ࡱ> ON \p`norbert Martin, Ing. Ba==[,#8X@"1 Arial1 Arial1 Arial1 Arial1 Arial1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1  Arial CE1   Arial CE1   Arial CE1 x Arial CE1  Arial CE1  Arial CE1   Arial CE7#,##0\ "K ";\-#,##0\ "K "A#,##0\ "K ";[Red]\-#,##0\ "K "C#,##0.00\ "K ";\-#,##0.00\ "K "M$#,##0.00\ "K ";[Red]\-#,##0.00\ "K "w*9_-* #,##0\ "K "_-;\-* #,##0\ "K "_-;_-* "-"\ "K "_-;_-@_-w)9_-* #,##0\ _K_ _-;\-* #,##0\ _K_ _-;_-* "-"\ _K_ _-;_-@_-,A_-* #,##0.00\ "K "_-;\-* #,##0.00\ "K "_-;_-* "-"??\ "K "_-;_-@_-+A_-* #,##0.00\ _K_ _-;\-* #,##0.00\ _K_ _-;_-* "-"??\ _K_ _-;_-@_-# #,##0.0 #,##0.000 #,##0.00000                + ) , *  " " "  "                #        1 1         1                         ! ! ! ! ! ! ! !  !  "  "  "  "   "                              "  " ! ! ! !                  " "!     !                1     ! U U! !           !              qq  wq  q q w  # " ! ) # # # # " ! ) # # #  qq  wq  wq  wq  wq  wq  wq  q  qw  wp  wp  wp  wp  wp  wp  p  ww  ww  ww  ww  ww  ww  w  q  w  w  w  w  w  w           w  q  w  w  w  w  w  w           qp # " ! ) # # #  1 ` /Kryc list Ptko"~E Polo~ky Ptko zList3" KRYC LIST ROZPOCTU Nzev stavby4DSP - prava prostranstv kolem kostela sv. VavYinceJKSO JilemniceECO Nzev objektuPtkoMstoICODIC ObjednvatelMsto Jilemnice ProjektantIng. Arch. Jitka Hofmeisterov ZhotovitelRozpocet cslo ZpracovalDnePolozekMern a celov jednotkyPocetNklady / 1 m.j. Rozpoctov nklady v KcAZkladn rozp. nkladyBDoplnkov nkladyCNklady na umsten stavbyHSVDodvky Prce prescasZarzen staveniateMontzBez pevn podl.Mimostav. dopravaPSVKulturn pamtka zemn vlivy:Nklady na oddlen provozu zaYzen od probhajc stavby"M"OstatnNUS z rozpoctuZRN ( r. 1-6 )DN ( r. 8-11 )NUS ( r. 13-18 )HZSKompl. cinnostOstatn nkladyDCelkov nkladySoucet 7, 12, 19-22Datum a podpisRaztko05%DPH19%Cena s DPH (r.23-25)EPrpocty a odpoctyDodvky objednavateleKlouzav dolozkaZvhodnen + -ROZPOCETStavba: Objednavatel:Msto JilemiceObjekt: Zhotovitel : JKSO : Datum :P.C.KCN Kd polozkyPopisMJMnozstv celkemCena jednotkovDodvka Cena celkemHmotnost jednotkovHmotnost celkem891112Prce a dodvky HSV1 Zemn prce001$Hloubenrh aY -600mm horn 4 -100m3m3.Hloubenrh aY -600mm pYpl za lepivost hor 4-Vodorovn premsten vkopku do 50-500m 1-4 