 100°C",null,null,0]
[null,"Primární část TV"]
["P23-4","Regulační ventil 2V",null,1,null,null,null,null,{"$f":"D38*G38","v":0}]
["P23d-4","Pohon","SKD62E (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,{"$f":"D39*G39","v":0}]
["P24-4","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",2,null,"0 - 120 °C",null,null,0]
["Pvyp2a-4","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (100°C), Závit",null,null,0]
["TV-4","Výměník deskový",null,1,null,null,null,null,0]
[]
[null,"Teplá voda"]
["T4-4","Teploměr bimetalový","T 120/B DN15-300 PN16 G1/2\" L100 TP2 PWH",1,null,"0 - 120 °C",null,null,{"$f":"D45*G45","v":0}]
["T5-14","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100 PWH",1,null,"NTC 10 kOhm",null,null,{"$f":"D46*G46","v":0}]
["T5c-4","Termostat","TR 0-120°C DN15-150 PN16 G1/2\" L100 PWH",1,null,"0 - 120 °C",null,null,0]
["T8-4","Motýlková klapka","65UK 16/120-MP PWH",1,null,"DN65, PN10 (55°C), Příruba",null,null,0]
["T9-4","Pojistný ventil","PV 531 1\" x 5/4\" 8bar",1,null,null,null,null,0]
[null,"Cirkulace"]
["C1-4","Kulový kohout","50KK 65/180-I/I 316",1,null,"DN50, PN40 (50°C), Závit",null,null,{"$f":"D51*G51","v":0}]
["C2-4","Filtr","50F 40/240-I/I 316",1,null,"DN50, PN40 (50°C), Závit",null,null,{"$f":"D52*G52","v":0}]
["C6-4","Zpětná klapka","50ZV 16/150-I/I 304",1,null,"DN50, PN16 (50°C), Závit",null,null,0]
["C7-4","Čerpadlo",null,1,null,"DN50, PN10 (50°C), Příruba, 1,5l/s, 67kPa",null,null,0]
["Nvyp-4","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (50°C), Závit",null,null,0]
[null,"Studená voda"]
["SV1-4","Motýlková klapka","65UK 16/120-MP PWH",1,null,"DN65, PN10 (10°C), Příruba",null,null,{"$f":"D57*G57","v":0}]
["SV1-4","Filtr","65F 16/300-P PWH",1,null,"DN65, PN10 (10°C), Příruba",null,null,{"$f":"D58*G58","v":0}]
["SV1-4","Kontaktní manometr","M 1000/20 T110 TP1.6 2xDO",1,null,"0 - 10 bar",null,null,0]
["SV6-4","Zpětná klapka","65ZV 10/240-MP SKH PWH",1,null,"DN65, PN10 (10°C), Příruba",null,null,0]
["SV16-4","Vodoměr","420 Q3_16 L300 G6/4 T40",1,null,"DN40, PN16 (10°C), Závit",null,null,0]
["","Příslušenství elektrické","HRI - A1 D10 (pro vodoměry 420)",1,null,null,null,null,0]
["Svvyp-4","vypouštěcí kohout","15KK 65/180-I/I 316 - s hadic. koncovkou",1,null,"DN15, PN40 (55°C), Závit",null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Standarní šroub M16x100",36,null,null,null,null,{"$f":"D65*G65","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D66*G66","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I21:I68)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I69*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I69+I70","v":0}]

{"sheet":"1212_2017-UT1","index":5,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,0,59,6],[60,0,60,6],[61,0,61,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]",690,"UT-1"]
[null,"Výkon PWH [kW]"]
[null,"Teplota primáru zima/léto [°C]","85/70"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[null,"Teplota UT vstup/výstup [°C]",80,60]
[null,"Teplota PWH/SV [°C]",55,10]
[null,null,"60/60"]
[null,"PS UT / otevírací tlak PV [bar]",6,5]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"Řídící systém",null,null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D20*G20","v":0}]
[null,"Primární část UT","TOPNÁ VODA BD A1-A3 - 690 kW"]
