ࡱ>   !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abdefgRoot Entry`m+c Workbook`SummaryInformation(DocumentSummaryInformation8  !"#$%&'7Datum: as: SOUPIS PRACStavba:780/010Jilemnice - Valdatejnsk ulice - prava chodnkuObjekt: Rozpo et: Objednavatel:Msto JilemniceZhotovitel dokumentace: Zhotovitel:Zkladn cena: ____________K  Cena celkov:DPH: Cena s dan:Mrn jednotky:Po et mrnch jednotek:Nklad na mrnou jednotku:Vypracoval zadn:Vypracoval nabdku: Datum zadn:Datum vypracovn nabdky:0Vaeobecn konstrukce a prce014101POPLATKY ZA SKLDKUM36- skldku si zajist zhotovitel stavby 30 + 3 + 1 = 3402911'OSTATN PO}ADAVKY - GEODETICK ZAMXENHMr- zamYen okraje novho chodnku a zhotoven geometrickho plnu na oddlen pozemku 1 x 4.500,- K  = 4.500,- K 037105POMOC PRCE ZAJI`d NEBO ZXZ OBJ}KY A PXSTUP CESTYK P- provizorn pravy napojen vjezdo a vstupo ze atrkodrti a nsledn odstrann037207POMOC PRCE ZAJI`d NEBO ZXZ REGULACI A OCHRANU DOPRAVY_- provizorn dopravn zna en, ozna en a ohrazen staveniat, usmrnn dopravy, pohybu chodco037306POMOC PRCE ZAJI`d NEBO ZXZ OCHRANU IN}ENRSKCH STt- vyty en probhu vaech in~enrskch st, v etn pYpojek, popY. proveden sond pro upYesnn jejich polohy (3 ks)1 Zemn prce11317A>ODSTRAN KRYTU VOZOVEK A CHODNKn Z DLA}EB KOSTEK - BEZ DOPRAVYOdstrann mozaiky ~ulov  a=\p=@8!81ARIAL1ARIAL1ARIAL1ARIAL1ARIAL1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1ARIAL1.Times New Roman#,##0d.M.yyyy h\:mm\:ss #,##0.00 #,##0.000                + ) , *    @  @    @                                        @   @         83ffff̙3fff3f3f33333f33333xHSheet1'R:;jk-\}DQ ʟI0)8Q\MU_C,&)U'ճ*xS'+ctB;E#:혫x9? W=E(1oPe|^4uGi[K9HzWQ]TT~&#ym mɾ)NE>|mꭊޱu8[Yo5POJG\uQT,5-D"PmB*Gg AJ(B(((((FeE,*IW-m`bҎ }=rtw7yZ&K}?tPk~W{]j2^}UK~n} NW(:(((((V*G Һ=+s@V+O0}5[˚Z04z7PHFk4NĹSjtVT|'>g91+.xjz(H ( ( ( F`Y I=k>;X[?V}>ˋC M_%BUʊmحO?X4Q_^oSR((((((+3mh<"LJ:7~ץhk3kiFi9+ngRP]Ru +.q-# VS^`כkEv EWNkQM֧C2篙B(=.沸Yr(8j#VUޟ,đ vakѬob-QOpkzǖ|ϝ=Q^QEQME6TPI'jeظdw57\6pNz/aTs [m|+o|Pnp+ ( ( ( ( ( 8cK0Oӿi\S ~so%]mUSoY?wnkwk9rz"Q_$}QEVχuc^oyN?{ƢZTj*ԧpV#yaHٖ {c+vhצGf|Zn%(+mb~yE^u}X!?