167101101 Nakldn vkopku do 100m3 tr. 4Ulo~en sypaniny na skldku#Zhutnn zsyp v uzavYenm prostoru2 Zakldn002BZ zklad paso tY. C25/30011 272351215!Bednen sten zklad patek zrzenm2 272351216$Bednen sten zklad patek odstranenVztuz zklad kleneb 10338t!Osazen dr. kov. pY. 30-120 kg/ksksVeden trubn 5Rozpojen stvajcho pYvodnho vodovdnh potrub PEPolo~en potrub PE do vkou mDodvka PE DN32Ru n zhoz rhy ZYzen lo~e z kopanho psku PYidru~en pracovn vkony % PYeun hmot 99Presun hmot HSV 998011003 Presun pro budovy zden va 24 m HSV CelkemPrce a dodvky PSVZdravotech. vnitY vodovod'Potrub ocelov trubka Pz zvitov DN50 Vsazen odbo ky do potrub DN 32soubPotrub PPR PN 16 1"(32x4,5) /Ochrana plastovho potrub izola n trubka DN32$Mont~ vodovdnch armatur 2zvity G1MATVentil kulov PVC 1" Mont~ ptka Ptko atypZptn mont~ vodomro G 1Vodomr domovn Tlakov zkouaka potrub Proplach - dezinfekce potrubMT ventilo stojnkovch G 1/2Baterie pak. Stoj. DY. ,PYesun sdravtech.vnitY.vodovod objekt v.do24% PSV CelkemCelkem @!!D'""*##p$$aV%%1&&r'i())H *% +V - ccR  #/#CD  dMbP?_*+%"<~?<~?U} I} } } } } } } }  } $} } m} } } } } I#)@ J@J@J@J@J@J@J@J@ J@ J@ h@  @ @@@ @ @@@@@@@ @ @ @ @ @@ @0 @ (    !!   "#$ %&&&&'!!   ()$   *++++,!!   -.$ /000000001000  0 0 23    "  45678$   (&&&&'459:8$ $-++++,459:8$ /000 0 0 ; ;;00<0 0 0 2 3$ =:>8!4?~ @>@ $( ABBBBBBBBBBBBBBBC DEEE E EEEEEEEEEEEF( GHHHIHJHHIKJHHIILM N NO J KJ HK  J  KJ  H H J HL PQQRS TUQRS  TUQ ~  VU~ WXYZZZ Z ZZ[ \ ZZZZZZZ] ^_ ` aab ^c `  ab  ^ d  ` aab~ e f g h!iZ$j~ e" k"l~  i j~  e6  #  &iD ףp= ?j~ e mn h$ ij~ e& k%l~  i j~  e:  &  ~ ij~ e f'g h! ij~ e* k(l~  i j~  e>  )  ~ ij~ e mn h$ ij~ e. op~  i j~  eB  *  &iDQ?j~ e f+g h!ijqrlij ~  eF  ,   i Dj~ e mn h$ijqrlij ~  eJ  k-  rr~ ij~ e s. rl:t$DDDDDDu~ e2 s/l~  t u~  eN  s0  rr4tDDDDDu~ vR w1 xy~ SX~ vV w2y~  S X~  vZ  w3  xx~ SX Dzzz{|}{z{~  ^4   `5 aab ~  e^  k6  rr" DD 7 8 ~  eb  9~   :~    ~  ef  ; PMD :&DRQ?55 ~  vj  <  xy" DD 7 8  ^=   `> aabD1lB,lXlNZV@~@,B,Xbzz @!@"@   ~ en k? rr~ i j! ~ ! er ! k@ ! rr~ !i!j "7" "8" ~ " vv " wA " xx~ "S"X (nb  >@"""*     7  9>Fay  dMbP?_*+%" <~?<~?U} } } -} }  }  } } 9  @ @ @ ;@ x@ w@ @ -@ @ ,@ @ @ @ @ @ @ @ ,@ @ @ @ @ @ @ ,@ @ @ @ @ @ @ @ B C   D E F   G H I  J K L M N O P Q $  R  S  T0  U V~  *  W  X  Y  Z [   ?    