{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Stavba","101.08 101.08.1 KL","101.08 101.08.1 Rek","101.08 101.08.1 Pol","101.08 101.08.2 KL","101.08 101.08.2 Rek","101.08 101.08.2 Pol","101.08 101.08.3 KL","101.08 101.08.3 Rek","101.08 101.08.3 Pol","101.08 101.08.4 KL","101.08 101.08.4 Rek","101.08 101.08.4 Pol","101.08 101.08.5 KL","101.08 101.08.5 Rek","101.08 101.08.5 Pol","101.10 101.10.2 KL","101.10 101.10.2 Rek","101.10 101.10.2 Pol","ONS"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":83,"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":"Stavba","index":0,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9]]}
[]
[null,null,"Položkový rozpočet stavby",null,null,null,null,"Datum: ",{"$f":"TODAY()","v":"2022-03-29"}]
[null,null,null," "]
[]
[null,null,"Stavba :","3268","Dostavba komunikací v rozvojové lokalitě "]
[null,null,null,null,"Hruštice - Károvsko"]
[null,null,"Objednatel : ","Město TURNOV",null,null,null,"IČO :","00276227"]
[null,null,null,"Antonína Dvořáka 335",null,null,null,"DIČ :","CZ00276227"]
[null,null,"51122","Turnov"]
[]
[null,null,"Zhotovitel : ",".",null,null,null,"IČO :"]
[null,null,null,null,null,null,null,"DIČ :"]
[]
[null,null,"Za zhotovitele :",null,null,null,null,"Za objednatele :"]
[]
[null,null,"_______________",null,null,null,null,"_______________"]
[]
[null,null,null,null,null,null,null,null,null,"Rozpočtové náklady"]
[null,"Základ pro DPH",null,15,"%",null,null,null,{"$f":"ROUND(G33,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH1","v":15},"%",null,null,null,{"$f":"ROUND(I19*D20/100,0)","v":0}]
[null,"Základ pro DPH",null,21,"%",null,null,null,{"$f":"ROUND(H33,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH2","v":21},"%",null,null,null,{"$f":"ROUND(I21*D21/100,0)","v":0}]
[null,"Cena celkem za stavbu",null,null,null,null,null,null,{"$f":"SUM(I19:I22)","v":0}]
[]
[]
[]
[null,"Rekapitulace stavebních objektů a provozních souborů"]
[]
[null,"Číslo a název objektu / provozního souboru",null,null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 15 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"101.08","Komunikace - ul. Vladimíra Krajiny",null,null,{"$f":"G30+H30+I30","v":0},0,{"$f":"SUM(H40:H44)","v":0},{"$f":"(G30*SazbaDPH1)/100+(H30*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F30/CelkemObjekty*100)","v":""}]
[null,"101.10","Komunikace - ul. Františka Závorky",null,null,{"$f":"G31+H31+I31","v":0},0,{"$f":"SUM(H45:H45)","v":0},0,""]
[null,"ONS","Ostatní náklady stavby",null,null,0,0,{"$f":"SUM(ONS!G25)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F30:F32)","v":0},{"$f":"SUM(G30:G32)","v":0},{"$f":"SUM(H30:H32)","v":0},{"$f":"SUM(I30:I32)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F33/CelkemObjekty*100)","v":""}]
[]
[]
[]
[null,"Rekapitulace stavebních rozpočtů"]
[]
[null,"Číslo objektu","Číslo a název rozpočtu",null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 15 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"101.08","101.08.1 Komunikace - Úsek č. 1",null,null,{"$f":"G40+H40+I40","v":0},0,{"$f":"SUM('101.08 101.08.1 KL'!C23)","v":0},{"$f":"(G40*SazbaDPH1)/100+(H40*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F40/CelkemObjekty*100)","v":""}]
[null,"101.08","101.08.2 Komunikace - Křižovatka č. 1",null,null,{"$f":"G41+H41+I41","v":0},0,{"$f":"SUM('101.08 101.08.2 KL'!C23)","v":0},0,""]
[null,"101.08","101.08.3 Komunikace - Úsek č. 2",null,null,0,0,{"$f":"SUM('101.08 101.08.3 KL'!C23)","v":0},0,""]
[null,"101.08","101.08.4 Komunikace - Křižovatka č. 2",null,null,0,0,{"$f":"SUM('101.08 101.08.4 KL'!C23)","v":0},0,""]
[null,"101.08","101.08.5 Komunikace - Úsek č. 3",null,null,0,0,{"$f":"SUM('101.08 101.08.5 KL'!C23)","v":0},0,""]
[null,"101.10","101.10.2 Komunikace - 1. křižovatka x Křiž. Nad Farářstvím",null,null,0,0,{"$f":"SUM('101.10 101.10.2 KL'!C23)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F40:F45)","v":0},{"$f":"SUM(G40:G45)","v":0},{"$f":"SUM(H40:H45)","v":0},{"$f":"SUM(I40:I45)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F46/CelkemObjekty*100)","v":""}]

{"sheet":"101.08 101.08.1 KL","index":1,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[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]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.08.1","Komunikace - Úsek č. 1",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.08",null,"Komunikace - ul. Vladimíra Krajiny",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3268",null,"Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"PROFES PROJEKT spol.s r.o.",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.08 101.08.1 Rek'!E13","v":0}]
["Z","PSV celkem",{"$f":"'101.08 101.08.1 Rek'!F13","v":0}]
["R","M práce celkem",{"$f":"'101.08 101.08.1 Rek'!H13","v":0}]
["N","M dodávky celkem",{"$f":"'101.08 101.08.1 Rek'!G13","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101.08 101.08.1 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"101.08 101.08.1 Rek","index":2,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,null,"Rozpočet :","101.08.1"]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,null,null,"Komunikace - Úsek č. 1"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.08 101.08.1 Pol'!B7","v":"1"},{"$f":"'101.08 101.08.1 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA33","v":0},{"$f":"'101.08 101.08.1 Pol'!BB33","v":0},{"$f":"'101.08 101.08.1 Pol'!BC33","v":0},{"$f":"'101.08 101.08.1 Pol'!BD33","v":0},{"$f":"'101.08 101.08.1 Pol'!BE33","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B34","v":"5"},{"$f":"'101.08 101.08.1 Pol'!C34","v":"Komunikace"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA50","v":0},{"$f":"'101.08 101.08.1 Pol'!BB50","v":0},{"$f":"'101.08 101.08.1 Pol'!BC50","v":0},{"$f":"'101.08 101.08.1 Pol'!BD50","v":0},{"$f":"'101.08 101.08.1 Pol'!BE50","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B51","v":"8"},{"$f":"'101.08 101.08.1 Pol'!C51","v":"Trubní vedení"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA57","v":0},{"$f":"'101.08 101.08.1 Pol'!BB57","v":0},{"$f":"'101.08 101.08.1 Pol'!BC57","v":0},{"$f":"'101.08 101.08.1 Pol'!BD57","v":0},{"$f":"'101.08 101.08.1 Pol'!BE57","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B58","v":"91"},{"$f":"'101.08 101.08.1 Pol'!C58","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA67","v":0},{"$f":"'101.08 101.08.1 Pol'!BB67","v":0},{"$f":"'101.08 101.08.1 Pol'!BC67","v":0},{"$f":"'101.08 101.08.1 Pol'!BD67","v":0},{"$f":"'101.08 101.08.1 Pol'!BE67","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B68","v":"93"},{"$f":"'101.08 101.08.1 Pol'!C68","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA73","v":0},{"$f":"'101.08 101.08.1 Pol'!BB73","v":0},{"$f":"'101.08 101.08.1 Pol'!BC73","v":0},{"$f":"'101.08 101.08.1 Pol'!BD73","v":0},{"$f":"'101.08 101.08.1 Pol'!BE73","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B74","v":"99"},{"$f":"'101.08 101.08.1 Pol'!C74","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA76","v":0},{"$f":"'101.08 101.08.1 Pol'!BB76","v":0},{"$f":"'101.08 101.08.1 Pol'!BC76","v":0},{"$f":"'101.08 101.08.1 Pol'!BD76","v":0},{"$f":"'101.08 101.08.1 Pol'!BE76","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]

{"sheet":"101.08 101.08.1 Pol","index":3,"n_rows":76,"n_cols":80,"rows_kept":76,"cut":false,"hidden":false,"merged":[[10,2,10,3],[11,2,11,3],[13,2,13,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[31,2,31,6],[14,2,14,3],[16,2,16,3],[17,2,17,3],[19,2,19,3],[20,2,20,3],[22,2,22,6],[23,2,23,3],[24,2,24,3],[25,2,25,3],[27,2,27,3],[28,2,28,3],[48,2,48,3],[54,2,54,6],[55,2,55,6],[35,2,35,6],[36,2,36,3],[38,2,38,3],[40,2,40,3],[42,2,42,3],[44,2,44,3],[45,2,45,3],[47,2,47,3],[69,2,69,3],[71,2,71,3],[59,2,59,3],[61,2,61,3],[63,2,63,3],[65,2,65,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,"Rozpočet:",{"$f":"'101.08 101.08.1 Rek'!H1","v":"101.08.1"}]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,{"$f":"'101.08 101.08.1 Rek'!G2","v":"Komunikace - Úsek č. 1"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",12.8,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-2.8160000000000003},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Pro osazení betonových obrubníků:64,00*0,10*2",null,12.8,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*0,10*2"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",16.68,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","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,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2",null,7.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30",null,9,null,null,null,null,null,null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",8.34,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","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,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2*0,5",null,3.84,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2*0,5"]
[null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30*0,5",null,4.5,null,null,null,null,null,null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",16.68,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","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,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2",null,7.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30",null,9,null,null,null,null,null,null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",68.400000000000006,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","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,"Pro osazení betonových obrubníků:64,00*0,30*2",null,38.4,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*0,30*2"]
[null,null,"Pro vjezdy:(6,00+4,00)*3,00",null,30,null,null,null,null,null,null,null,"Pro vjezdy:(6,00+4,00)*3,00"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",168.4,null,{"$f":"E22*F22","v":0},3.0000000000000001E-5,{"$f":"E22*H22","v":5.0520000000000001E-3},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:64,00*3,00",null,192,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:64,00*3,00"]
[null,null,"64,00*0,10",null,6.4,null,null,null,null,null,null,null,"64,00*0,10"]
[null,null,"Odpočet vjezdy:-(6,00+4,00)*3,00",null,-30,null,null,null,null,null,null,null,"Odpočet vjezdy:-(6,00+4,00)*3,00"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 ","m3",16.68,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},0,{"$f":"E27*J27","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ27=1,G27,0)","v":0},{"$f":"IF(AZ27=2,G27,0)","v":0},{"$f":"IF(AZ27=3,G27,0)","v":0},{"$f":"IF(AZ27=4,G27,0)","v":0},{"$f":"IF(AZ27=5,G27,0)","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,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2",null,7.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30",null,9,null,null,null,null,null,null,null,"Pro vjezdy:(6,00+4,00)*3,00*0,30"]
[8,"979082113RRX","Vodorovná doprava suti po suchu na skládku zhotovitele","t",2.8159999999999998,null,{"$f":"E30*F30","v":0},0,{"$f":"E30*H30","v":0},0,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ30=1,G30,0)","v":0},{"$f":"IF(AZ30=2,G30,0)","v":0},{"$f":"IF(AZ30=3,G30,0)","v":0},{"$f":"IF(AZ30=4,G30,0)","v":0},{"$f":"IF(AZ30=5,G30,0)","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]
[9,"979990112ASF","Poplatek za skládku suti - asfalt a beton z kom. ","t",2.8159999999999998,null,{"$f":"E31*F31","v":0},0,{"$f":"E31*H31","v":0},0,{"$f":"E31*J31","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ31=1,G31,0)","v":0},{"$f":"IF(AZ31=2,G31,0)","v":0},{"$f":"IF(AZ31=3,G31,0)","v":0},{"$f":"IF(AZ31=4,G31,0)","v":0},{"$f":"IF(AZ31=5,G31,0)","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 je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G32)","v":0},null,{"$f":"SUM(I7:I32)","v":5.0520000000000001E-3},null,{"$f":"SUM(K7:K32)","v":-2.8160000000000003},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA32)","v":0},{"$f":"SUM(BB7:BB32)","v":0},{"$f":"SUM(BC7:BC32)","v":0},{"$f":"SUM(BD7:BD32)","v":0},{"$f":"SUM(BE7:BE32)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",7.68,null,{"$f":"E35*F35","v":0},2.2040000000000002,{"$f":"E35*H35","v":16.92672},0,{"$f":"E35*J35","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ35=1,G35,0)","v":0},{"$f":"IF(AZ35=2,G35,0)","v":0},{"$f":"IF(AZ35=3,G35,0)","v":0},{"$f":"IF(AZ35=4,G35,0)","v":0},{"$f":"IF(AZ35=5,G35,0)","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,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:64,00*0,30*2*0,20",null,7.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*0,30*2*0,20"]
[11,"564871111RT4","Podklad ze štěrkodrti po zhutnění tloušťky 25 cm štěrkodrť frakce 0-63 mm","m2",30,null,{"$f":"E38*F38","v":0},0.55125000000000002,{"$f":"E38*H38","v":16.537500000000001},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","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,"Pro vjezdy:(6,00+4,00)*3,00",null,30,null,null,null,null,null,null,null,"Pro vjezdy:(6,00+4,00)*3,00"]