["P31-1","Kulový kohout","100KK VEXVE100 25/200-W",1,null,"DN100, PN25 (85°C), Přivaření",null,null,{"$f":"D22*G22","v":0}]
["P2-1","Filtr","100F 16/300-P",1,null,"DN100, PN16 (85°C), Příruba",null,null,{"$f":"D23*G23","v":0}]
["P32-1","Kulový kohout","100KK VEXVE100 25/200-W",1,null,"DN100, PN25 (85°C), Přivaření",null,null,0]
["P3-1","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P4a-1","Teploměr bimetalový","T 120/B DN100-300 PN16 G1/2\" L150 TP2",2,null,"0 - 120 °C",null,null,0]
["P6-1","Zpětná klapka","100ZV 16/100-P SKH",1,null,"DN100, PN10 (85°C), Příruba",null,null,0]
["P33-1","Regulační ventil 2V",null,1,null,null,null,null,0]
["P33-1d","Pohon","SKC62 (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,0]
["Pvyp3a-1","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (85°C), Závit",null,null,0]
["MT-UT-1","Měřič tepla","UH50-A74C Qn40 DN80 PN25",1,null,"DN80, PN25 (85°C), Příruba",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",1,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",2,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-UTc-1","Redukce","DN100 / DN80",1,null,null,null,null,0]
["MT-UTd-1","Redukce","DN80 / DN100",1,null,null,null,null,0]
["MT-UTa-4","Rovný potrubní úsek","5 x DN80 = 400 mm",1,null,"DN80, PN16, 85°C",null,null,0]
["MT-UTb-1","Rovný potrubní úsek","3 x DN80 = 240 mm",1,null,"DN80, PN16, 85°C",null,null,0]
["UT-1","Výměník deskový",null,1,null,null,null,null,0]
[null,"Společná sekundární část","TOPNÁ VODA BD A1-A3 - 690 kW"]
["S4a-1","Teploměr bimetalový","T 120/B DN100-300 PN16 G1/2\" L150 TP2",1,null,"0 - 120 °C",null,null,{"$f":"D42*G42","v":0}]
["S5a-1","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100",1,null,"NTC 10 kOhm",null,null,{"$f":"D43*G43","v":0}]
["S5c-1","Termostat","TR 0-120°C DN15-150 PN40 G1/2\" L100",1,null,"0 - 120 °C",null,null,0]
["S9-1","Pojistný ventil","PV 527 5/4\" x 6/4\" 5bar",1,null,null,null,null,0]
["S10-1","Čidlo tlaku","Snímač tlaku 0-6bar (4-20mA) T95 G1/2\"",1,null,null,null,null,0]
["Svyp2a-1","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (80°C), Závit",null,null,0]
[null,"Větev přímá","TOPNÁ VODA BD A1-A3 - 690 kW"]
["S1-1","Motýlková klapka","100UK 16/120-MP",1,null,"DN100, PN16 (80°C), Příruba",null,null,{"$f":"D49*G49","v":0}]
["S2-1","Filtr","100F 16/300-P",1,null,"DN100, PN16 (60°C), Příruba",null,null,{"$f":"D50*G50","v":0}]
["S3-1","Manometr","M 600/G1/2 T110 TP1",4,null,"0 - 6 bar",null,null,0]
["S7-1","Čerpadlo",null,1,null,"DN80, PN10 (80°C), Příruba, 8,3l/s, 110kPa",null,null,0]
["S8-1","Motýlková klapka","100UK 16/120-MP",1,null,"DN100, PN16 (80°C), Příruba",null,null,0]
["D1d-1","Kulový kohout","25KK 16/110-I/I",1,null,null,null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Gumová patka Hard",8,null,null,null,null,{"$f":"D56*G56","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D57*G57","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I20:I59)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I60*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I60+I61","v":0}]

{"sheet":"1212_2017-UT2","index":6,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,0,59,6],[60,0,60,6],[61,0,61,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]",300,"UT-2"]
[null,"Výkon PWH [kW]","-"]