L \~  ] ^- Q@ 333333?? ~      LL      LL~       LL @ D  \~  _ ^ Q@ D  ~       ~     @ D  \~ & ` ^$ Q@ % 5 ~       ~     @ \ a b ^ Q@ D  ~      ~    @ \~ J( c ^Q@D ~     ~     @ \~ I) d ^Q@D~     ~      Z [ $% $% $  %   $  %    e f  @ D g~ /@ h ^3S?333333?333333?333333?~ " DD"  DD |?5^?" ]? DD   @ D i j k l/ ףp= ?333333?333333?~ " DD"  DD dS?" ^W*^[? DD  "@ D i m n l ףp= ?D~ " DD"  DD~  "  DD  $@ D i~ V@ o p~ @~ " DD"  DD ,Cb?" խ7? DD  &@ D*nA q r~ ?~ " DD"  DD q@HF?" q@HF? DD   e f $ %$%$  %  $ uIC?"%  ~  @ s  (@ D~ @3A t r~ ?~ " DD"  DD~  "  DD  *@ D~ @3A u v~ 0@~ " DD     LL~       LL ,@ D~ @3A w v~ 4@~ " DD   ~      .@ D~ @3A x v~ 0@~ " DD   ~      0@ D~ @3A y v~ 0@~ " DD  ~      1@T,M D~ @3A z {~ .@~ &DDd   ~      0@" D~ @3A | {~ @~ & DDd   ~     Dl.dXD"z"8DqD/+D, @! ,@" @# @$ ]@% @& ,@' @( @) @* @+ @, @- @. @/ @0 @1 @2 @3 @4 @5 @6 @7 ]@8 @  Z s $ #%$  %$ " %  $ $ %  ! !} !~!  "1@' D "i " " "p"uIC?"D "~ """# D"D""" # D"D""  # #} #~ ###$ %""##$ %""## $ %"" # ##  %""  $ $ $.$ DDD D#.$DDD D#.$ 3 D D D D# $ ($ uIC?8 D D D  % %% &~ &J &&  '2@( D"~ 'J 'jA ' 'v~ '@'~ '"'( D'D'' ( ' '5 LL~ ' ' ( ' '5 LL (3@) D'~ (J (mA ( (~ (?(~ ("() D(D("( ) D(D(~ ( "( ) D(D( )4@*))4 L~ )J )A ) )v~ )@)~ )")* D)D)) * ' ~ ) ) * ' *5@+)~ *J *υA * *v~ *@*~ *"*+ D*D** + ' ~ * * + ' +6@,)~ +J +??A + +r~ +@+~ +"+- D+D+"+ , D+D+~ + "+ , D+D+ ,7@-) ,,;kA , ,r~ ,@,",, D,D,~ ,, - ' ~ , , - ' -8@.)~ -J -TA - -~ -?-~ -"-/ D-D-- .' ~ - - . ' .9@/) .~ .z9>k . .~ .?.".. D.D.~ .. / ' ~ . . / ' /:@0)~ /J /iA / /~ /?/~ /"/1 D/D/"/ 0 D/D/~ / "/ 0 D/D/ 0;@1) 0~ 0:\ 0 0~ 0?0"00 D0D0~ 0"0 1 D0D0~ 0 "0 1 D0D0 1<@2)~ 1J 1A 1 1v~ 17@1~ 1"12 D1D11 2 ' ~ 1 1 2 ' 2=@5)~ 2J 2A 2 2v~ 27@2~ 2"23 D2D22 5' ~ 2 2 3 ' 3>@4)~ 3J 3ҏA 3 3~ 3?3~ 3"3' D3D33 4 ' ~ 3 3 4 ' 4?@# ) 44zGoA 4 4r~ 4?4"46 D4D4~ 44 5 ' ~ 4 4 5 '  5>@3 D2~ 5J 5A 5 5~ 5Pw@5~ 5&56D5D5d5 6 ' ~ 5 5 6 ' 6~ 6J 6 6$67%'5$67%'5$6 7 %'5 6 $6 7 %'5  7 7 77 D674D67 8 D6 7 7 D6  8 8 8"8' D$D7"88 D$D7"8 8 D$ D7 8 8 uIC? D$ 6D8D,  u$  >@7  z  dMbP?_*+%"<~?<~?D7U>@7 Oh+'0@HXx namenorbert Martin, Ing.Microsoft Excel@Z>hT@ Y՜.+,0 PXd lt|  Kryc list PtkoPoloky PtkoList3 listy  !"#$%&'()*+,-./0123456789:;<=?@ABCDEGHIJKLMRoot Entry F )YWorkbook{SummaryInformation(>DocumentSummaryInformation8F