/7{,;ZݗZQE|yaEPEPEPEPEPEP^U:+kҴfݣYs{ בf܋/k뻃+FL+I"s#|ǽz9*h4Fq! SvE +pk[UŲ)'5Zڹ#5s$W%zncMhHƼkF+,-16rX^N3VbE?Tbq;_sWu'DtxY]Q}ET_O4 J(څ4>ZI9=kdVPeW+*sV;/ZvQExQEQEQEQEQEP'dΝ<ȄOV0q妮eV:Jv1㹯HmRD(9i~cc|~OZ2[vc}JI40ʠ8ץRinP%MZwXC!q7$/IQ'Z$rkgZQRu~2elJp?!5\=RHrFEEx}|BnG JZQ\HWS˜MsjO >+_M糒Ej{ȏ7 좊8"XED^WRV+1Q)jo>6aZ=4f&hy}+[xT>횕^kI#Nq\YFo.YǓI9T֍;](Ҕ]WcX)7Z W/%_SKє;H˳8)Pá;XQEQE=UݕOPRӋbhTm:*+#ݽbSQ_)!%fx/kƑ6NYr񙢶.Cp.xPNpaEt wp3om. أWj?mLΔ~NI rjv^ (#@?TC"97,֣bI]2:SVn֮Q[6bC#GUkcEO|RITt{IEmO.Ӓa22,PNOAEsn▕*&~c2I$rMz=慦dic@`uwkC~a b1SǫҥWyOepm/`qi^n[`5QYXeH#WW[ $3օZU rCI" #daaY^ymlV}*55\zpyTeyqharӨ>eeA~yO\|~gCem, _iEwZQ^yQE%Kle)Qӊv#}6Au@(`l;QWVj'fJj\.!K=wمQ^9Ḧ< h לiΕH  ޥy|N?(:WS RMx%*hνZ=;v??REf+uh^gL21΂OqE$}A7 ,.odeJ>07 mbIK.?%ƹ+忴\*)BK sV͵9=>/Vd`Xt 죞VS+/b7xR k u;Wv%D^ǿ]%:Wyͻ^< SiwLQhe[Kre]y7cI*=QWG"H(2Pj2eJHoGXRR[OXS?y*}t4]+ ĈJ"fOicEc7?/ڏ~hwoj2GG?`kOb!3 L(^GkEW*d`יjvR#NMK6?47:uT=u#jU}NR(>(+އ~OȧU J}R!@z8HXP hE _"Pߨl$Q0TQO@)Ā2NZ龐۱~b?{T0]+BU9"Etk+םzާRPPQEQEQEWo;i=?J*6qϻ S ?Wz?CCRq[=*VjV>W5eY]C)H#wXѝ*'}K 214McUfu-RKPP*J/(MŠ(s`¶g0ӱà>YZVFw5Fđ "W*Ϧ?<ҭ袊s }hRI=X^iKiQF*EG]w45WeӱF}NMM(Ԝ J+'O]7OfB;z\~O%VJ{ַ50־ ü?<V3[ YV喭&o7ua'JIbI$'%|3,UNymv=64!ʷQErEPEPEPEPiMS϶62"B{T|KXڷĎ?}+I'2LצJVT_X{wU(ࢊXI_%d˷W%9(vL!mW}3 S[xLK;{_E]ٴ *yGJ2p98Y#%40 QEQEQEQEQEQEQEQ@=ȍ#"f8u&BWKİ^~Ģ|tU9N_엶緗=p ( ( ( (+_XA4T#Q\\iSmnpפTsAMȯpUy}.2T]+=[ۖ2Kp `X5LODSTRANN PODKLADn VOZOVEK A CHODNKn Z KAMENIVA NESTMELENHO- odstrann podkladu pod mozaikou 49 m2 x 0,29 = 14,2 m3 - odstrann podkladu pod dla~bou 10/10 88 m2 x 0,15 = 13,2 m3 celkem = 14,2 + 13,2 = 27,4 m3 + rezerva = 30 m3 - s odvozem na skldku zhotovitele11353+ODSTRANN CHODNKOVCH KAMENNCH OBRUBNKnMa- odstrann stvajcch ~ulovch obrubnko a. 0,3 m - po o iatn se polo~ do nov trasy - 79 m129945 I`TN POTRUB DN DO 300MM- pro iatn potrub od dvou stvajcch uli nch vpust V1 a V2, kter se vybouraj - pro nov vpusti se pou~ij stvajc pro iatn pYpojky 20 + 4 = 24 m13273(HLOUBEN RH `X DO 2M PA} I NEPA} TX. Ic- rhy (jmy) pro nov vpusti V1 a V2 (1 x 1 x 1,5) x 2 = 3 m3 v etn odvozu na skldku zhotovitele17481(ZSYP JAM A RH Z NAKUPOVANCH MATERILns- zsyp okolo vpust se provede vhodnm kamenitm materilem z nkupu s hutnnm po vrstvch (1 x 1 x 1) x 2 = 2 m318110)PRAVA PLN SE ZHUTNNM V HORNIN TX. IM2B- nov chodnk 129 m2 - vozovka - 32 m2 celkem = 129 + 32 = 161 m25 Komunikace56330VOZOVKOV VRSTVY ZE `TRKODRTI- pod nov chodnk - 129 m2 