{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["10 313510 KL","10 313510 Rek","10 313510 Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":10,"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":"10 313510 KL","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3135/10","Oprava kamenné zdi - Skálova ul.",null,"JKSO ","815.4"]
[]
["Objekt",null,null,null,null,"SKP "]
["10",null,"Oprava kamenné zdi - Skálova ul.",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3135",null,"Turnov - Oprava místních komunikací a chodníků",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'10 313510 Rek'!E14","v":0},{"$f":"'10 313510 Rek'!A19","v":"Zařízení staveniště"},null,null,{"$f":"'10 313510 Rek'!I19","v":0}]
["Z","PSV celkem",{"$f":"'10 313510 Rek'!F14","v":0},{"$f":"'10 313510 Rek'!A20","v":"Provoz investora"},null,null,{"$f":"'10 313510 Rek'!I20","v":0}]
["R","M práce celkem",{"$f":"'10 313510 Rek'!H14","v":0},{"$f":"'10 313510 Rek'!A21","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'10 313510 Rek'!I21","v":0}]
["N","M dodávky celkem",{"$f":"'10 313510 Rek'!G14","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'10 313510 Rek'!I14","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'10 313510 Rek'!H22","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"10 313510 Rek","index":1,"n_rows":22,"n_cols":53,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[21,7,21,8]]}
["Stavba :",null,"3135 Turnov - Oprava místních komunikací a chodníků",null,null,null,"Rozpočet :","3135/10"]
["Objekt :",null,"10 Oprava kamenné zdi - Skálova ul.",null,null,null,"Oprava kamenné zdi - Skálova ul."]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'10 313510 Pol'!B7","v":"3"},{"$f":"'10 313510 Pol'!C7","v":"Svislé a kompletní konstrukce"},null,null,{"$f":"'10 313510 Pol'!BA19","v":0},{"$f":"'10 313510 Pol'!BB19","v":0},{"$f":"'10 313510 Pol'!BC19","v":0},{"$f":"'10 313510 Pol'!BD19","v":0},{"$f":"'10 313510 Pol'!BE19","v":0}]
[{"$f":"'10 313510 Pol'!B20","v":"62"},{"$f":"'10 313510 Pol'!C20","v":"Úpravy povrchů vnější"},null,null,{"$f":"'10 313510 Pol'!BA23","v":0},{"$f":"'10 313510 Pol'!BB23","v":0},{"$f":"'10 313510 Pol'!BC23","v":0},{"$f":"'10 313510 Pol'!BD23","v":0},{"$f":"'10 313510 Pol'!BE23","v":0}]
[{"$f":"'10 313510 Pol'!B24","v":"94"},{"$f":"'10 313510 Pol'!C24","v":"Lešení a stavební výtahy"},null,null,{"$f":"'10 313510 Pol'!BA27","v":0},{"$f":"'10 313510 Pol'!BB27","v":0},{"$f":"'10 313510 Pol'!BC27","v":0},{"$f":"'10 313510 Pol'!BD27","v":0},{"$f":"'10 313510 Pol'!BE27","v":0}]
[{"$f":"'10 313510 Pol'!B28","v":"96"},{"$f":"'10 313510 Pol'!C28","v":"Bourání konstrukcí"},null,null,{"$f":"'10 313510 Pol'!BA34","v":0},{"$f":"'10 313510 Pol'!BB34","v":0},{"$f":"'10 313510 Pol'!BC34","v":0},{"$f":"'10 313510 Pol'!BD34","v":0},{"$f":"'10 313510 Pol'!BE34","v":0}]
[{"$f":"'10 313510 Pol'!B35","v":"97"},{"$f":"'10 313510 Pol'!C35","v":"Prorážení otvorů"},null,null,{"$f":"'10 313510 Pol'!BA38","v":0},{"$f":"'10 313510 Pol'!BB38","v":0},{"$f":"'10 313510 Pol'!BC38","v":0},{"$f":"'10 313510 Pol'!BD38","v":0},{"$f":"'10 313510 Pol'!BE38","v":0}]
[{"$f":"'10 313510 Pol'!B39","v":"99"},{"$f":"'10 313510 Pol'!C39","v":"Staveništní přesun hmot"},null,null,{"$f":"'10 313510 Pol'!BA41","v":0},{"$f":"'10 313510 Pol'!BB41","v":0},{"$f":"'10 313510 Pol'!BC41","v":0},{"$f":"'10 313510 Pol'!BD41","v":0},{"$f":"'10 313510 Pol'!BE41","v":0}]