[null,"Teplota primáru zima/léto [°C]","85/65"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[null,"Teplota UT vstup/výstup [°C]",80,60]
[]
[null,null,"60/60"]
[null,"PS UT / otevírací tlak PV [bar]",6,5]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"Řídící systém",null,null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D20*G20","v":0}]
[null,"Primární část UT","TOPNÁ VODA BD B,MŠ - 300 kW"]
["P31-2","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (85°C), Přivaření,",null,null,{"$f":"D22*G22","v":0}]
["P2-2","Filtr","65F 16/300-P",1,null,"DN65, PN16 (85°C), Příruba",null,null,{"$f":"D23*G23","v":0}]
["P32-2","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (85°C), Přivaření",null,null,0]
["P3-2","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P4a-2","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",2,null,"0 - 120 °C",null,null,0]
["P6-2","Zpětná klapka","65ZV 16/100-P SKH",1,null,"DN65, PN10 (85°C), Příruba",null,null,0]
["P33-2","Regulační ventil 2V",null,1,null,null,null,null,0]
["P33-2d","Pohon","SKD62E (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,0]
["Pvyp3a-2","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (85°C), Závit",null,null,0]
["MT-UT-2","Měřič tepla","UH50-A65C Qn15 DN50 PN25",1,null,"DN50, PN25 (85°C), Příruba",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",2,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-UTc-2","Redukce","DN65 / DN50",1,null,null,null,null,0]
["MT-UTd-2","Redukce","DN50 / DN65",1,null,null,null,null,0]
["MT-UTa-2","Rovný potrubní úsek","5 x DN50 = 250 mm",1,null,"DN50, PN16, 85°C",null,null,0]
["MT-UTb-2","Rovný potrubní úsek","3 x DN50 = 150 mm",1,null,"DN50, PN16, 85°C",null,null,0]
["UT-2","Výměník deskový",null,1,null,null,null,null,0]
[null,"Společná sekundární část","TOPNÁ VODA BD B,MŠ - 300 kW"]
["S4a-2","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",1,null,"0 - 120 °C",null,null,{"$f":"D42*G42","v":0}]
["S5a-2","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100",1,null,"NTC 10 kOhm",null,null,{"$f":"D43*G43","v":0}]
["S5c-2","Termostat","TR 0-120°C DN15-150 PN40 G1/2\" L100",1,null,"0 - 120 °C",null,null,0]
["S9-2","Pojistný ventil","PV 527 3/4\" x 1\" 5bar",1,null,null,null,null,0]
["S10-2","Čidlo tlaku","Snímač tlaku 0-6bar (4-20mA) T95 G1/2\"",1,null,null,null,null,0]
["Svyp2a-2","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (80°C), Závit",null,null,0]
[null,"Větev přímá","TOPNÁ VODA BD B,MŠ - 300 kW"]
["S1-2","Motýlková klapka","65UK 16/120-MP",1,null,"DN65, PN16 (80°C), Příruba",null,null,{"$f":"D49*G49","v":0}]
["S2-2","Filtr","65F 16/300-P",1,null,"DN65, PN16 (60°C), Příruba",null,null,{"$f":"D50*G50","v":0}]
["S3-2","Manometr","M 600/G1/2 T110 TP1",4,null,"0 - 6 bar",null,null,0]
["S7-2","Čerpadlo",null,1,null,"DN65, PN10 (80°C), Příruba, 3,6l/s, 90kPa",null,null,0]
["S8-2","Motýlková klapka","65UK 16/120-MP",1,null,"DN65, PN16 (80°C), Příruba",null,null,0]
["D1d-2","Kulový kohout","25KK 16/110-I/I",1,null,null,null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Gumová patka Hard",8,null,null,null,null,{"$f":"D56*G56","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D57*G57","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I20:I59)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I60*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I60+I61","v":0}]