[12,"565151211R00","Podklad z obal kam.ACP 16+,nad 3 m,tl.7 cm ","m2",30,null,{"$f":"E40*F40","v":0},0.18462999999999999,{"$f":"E40*H40","v":5.5388999999999999},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"Pro vjezdy:(6,00+4,00)*3,00",null,30,null,null,null,null,null,null,null,"Pro vjezdy:(6,00+4,00)*3,00"]
[13,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",3.2,null,{"$f":"E42*F42","v":0},1,{"$f":"E42*H42","v":3.2},0,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","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,"Doplnění stávající asfaltové plochy podél nových obrubníků:64,00*2*0,10*0,10*2,5",null,3.2,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:64,00*2*0,10*0,10*2,5"]
[14,"573231110R00","Postřik živičný spojovací z emulze 0,3-0,5 kg/m2 ","m2",414,null,{"$f":"E44*F44","v":0},5.0000000000000001E-4,{"$f":"E44*H44","v":0.20700000000000002},0,{"$f":"E44*J44","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","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,"Komunikace:64,00*6,00",null,384,null,null,null,null,null,null,null,"Komunikace:64,00*6,00"]
[null,null,"Vjezdy:(6,00+4,00)*3,00",null,30,null,null,null,null,null,null,null,"Vjezdy:(6,00+4,00)*3,00"]
[15,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",414,null,{"$f":"E47*F47","v":0},0.10373,{"$f":"E47*H47","v":42.944220000000001},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ47=1,G47,0)","v":0},{"$f":"IF(AZ47=2,G47,0)","v":0},{"$f":"IF(AZ47=3,G47,0)","v":0},{"$f":"IF(AZ47=4,G47,0)","v":0},{"$f":"IF(AZ47=5,G47,0)","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,"Komunikace:64,00*6,00",null,384,null,null,null,null,null,null,null,"Komunikace:64,00*6,00"]
[null,null,"Vjezdy:(6,00+4,00)*3,00",null,30,null,null,null,null,null,null,null,"Vjezdy:(6,00+4,00)*3,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G34:G49)","v":0},null,{"$f":"SUM(I34:I49)","v":85.354340000000008},null,{"$f":"SUM(K34:K49)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA34:BA49)","v":0},{"$f":"SUM(BB34:BB49)","v":0},{"$f":"SUM(BC34:BC49)","v":0},{"$f":"SUM(BD34:BD49)","v":0},{"$f":"SUM(BE34:BE49)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",1,null,{"$f":"E52*F52","v":0},0.43381999999999998,{"$f":"E52*H52","v":0.43381999999999998},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","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]
[17,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",1,null,{"$f":"E53*F53","v":0},0.31590000000000001,{"$f":"E53*H53","v":0.31590000000000001},0,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ53=1,G53,0)","v":0},{"$f":"IF(AZ53=2,G53,0)","v":0},{"$f":"IF(AZ53=3,G53,0)","v":0},{"$f":"IF(AZ53=4,G53,0)","v":0},{"$f":"IF(AZ53=5,G53,0)","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]
[18,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",2,null,{"$f":"E54*F54","v":0},0.56040999999999996,{"$f":"E54*H54","v":1.1208199999999999},-0.32075999999999999,{"$f":"E54*J54","v":-0.64151999999999998},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ54=1,G54,0)","v":0},{"$f":"IF(AZ54=2,G54,0)","v":0},{"$f":"IF(AZ54=3,G54,0)","v":0},{"$f":"IF(AZ54=4,G54,0)","v":0},{"$f":"IF(AZ54=5,G54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G51:G56)","v":0},null,{"$f":"SUM(I51:I56)","v":1.8705399999999999},null,{"$f":"SUM(K51:K56)","v":-0.64151999999999998},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA51:BA56)","v":0},{"$f":"SUM(BB51:BB56)","v":0},{"$f":"SUM(BC51:BC56)","v":0},{"$f":"SUM(BD51:BD56)","v":0},{"$f":"SUM(BE51:BE56)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"917862111RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",128,null,{"$f":"E59*F59","v":0},0.26980999999999999,{"$f":"E59*H59","v":34.535679999999999},0,{"$f":"E59*J59","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ59=1,G59,0)","v":0},{"$f":"IF(AZ59=2,G59,0)","v":0},{"$f":"IF(AZ59=3,G59,0)","v":0},{"$f":"IF(AZ59=4,G59,0)","v":0},{"$f":"IF(AZ59=5,G59,0)","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,"Osazení obrubníků:64,00*2",null,128,null,null,null,null,null,null,null,"Osazení obrubníků:64,00*2"]
[20,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",3.2,null,{"$f":"E61*F61","v":0},2.5249999999999999,{"$f":"E61*H61","v":8.08},0,{"$f":"E61*J61","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ61=1,G61,0)","v":0},{"$f":"IF(AZ61=2,G61,0)","v":0},{"$f":"IF(AZ61=3,G61,0)","v":0},{"$f":"IF(AZ61=4,G61,0)","v":0},{"$f":"IF(AZ61=5,G61,0)","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,"Osazení obrubníků:64,00*2*0,25*0,10",null,3.2,null,null,null,null,null,null,null,"Osazení obrubníků:64,00*2*0,25*0,10"]
[21,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",128,null,{"$f":"E63*F63","v":0},0,{"$f":"E63*H63","v":0},0,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ63=1,G63,0)","v":0},{"$f":"IF(AZ63=2,G63,0)","v":0},{"$f":"IF(AZ63=3,G63,0)","v":0},{"$f":"IF(AZ63=4,G63,0)","v":0},{"$f":"IF(AZ63=5,G63,0)","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,"Pro osazení betonových obrubníků:64,00*2",null,128,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*2"]
[22,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",128,null,{"$f":"E65*F65","v":0},0,{"$f":"E65*H65","v":0},0,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ65=1,G65,0)","v":0},{"$f":"IF(AZ65=2,G65,0)","v":0},{"$f":"IF(AZ65=3,G65,0)","v":0},{"$f":"IF(AZ65=4,G65,0)","v":0},{"$f":"IF(AZ65=5,G65,0)","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,"Pro osazení betonových obrubníků:64,00*2",null,128,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:64,00*2"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G58:G66)","v":0},null,{"$f":"SUM(I58:I66)","v":42.615679999999998},null,{"$f":"SUM(K58:K66)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA58:BA66)","v":0},{"$f":"SUM(BB58:BB66)","v":0},{"$f":"SUM(BC58:BC66)","v":0},{"$f":"SUM(BD58:BD66)","v":0},{"$f":"SUM(BE58:BE66)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",384,null,{"$f":"E69*F69","v":0},1.0000000000000001E-5,{"$f":"E69*H69","v":3.8400000000000005E-3},0,{"$f":"E69*J69","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ69=1,G69,0)","v":0},{"$f":"IF(AZ69=2,G69,0)","v":0},{"$f":"IF(AZ69=3,G69,0)","v":0},{"$f":"IF(AZ69=4,G69,0)","v":0},{"$f":"IF(AZ69=5,G69,0)","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,"Komunikace:64,00*6,00",null,384,null,null,null,null,null,null,null,"Komunikace:64,00*6,00"]
[24,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",384,null,{"$f":"E71*F71","v":0},0,{"$f":"E71*H71","v":0},0,{"$f":"E71*J71","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ71=1,G71,0)","v":0},{"$f":"IF(AZ71=2,G71,0)","v":0},{"$f":"IF(AZ71=3,G71,0)","v":0},{"$f":"IF(AZ71=4,G71,0)","v":0},{"$f":"IF(AZ71=5,G71,0)","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,"Komunikace:64,00*6,00",null,384,null,null,null,null,null,null,null,"Komunikace:64,00*6,00"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G68:G72)","v":0},null,{"$f":"SUM(I68:I72)","v":3.8400000000000005E-3},null,{"$f":"SUM(K68:K72)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA68:BA72)","v":0},{"$f":"SUM(BB68:BB72)","v":0},{"$f":"SUM(BC68:BC72)","v":0},{"$f":"SUM(BD68:BD72)","v":0},{"$f":"SUM(BE68:BE72)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",129.84945200000001,null,{"$f":"E75*F75","v":0},0,{"$f":"E75*H75","v":0},null,{"$f":"E75*J75","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ75=1,G75,0)","v":0},{"$f":"IF(AZ75=2,G75,0)","v":0},{"$f":"IF(AZ75=3,G75,0)","v":0},{"$f":"IF(AZ75=4,G75,0)","v":0},{"$f":"IF(AZ75=5,G75,0)","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,{"$f":"SUM(G74:G75)","v":0},null,{"$f":"SUM(I74:I75)","v":0},null,{"$f":"SUM(K74:K75)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA74:BA75)","v":0},{"$f":"SUM(BB74:BB75)","v":0},{"$f":"SUM(BC74:BC75)","v":0},{"$f":"SUM(BD74:BD75)","v":0},{"$f":"SUM(BE74:BE75)","v":0}]

{"sheet":"101.08 101.08.2 KL","index":4,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[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]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.08.2","Komunikace - Křižovatka č. 1",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.08",null,"Komunikace - ul. Vladimíra Krajiny",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3268",null,"Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"PROFES PROJEKT spol.s r.o.",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.08 101.08.2 Rek'!E13","v":0}]
["Z","PSV celkem",{"$f":"'101.08 101.08.2 Rek'!F13","v":0}]
["R","M práce celkem",{"$f":"'101.08 101.08.2 Rek'!H13","v":0}]
["N","M dodávky celkem",{"$f":"'101.08 101.08.2 Rek'!G13","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101.08 101.08.2 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"101.08 101.08.2 Rek","index":5,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,null,"Rozpočet :","101.08.2"]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,null,null,"Komunikace - Křižovatka č. 1"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.08 101.08.2 Pol'!B7","v":"1"},{"$f":"'101.08 101.08.2 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.08 101.08.2 Pol'!BA27","v":0},{"$f":"'101.08 101.08.2 Pol'!BB27","v":0},{"$f":"'101.08 101.08.2 Pol'!BC27","v":0},{"$f":"'101.08 101.08.2 Pol'!BD27","v":0},{"$f":"'101.08 101.08.2 Pol'!BE27","v":0}]
[{"$f":"'101.08 101.08.2 Pol'!B28","v":"5"},{"$f":"'101.08 101.08.2 Pol'!C28","v":"Komunikace"},null,null,{"$f":"'101.08 101.08.2 Pol'!BA45","v":0},{"$f":"'101.08 101.08.2 Pol'!BB45","v":0},{"$f":"'101.08 101.08.2 Pol'!BC45","v":0},{"$f":"'101.08 101.08.2 Pol'!BD45","v":0},{"$f":"'101.08 101.08.2 Pol'!BE45","v":0}]
[{"$f":"'101.08 101.08.2 Pol'!B46","v":"8"},{"$f":"'101.08 101.08.2 Pol'!C46","v":"Trubní vedení"},null,null,{"$f":"'101.08 101.08.2 Pol'!BA51","v":0},{"$f":"'101.08 101.08.2 Pol'!BB51","v":0},{"$f":"'101.08 101.08.2 Pol'!BC51","v":0},{"$f":"'101.08 101.08.2 Pol'!BD51","v":0},{"$f":"'101.08 101.08.2 Pol'!BE51","v":0}]
[{"$f":"'101.08 101.08.2 Pol'!B52","v":"91"},{"$f":"'101.08 101.08.2 Pol'!C52","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.08 101.08.2 Pol'!BA63","v":0},{"$f":"'101.08 101.08.2 Pol'!BB63","v":0},{"$f":"'101.08 101.08.2 Pol'!BC63","v":0},{"$f":"'101.08 101.08.2 Pol'!BD63","v":0},{"$f":"'101.08 101.08.2 Pol'!BE63","v":0}]
[{"$f":"'101.08 101.08.2 Pol'!B64","v":"93"},{"$f":"'101.08 101.08.2 Pol'!C64","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.08 101.08.2 Pol'!BA69","v":0},{"$f":"'101.08 101.08.2 Pol'!BB69","v":0},{"$f":"'101.08 101.08.2 Pol'!BC69","v":0},{"$f":"'101.08 101.08.2 Pol'!BD69","v":0},{"$f":"'101.08 101.08.2 Pol'!BE69","v":0}]
[{"$f":"'101.08 101.08.2 Pol'!B70","v":"99"},{"$f":"'101.08 101.08.2 Pol'!C70","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.08 101.08.2 Pol'!BA72","v":0},{"$f":"'101.08 101.08.2 Pol'!BB72","v":0},{"$f":"'101.08 101.08.2 Pol'!BC72","v":0},{"$f":"'101.08 101.08.2 Pol'!BD72","v":0},{"$f":"'101.08 101.08.2 Pol'!BE72","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]

{"sheet":"101.08 101.08.2 Pol","index":6,"n_rows":72,"n_cols":80,"rows_kept":72,"cut":false,"hidden":false,"merged":[[9,2,9,3],[11,2,11,3],[13,2,13,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[38,2,38,3],[40,2,40,6],[41,2,41,3],[15,2,15,3],[17,2,17,3],[19,2,19,6],[20,2,20,3],[22,2,22,3],[25,2,25,6],[29,2,29,6],[30,2,30,3],[32,2,32,3],[34,2,34,3],[36,2,36,3],[60,2,60,3],[61,2,61,3],[65,2,65,3],[67,2,67,3],[48,2,48,6],[49,2,49,6],[53,2,53,3],[55,2,55,3],[57,2,57,3],[58,2,58,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,"Rozpočet:",{"$f":"'101.08 101.08.2 Rek'!H1","v":"101.08.2"}]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,{"$f":"'101.08 101.08.2 Rek'!G2","v":"Komunikace - Křižovatka č. 1"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",37.965000000000003,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-8.3523000000000014},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Pro osazení betonových obrubníků:(9,45*3+6,30*1)*0,10",null,3.4649999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30*1)*0,10"]
[null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50*2",null,34.5,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50*2"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",2.0790000000000002,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ11=1,G11,0)","v":0},{"$f":"IF(AZ11=2,G11,0)","v":0},{"$f":"IF(AZ11=3,G11,0)","v":0},{"$f":"IF(AZ11=4,G11,0)","v":0},{"$f":"IF(AZ11=5,G11,0)","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,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20",null,2.0790000000000002,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",1.0395000000000001,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","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,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20*0,5",null,1.0395000000000001,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",2.0790000000000002,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},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,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20",null,2.0790000000000002,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",10.395,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},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,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30",null,10.395,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",38.1,null,{"$f":"E19*F19","v":0},3.0000000000000001E-5,{"$f":"E19*H19","v":1.1430000000000001E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:6,00*3,00*2+7,00*3,00+4,50*2,50-7,75*3-3,45*2",null,38.1,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:6,00*3,00*2+7,00*3,00+4,50*2,50-7,75*3-3,45*2"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 ","m3",2.0790000000000002,null,{"$f":"E22*F22","v":0},0,{"$f":"E22*H22","v":0},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","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,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20",null,2.0790000000000002,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30)*0,30*0,20"]