[{"$f":"'10 313510 Pol'!B42","v":"D96"},{"$f":"'10 313510 Pol'!C42","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'10 313510 Pol'!BA49","v":0},{"$f":"'10 313510 Pol'!BB49","v":0},{"$f":"'10 313510 Pol'!BC49","v":0},{"$f":"'10 313510 Pol'!BD49","v":0},{"$f":"'10 313510 Pol'!BE49","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E13)","v":0},{"$f":"SUM(F7:F13)","v":0},{"$f":"SUM(G7:G13)","v":0},{"$f":"SUM(H7:H13)","v":0},{"$f":"SUM(I7:I13)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I19:I21)","v":0}]

{"sheet":"10 313510 Pol","index":2,"n_rows":49,"n_cols":80,"rows_kept":49,"cut":false,"hidden":false,"merged":[[36,2,36,3],[25,2,25,3],[29,2,29,6],[30,2,30,3],[32,2,32,3],[13,2,13,3],[15,2,15,3],[17,2,17,3],[21,2,21,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,6],[9,2,9,6],[10,2,10,3],[12,2,12,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3135 Turnov - Oprava místních komunikací a chodníků",null,"Rozpočet:",{"$f":"'10 313510 Rek'!H1","v":"3135/10"}]
["Objekt :",null,"10 Oprava kamenné zdi - Skálova ul.",null,{"$f":"'10 313510 Rek'!G2","v":"Oprava kamenné zdi - Skálova ul."}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","3","Svislé a kompletní konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"311211123RRX","Zdivo nadzákladové z lomového kamene na MVC 2,5 ","m3",19.434999999999999,null,{"$f":"E8*F8","v":0},2.6835499999999999,{"$f":"E8*H8","v":52.154794249999995},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"V položce je kalkulováno použití původního kamenného materiálu (pískovec) z 70% a dodávka nového kamenného materiálu v množství 30% celkového objemu.",null,null,null,null,null,null,null,null,"V položce je kalkulováno použití původního kamenného materiálu (pískovec) z 70% a dodávka nového kamenného materiálu v množství 30% celkového objemu.",null,null,3]
[null,null,"Součástí položky je i očištění a úprava vybouraného materiálu z původní zdi",null,null,null,null,null,null,null,null,"Součástí položky je i očištění a úprava vybouraného materiálu z původní zdi",null,null,3]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:20,00*2,30*(0,60+0,70)/2*0,65",null,19.434999999999999,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:20,00*2,30*(0,60+0,70)/2*0,65"]
[2,"311211128R00","Příplatek za jednostranné lícování zdiva ","m3",19.434999999999999,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Položka se používá pro lícování nadzákladového zdiva z lomového kamene.",null,null,null,null,null,null,null,null,"Položka se používá pro lícování nadzákladového zdiva z lomového kamene.",null,null,3]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:20,00*2,30*(0,60+0,70)/2*0,65",null,19.434999999999999,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:20,00*2,30*(0,60+0,70)/2*0,65"]
[3,"317321017RRX","Římsy zdí a valů z betonu železového C 25/30 včetně potřebného bednění","m3",2.1,null,{"$f":"E15*F15","v":0},2.5429499999999998,{"$f":"E15*H15","v":5.3401949999999996},0,{"$f":"E15*J15","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 100%:20,00*0,70*0,15",null,2.1,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 100%:20,00*0,70*0,15"]