{"sheet":"1212_2017-UT3","index":7,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,0,59,6],[60,0,60,6],[61,0,61,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]",300,"UT-2"]
[null,"Výkon PWH [kW]","-"]
[null,"Teplota primáru zima/léto [°C]","85/65"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[null,"Teplota UT vstup/výstup [°C]",80,60]
[]
[null,null,"60/60"]
[null,"PS UT / otevírací tlak PV [bar]",6,5]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"Řídící systém",null,null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D20*G20","v":0}]
[null,"Primární část UT","TOPNÁ VODA BD B,MŠ - 300 kW"]
["P31-2","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (85°C), Přivaření,",null,null,{"$f":"D22*G22","v":0}]
["P2-2","Filtr","65F 16/300-P",1,null,"DN65, PN16 (85°C), Příruba",null,null,{"$f":"D23*G23","v":0}]
["P32-2","Kulový kohout","65KK VEXVE100 25/200-W",1,null,"DN65, PN25 (85°C), Přivaření",null,null,0]
["P3-2","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P4a-2","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",2,null,"0 - 120 °C",null,null,0]
["P6-2","Zpětná klapka","65ZV 16/100-P SKH",1,null,"DN65, PN10 (85°C), Příruba",null,null,0]
["P33-2","Regulační ventil 2V",null,1,null,null,null,null,0]
["P33-2d","Pohon","SKD62E (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,0]
["Pvyp3a-2","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (85°C), Závit",null,null,0]
["MT-UT-2","Měřič tepla","UH50-A65C Qn15 DN50 PN25",1,null,"DN50, PN25 (85°C), Příruba",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",2,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-UTc-2","Redukce","DN65 / DN50",1,null,null,null,null,0]
["MT-UTd-2","Redukce","DN50 / DN65",1,null,null,null,null,0]
["MT-UTa-2","Rovný potrubní úsek","5 x DN50 = 250 mm",1,null,"DN50, PN16, 85°C",null,null,0]
["MT-UTb-2","Rovný potrubní úsek","3 x DN50 = 150 mm",1,null,"DN50, PN16, 85°C",null,null,0]
["UT-2","Výměník deskový",null,1,null,null,null,null,0]
[null,"Společná sekundární část","TOPNÁ VODA BD B,MŠ - 300 kW"]
["S4a-2","Teploměr bimetalový","T 120/B DN15-80 PN16 G1/2\" L100 TP2",1,null,"0 - 120 °C",null,null,{"$f":"D42*G42","v":0}]
["S5a-2","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100",1,null,"NTC 10 kOhm",null,null,{"$f":"D43*G43","v":0}]
["S5c-2","Termostat","TR 0-120°C DN15-150 PN40 G1/2\" L100",1,null,"0 - 120 °C",null,null,0]
["S9-2","Pojistný ventil","PV 527 3/4\" x 1\" 5bar",1,null,null,null,null,0]
["S10-2","Čidlo tlaku","Snímač tlaku 0-6bar (4-20mA) T95 G1/2\"",1,null,null,null,null,0]
["Svyp2a-2","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (80°C), Závit",null,null,0]
[null,"Větev přímá","TOPNÁ VODA BD B,MŠ - 300 kW"]
["S1-2","Motýlková klapka","65UK 16/120-MP",1,null,"DN65, PN16 (80°C), Příruba",null,null,{"$f":"D49*G49","v":0}]
["S2-2","Filtr","65F 16/300-P",1,null,"DN65, PN16 (60°C), Příruba",null,null,{"$f":"D50*G50","v":0}]
["S3-2","Manometr","M 600/G1/2 T110 TP1",4,null,"0 - 6 bar",null,null,0]
["S7-2","Čerpadlo",null,1,null,"DN65, PN10 (80°C), Příruba, 3,6l/s, 90kPa",null,null,0]
["S8-2","Motýlková klapka","65UK 16/120-MP",1,null,"DN65, PN16 (80°C), Příruba",null,null,0]