[8,"979082113RRX","Vodorovná doprava suti po suchu na skládku zhotovitele","t",8.3531999999999993,null,{"$f":"E24*F24","v":0},0,{"$f":"E24*H24","v":0},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","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]
[9,"979990112ASF","Poplatek za skládku suti - asfalt a beton z kom. ","t",8.3522999999999996,null,{"$f":"E25*F25","v":0},0,{"$f":"E25*H25","v":0},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,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G26)","v":0},null,{"$f":"SUM(I7:I26)","v":1.1430000000000001E-3},null,{"$f":"SUM(K7:K26)","v":-8.3523000000000014},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA26)","v":0},{"$f":"SUM(BB7:BB26)","v":0},{"$f":"SUM(BC7:BC26)","v":0},{"$f":"SUM(BD7:BD26)","v":0},{"$f":"SUM(BE7:BE26)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",2.0790000000000002,null,{"$f":"E29*F29","v":0},2.2040000000000002,{"$f":"E29*H29","v":4.582116000000001},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30*1)*0,30*0,2",null,2.0790000000000002,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(9,45*3+6,30*1)*0,30*0,2"]
[11,"565141211RT3","Podklad z obal kam.ACP 16+,nad 3 m,tl.6 cm plochy 101-200 m2","m2",180.45,null,{"$f":"E32*F32","v":0},0.15826000000000001,{"$f":"E32*H32","v":28.558017},0,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1",null,180.45,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1"]
[12,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",0.86619999999999997,null,{"$f":"E34*F34","v":0},1,{"$f":"E34*H34","v":0.86619999999999997},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","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,"Doplnění stávající asfaltové plochy podél nových obrubníků:(9,45*3+6,30*1)*0,10*0,10*2,5",null,0.86619999999999997,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:(9,45*3+6,30*1)*0,10*0,10*2,5"]
[13,"573231110R00","Postřik živičný spojovací z emulze 0,3-0,5 kg/m2 ","m2",180.45,null,{"$f":"E36*F36","v":0},5.0000000000000001E-4,{"$f":"E36*H36","v":9.0225E-2},0,{"$f":"E36*J36","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1",null,180.45,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1"]
[14,"577132111RT3","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 101-200 m2","m2",180.45,null,{"$f":"E38*F38","v":0},0.10373,{"$f":"E38*H38","v":18.718078500000001},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","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,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1",null,180.45,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1"]
[15,"591241111R00","Kladení dlažby drobné kostky, lože z MC tl. 5 cm ","m2",34.5,null,{"$f":"E40*F40","v":0},0.31387999999999999,{"$f":"E40*H40","v":10.828860000000001},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,null,null,null,null,null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,3]
[null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*2",null,34.5,null,null,null,null,null,null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*2"]
[16,"979084216R00","Vodorovná doprava vybour. hmot po suchu do 5 km ","t",8.625,null,{"$f":"E43*F43","v":0},0,{"$f":"E43*H43","v":0},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[17,"979087213R00","Nakládání vybour.hmot na dop.prostředky-komunikace ","t",8.625,null,{"$f":"E44*F44","v":0},0,{"$f":"E44*H44","v":0},0,{"$f":"E44*J44","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","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,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G28:G44)","v":0},null,{"$f":"SUM(I28:I44)","v":63.643496499999991},null,{"$f":"SUM(K28:K44)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA28:BA44)","v":0},{"$f":"SUM(BB28:BB44)","v":0},{"$f":"SUM(BC28:BC44)","v":0},{"$f":"SUM(BD28:BD44)","v":0},{"$f":"SUM(BE28:BE44)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[18,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",4,null,{"$f":"E47*F47","v":0},0.31590000000000001,{"$f":"E47*H47","v":1.2636000000000001},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ47=1,G47,0)","v":0},{"$f":"IF(AZ47=2,G47,0)","v":0},{"$f":"IF(AZ47=3,G47,0)","v":0},{"$f":"IF(AZ47=4,G47,0)","v":0},{"$f":"IF(AZ47=5,G47,0)","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]
[19,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",1,null,{"$f":"E48*F48","v":0},0.56040999999999996,{"$f":"E48*H48","v":0.56040999999999996},-0.32075999999999999,{"$f":"E48*J48","v":-0.32075999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G46:G50)","v":0},null,{"$f":"SUM(I46:I50)","v":1.8240099999999999},null,{"$f":"SUM(K46:K50)","v":-0.32075999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA46:BA50)","v":0},{"$f":"SUM(BB46:BB50)","v":0},{"$f":"SUM(BC46:BC50)","v":0},{"$f":"SUM(BD46:BD50)","v":0},{"$f":"SUM(BE46:BE50)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"917862111RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",34.65,null,{"$f":"E53*F53","v":0},0.26980999999999999,{"$f":"E53*H53","v":9.3489164999999996},0,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ53=1,G53,0)","v":0},{"$f":"IF(AZ53=2,G53,0)","v":0},{"$f":"IF(AZ53=3,G53,0)","v":0},{"$f":"IF(AZ53=4,G53,0)","v":0},{"$f":"IF(AZ53=5,G53,0)","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,"Osazení obrubníků:9,45*3+6,30*1",null,34.65,null,null,null,null,null,null,null,"Osazení obrubníků:9,45*3+6,30*1"]
[21,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",0.86619999999999997,null,{"$f":"E55*F55","v":0},2.5249999999999999,{"$f":"E55*H55","v":2.1871549999999997},0,{"$f":"E55*J55","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ55=1,G55,0)","v":0},{"$f":"IF(AZ55=2,G55,0)","v":0},{"$f":"IF(AZ55=3,G55,0)","v":0},{"$f":"IF(AZ55=4,G55,0)","v":0},{"$f":"IF(AZ55=5,G55,0)","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,"Osazení obrubníků:(9,45*3+6,30*1)*0,25*0,10",null,0.86619999999999997,null,null,null,null,null,null,null,"Osazení obrubníků:(9,45*3+6,30*1)*0,25*0,10"]
[22,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",80.650000000000006,null,{"$f":"E57*F57","v":0},0,{"$f":"E57*H57","v":0},0,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ57=1,G57,0)","v":0},{"$f":"IF(AZ57=2,G57,0)","v":0},{"$f":"IF(AZ57=3,G57,0)","v":0},{"$f":"IF(AZ57=4,G57,0)","v":0},{"$f":"IF(AZ57=5,G57,0)","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,"Pro osazení betonových obrubníků:9,45*3+6,30*1",null,34.65,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*3+6,30*1"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2",null,46,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2"]
[23,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",80.650000000000006,null,{"$f":"E60*F60","v":0},0,{"$f":"E60*H60","v":0},0,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ60=1,G60,0)","v":0},{"$f":"IF(AZ60=2,G60,0)","v":0},{"$f":"IF(AZ60=3,G60,0)","v":0},{"$f":"IF(AZ60=4,G60,0)","v":0},{"$f":"IF(AZ60=5,G60,0)","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,"Pro osazení betonových obrubníků:9,45*3+6,30*1",null,34.65,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*3+6,30*1"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2",null,46,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G52:G62)","v":0},null,{"$f":"SUM(I52:I62)","v":11.536071499999998},null,{"$f":"SUM(K52:K62)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA52:BA62)","v":0},{"$f":"SUM(BB52:BB62)","v":0},{"$f":"SUM(BC52:BC62)","v":0},{"$f":"SUM(BD52:BD62)","v":0},{"$f":"SUM(BE52:BE62)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[24,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",180.45,null,{"$f":"E65*F65","v":0},1.0000000000000001E-5,{"$f":"E65*H65","v":1.8045000000000001E-3},0,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ65=1,G65,0)","v":0},{"$f":"IF(AZ65=2,G65,0)","v":0},{"$f":"IF(AZ65=3,G65,0)","v":0},{"$f":"IF(AZ65=4,G65,0)","v":0},{"$f":"IF(AZ65=5,G65,0)","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,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1",null,180.45,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1"]
[25,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",180.45,null,{"$f":"E67*F67","v":0},0,{"$f":"E67*H67","v":0},0,{"$f":"E67*J67","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ67=1,G67,0)","v":0},{"$f":"IF(AZ67=2,G67,0)","v":0},{"$f":"IF(AZ67=3,G67,0)","v":0},{"$f":"IF(AZ67=4,G67,0)","v":0},{"$f":"IF(AZ67=5,G67,0)","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,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1",null,180.45,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+4,50*5,50+7,75*3+3,45*1"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G64:G68)","v":0},null,{"$f":"SUM(I64:I68)","v":1.8045000000000001E-3},null,{"$f":"SUM(K64:K68)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA64:BA68)","v":0},{"$f":"SUM(BB64:BB68)","v":0},{"$f":"SUM(BC64:BC68)","v":0},{"$f":"SUM(BD64:BD68)","v":0},{"$f":"SUM(BE64:BE68)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[26,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",77.006525499999995,null,{"$f":"E71*F71","v":0},0,{"$f":"E71*H71","v":0},null,{"$f":"E71*J71","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ71=1,G71,0)","v":0},{"$f":"IF(AZ71=2,G71,0)","v":0},{"$f":"IF(AZ71=3,G71,0)","v":0},{"$f":"IF(AZ71=4,G71,0)","v":0},{"$f":"IF(AZ71=5,G71,0)","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,{"$f":"SUM(G70:G71)","v":0},null,{"$f":"SUM(I70:I71)","v":0},null,{"$f":"SUM(K70:K71)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA70:BA71)","v":0},{"$f":"SUM(BB70:BB71)","v":0},{"$f":"SUM(BC70:BC71)","v":0},{"$f":"SUM(BD70:BD71)","v":0},{"$f":"SUM(BE70:BE71)","v":0}]

{"sheet":"101.08 101.08.3 KL","index":7,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[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]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.08.3","Komunikace - Úsek č. 2",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.08",null,"Komunikace - ul. Vladimíra Krajiny",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3268",null,"Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"PROFES PROJEKT spol.s r.o.",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.08 101.08.3 Rek'!E13","v":0}]
["Z","PSV celkem",{"$f":"'101.08 101.08.3 Rek'!F13","v":0}]
["R","M práce celkem",{"$f":"'101.08 101.08.3 Rek'!H13","v":0}]
["N","M dodávky celkem",{"$f":"'101.08 101.08.3 Rek'!G13","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101.08 101.08.3 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"101.08 101.08.3 Rek","index":8,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,null,"Rozpočet :","101.08.3"]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,null,null,"Komunikace - Úsek č. 2"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.08 101.08.3 Pol'!B7","v":"1"},{"$f":"'101.08 101.08.3 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.08 101.08.3 Pol'!BA32","v":0},{"$f":"'101.08 101.08.3 Pol'!BB32","v":0},{"$f":"'101.08 101.08.3 Pol'!BC32","v":0},{"$f":"'101.08 101.08.3 Pol'!BD32","v":0},{"$f":"'101.08 101.08.3 Pol'!BE32","v":0}]
[{"$f":"'101.08 101.08.3 Pol'!B33","v":"5"},{"$f":"'101.08 101.08.3 Pol'!C33","v":"Komunikace"},null,null,{"$f":"'101.08 101.08.3 Pol'!BA49","v":0},{"$f":"'101.08 101.08.3 Pol'!BB49","v":0},{"$f":"'101.08 101.08.3 Pol'!BC49","v":0},{"$f":"'101.08 101.08.3 Pol'!BD49","v":0},{"$f":"'101.08 101.08.3 Pol'!BE49","v":0}]
[{"$f":"'101.08 101.08.3 Pol'!B50","v":"8"},{"$f":"'101.08 101.08.3 Pol'!C50","v":"Trubní vedení"},null,null,{"$f":"'101.08 101.08.3 Pol'!BA56","v":0},{"$f":"'101.08 101.08.3 Pol'!BB56","v":0},{"$f":"'101.08 101.08.3 Pol'!BC56","v":0},{"$f":"'101.08 101.08.3 Pol'!BD56","v":0},{"$f":"'101.08 101.08.3 Pol'!BE56","v":0}]
[{"$f":"'101.08 101.08.3 Pol'!B57","v":"91"},{"$f":"'101.08 101.08.3 Pol'!C57","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.08 101.08.3 Pol'!BA66","v":0},{"$f":"'101.08 101.08.3 Pol'!BB66","v":0},{"$f":"'101.08 101.08.3 Pol'!BC66","v":0},{"$f":"'101.08 101.08.3 Pol'!BD66","v":0},{"$f":"'101.08 101.08.3 Pol'!BE66","v":0}]