[4,"317361015RRX","Výztuž říms zdí a valů, svařov.sítě 8/100x8/100 ","t",0.14779999999999999,null,{"$f":"E17*F17","v":0},1.0107299999999999,{"$f":"E17*H17","v":0.14938589399999996},0,{"$f":"E17*J17","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ17=1,G17,0)","v":0},{"$f":"IF(AZ17=2,G17,0)","v":0},{"$f":"IF(AZ17=3,G17,0)","v":0},{"$f":"IF(AZ17=4,G17,0)","v":0},{"$f":"IF(AZ17=5,G17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 100%:20,00*0,70*0,0088*1,2",null,0.14779999999999999,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 100%:20,00*0,70*0,0088*1,2"]
[null,"Celkem za","3 Svislé a kompletní konstrukce",null,null,null,{"$f":"SUM(G7:G18)","v":0},null,{"$f":"SUM(I7:I18)","v":57.644375143999994},null,{"$f":"SUM(K7:K18)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA18)","v":0},{"$f":"SUM(BB7:BB18)","v":0},{"$f":"SUM(BC7:BC18)","v":0},{"$f":"SUM(BD7:BD18)","v":0},{"$f":"SUM(BE7:BE18)","v":0}]
["Díl:","62","Úpravy povrchů vnější",null,null,null,null,null,null,null,null,null,null,null,1]
[5,"627452101RRX","Spárování maltou MV zapuštěné rovné, zdí z kamene ","m2",96.82,null,{"$f":"E21*F21","v":0},2.214E-2,{"$f":"E21*H21","v":2.1435947999999998},0,{"$f":"E21*J21","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ21=1,G21,0)","v":0},{"$f":"IF(AZ21=2,G21,0)","v":0},{"$f":"IF(AZ21=3,G21,0)","v":0},{"$f":"IF(AZ21=4,G21,0)","v":0},{"$f":"IF(AZ21=5,G21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:(20,00+0,60)*4,70",null,96.82,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:(20,00+0,60)*4,70"]
[null,"Celkem za","62 Úpravy povrchů vnější",null,null,null,{"$f":"SUM(G20:G22)","v":0},null,{"$f":"SUM(I20:I22)","v":2.1435947999999998},null,{"$f":"SUM(K20:K22)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA20:BA22)","v":0},{"$f":"SUM(BB20:BB22)","v":0},{"$f":"SUM(BC20:BC22)","v":0},{"$f":"SUM(BD20:BD22)","v":0},{"$f":"SUM(BE20:BE22)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"941955004R00","Lešení lehké pomocné, výška podlahy do 3,5 m ","m2",33,null,{"$f":"E25*F25","v":0},5.9199999999999999E-3,{"$f":"E25*H25","v":0.19536000000000001},0,{"$f":"E25*J25","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ25=1,G25,0)","v":0},{"$f":"IF(AZ25=2,G25,0)","v":0},{"$f":"IF(AZ25=3,G25,0)","v":0},{"$f":"IF(AZ25=4,G25,0)","v":0},{"$f":"IF(AZ25=5,G25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Oprava kamenné zdi:22,00*1,50",null,33,null,null,null,null,null,null,null,"Oprava kamenné zdi:22,00*1,50"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G24:G26)","v":0},null,{"$f":"SUM(I24:I26)","v":0.19536000000000001},null,{"$f":"SUM(K24:K26)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA24:BA26)","v":0},{"$f":"SUM(BB24:BB26)","v":0},{"$f":"SUM(BC24:BC26)","v":0},{"$f":"SUM(BD24:BD26)","v":0},{"$f":"SUM(BE24:BE26)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"962022391RRX","Bourání zdiva nadzákladového kamenného na MVC ","m3",19.434999999999999,null,{"$f":"E29*F29","v":0},1.1199999999999999E-3,{"$f":"E29*H29","v":2.1767199999999997E-2},-1.125,{"$f":"E29*J29","v":-21.864374999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Částečné postupné odbourání stávajícího zdiva pro opětovné použití.",null,null,null,null,null,null,null,null,"Částečné postupné odbourání stávajícího zdiva pro opětovné použití.",null,null,3]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:20,00*2,30*(0,60+0,70)/2*0,65",null,19.434999999999999,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:20,00*2,30*(0,60+0,70)/2*0,65"]