x 0,25 = 32,2 m3 - pod pravu okraje vozovky - 32 m2 x 0,15 = 4,8 m3 celkem = 32,2 + 4,8 = 37 m3 (`DA 0/32)582213DL}DN KRYTY Z DROBNCH KOSTEK DO LO}E Z KAMENIVA[- pYedl~dn okraje stvajc vozovky 0,3 x 79 = 24 m2 - pou~ij se stvajc kostky 10/1058222-DL}DN KRYTY Z DROBNCH KOSTEK DO LO}E Z MCz- vodc prou~ek podl novho obrubnku 0,1 x 79 = 7,9 m2 - dva vjezdy = 9 m2 celkem = 7,9 + 9 = 16,9 m2 + rezerva = 18 m2582311@DL}DN KRYTY Z MOZAIK KOSTEK JEDNOBAREVNCH DO LO}E Z KAMENIVA|- dla~ba novho chodnku, lo~e psek s cementem - 105 m2 - z toho je 58 m2 star dla~by a zbytek z nkupu = 105 - 58 = 47 m27PYidru~en stavebn vroba711116-IZOLACE B}N KONSTR PROTI ZEM VLHK Z MK  PVCF- nopov flie podl fasd pYilehlch objekto v etn ukon ovac liaty /- kompletn proveden 24 + 42 = 66m x 1 = 66 m28Potrub87434/POTRUB Z TRUB PLASTOVCH ODPADNCH DN DO 200MM- potrub pro napojen pYpojek od novch vpust v etn napojen na star pYpojky - kompletn prov<Geden v etn vkopu, podsypu, obsypu atd. 2 x 3 = 6 m'897125VPUSd KANALIZA N ULI N KOMPLETN Z BETONOVCH DLCnKUS&- vpusti V1 a V2 - kompletn proveden89923V`KOV PRAVA KRYCCH HRNCn.- vakov prava aoupat do novho povrchu 3 ks9Ostatn konstrukce a prce91742'CHODNKOV OBRUBY Z KAMENNCH OBRUBNKnr- pou~ij se rozebran obrubnky, nov oblouky na konec pravy a obrubnk na vmnu schodu u p. 217 79 + 2 = 81 m93831O I`TN DLA}EB UMYTM VODOU,- o iatn vedleja vozovky 100 x 6 = 600 m296687%VYBOURN ULI NCH VPUST KOMPLETNCHL- v etn odvozu na skldku zhotovitele (dobr dly do skladu investora) 2 ks96715 VYBOURN ST KONSTRUKC BETONr- schody pYed p. 217 1,5 x 0,45 x 0,5 = 0,4 m3 + ubourn sti zkladu = 1 m3 - s odvozem na skldku zhotoviteleCelkem:! 8"P#$Z%T')DR- 3&6(9;P>z@7CE   ,HHHHHHHU%"d&?'?(?)?} $} $} $} } I} } $} } I} } } } m} } } } } } I} } } m} } $} I} $} I} } I} m} I} I} $} !!} ""$} ##} $$$} %%$} &&} ''} (($} ))} **$} ++I} ,,I} --m} ..} //$} 00$} 11} 22$} 33m} 44I} 55} 66} 77$} 88$} 99} ::$} ;;} <<} ==} >>} ??} @@} AA} BB} CC} DD} EE} FF} GG} HH} II} JJ} KK} LL} MM} NN} OO} PP} QQ} RR} SS} TT} UU} VV} WW} XX} YY} ZZ} [[} \\} ]]} ^^} __} ``} aa} bb} cc} dd} ee} ff} gg} hh} ii} jj} kk} ll} mm} nn} oo} pp} qq} rr} ss} tt} uu} vv} ww} xx} yy} zz} {{} ||} }}} ~~} } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } } <;;x; ;Y7, 7 7, 7 7, 7+7w77;77w*,,*,*,*,,,      R 2 569:?  