[{"$f":"'101.08 101.08.3 Pol'!B67","v":"93"},{"$f":"'101.08 101.08.3 Pol'!C67","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.08 101.08.3 Pol'!BA72","v":0},{"$f":"'101.08 101.08.3 Pol'!BB72","v":0},{"$f":"'101.08 101.08.3 Pol'!BC72","v":0},{"$f":"'101.08 101.08.3 Pol'!BD72","v":0},{"$f":"'101.08 101.08.3 Pol'!BE72","v":0}]
[{"$f":"'101.08 101.08.3 Pol'!B73","v":"99"},{"$f":"'101.08 101.08.3 Pol'!C73","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.08 101.08.3 Pol'!BA75","v":0},{"$f":"'101.08 101.08.3 Pol'!BB75","v":0},{"$f":"'101.08 101.08.3 Pol'!BC75","v":0},{"$f":"'101.08 101.08.3 Pol'!BD75","v":0},{"$f":"'101.08 101.08.3 Pol'!BE75","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]

{"sheet":"101.08 101.08.3 Pol","index":9,"n_rows":75,"n_cols":80,"rows_kept":75,"cut":false,"hidden":false,"merged":[[22,2,22,6],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[10,2,10,3],[11,2,11,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[17,2,17,3],[19,2,19,3],[20,2,20,3],[43,2,43,3],[44,2,44,3],[46,2,46,3],[47,2,47,3],[23,2,23,3],[24,2,24,3],[26,2,26,3],[27,2,27,3],[30,2,30,6],[34,2,34,6],[35,2,35,3],[37,2,37,3],[39,2,39,3],[41,2,41,3],[68,2,68,3],[70,2,70,3],[53,2,53,6],[54,2,54,6],[58,2,58,3],[60,2,60,3],[62,2,62,3],[64,2,64,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,"Rozpočet:",{"$f":"'101.08 101.08.3 Rek'!H1","v":"101.08.3"}]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,{"$f":"'101.08 101.08.3 Rek'!G2","v":"Komunikace - Úsek č. 2"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",11.6,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-2.552},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Pro osazení betonových obrubníků:58,00*0,10*2",null,11.6,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,10*2"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",21.36,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","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,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30",null,14.4,null,null,null,null,null,null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",10.68,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","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,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2*0,5",null,3.48,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2*0,5"]
[null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30*0,5",null,7.2,null,null,null,null,null,null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",21.36,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","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,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30",null,14.4,null,null,null,null,null,null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",82.8,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","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,"Pro osazení betonových obrubníků:58,00*0,30*2",null,34.799999999999997,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*2"]
[null,null,"Pro vjezdy:(6,00*2+4,00)*3,00",null,48,null,null,null,null,null,null,null,"Pro vjezdy:(6,00*2+4,00)*3,00"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",300,null,{"$f":"E22*F22","v":0},3.0000000000000001E-5,{"$f":"E22*H22","v":9.0000000000000011E-3},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:58,00*2*3,00",null,348,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:58,00*2*3,00"]
[null,null,"Odpočet vjezdy:-(6,00*2+4,00)*3,00",null,-48,null,null,null,null,null,null,null,"Odpočet vjezdy:-(6,00*2+4,00)*3,00"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 ","m3",21.36,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","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,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30",null,14.4,null,null,null,null,null,null,null,"Pro vjezdy:(6,00*2+4,00)*3,00*0,30"]
[8,"979082113RRX","Vodorovná doprava suti po suchu na skládku zhotovitele","t",2.552,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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]
[9,"979990112ASF","Poplatek za skládku suti - asfalt a beton z kom. ","t",2.552,null,{"$f":"E30*F30","v":0},0,{"$f":"E30*H30","v":0},0,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ30=1,G30,0)","v":0},{"$f":"IF(AZ30=2,G30,0)","v":0},{"$f":"IF(AZ30=3,G30,0)","v":0},{"$f":"IF(AZ30=4,G30,0)","v":0},{"$f":"IF(AZ30=5,G30,0)","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 je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G31)","v":0},null,{"$f":"SUM(I7:I31)","v":9.0000000000000011E-3},null,{"$f":"SUM(K7:K31)","v":-2.552},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA31)","v":0},{"$f":"SUM(BB7:BB31)","v":0},{"$f":"SUM(BC7:BC31)","v":0},{"$f":"SUM(BD7:BD31)","v":0},{"$f":"SUM(BE7:BE31)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",6.96,null,{"$f":"E34*F34","v":0},2.2040000000000002,{"$f":"E34*H34","v":15.339840000000001},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","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,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:58,00*0,30*2*0,20",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*2*0,20"]
[11,"564871111RT4","Podklad ze štěrkodrti po zhutnění tloušťky 25 cm štěrkodrť frakce 0-63 mm","m2",48,null,{"$f":"E37*F37","v":0},0.55125000000000002,{"$f":"E37*H37","v":26.46},0,{"$f":"E37*J37","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ37=1,G37,0)","v":0},{"$f":"IF(AZ37=2,G37,0)","v":0},{"$f":"IF(AZ37=3,G37,0)","v":0},{"$f":"IF(AZ37=4,G37,0)","v":0},{"$f":"IF(AZ37=5,G37,0)","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,"Pro vjezdy:(6,00*2+4,00)*3,00",null,48,null,null,null,null,null,null,null,"Pro vjezdy:(6,00*2+4,00)*3,00"]
[12,"565151211R00","Podklad z obal kam.ACP 16+,nad 3 m,tl.7 cm ","m2",48,null,{"$f":"E39*F39","v":0},0.18462999999999999,{"$f":"E39*H39","v":8.8622399999999999},0,{"$f":"E39*J39","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ39=1,G39,0)","v":0},{"$f":"IF(AZ39=2,G39,0)","v":0},{"$f":"IF(AZ39=3,G39,0)","v":0},{"$f":"IF(AZ39=4,G39,0)","v":0},{"$f":"IF(AZ39=5,G39,0)","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,"Pro vjezdy:(6,00*2+4,00)*3,00",null,48,null,null,null,null,null,null,null,"Pro vjezdy:(6,00*2+4,00)*3,00"]
[13,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",2.9,null,{"$f":"E41*F41","v":0},1,{"$f":"E41*H41","v":2.9},0,{"$f":"E41*J41","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ41=1,G41,0)","v":0},{"$f":"IF(AZ41=2,G41,0)","v":0},{"$f":"IF(AZ41=3,G41,0)","v":0},{"$f":"IF(AZ41=4,G41,0)","v":0},{"$f":"IF(AZ41=5,G41,0)","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,"Doplnění stávající asfaltové plochy podél nových obrubníků:58,00*2*0,10*0,10*2,5",null,2.9,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:58,00*2*0,10*0,10*2,5"]
[14,"573231110R00","Postřik živičný spojovací z emulze 0,3-0,5 kg/m2 ","m2",396,null,{"$f":"E43*F43","v":0},5.0000000000000001E-4,{"$f":"E43*H43","v":0.19800000000000001},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[null,null,"Vjezdy:(6,00*2+4,00)*3,00",null,48,null,null,null,null,null,null,null,"Vjezdy:(6,00*2+4,00)*3,00"]
[15,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",396,null,{"$f":"E46*F46","v":0},0.10373,{"$f":"E46*H46","v":41.077080000000002},0,{"$f":"E46*J46","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ46=1,G46,0)","v":0},{"$f":"IF(AZ46=2,G46,0)","v":0},{"$f":"IF(AZ46=3,G46,0)","v":0},{"$f":"IF(AZ46=4,G46,0)","v":0},{"$f":"IF(AZ46=5,G46,0)","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,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[null,null,"Vjezdy:(6,00*2+4,00)*3,00",null,48,null,null,null,null,null,null,null,"Vjezdy:(6,00*2+4,00)*3,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G33:G48)","v":0},null,{"$f":"SUM(I33:I48)","v":94.837160000000011},null,{"$f":"SUM(K33:K48)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA33:BA48)","v":0},{"$f":"SUM(BB33:BB48)","v":0},{"$f":"SUM(BC33:BC48)","v":0},{"$f":"SUM(BD33:BD48)","v":0},{"$f":"SUM(BE33:BE48)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",1,null,{"$f":"E51*F51","v":0},0.43381999999999998,{"$f":"E51*H51","v":0.43381999999999998},0,{"$f":"E51*J51","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ51=1,G51,0)","v":0},{"$f":"IF(AZ51=2,G51,0)","v":0},{"$f":"IF(AZ51=3,G51,0)","v":0},{"$f":"IF(AZ51=4,G51,0)","v":0},{"$f":"IF(AZ51=5,G51,0)","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]
[17,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",2,null,{"$f":"E52*F52","v":0},0.31590000000000001,{"$f":"E52*H52","v":0.63180000000000003},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","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]
[18,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",1,null,{"$f":"E53*F53","v":0},0.56040999999999996,{"$f":"E53*H53","v":0.56040999999999996},-0.32075999999999999,{"$f":"E53*J53","v":-0.32075999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ53=1,G53,0)","v":0},{"$f":"IF(AZ53=2,G53,0)","v":0},{"$f":"IF(AZ53=3,G53,0)","v":0},{"$f":"IF(AZ53=4,G53,0)","v":0},{"$f":"IF(AZ53=5,G53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G50:G55)","v":0},null,{"$f":"SUM(I50:I55)","v":1.6260300000000001},null,{"$f":"SUM(K50:K55)","v":-0.32075999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA50:BA55)","v":0},{"$f":"SUM(BB50:BB55)","v":0},{"$f":"SUM(BC50:BC55)","v":0},{"$f":"SUM(BD50:BD55)","v":0},{"$f":"SUM(BE50:BE55)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"917862111RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",116,null,{"$f":"E58*F58","v":0},0.26980999999999999,{"$f":"E58*H58","v":31.29796},0,{"$f":"E58*J58","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ58=1,G58,0)","v":0},{"$f":"IF(AZ58=2,G58,0)","v":0},{"$f":"IF(AZ58=3,G58,0)","v":0},{"$f":"IF(AZ58=4,G58,0)","v":0},{"$f":"IF(AZ58=5,G58,0)","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,"Osazení obrubníků:58,00*2",null,116,null,null,null,null,null,null,null,"Osazení obrubníků:58,00*2"]
[20,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",2.9,null,{"$f":"E60*F60","v":0},2.5249999999999999,{"$f":"E60*H60","v":7.3224999999999998},0,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ60=1,G60,0)","v":0},{"$f":"IF(AZ60=2,G60,0)","v":0},{"$f":"IF(AZ60=3,G60,0)","v":0},{"$f":"IF(AZ60=4,G60,0)","v":0},{"$f":"IF(AZ60=5,G60,0)","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,"Osazení obrubníků:58,00*2*0,25*0,10",null,2.9,null,null,null,null,null,null,null,"Osazení obrubníků:58,00*2*0,25*0,10"]
[21,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",116,null,{"$f":"E62*F62","v":0},0,{"$f":"E62*H62","v":0},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","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,"Pro osazení betonových obrubníků:58,00*2",null,116,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*2"]
[22,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",116,null,{"$f":"E64*F64","v":0},0,{"$f":"E64*H64","v":0},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","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,"Pro osazení betonových obrubníků:58,00*2",null,116,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*2"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G57:G65)","v":0},null,{"$f":"SUM(I57:I65)","v":38.620460000000001},null,{"$f":"SUM(K57:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA57:BA65)","v":0},{"$f":"SUM(BB57:BB65)","v":0},{"$f":"SUM(BC57:BC65)","v":0},{"$f":"SUM(BD57:BD65)","v":0},{"$f":"SUM(BE57:BE65)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",348,null,{"$f":"E68*F68","v":0},1.0000000000000001E-5,{"$f":"E68*H68","v":3.4800000000000005E-3},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","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,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[24,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",348,null,{"$f":"E70*F70","v":0},0,{"$f":"E70*H70","v":0},0,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","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,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G67:G71)","v":0},null,{"$f":"SUM(I67:I71)","v":3.4800000000000005E-3},null,{"$f":"SUM(K67:K71)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA71)","v":0},{"$f":"SUM(BB67:BB71)","v":0},{"$f":"SUM(BC67:BC71)","v":0},{"$f":"SUM(BD67:BD71)","v":0},{"$f":"SUM(BE67:BE71)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",135.09612999999999,null,{"$f":"E74*F74","v":0},0,{"$f":"E74*H74","v":0},null,{"$f":"E74*J74","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ74=1,G74,0)","v":0},{"$f":"IF(AZ74=2,G74,0)","v":0},{"$f":"IF(AZ74=3,G74,0)","v":0},{"$f":"IF(AZ74=4,G74,0)","v":0},{"$f":"IF(AZ74=5,G74,0)","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,{"$f":"SUM(G73:G74)","v":0},null,{"$f":"SUM(I73:I74)","v":0},null,{"$f":"SUM(K73:K74)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA73:BA74)","v":0},{"$f":"SUM(BB73:BB74)","v":0},{"$f":"SUM(BC73:BC74)","v":0},{"$f":"SUM(BD73:BD74)","v":0},{"$f":"SUM(BE73:BE74)","v":0}]