[8,"962042321R00","Bourání zdiva nadzákladového z betonu prostého ","m3",2.1,null,{"$f":"E32*F32","v":0},1.47E-3,{"$f":"E32*H32","v":3.0869999999999999E-3},-2.2000000000000002,{"$f":"E32*J32","v":-4.620000000000001},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ32=1,G32,0)","v":0},{"$f":"IF(AZ32=2,G32,0)","v":0},{"$f":"IF(AZ32=3,G32,0)","v":0},{"$f":"IF(AZ32=4,G32,0)","v":0},{"$f":"IF(AZ32=5,G32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 100%:20,00*0,70*0,15",null,2.1,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 100%:20,00*0,70*0,15"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G28:G33)","v":0},null,{"$f":"SUM(I28:I33)","v":2.4854199999999996E-2},null,{"$f":"SUM(K28:K33)","v":-26.484375},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA28:BA33)","v":0},{"$f":"SUM(BB28:BB33)","v":0},{"$f":"SUM(BC28:BC33)","v":0},{"$f":"SUM(BD28:BD33)","v":0},{"$f":"SUM(BE28:BE33)","v":0}]
["Díl:","97","Prorážení otvorů",null,null,null,null,null,null,null,null,null,null,null,1]
[9,"978023261R00","Vysekání a úprava spár zdiva kamenného kyklopského ","m2",49.44,null,{"$f":"E36*F36","v":0},0,{"$f":"E36*H36","v":0},-1.6E-2,{"$f":"E36*J36","v":-0.79103999999999997},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ36=1,G36,0)","v":0},{"$f":"IF(AZ36=2,G36,0)","v":0},{"$f":"IF(AZ36=3,G36,0)","v":0},{"$f":"IF(AZ36=4,G36,0)","v":0},{"$f":"IF(AZ36=5,G36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:(20,00+0,60)*2,40",null,49.44,null,null,null,null,null,null,null,"Oprava kamenné zdi - jednostranné odbourání z 65%:(20,00+0,60)*2,40"]
[null,"Celkem za","97 Prorážení otvorů",null,null,null,{"$f":"SUM(G35:G37)","v":0},null,{"$f":"SUM(I35:I37)","v":0},null,{"$f":"SUM(K35:K37)","v":-0.79103999999999997},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA35:BA37)","v":0},{"$f":"SUM(BB35:BB37)","v":0},{"$f":"SUM(BC35:BC37)","v":0},{"$f":"SUM(BD35:BD37)","v":0},{"$f":"SUM(BE35:BE37)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"998153131R00","Přesun hmot, zdi a valy samostatné zděné do 20 m ","t",60.008184143999998,null,{"$f":"E40*F40","v":0},0,{"$f":"E40*H40","v":0},null,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G39:G40)","v":0},null,{"$f":"SUM(I39:I40)","v":0},null,{"$f":"SUM(K39:K40)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA39:BA40)","v":0},{"$f":"SUM(BB39:BB40)","v":0},{"$f":"SUM(BC39:BC40)","v":0},{"$f":"SUM(BD39:BD40)","v":0},{"$f":"SUM(BE39:BE40)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"979011111R00","Svislá doprava suti a vybour. hmot za 2.NP a 1.PP ","t",27.275414999999999,null,{"$f":"E43*F43","v":0},0,{"$f":"E43*H43","v":0},null,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[12,"979081111RRX","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",27.275414999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[13,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",27.275414999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[14,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",27.275414999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[15,"979087112R00","Nakládání suti na dopravní prostředky ","t",27.275414999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[16,"979990001R00","Poplatek za skládku stavební suti ","t",27.275414999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G42:G48)","v":0},null,{"$f":"SUM(I42:I48)","v":0},null,{"$f":"SUM(K42:K48)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA42:BA48)","v":0},{"$f":"SUM(BB42:BB48)","v":0},{"$f":"SUM(BC42:BC48)","v":0},{"$f":"SUM(BD42:BD48)","v":0},{"$f":"SUM(BE42:BE48)","v":0}]