T 25:  - ./0 @ 13 568E#߼? 9: x:     >6@ 6        > 6@ 6        > 6@ 6  & B6D6 & B6 & B6(D6 ,   $ '! (!!)    $ '! (!!)    $ '! (!!)    $ '! (!!) * D lDDDHtjjj< %!*,"#($%(&';(;)-*;+;,-;.-/;0;1;23;4-5;6;78;9-:;;;<=;>-?; *  "? """"""""$ !*!  ! ! $ !'! !(!!) ########### ############' %#%######## %#%#########' '#'####### ' #b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d lh~RRfZfZZfZfZ@;ABxC<JDE;F;G"H-I;J;K;L;MN;O"P-Q;R;wS;T;U;V;W;X;YZ;["\-];^;_;V@: C#C####### C #0C #####################! C.) C/))))))))))))); E#2E####### E #3bE ##############################################:F$@F$ F%4F%%%%%% F*5*F******************! F"&" F#&&&%F''@ F('') F,(F-((((0 F3(F4(((((((:,G*******************! I6TI:VJ:VK:VL:N$@N$ N%7N%%%%%% N*8*N******************! N"&9 N#&&&%N''"@ N('') N,(N-((((0 N3(N4(((((((:,O*******************! Q:TQ:VR: S;TS:VT:VU:VV:VW:VX:Z$ @Z$ Z%<Z%%%%%% Z*=*Z******************! Z"&" Z#&&&%Z''>@ Z('') Z,(Z-((((0 Z3(Z4(((((((:,[*******************! ]>T]:V^:V_:D lZ0fZZZ0fZfZZZZZ0fZ`;a;b;cd;e-f;g;h;ij;k-l;m;n;op;q-r;s;t;uv;w-x;y;z;{|;};~;;V`:Va:Vb:d$"@d$ d%?d%%%%%% d%@*d%%%%%%%%%%%%%%%%%%! d"&A d#&&&%d''S@ d('') d,(d-((((0 d3(d4(((((((: fBTf:Vg:Vh:j$$@j$ j%Cj%%%%%% j%D*j%%%%%%%%%%%%%%%%%%! j"&A j#&&&%j''8@ j('') j,(j-((((0 j3(j4(((((((: lETl:Vm:Vn:p$&@p$ p%Fp%%%%%% p%G*p%%%%%%%%%%%%%%%%%%! p"&" p#&&&%p''@ p('') p,(p-((((0 p3(p4(((((((: rHTr:Vs:Vt:v$(@v$ v%Iv%%%%%% v%J*v%%%%%%%%%%%%%%%%%%! v"&" v#&&&%v''@ v('') v,(v-((((0 v3(v4(((((((: xKTx:Vy:Vz:|$*@|$ |%L|%%%%%% |%M*|%%%%%%%%%%%%%%%%%%! |"&N |#&&&%|'' d@ |('') |,(|-((((0 |3(|4(((((((: }OT}:V~:V:DlZZZfZZfZZfZZfZZfZx<J;;-;;;;-;;;;-;;;;;"-;;;x #2####### #30 #####################! .) /))))))))))))); #P####### #Qb ##############################################:$,@$ %R%%%%%% %S*%%%%%%%%%%%%%%%%%%! "&" #&&&%''B@ ('') ,(-((((0 3(4(((((((: TT:V:V:$.