{"sheet":"101.08 101.08.4 KL","index":10,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[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]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.08.4","Komunikace - Křižovatka č. 2",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.08",null,"Komunikace - ul. Vladimíra Krajiny",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3268",null,"Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"PROFES PROJEKT spol.s r.o.",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.08 101.08.4 Rek'!E13","v":0}]
["Z","PSV celkem",{"$f":"'101.08 101.08.4 Rek'!F13","v":0}]
["R","M práce celkem",{"$f":"'101.08 101.08.4 Rek'!H13","v":0}]
["N","M dodávky celkem",{"$f":"'101.08 101.08.4 Rek'!G13","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101.08 101.08.4 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"101.08 101.08.4 Rek","index":11,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,null,"Rozpočet :","101.08.4"]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,null,null,"Komunikace - Křižovatka č. 2"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.08 101.08.4 Pol'!B7","v":"1"},{"$f":"'101.08 101.08.4 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.08 101.08.4 Pol'!BA27","v":0},{"$f":"'101.08 101.08.4 Pol'!BB27","v":0},{"$f":"'101.08 101.08.4 Pol'!BC27","v":0},{"$f":"'101.08 101.08.4 Pol'!BD27","v":0},{"$f":"'101.08 101.08.4 Pol'!BE27","v":0}]
[{"$f":"'101.08 101.08.4 Pol'!B28","v":"5"},{"$f":"'101.08 101.08.4 Pol'!C28","v":"Komunikace"},null,null,{"$f":"'101.08 101.08.4 Pol'!BA45","v":0},{"$f":"'101.08 101.08.4 Pol'!BB45","v":0},{"$f":"'101.08 101.08.4 Pol'!BC45","v":0},{"$f":"'101.08 101.08.4 Pol'!BD45","v":0},{"$f":"'101.08 101.08.4 Pol'!BE45","v":0}]
[{"$f":"'101.08 101.08.4 Pol'!B46","v":"8"},{"$f":"'101.08 101.08.4 Pol'!C46","v":"Trubní vedení"},null,null,{"$f":"'101.08 101.08.4 Pol'!BA48","v":0},{"$f":"'101.08 101.08.4 Pol'!BB48","v":0},{"$f":"'101.08 101.08.4 Pol'!BC48","v":0},{"$f":"'101.08 101.08.4 Pol'!BD48","v":0},{"$f":"'101.08 101.08.4 Pol'!BE48","v":0}]
[{"$f":"'101.08 101.08.4 Pol'!B49","v":"91"},{"$f":"'101.08 101.08.4 Pol'!C49","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.08 101.08.4 Pol'!BA60","v":0},{"$f":"'101.08 101.08.4 Pol'!BB60","v":0},{"$f":"'101.08 101.08.4 Pol'!BC60","v":0},{"$f":"'101.08 101.08.4 Pol'!BD60","v":0},{"$f":"'101.08 101.08.4 Pol'!BE60","v":0}]
[{"$f":"'101.08 101.08.4 Pol'!B61","v":"93"},{"$f":"'101.08 101.08.4 Pol'!C61","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.08 101.08.4 Pol'!BA66","v":0},{"$f":"'101.08 101.08.4 Pol'!BB66","v":0},{"$f":"'101.08 101.08.4 Pol'!BC66","v":0},{"$f":"'101.08 101.08.4 Pol'!BD66","v":0},{"$f":"'101.08 101.08.4 Pol'!BE66","v":0}]
[{"$f":"'101.08 101.08.4 Pol'!B67","v":"99"},{"$f":"'101.08 101.08.4 Pol'!C67","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.08 101.08.4 Pol'!BA69","v":0},{"$f":"'101.08 101.08.4 Pol'!BB69","v":0},{"$f":"'101.08 101.08.4 Pol'!BC69","v":0},{"$f":"'101.08 101.08.4 Pol'!BD69","v":0},{"$f":"'101.08 101.08.4 Pol'!BE69","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]

{"sheet":"101.08 101.08.4 Pol","index":12,"n_rows":69,"n_cols":80,"rows_kept":69,"cut":false,"hidden":false,"merged":[[9,2,9,3],[11,2,11,3],[13,2,13,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[38,2,38,3],[40,2,40,6],[41,2,41,3],[15,2,15,3],[17,2,17,3],[19,2,19,6],[20,2,20,3],[22,2,22,3],[25,2,25,6],[29,2,29,6],[30,2,30,3],[32,2,32,3],[34,2,34,3],[36,2,36,3],[62,2,62,3],[64,2,64,3],[50,2,50,3],[52,2,52,3],[54,2,54,3],[55,2,55,3],[57,2,57,3],[58,2,58,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,"Rozpočet:",{"$f":"'101.08 101.08.4 Rek'!H1","v":"101.08.4"}]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,{"$f":"'101.08 101.08.4 Rek'!G2","v":"Komunikace - Křižovatka č. 2"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",30.64,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-6.7408000000000001},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,10",null,4.3899999999999997,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,10"]
[null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50",null,26.25,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",2.6339999999999999,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ11=1,G11,0)","v":0},{"$f":"IF(AZ11=2,G11,0)","v":0},{"$f":"IF(AZ11=3,G11,0)","v":0},{"$f":"IF(AZ11=4,G11,0)","v":0},{"$f":"IF(AZ11=5,G11,0)","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,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20",null,2.6339999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",1.3169999999999999,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","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,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20*0,5",null,1.3169999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",2.6339999999999999,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},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,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20",null,2.6339999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",13.17,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},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,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30",null,13.17,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",85.75,null,{"$f":"E19*F19","v":0},3.0000000000000001E-5,{"$f":"E19*H19","v":2.5725000000000001E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:19,00*3,00+(5,00+6,00)*3,00+4,50*2,50-7,75*2",null,85.75,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:19,00*3,00+(5,00+6,00)*3,00+4,50*2,50-7,75*2"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 ","m3",2.6339999999999999,null,{"$f":"E22*F22","v":0},0,{"$f":"E22*H22","v":0},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","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,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20",null,2.6339999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,20"]
[8,"979082113RRX","Vodorovná doprava suti po suchu na skládku zhotovitele","t",6.7408000000000001,null,{"$f":"E24*F24","v":0},0,{"$f":"E24*H24","v":0},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","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]
[9,"979990112ASF","Poplatek za skládku suti - asfalt a beton z kom. ","t",6.7408000000000001,null,{"$f":"E25*F25","v":0},0,{"$f":"E25*H25","v":0},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,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G26)","v":0},null,{"$f":"SUM(I7:I26)","v":2.5725000000000001E-3},null,{"$f":"SUM(K7:K26)","v":-6.7408000000000001},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA26)","v":0},{"$f":"SUM(BB7:BB26)","v":0},{"$f":"SUM(BC7:BC26)","v":0},{"$f":"SUM(BD7:BD26)","v":0},{"$f":"SUM(BE7:BE26)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",2.6339999999999999,null,{"$f":"E29*F29","v":0},2.2040000000000002,{"$f":"E29*H29","v":5.8053360000000005},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,2",null,2.6339999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(19,00+1,50*4+9,45*2)*0,30*0,2"]
[11,"565141211RT3","Podklad z obal kam.ACP 16+,nad 3 m,tl.6 cm plochy 101-200 m2","m2",144.5,null,{"$f":"E32*F32","v":0},0.15826000000000001,{"$f":"E32*H32","v":22.868570000000002},0,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2",null,144.5,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2"]
[12,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",1.0974999999999999,null,{"$f":"E34*F34","v":0},1,{"$f":"E34*H34","v":1.0974999999999999},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","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,"Doplnění stávající asfaltové plochy podél nových obrubníků:(19,00+1,50*4+9,45*2)*0,10*0,10*2,5",null,1.0974999999999999,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:(19,00+1,50*4+9,45*2)*0,10*0,10*2,5"]
[13,"573231110R00","Postřik živičný spojovací z emulze 0,3-0,5 kg/m2 ","m2",144.5,null,{"$f":"E36*F36","v":0},5.0000000000000001E-4,{"$f":"E36*H36","v":7.2249999999999995E-2},0,{"$f":"E36*J36","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2",null,144.5,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2"]
[14,"577132111RT3","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 101-200 m2","m2",144.5,null,{"$f":"E38*F38","v":0},0.10373,{"$f":"E38*H38","v":14.988985},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","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,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2",null,144.5,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2"]
[15,"591241111R00","Kladení dlažby drobné kostky, lože z MC tl. 5 cm ","m2",26.25,null,{"$f":"E40*F40","v":0},0.31387999999999999,{"$f":"E40*H40","v":8.23935},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,null,null,null,null,null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,3]
[null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*1",null,26.25,null,null,null,null,null,null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*1"]
[16,"979084216R00","Vodorovná doprava vybour. hmot po suchu do 5 km ","t",6.5625,null,{"$f":"E43*F43","v":0},0,{"$f":"E43*H43","v":0},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[17,"979087213R00","Nakládání vybour.hmot na dop.prostředky-komunikace ","t",6.5625,null,{"$f":"E44*F44","v":0},0,{"$f":"E44*H44","v":0},0,{"$f":"E44*J44","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","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,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G28:G44)","v":0},null,{"$f":"SUM(I28:I44)","v":53.071991000000004},null,{"$f":"SUM(K28:K44)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA28:BA44)","v":0},{"$f":"SUM(BB28:BB44)","v":0},{"$f":"SUM(BC28:BC44)","v":0},{"$f":"SUM(BD28:BD44)","v":0},{"$f":"SUM(BE28:BE44)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[18,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",2,null,{"$f":"E47*F47","v":0},0.31590000000000001,{"$f":"E47*H47","v":0.63180000000000003},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ47=1,G47,0)","v":0},{"$f":"IF(AZ47=2,G47,0)","v":0},{"$f":"IF(AZ47=3,G47,0)","v":0},{"$f":"IF(AZ47=4,G47,0)","v":0},{"$f":"IF(AZ47=5,G47,0)","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,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G46:G47)","v":0},null,{"$f":"SUM(I46:I47)","v":0.63180000000000003},null,{"$f":"SUM(K46:K47)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA46:BA47)","v":0},{"$f":"SUM(BB46:BB47)","v":0},{"$f":"SUM(BC46:BC47)","v":0},{"$f":"SUM(BD46:BD47)","v":0},{"$f":"SUM(BE46:BE47)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"917862111RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",43.9,null,{"$f":"E50*F50","v":0},0.26980999999999999,{"$f":"E50*H50","v":11.844659},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","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,"Osazení obrubníků:19,00+1,50*4+9,45*2",null,43.9,null,null,null,null,null,null,null,"Osazení obrubníků:19,00+1,50*4+9,45*2"]
[20,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",1.0974999999999999,null,{"$f":"E52*F52","v":0},2.5249999999999999,{"$f":"E52*H52","v":2.7711874999999999},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","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,"Osazení obrubníků:(19,00+1,50*4+9,45*2)*0,25*0,10",null,1.0974999999999999,null,null,null,null,null,null,null,"Osazení obrubníků:(19,00+1,50*4+9,45*2)*0,25*0,10"]
[21,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",78.900000000000006,null,{"$f":"E54*F54","v":0},0,{"$f":"E54*H54","v":0},0,{"$f":"E54*J54","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ54=1,G54,0)","v":0},{"$f":"IF(AZ54=2,G54,0)","v":0},{"$f":"IF(AZ54=3,G54,0)","v":0},{"$f":"IF(AZ54=4,G54,0)","v":0},{"$f":"IF(AZ54=5,G54,0)","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,"Pro osazení betonových obrubníků:19,00+1,50*4+9,45*2",null,43.9,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:19,00+1,50*4+9,45*2"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1",null,35,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1"]
[22,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",78.900000000000006,null,{"$f":"E57*F57","v":0},0,{"$f":"E57*H57","v":0},0,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ57=1,G57,0)","v":0},{"$f":"IF(AZ57=2,G57,0)","v":0},{"$f":"IF(AZ57=3,G57,0)","v":0},{"$f":"IF(AZ57=4,G57,0)","v":0},{"$f":"IF(AZ57=5,G57,0)","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,"Pro osazení betonových obrubníků:19,00+1,50*4+9,45*2",null,43.9,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:19,00+1,50*4+9,45*2"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1",null,35,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G49:G59)","v":0},null,{"$f":"SUM(I49:I59)","v":14.6158465},null,{"$f":"SUM(K49:K59)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA49:BA59)","v":0},{"$f":"SUM(BB49:BB59)","v":0},{"$f":"SUM(BC49:BC59)","v":0},{"$f":"SUM(BD49:BD59)","v":0},{"$f":"SUM(BE49:BE59)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",144.5,null,{"$f":"E62*F62","v":0},1.0000000000000001E-5,{"$f":"E62*H62","v":1.4450000000000001E-3},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","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,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2",null,144.5,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2"]