["D1d-2","Kulový kohout","25KK 16/110-I/I",1,null,null,null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Gumová patka Hard",8,null,null,null,null,{"$f":"D56*G56","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D57*G57","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I20:I59)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I60*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I60+I61","v":0}]

{"sheet":"1212_2017-UT4","index":8,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,0,59,6],[60,0,60,6],[61,0,61,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_2017","Velké Hamry"]
[null,"Výkon UT [kW]",690,"UT-4"]
[null,"Výkon PWH [kW]"]
[null,"Teplota primáru zima/léto [°C]","85/70"]
[null,"TS prim [°C]",100]
[null,"PS prim [bar]",16]
[null,"Teplota UT vstup/výstup [°C]",80,60]
[null,"Teplota PWH/SV [°C]",55,10]
[null,null,"60/60"]
[null,"PS UT / otevírací tlak PV [bar]",6,5]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"Řídící systém",null,null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D20*G20","v":0}]
[null,"Primární část UT","TOPNÁ VODA DD+BD 629-630,631,511-512,480,667 - 690 kW"]
["P31-4","Kulový kohout","100KK VEXVE100 25/200-W",1,null,"DN100, PN25 (85°C), Přivaření",null,null,{"$f":"D22*G22","v":0}]
["P2-4","Filtr","100F 16/300-P",1,null,"DN100, PN16 (85°C), Příruba",null,null,{"$f":"D23*G23","v":0}]
["P32-4","Kulový kohout","100KK VEXVE100 25/200-W",1,null,"DN100, PN25 (85°C), Přivaření",null,null,0]
["P3-4","Manometr","M 1600/G1/2 T110 TP1",3,null,"0 - 16 bar",null,null,0]
["P4a-4","Teploměr bimetalový","T 120/B DN100-300 PN16 G1/2\" L150 TP2",2,null,"0 - 120 °C",null,null,0]
["P6-4","Zpětná klapka","100ZV 16/100-P SKH",1,null,"DN100, PN10 (85°C), Příruba",null,null,0]
["P33-4","Regulační ventil 2V",null,1,null,null,null,null,0]
["P33-4d","Pohon","SKC62 (24V,0-10V,HF)",1,null,"24V, 0-10V",null,null,0]
["Pvyp3a-4","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (85°C), Závit",null,null,0]
["MT-UT-4","Měřič tepla","UH50-A74C Qn40 DN80 PN25",1,null,"DN80, PN25 (85°C), Příruba",null,null,0]
["","Příslušenství","WZT-S100/CZ - jímka",2,null,null,null,null,0]
["","Čidlo teploty","WZU5-1020 - pár čidel teplot",2,null,null,null,null,0]
["","Modul měřiče tepla","WZU-AC230-15",1,null,null,null,null,0]
["","Modul měřiče tepla","WZU-MB - M-Bus",1,null,null,null,null,0]
["MT-UTc-4","Redukce","DN100 / DN80",1,null,null,null,null,0]
["MT-UTd-4","Redukce","DN80 / DN100",1,null,null,null,null,0]
["MT-UTa-4","Rovný potrubní úsek","5 x DN80 = 400 mm",1,null,"DN80, PN16, 85°C",null,null,0]
["MT-UTb-4","Rovný potrubní úsek","3 x DN80 = 240 mm",1,null,"DN80, PN16, 85°C",null,null,0]
["UT-4","Výměník deskový",null,1,null,null,null,null,0]
[null,"Společná sekundární část","TOPNÁ VODA DD+BD 629-630,631,511-512,480,667 - 690 kW"]
["S4a-4","Teploměr bimetalový","T 120/B DN100-300 PN16 G1/2\" L150 TP2",1,null,"0 - 120 °C",null,null,{"$f":"D42*G42","v":0}]
["S5a-4","Čidlo teploty","QAE2130.010 125°C DN10-400 PN10 G1/2\" L100",1,null,"NTC 10 kOhm",null,null,{"$f":"D43*G43","v":0}]
["S5c-4","Termostat","TR 0-120°C DN15-150 PN40 G1/2\" L100",1,null,"0 - 120 °C",null,null,0]
["S9-4","Pojistný ventil","PV 527 5/4\" x 6/4\" 5bar",1,null,null,null,null,0]
["S10-4","Čidlo tlaku","Snímač tlaku 0-6bar (4-20mA) T95 G1/2\"",1,null,null,null,null,0]
["Svyp2a-4","vypouštěcí kohout","15KK 16/110-I/I - s hadic. koncovkou",1,null,"DN15, PN16 (80°C), Závit",null,null,0]