@$ %U%%%%%% %V*%%%%%%%%%%%%%%%%%%! "&N #&&&%''8@ ('') ,(-((((0 3(4(((((((: WT:V:V:$0@$ %X%%%%%% %Y*%%%%%%%%%%%%%%%%%%! "&N #&&&%''2@ ('') ,(-((((0 3(4(((((((: ZT:V:V:V:$1@$ %[%%%%%% *\*******************! "&N #&&&%''@Z@ ('') ,(-((((0 3(4(((((((:,*******************! ]T:V:V:D lfZZfZZfZZZ0fZZ<J;;-;;;x<J;;-;;;;-;;-;;x<J #P####### #Q0 #####################! .) /))))))))))))); #^####### #_b ##############################################:$2@$ %`%%%%%% %a*%%%%%%%%%%%%%%%%%%! "&N #&&&%''P@ ('') ,(-((((0 3(4(((((((: bT: cT:V: #^####### #_0 #####################! .) /))))))))))))); #d####### #eb ##############################################:$3@$ %f%%%%%% %g*%%%%%%%%%%%%%%%%%%! "&A #&&&%''@ ('') ,(-((((0 3(4(((((((: hT:V:V:$4@$ %i%%%%%% %j*%%%%%%%%%%%%%%%%%%! "&k #&&&%''@ ('') ,(-((((0 3(4(((((((: lT:$5@$ %m%%%%%% %n*%%%%%%%%%%%%%%%%%%! "&k #&&&%''@ ('') ,(-((((0 3(4(((((((: oT:V: #d####### #e0 #####################! .) /)))))))))))));D lffZfZZffZ;;-;;;;-;;;-;;;;;;;x<Jx;w #p####### #qb ##############################################:$6@$ %r%%%%%% %s*%%%%%%%%%%%%%%%%%%! "&A #&&&%''@T@ ('') ,(-((((0 3(4(((((((: tT:V:V:$7@$ %u%%%%%% %v*%%%%%%%%%%%%%%%%%%! "&N #&&&%''@ ('') ,(-((((0 3(4(((((((: wT:V:$8@$ %x%%%%%% %y*%%%%%%%%%%%%%%%%%%! "&k #&&&%''@ ('') ,(-((((0 3(4(((((((: zT:V:V:$9@$ %{%%%%%% %|*%%%%%%%%%%%%%%%%%%! "&" #&&&%''? ('') ,(-((((0 3(4(((((((: }T:V:V: #p####### #q0 #####################! .) /))))))))))))); +~"++++++++++++++ /,0,,,,,,,,,,,:B XfZZfZfZZfZZbx(  @   A]&`=@8!8>  259::-/03568:: 6   6   6666$')$')$')$')  $!!!!$!!')####'%%%%''' '' :(((( ((!(("%((')((,0((3:*+:---- --!--"%--')--,0--3:/1:3333 33!33"%33')33,0333:56:8888 88!88"%88')88,0883::;:==== ==!=="%==')==,0==3:?@:CC CC !CC.;EE EE :FFFF FG!FF"%FF')FF,0FF3:IL:NNNN NO!NN"%NN')NN,0NN3:QR:SX:ZZZZ Z[!ZZ"%ZZ')ZZ,0ZZ3:]b:dddd dd!dd"%dd')dd,0dd3:fh:jjjj jj!jj"%jj')jj,0jj3:ln:pppp pp!pp"%pp')pp,0pp3:rt:vvvv vv!vv"%vv')vv,0vv3:xz:|||| ||!||"%||')||,0||3:}: !.; : !"%'),03:: !"%'),03:: !"%'),03:: !"%'),03:: !.; : !"%'),03::: !.; : !"%'),03:: !"%'),03:: !"%'),03:: !.; : !"%'),03:: !"%'),03:: !"%'),03:: !"%'),03:: !.;/: Oh+'0(0<hCrystal DecisionsPowered by Crystal՜.+,D՜.+,L PX(Business Objects Context Information(Business Objects Context Information1(Business Objects Context Information2(Business Objects Context Information3(Business Objects Context Information4(Business Objects Context Information5(Business Objects Context 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