[24,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",144.5,null,{"$f":"E64*F64","v":0},0,{"$f":"E64*H64","v":0},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","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,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2",null,144.5,null,null,null,null,null,null,null,"Křižovatka:16,00*6,00+6,00*5,50+7,75*2"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G61:G65)","v":0},null,{"$f":"SUM(I61:I65)","v":1.4450000000000001E-3},null,{"$f":"SUM(K61:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA61:BA65)","v":0},{"$f":"SUM(BB61:BB65)","v":0},{"$f":"SUM(BC61:BC65)","v":0},{"$f":"SUM(BD61:BD65)","v":0},{"$f":"SUM(BE61:BE65)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",68.323655000000002,null,{"$f":"E68*F68","v":0},0,{"$f":"E68*H68","v":0},null,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","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,{"$f":"SUM(G67:G68)","v":0},null,{"$f":"SUM(I67:I68)","v":0},null,{"$f":"SUM(K67:K68)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA68)","v":0},{"$f":"SUM(BB67:BB68)","v":0},{"$f":"SUM(BC67:BC68)","v":0},{"$f":"SUM(BD67:BD68)","v":0},{"$f":"SUM(BE67:BE68)","v":0}]

{"sheet":"101.08 101.08.5 KL","index":13,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[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]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.08.5","Komunikace - Úsek č. 3",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.08",null,"Komunikace - ul. Vladimíra Krajiny",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3268",null,"Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"PROFES PROJEKT spol.s r.o.",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.08 101.08.5 Rek'!E13","v":0}]
["Z","PSV celkem",{"$f":"'101.08 101.08.5 Rek'!F13","v":0}]
["R","M práce celkem",{"$f":"'101.08 101.08.5 Rek'!H13","v":0}]
["N","M dodávky celkem",{"$f":"'101.08 101.08.5 Rek'!G13","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101.08 101.08.5 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"101.08 101.08.5 Rek","index":14,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,null,"Rozpočet :","101.08.5"]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,null,null,"Komunikace - Úsek č. 3"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.08 101.08.5 Pol'!B7","v":"1"},{"$f":"'101.08 101.08.5 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.08 101.08.5 Pol'!BA32","v":0},{"$f":"'101.08 101.08.5 Pol'!BB32","v":0},{"$f":"'101.08 101.08.5 Pol'!BC32","v":0},{"$f":"'101.08 101.08.5 Pol'!BD32","v":0},{"$f":"'101.08 101.08.5 Pol'!BE32","v":0}]
[{"$f":"'101.08 101.08.5 Pol'!B33","v":"5"},{"$f":"'101.08 101.08.5 Pol'!C33","v":"Komunikace"},null,null,{"$f":"'101.08 101.08.5 Pol'!BA49","v":0},{"$f":"'101.08 101.08.5 Pol'!BB49","v":0},{"$f":"'101.08 101.08.5 Pol'!BC49","v":0},{"$f":"'101.08 101.08.5 Pol'!BD49","v":0},{"$f":"'101.08 101.08.5 Pol'!BE49","v":0}]
[{"$f":"'101.08 101.08.5 Pol'!B50","v":"8"},{"$f":"'101.08 101.08.5 Pol'!C50","v":"Trubní vedení"},null,null,{"$f":"'101.08 101.08.5 Pol'!BA56","v":0},{"$f":"'101.08 101.08.5 Pol'!BB56","v":0},{"$f":"'101.08 101.08.5 Pol'!BC56","v":0},{"$f":"'101.08 101.08.5 Pol'!BD56","v":0},{"$f":"'101.08 101.08.5 Pol'!BE56","v":0}]
[{"$f":"'101.08 101.08.5 Pol'!B57","v":"91"},{"$f":"'101.08 101.08.5 Pol'!C57","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.08 101.08.5 Pol'!BA66","v":0},{"$f":"'101.08 101.08.5 Pol'!BB66","v":0},{"$f":"'101.08 101.08.5 Pol'!BC66","v":0},{"$f":"'101.08 101.08.5 Pol'!BD66","v":0},{"$f":"'101.08 101.08.5 Pol'!BE66","v":0}]
[{"$f":"'101.08 101.08.5 Pol'!B67","v":"93"},{"$f":"'101.08 101.08.5 Pol'!C67","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.08 101.08.5 Pol'!BA72","v":0},{"$f":"'101.08 101.08.5 Pol'!BB72","v":0},{"$f":"'101.08 101.08.5 Pol'!BC72","v":0},{"$f":"'101.08 101.08.5 Pol'!BD72","v":0},{"$f":"'101.08 101.08.5 Pol'!BE72","v":0}]
[{"$f":"'101.08 101.08.5 Pol'!B73","v":"99"},{"$f":"'101.08 101.08.5 Pol'!C73","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.08 101.08.5 Pol'!BA75","v":0},{"$f":"'101.08 101.08.5 Pol'!BB75","v":0},{"$f":"'101.08 101.08.5 Pol'!BC75","v":0},{"$f":"'101.08 101.08.5 Pol'!BD75","v":0},{"$f":"'101.08 101.08.5 Pol'!BE75","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]

{"sheet":"101.08 101.08.5 Pol","index":15,"n_rows":75,"n_cols":80,"rows_kept":75,"cut":false,"hidden":false,"merged":[[22,2,22,6],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[10,2,10,3],[11,2,11,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[17,2,17,3],[19,2,19,3],[20,2,20,3],[43,2,43,3],[44,2,44,3],[46,2,46,3],[47,2,47,3],[23,2,23,3],[24,2,24,3],[26,2,26,3],[27,2,27,3],[30,2,30,6],[34,2,34,6],[35,2,35,3],[37,2,37,3],[39,2,39,3],[41,2,41,3],[68,2,68,3],[70,2,70,3],[53,2,53,6],[54,2,54,6],[58,2,58,3],[60,2,60,3],[62,2,62,3],[64,2,64,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,"Rozpočet:",{"$f":"'101.08 101.08.5 Rek'!H1","v":"101.08.5"}]
["Objekt :",null,"101.08 Komunikace - ul. Vladimíra Krajiny",null,{"$f":"'101.08 101.08.5 Rek'!G2","v":"Komunikace - Úsek č. 3"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",2.8,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-0.61599999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Pro osazení betonových obrubníků:14,00*0,10*2",null,2.8,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*0,10*2"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",7.08,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","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,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2",null,1.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:6,00*3,00*0,30",null,5.4,null,null,null,null,null,null,null,"Pro vjezdy:6,00*3,00*0,30"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",3.54,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","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,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2*0,5",null,0.84,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2*0,5"]
[null,null,"Pro vjezdy:6,00*3,00*0,30*0,5",null,2.7,null,null,null,null,null,null,null,"Pro vjezdy:6,00*3,00*0,30*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",7.08,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","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,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2",null,1.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:6,00*3,00*0,30",null,5.4,null,null,null,null,null,null,null,"Pro vjezdy:6,00*3,00*0,30"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",26.4,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","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,"Pro osazení betonových obrubníků:14,00*0,30*2",null,8.4,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*0,30*2"]
[null,null,"Pro vjezdy:6,00*3,00",null,18,null,null,null,null,null,null,null,"Pro vjezdy:6,00*3,00"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",66,null,{"$f":"E22*F22","v":0},3.0000000000000001E-5,{"$f":"E22*H22","v":1.98E-3},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:14,00*2*3,00",null,84,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:14,00*2*3,00"]
[null,null,"Odpočet vjezdy:-6,00*3,00",null,-18,null,null,null,null,null,null,null,"Odpočet vjezdy:-6,00*3,00"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 ","m3",7.08,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","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,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2",null,1.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*0,30*0,20*2"]
[null,null,"Pro vjezdy:6,00*3,00*0,30",null,5.4,null,null,null,null,null,null,null,"Pro vjezdy:6,00*3,00*0,30"]
[8,"979082113RRX","Vodorovná doprava suti po suchu na skládku zhotovitele","t",0.61599999999999999,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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]
[9,"979990112ASF","Poplatek za skládku suti - asfalt a beton z kom. ","t",0.61599999999999999,null,{"$f":"E30*F30","v":0},0,{"$f":"E30*H30","v":0},0,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ30=1,G30,0)","v":0},{"$f":"IF(AZ30=2,G30,0)","v":0},{"$f":"IF(AZ30=3,G30,0)","v":0},{"$f":"IF(AZ30=4,G30,0)","v":0},{"$f":"IF(AZ30=5,G30,0)","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 je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G31)","v":0},null,{"$f":"SUM(I7:I31)","v":1.98E-3},null,{"$f":"SUM(K7:K31)","v":-0.61599999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA31)","v":0},{"$f":"SUM(BB7:BB31)","v":0},{"$f":"SUM(BC7:BC31)","v":0},{"$f":"SUM(BD7:BD31)","v":0},{"$f":"SUM(BE7:BE31)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",1.68,null,{"$f":"E34*F34","v":0},2.2040000000000002,{"$f":"E34*H34","v":3.7027200000000002},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","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,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:14,00*0,30*2*0,20",null,1.68,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*0,30*2*0,20"]
[11,"564871111RT4","Podklad ze štěrkodrti po zhutnění tloušťky 25 cm štěrkodrť frakce 0-63 mm","m2",18,null,{"$f":"E37*F37","v":0},0.55125000000000002,{"$f":"E37*H37","v":9.9224999999999994},0,{"$f":"E37*J37","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ37=1,G37,0)","v":0},{"$f":"IF(AZ37=2,G37,0)","v":0},{"$f":"IF(AZ37=3,G37,0)","v":0},{"$f":"IF(AZ37=4,G37,0)","v":0},{"$f":"IF(AZ37=5,G37,0)","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,"Pro vjezdy:6,00*3,00",null,18,null,null,null,null,null,null,null,"Pro vjezdy:6,00*3,00"]
[12,"565151211R00","Podklad z obal kam.ACP 16+,nad 3 m,tl.7 cm ","m2",18,null,{"$f":"E39*F39","v":0},0.18462999999999999,{"$f":"E39*H39","v":3.32334},0,{"$f":"E39*J39","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ39=1,G39,0)","v":0},{"$f":"IF(AZ39=2,G39,0)","v":0},{"$f":"IF(AZ39=3,G39,0)","v":0},{"$f":"IF(AZ39=4,G39,0)","v":0},{"$f":"IF(AZ39=5,G39,0)","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,"Pro vjezdy:6,00*3,00",null,18,null,null,null,null,null,null,null,"Pro vjezdy:6,00*3,00"]
[13,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",0.7,null,{"$f":"E41*F41","v":0},1,{"$f":"E41*H41","v":0.7},0,{"$f":"E41*J41","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ41=1,G41,0)","v":0},{"$f":"IF(AZ41=2,G41,0)","v":0},{"$f":"IF(AZ41=3,G41,0)","v":0},{"$f":"IF(AZ41=4,G41,0)","v":0},{"$f":"IF(AZ41=5,G41,0)","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,"Doplnění stávající asfaltové plochy podél nových obrubníků:14,00*2*0,10*0,10*2,5",null,0.7,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:14,00*2*0,10*0,10*2,5"]
[14,"573231110R00","Postřik živičný spojovací z emulze 0,3-0,5 kg/m2 ","m2",102,null,{"$f":"E43*F43","v":0},5.0000000000000001E-4,{"$f":"E43*H43","v":5.1000000000000004E-2},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"Komunikace:14,00*6,00",null,84,null,null,null,null,null,null,null,"Komunikace:14,00*6,00"]
[null,null,"Vjezdy:6,00*3,00",null,18,null,null,null,null,null,null,null,"Vjezdy:6,00*3,00"]
[15,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",102,null,{"$f":"E46*F46","v":0},0.10373,{"$f":"E46*H46","v":10.58046},0,{"$f":"E46*J46","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ46=1,G46,0)","v":0},{"$f":"IF(AZ46=2,G46,0)","v":0},{"$f":"IF(AZ46=3,G46,0)","v":0},{"$f":"IF(AZ46=4,G46,0)","v":0},{"$f":"IF(AZ46=5,G46,0)","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,"Komunikace:14,00*6,00",null,84,null,null,null,null,null,null,null,"Komunikace:14,00*6,00"]
[null,null,"Vjezdy:6,00*3,00",null,18,null,null,null,null,null,null,null,"Vjezdy:6,00*3,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G33:G48)","v":0},null,{"$f":"SUM(I33:I48)","v":28.28002},null,{"$f":"SUM(K33:K48)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA33:BA48)","v":0},{"$f":"SUM(BB33:BB48)","v":0},{"$f":"SUM(BC33:BC48)","v":0},{"$f":"SUM(BD33:BD48)","v":0},{"$f":"SUM(BE33:BE48)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",1,null,{"$f":"E51*F51","v":0},0.43381999999999998,{"$f":"E51*H51","v":0.43381999999999998},0,{"$f":"E51*J51","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ51=1,G51,0)","v":0},{"$f":"IF(AZ51=2,G51,0)","v":0},{"$f":"IF(AZ51=3,G51,0)","v":0},{"$f":"IF(AZ51=4,G51,0)","v":0},{"$f":"IF(AZ51=5,G51,0)","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]
[17,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",2,null,{"$f":"E52*F52","v":0},0.31590000000000001,{"$f":"E52*H52","v":0.63180000000000003},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","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]