[null,"Větev přímá","TOPNÁ VODA DD+BD 629-630,631,511-512,480,667 - 690 kW"]
["S1-4","Motýlková klapka","100UK 16/120-MP",1,null,"DN100, PN16 (80°C), Příruba",null,null,{"$f":"D49*G49","v":0}]
["S2-4","Filtr","100F 16/300-P",1,null,"DN100, PN16 (60°C), Příruba",null,null,{"$f":"D50*G50","v":0}]
["S3-4","Manometr","M 600/G1/2 T110 TP1",4,null,"0 - 6 bar",null,null,0]
["S7-4","Čerpadlo",null,1,null,"DN80, PN10 (80°C), Příruba, 8,3l/s, 110kPa",null,null,0]
["S8-4","Motýlková klapka","100UK 16/120-MP",1,null,"DN100, PN16 (80°C), Příruba",null,null,0]
["D1d-4","Kulový kohout","25KK 16/110-I/I",1,null,null,null,null,0]
[null,"Volitelná výbava/požadavky KPS"]
["","Nohy","Gumová patka Hard",8,null,null,null,null,{"$f":"D56*G56","v":0}]
["","Vodováha ","Vodováha 2D",1,null,null,null,null,{"$f":"D57*G57","v":0}]
["","Rozdělená rámová konstrukce",null,1,null,null,null,null,0]
["","Technická dokumentace s návrhem provozního řádu",null,1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I20:I59)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I60*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I60+I61","v":0}]

{"sheet":"1212_2017-BDS","index":9,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[37,0,37,6],[38,0,38,6],[39,0,39,6]]}
[]
[]
[]
[]
[null,"Jméno projektu","1212_BDS_2017"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Číslo","Popis","Specifikace","Ks","Materiál","DN/PN/Přip. (provozní podmínky)","Cena za kus","Cena za kus","Cena celkem"]
[null,"Řídící systém",null,null,null,null,"Kč bez DPh","Kč bez DPh","Kč bez DPh"]
[null,"Řídící systém",null,1,null,null,null,null,{"$f":"D20*G20","v":0}]
[null,null,"Automatické dopouštění z horkovodu s PV"]
["D1a","Kulový kohout","20KK 40/180-I/PM",1,null,null,null,null,{"$f":"D22*G22","v":0}]
["D1b","Kulový kohout","20KK 40/180-I/PM",1,null,null,null,null,{"$f":"D23*G23","v":0}]
["D1c","Kulový kohout","15KK 16/110-I/I",1,null,null,null,null,0]
["D2","Filtr","20F 25/150-E/E SKH",1,null,null,null,null,0]
["D6","Zpětná klapka","15ZV 16/150-I/I 304",1,null,null,null,null,0]
["D9","Pojistný ventil","PV 527 1/2\" x 3/4\" 5bar",1,null,null,null,null,0]
["D13","Solenoidový ventil","sada CEME 8324 VN 011 F 230, G1/2\", kv=1.6 (viton-150°C)",1,null,null,null,null,0]
["D16","Vodoměr","WFW40.D080 Qn/Q3=1.5/2.5 L80 G3/4 T90",1,null,null,null,null,0]
[" ","Modul vodoměrový","WFZ44_imp.modul REED",1,null,null,null,null,0]
[null,"Tlakování"]
[null,"Kompaktní BDS","AUTOMATICKÝ DOPLŇOVACÍ SYSTÉM BDS",1,null,null,null,null,{"$f":"D32*G32","v":0}]
[null,null,"tlakovací čerpadlo (jmenovité parametry 0,86l/s, 34,7m)",2,null,null,null,null,{"$f":"D33*G33","v":0}]
[null,null,"pojistný ventil 6bar",1,null,null,null,null,0]
[null,null,"čidlo tlaku 0-6bar (voně loženo)",1,null,null,null,null,0]
[null,null,"čidlo tlaku 0-25kPa (voně loženo)",1,null,null,null,null,0]
[null,null,"odpouštěcí ventil",1,null,null,null,null,0]
["Cena celkem bez DPH",null,null,null,null,null,null,null,{"$f":"SUM(I20:I37)","v":0}]
["DPH",null,null,null,null,null,null,null,{"$f":"I38*0.21","v":0}]
["Cena celkem vč. DPH",null,null,null,null,null,null,null,{"$f":"I38+I39","v":0}]

{"sheet":"List1","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PumpData","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}