[18,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",1,null,{"$f":"E53*F53","v":0},0.56040999999999996,{"$f":"E53*H53","v":0.56040999999999996},-0.32075999999999999,{"$f":"E53*J53","v":-0.32075999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ53=1,G53,0)","v":0},{"$f":"IF(AZ53=2,G53,0)","v":0},{"$f":"IF(AZ53=3,G53,0)","v":0},{"$f":"IF(AZ53=4,G53,0)","v":0},{"$f":"IF(AZ53=5,G53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G50:G55)","v":0},null,{"$f":"SUM(I50:I55)","v":1.6260300000000001},null,{"$f":"SUM(K50:K55)","v":-0.32075999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA50:BA55)","v":0},{"$f":"SUM(BB50:BB55)","v":0},{"$f":"SUM(BC50:BC55)","v":0},{"$f":"SUM(BD50:BD55)","v":0},{"$f":"SUM(BE50:BE55)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"917862111RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",28,null,{"$f":"E58*F58","v":0},0.26980999999999999,{"$f":"E58*H58","v":7.5546799999999994},0,{"$f":"E58*J58","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ58=1,G58,0)","v":0},{"$f":"IF(AZ58=2,G58,0)","v":0},{"$f":"IF(AZ58=3,G58,0)","v":0},{"$f":"IF(AZ58=4,G58,0)","v":0},{"$f":"IF(AZ58=5,G58,0)","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,"Osazení obrubníků:14,00*2",null,28,null,null,null,null,null,null,null,"Osazení obrubníků:14,00*2"]
[20,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",0.7,null,{"$f":"E60*F60","v":0},2.5249999999999999,{"$f":"E60*H60","v":1.7674999999999998},0,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ60=1,G60,0)","v":0},{"$f":"IF(AZ60=2,G60,0)","v":0},{"$f":"IF(AZ60=3,G60,0)","v":0},{"$f":"IF(AZ60=4,G60,0)","v":0},{"$f":"IF(AZ60=5,G60,0)","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,"Osazení obrubníků:14,00*2*0,25*0,10",null,0.7,null,null,null,null,null,null,null,"Osazení obrubníků:14,00*2*0,25*0,10"]
[21,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",28,null,{"$f":"E62*F62","v":0},0,{"$f":"E62*H62","v":0},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","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,"Pro osazení betonových obrubníků:14,00*2",null,28,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*2"]
[22,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",28,null,{"$f":"E64*F64","v":0},0,{"$f":"E64*H64","v":0},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","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,"Pro osazení betonových obrubníků:14,00*2",null,28,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:14,00*2"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G57:G65)","v":0},null,{"$f":"SUM(I57:I65)","v":9.3221799999999995},null,{"$f":"SUM(K57:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA57:BA65)","v":0},{"$f":"SUM(BB57:BB65)","v":0},{"$f":"SUM(BC57:BC65)","v":0},{"$f":"SUM(BD57:BD65)","v":0},{"$f":"SUM(BE57:BE65)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",84,null,{"$f":"E68*F68","v":0},1.0000000000000001E-5,{"$f":"E68*H68","v":8.4000000000000003E-4},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","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,"Komunikace:14,00*6,00",null,84,null,null,null,null,null,null,null,"Komunikace:14,00*6,00"]
[24,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",84,null,{"$f":"E70*F70","v":0},0,{"$f":"E70*H70","v":0},0,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","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,"Komunikace:14,00*6,00",null,84,null,null,null,null,null,null,null,"Komunikace:14,00*6,00"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G67:G71)","v":0},null,{"$f":"SUM(I67:I71)","v":8.4000000000000003E-4},null,{"$f":"SUM(K67:K71)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA71)","v":0},{"$f":"SUM(BB67:BB71)","v":0},{"$f":"SUM(BC67:BC71)","v":0},{"$f":"SUM(BD67:BD71)","v":0},{"$f":"SUM(BE67:BE71)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",39.231050000000003,null,{"$f":"E74*F74","v":0},0,{"$f":"E74*H74","v":0},null,{"$f":"E74*J74","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ74=1,G74,0)","v":0},{"$f":"IF(AZ74=2,G74,0)","v":0},{"$f":"IF(AZ74=3,G74,0)","v":0},{"$f":"IF(AZ74=4,G74,0)","v":0},{"$f":"IF(AZ74=5,G74,0)","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,{"$f":"SUM(G73:G74)","v":0},null,{"$f":"SUM(I73:I74)","v":0},null,{"$f":"SUM(K73:K74)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA73:BA74)","v":0},{"$f":"SUM(BB73:BB74)","v":0},{"$f":"SUM(BC73:BC74)","v":0},{"$f":"SUM(BD73:BD74)","v":0},{"$f":"SUM(BE73:BE74)","v":0}]

{"sheet":"101.10 101.10.2 KL","index":16,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[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]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.10.2","Komunikace - 1. křižovatka x Křiž. Nad Farářstvím",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.10",null,"Komunikace - ul. Františka Závorky",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3268",null,"Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"PROFES PROJEKT spol.s r.o.",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.10 101.10.2 Rek'!E13","v":0}]
["Z","PSV celkem",{"$f":"'101.10 101.10.2 Rek'!F13","v":0}]
["R","M práce celkem",{"$f":"'101.10 101.10.2 Rek'!H13","v":0}]
["N","M dodávky celkem",{"$f":"'101.10 101.10.2 Rek'!G13","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101.10 101.10.2 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"101.10 101.10.2 Rek","index":17,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,null,null,"Rozpočet :","101.10.2"]
["Objekt :",null,"101.10 Komunikace - ul. Františka Závorky",null,null,null,"Komunikace - 1. křižovatka x Křiž. Nad Farářstvím"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.10 101.10.2 Pol'!B7","v":"1"},{"$f":"'101.10 101.10.2 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA42","v":0},{"$f":"'101.10 101.10.2 Pol'!BB42","v":0},{"$f":"'101.10 101.10.2 Pol'!BC42","v":0},{"$f":"'101.10 101.10.2 Pol'!BD42","v":0},{"$f":"'101.10 101.10.2 Pol'!BE42","v":0}]
[{"$f":"'101.10 101.10.2 Pol'!B43","v":"5"},{"$f":"'101.10 101.10.2 Pol'!C43","v":"Komunikace"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA62","v":0},{"$f":"'101.10 101.10.2 Pol'!BB62","v":0},{"$f":"'101.10 101.10.2 Pol'!BC62","v":0},{"$f":"'101.10 101.10.2 Pol'!BD62","v":0},{"$f":"'101.10 101.10.2 Pol'!BE62","v":0}]
[{"$f":"'101.10 101.10.2 Pol'!B63","v":"8"},{"$f":"'101.10 101.10.2 Pol'!C63","v":"Trubní vedení"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA69","v":0},{"$f":"'101.10 101.10.2 Pol'!BB69","v":0},{"$f":"'101.10 101.10.2 Pol'!BC69","v":0},{"$f":"'101.10 101.10.2 Pol'!BD69","v":0},{"$f":"'101.10 101.10.2 Pol'!BE69","v":0}]
[{"$f":"'101.10 101.10.2 Pol'!B70","v":"91"},{"$f":"'101.10 101.10.2 Pol'!C70","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA89","v":0},{"$f":"'101.10 101.10.2 Pol'!BB89","v":0},{"$f":"'101.10 101.10.2 Pol'!BC89","v":0},{"$f":"'101.10 101.10.2 Pol'!BD89","v":0},{"$f":"'101.10 101.10.2 Pol'!BE89","v":0}]
[{"$f":"'101.10 101.10.2 Pol'!B90","v":"93"},{"$f":"'101.10 101.10.2 Pol'!C90","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA99","v":0},{"$f":"'101.10 101.10.2 Pol'!BB99","v":0},{"$f":"'101.10 101.10.2 Pol'!BC99","v":0},{"$f":"'101.10 101.10.2 Pol'!BD99","v":0},{"$f":"'101.10 101.10.2 Pol'!BE99","v":0}]
[{"$f":"'101.10 101.10.2 Pol'!B100","v":"99"},{"$f":"'101.10 101.10.2 Pol'!C100","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA102","v":0},{"$f":"'101.10 101.10.2 Pol'!BB102","v":0},{"$f":"'101.10 101.10.2 Pol'!BC102","v":0},{"$f":"'101.10 101.10.2 Pol'!BD102","v":0},{"$f":"'101.10 101.10.2 Pol'!BE102","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]

{"sheet":"101.10 101.10.2 Pol","index":18,"n_rows":102,"n_cols":80,"rows_kept":102,"cut":false,"hidden":false,"merged":[[10,2,10,3],[11,2,11,3],[12,2,12,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[33,2,33,6],[14,2,14,3],[15,2,15,3],[17,2,17,3],[19,2,19,3],[21,2,21,6],[22,2,22,3],[24,2,24,3],[26,2,26,3],[28,2,28,6],[29,2,29,3],[31,2,31,3],[58,2,58,3],[34,2,34,3],[36,2,36,3],[40,2,40,6],[44,2,44,6],[45,2,45,3],[47,2,47,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[57,2,57,6],[84,2,84,3],[66,2,66,6],[67,2,67,6],[71,2,71,6],[72,2,72,3],[73,2,73,3],[75,2,75,3],[77,2,77,3],[79,2,79,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[97,2,97,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[91,2,91,3],[92,2,92,3],[93,2,93,3],[95,2,95,3],[96,2,96,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3268 Komunikace a IS v rozvojové lokalitě Hruštice - Ká",null,"Rozpočet:",{"$f":"'101.10 101.10.2 Rek'!H1","v":"101.10.2"}]
["Objekt :",null,"101.10 Komunikace - ul. Františka Závorky",null,{"$f":"'101.10 101.10.2 Rek'!G2","v":"Komunikace - 1. křižovatka x Křiž. Nad Farářstvím"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113107650R00","Odstranění podkladu nad 50 m2,kam.drcené tl.50 cm ","m2",37.5,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-1.1000000000000001,{"$f":"E8*J8","v":-41.25},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Prostor pro stromy:5,00*2,50*3",null,37.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*3"]
[2,"113108410R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl.10 cm ","m2",117.3,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},-0.22,{"$f":"E10*J10","v":-25.806000000000001},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","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,"Pro osazení betonových obrubníků:(78,00-6,50*4-5,00*3)*0,20*2",null,14.8,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(78,00-6,50*4-5,00*3)*0,20*2"]
[null,null,"Pro parkovací stání:6,50*2,50*4",null,65,null,null,null,null,null,null,null,"Pro parkovací stání:6,50*2,50*4"]
[null,null,"Pro stromy:5,00*2,50*3",null,37.5,null,null,null,null,null,null,null,"Pro stromy:5,00*2,50*3"]
[3,"113109415R00","Odstranění podkladu pl.nad 50 m2, beton, tl. 15 cm ","m2",62.7,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},-0.36,{"$f":"E14*J14","v":-22.571999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ14=1,G14,0)","v":0},{"$f":"IF(AZ14=2,G14,0)","v":0},{"$f":"IF(AZ14=3,G14,0)","v":0},{"$f":"IF(AZ14=4,G14,0)","v":0},{"$f":"IF(AZ14=5,G14,0)","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,"Pro osazení betonových obrubníků:(78,00-5,00*3)*0,20*2",null,25.2,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(78,00-5,00*3)*0,20*2"]
[null,null,"Pro stromy:5,00*2,50*3",null,37.5,null,null,null,null,null,null,null,"Pro stromy:5,00*2,50*3"]
[4,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",6.24,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},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,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2",null,6.24,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2"]
[5,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",3.12,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","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,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2*0,5",null,3.12,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2*0,5"]
[6,"162606112R00","Vodorovné přemístění zemin pro zúrodnění do 5000 m ","m3",18.75,null,{"$f":"E21*F21","v":0},0,{"$f":"E21*H21","v":0},0,{"$f":"E21*J21","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,"Prostor pro stromy:5,00*2,50*3*0,50",null,18.75,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*3*0,50"]
[7,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",6.24,null,{"$f":"E24*F24","v":0},0,{"$f":"E24*H24","v":0},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","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,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2",null,6.24,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2"]
[8,"167101101R00","Nakládání výkopku z hor.1-4 v množství do 100 m3 ","m3",18.75,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","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,"Prostor pro stromy:5,00*2,50*3*0,50",null,18.75,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*3*0,50"]
[9,"174101101R00","Zásyp jam, rýh, šachet se zhutněním ","m3",18.75,null,{"$f":"E28*F28","v":0},0,{"$f":"E28*H28","v":0},0,{"$f":"E28*J28","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ28=1,G28,0)","v":0},{"$f":"IF(AZ28=2,G28,0)","v":0},{"$f":"IF(AZ28=3,G28,0)","v":0},{"$f":"IF(AZ28=4,G28,0)","v":0},{"$f":"IF(AZ28=5,G28,0)","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,"včetně strojního přemístění materiálu pro zásyp ze vzdálenosti do 10 m od okraje zásypu",null,null,null,null,null,null,null,null,"včetně strojního přemístění materiálu pro zásyp ze vzdálenosti do 10 m od okraje zásypu",null,null,3]
[null,null,"Prostor pro stromy:5,00*2,50*3*0,50",null,18.75,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*3*0,50"]
[10,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",14.8,null,{"$f":"E31*F31","v":0},0,{"$f":"E31*H31","v":0},0,{"$f":"E31*J31","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ31=1,G31,0)","v":0},{"$f":"IF(AZ31=2,G31,0)","v":0},{"$f":"IF(AZ31=3,G31,0)","v":0},{"$f":"IF(AZ31=4,G31,0)","v":0},{"$f":"IF(AZ31=5,G31,0)","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,"Pro osazení betonových obrubníků:(78,00-6,50*4-5,00*3)*0,20*2",null,14.8,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(78,00-6,50*4-5,00*3)*0,20*2"]
[11,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",37.5,null,{"$f":"E33*F33","v":0},3.0000000000000001E-5,{"$f":"E33*H33","v":1.1250000000000001E-3},0,{"$f":"E33*J33","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ33=1,G33,0)","v":0},{"$f":"IF(AZ33=2,G33,0)","v":0},{"$f":"IF(AZ33=3,G33,0)","v":0},{"$f":"IF(AZ33=4,G33,0)","v":0},{"$f":"IF(AZ33=5,G33,0)","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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Prostor pro stromy:5,00*2,50*3",null,37.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*3"]
[12,"199000002R00","Poplatek za skládku horniny 1- 7 ","m3",6.24,null,{"$f":"E36*F36","v":0},0,{"$f":"E36*H36","v":0},0,{"$f":"E36*J36","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2",null,6.24,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:78,00*0,20*0,20*2"]
[13,"979082113RRX","Vodorovná doprava suti po suchu na skládku zhotovitele","t",89.628,null,{"$f":"E38*F38","v":0},0,{"$f":"E38*H38","v":0},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","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]
[14,"979990002ŠDT","Poplatek za skládku stavební suti štěrky z komunikací","t",41.25,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},0,{"$f":"E39*J39","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ39=1,G39,0)","v":0},{"$f":"IF(AZ39=2,G39,0)","v":0},{"$f":"IF(AZ39=3,G39,0)","v":0},{"$f":"IF(AZ39=4,G39,0)","v":0},{"$f":"IF(AZ39=5,G39,0)","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]
[15,"979990112ASF","Poplatek za skládku suti - asfalt a beton z kom. ","t",48.378,null,{"$f":"E40*F40","v":0},0,{"$f":"E40*H40","v":0},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G41)","v":0},null,{"$f":"SUM(I7:I41)","v":1.1250000000000001E-3},null,{"$f":"SUM(K7:K41)","v":-89.628},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA41)","v":0},{"$f":"SUM(BB7:BB41)","v":0},{"$f":"SUM(BC7:BC41)","v":0},{"$f":"SUM(BD7:BD41)","v":0},{"$f":"SUM(BE7:BE41)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",6.24,null,{"$f":"E44*F44","v":0},2.2040000000000002,{"$f":"E44*H44","v":13.752960000000002},0,{"$f":"E44*J44","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","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,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:78,00*0,20*2*0,20",null,6.24,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:78,00*0,20*2*0,20"]
[17,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",4.2561999999999998,null,{"$f":"E47*F47","v":0},1,{"$f":"E47*H47","v":4.2561999999999998},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ47=1,G47,0)","v":0},{"$f":"IF(AZ47=2,G47,0)","v":0},{"$f":"IF(AZ47=3,G47,0)","v":0},{"$f":"IF(AZ47=4,G47,0)","v":0},{"$f":"IF(AZ47=5,G47,0)","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,"Doplnění stávající asfaltové plochy podél nových obrubníků:(78,00*2-6,50*4-5,50*3)*0,15*0,10*2,5",null,4.2561999999999998,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:(78,00*2-6,50*4-5,50*3)*0,15*0,10*2,5"]
[18,"573231110R00","Postřik živičný spojovací z emulze 0,3-0,5 kg/m2 ","m2",521.5,null,{"$f":"E49*F49","v":0},5.0000000000000001E-4,{"$f":"E49*H49","v":0.26074999999999998},0,{"$f":"E49*J49","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ49=1,G49,0)","v":0},{"$f":"IF(AZ49=2,G49,0)","v":0},{"$f":"IF(AZ49=3,G49,0)","v":0},{"$f":"IF(AZ49=4,G49,0)","v":0},{"$f":"IF(AZ49=5,G49,0)","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,"Komunikace:78,00*8,00",null,624,null,null,null,null,null,null,null,"Komunikace:78,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*4",null,-65,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*4"]
[null,null,"Prostor pro stromy:-5,00*2,50*3",null,-37.5,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*3"]
[19,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",521.5,null,{"$f":"E53*F53","v":0},0.10373,{"$f":"E53*H53","v":54.095195000000004},0,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ53=1,G53,0)","v":0},{"$f":"IF(AZ53=2,G53,0)","v":0},{"$f":"IF(AZ53=3,G53,0)","v":0},{"$f":"IF(AZ53=4,G53,0)","v":0},{"$f":"IF(AZ53=5,G53,0)","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,"Komunikace:78,00*8,00",null,624,null,null,null,null,null,null,null,"Komunikace:78,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*4",null,-65,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*4"]
[null,null,"Prostor pro stromy:-5,00*2,50*3",null,-37.5,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*3"]
[20,"591211111R00","Kladení dlažby drobné kostky,lože z kamen.tl. 5 cm ","m2",65,null,{"$f":"E57*F57","v":0},0.11,{"$f":"E57*H57","v":7.15},0,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ57=1,G57,0)","v":0},{"$f":"IF(AZ57=2,G57,0)","v":0},{"$f":"IF(AZ57=3,G57,0)","v":0},{"$f":"IF(AZ57=4,G57,0)","v":0},{"$f":"IF(AZ57=5,G57,0)","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 jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,null,null,null,null,null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,3]
[null,null,"Parkovací stání:6,50*2,50*4",null,65,null,null,null,null,null,null,null,"Parkovací stání:6,50*2,50*4"]
[21,"979084216R00","Vodorovná doprava vybour. hmot po suchu do 5 km ","t",16.25,null,{"$f":"E60*F60","v":0},0,{"$f":"E60*H60","v":0},0,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ60=1,G60,0)","v":0},{"$f":"IF(AZ60=2,G60,0)","v":0},{"$f":"IF(AZ60=3,G60,0)","v":0},{"$f":"IF(AZ60=4,G60,0)","v":0},{"$f":"IF(AZ60=5,G60,0)","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]
[22,"979087213R00","Nakládání vybour.hmot na dop.prostředky-komunikace ","t",16.25,null,{"$f":"E61*F61","v":0},0,{"$f":"E61*H61","v":0},0,{"$f":"E61*J61","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ61=1,G61,0)","v":0},{"$f":"IF(AZ61=2,G61,0)","v":0},{"$f":"IF(AZ61=3,G61,0)","v":0},{"$f":"IF(AZ61=4,G61,0)","v":0},{"$f":"IF(AZ61=5,G61,0)","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,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G43:G61)","v":0},null,{"$f":"SUM(I43:I61)","v":79.515105000000005},null,{"$f":"SUM(K43:K61)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA43:BA61)","v":0},{"$f":"SUM(BB43:BB61)","v":0},{"$f":"SUM(BC43:BC61)","v":0},{"$f":"SUM(BD43:BD61)","v":0},{"$f":"SUM(BE43:BE61)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",2,null,{"$f":"E64*F64","v":0},0.43381999999999998,{"$f":"E64*H64","v":0.86763999999999997},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","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]
[24,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",5,null,{"$f":"E65*F65","v":0},0.31590000000000001,{"$f":"E65*H65","v":1.5795000000000001},0,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ65=1,G65,0)","v":0},{"$f":"IF(AZ65=2,G65,0)","v":0},{"$f":"IF(AZ65=3,G65,0)","v":0},{"$f":"IF(AZ65=4,G65,0)","v":0},{"$f":"IF(AZ65=5,G65,0)","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]
[25,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",3,null,{"$f":"E66*F66","v":0},0.56040999999999996,{"$f":"E66*H66","v":1.6812299999999998},-0.32075999999999999,{"$f":"E66*J66","v":-0.96228000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ66=1,G66,0)","v":0},{"$f":"IF(AZ66=2,G66,0)","v":0},{"$f":"IF(AZ66=3,G66,0)","v":0},{"$f":"IF(AZ66=4,G66,0)","v":0},{"$f":"IF(AZ66=5,G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G63:G68)","v":0},null,{"$f":"SUM(I63:I68)","v":4.1283700000000003},null,{"$f":"SUM(K63:K68)","v":-0.96228000000000002},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA63:BA68)","v":0},{"$f":"SUM(BB63:BB68)","v":0},{"$f":"SUM(BC63:BC68)","v":0},{"$f":"SUM(BD63:BD68)","v":0},{"$f":"SUM(BE63:BE68)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[26,"916261111R00","Osazení obruby z kostek drobných, s boční opěrou ","m",68.5,null,{"$f":"E71*F71","v":0},9.9709999999999993E-2,{"$f":"E71*H71","v":6.8301349999999994},0,{"$f":"E71*J71","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ71=1,G71,0)","v":0},{"$f":"IF(AZ71=2,G71,0)","v":0},{"$f":"IF(AZ71=3,G71,0)","v":0},{"$f":"IF(AZ71=4,G71,0)","v":0},{"$f":"IF(AZ71=5,G71,0)","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 jsou zakalkulovány i náklady na dodání hmot pro lože  a boční opěry a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,null,null,null,null,null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože  a boční opěry a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,3]
[null,null,"Parkovací stání:(6,50+2*2,50)*4",null,46,null,null,null,null,null,null,null,"Parkovací stání:(6,50+2*2,50)*4"]
[null,null,"Prostor pro stromy:5,00*3+2,50*3",null,22.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*3+2,50*3"]
[27,"917862111RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",156,null,{"$f":"E75*F75","v":0},0.26980999999999999,{"$f":"E75*H75","v":42.090359999999997},0,{"$f":"E75*J75","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ75=1,G75,0)","v":0},{"$f":"IF(AZ75=2,G75,0)","v":0},{"$f":"IF(AZ75=3,G75,0)","v":0},{"$f":"IF(AZ75=4,G75,0)","v":0},{"$f":"IF(AZ75=5,G75,0)","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,"Osazení obrubníků:78,00*2",null,156,null,null,null,null,null,null,null,"Osazení obrubníků:78,00*2"]
[28,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",3.9,null,{"$f":"E77*F77","v":0},2.5249999999999999,{"$f":"E77*H77","v":9.8475000000000001},0,{"$f":"E77*J77","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ77=1,G77,0)","v":0},{"$f":"IF(AZ77=2,G77,0)","v":0},{"$f":"IF(AZ77=3,G77,0)","v":0},{"$f":"IF(AZ77=4,G77,0)","v":0},{"$f":"IF(AZ77=5,G77,0)","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,"Osazení obrubníků:78,00*2*0,25*0,10",null,3.9,null,null,null,null,null,null,null,"Osazení obrubníků:78,00*2*0,25*0,10"]
[29,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",173.5,null,{"$f":"E79*F79","v":0},0,{"$f":"E79*H79","v":0},0,{"$f":"E79*J79","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ79=1,G79,0)","v":0},{"$f":"IF(AZ79=2,G79,0)","v":0},{"$f":"IF(AZ79=3,G79,0)","v":0},{"$f":"IF(AZ79=4,G79,0)","v":0},{"$f":"IF(AZ79=5,G79,0)","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,"Pro osazení betonových obrubníků:78,00*2-6,50*4-5,00*3",null,115,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:78,00*2-6,50*4-5,00*3"]
[null,null,"Pro osazení obruby z kostek:",null,0,null,null,null,null,null,null,null,"Pro osazení obruby z kostek:"]
[null,null,"Parkovací stání:6,50*4+2,50*4",null,36,null,null,null,null,null,null,null,"Parkovací stání:6,50*4+2,50*4"]
[null,null,"Prostor pro stromy:5,00*3+2,50*3",null,22.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*3+2,50*3"]
[30,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",173.5,null,{"$f":"E84*F84","v":0},0,{"$f":"E84*H84","v":0},0,{"$f":"E84*J84","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ84=1,G84,0)","v":0},{"$f":"IF(AZ84=2,G84,0)","v":0},{"$f":"IF(AZ84=3,G84,0)","v":0},{"$f":"IF(AZ84=4,G84,0)","v":0},{"$f":"IF(AZ84=5,G84,0)","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,"Pro osazení betonových obrubníků:78,00*2-6,50*4-5,00*3",null,115,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:78,00*2-6,50*4-5,00*3"]
[null,null,"Pro osazení obruby z kostek:",null,0,null,null,null,null,null,null,null,"Pro osazení obruby z kostek:"]
[null,null,"Parkovací stání:6,50*4+2,50*4",null,36,null,null,null,null,null,null,null,"Parkovací stání:6,50*4+2,50*4"]
[null,null,"Prostor pro stromy:5,00*3+2,50*3",null,22.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*3+2,50*3"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G70:G88)","v":0},null,{"$f":"SUM(I70:I88)","v":58.767994999999999},null,{"$f":"SUM(K70:K88)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA70:BA88)","v":0},{"$f":"SUM(BB70:BB88)","v":0},{"$f":"SUM(BC70:BC88)","v":0},{"$f":"SUM(BD70:BD88)","v":0},{"$f":"SUM(BE70:BE88)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[31,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",521.5,null,{"$f":"E91*F91","v":0},1.0000000000000001E-5,{"$f":"E91*H91","v":5.215E-3},0,{"$f":"E91*J91","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ91=1,G91,0)","v":0},{"$f":"IF(AZ91=2,G91,0)","v":0},{"$f":"IF(AZ91=3,G91,0)","v":0},{"$f":"IF(AZ91=4,G91,0)","v":0},{"$f":"IF(AZ91=5,G91,0)","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,"Komunikace:78,00*8,00",null,624,null,null,null,null,null,null,null,"Komunikace:78,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*4",null,-65,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*4"]
[null,null,"Prostor pro stromy:-5,00*2,50*3",null,-37.5,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*3"]
[32,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",521.5,null,{"$f":"E95*F95","v":0},0,{"$f":"E95*H95","v":0},0,{"$f":"E95*J95","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ95=1,G95,0)","v":0},{"$f":"IF(AZ95=2,G95,0)","v":0},{"$f":"IF(AZ95=3,G95,0)","v":0},{"$f":"IF(AZ95=4,G95,0)","v":0},{"$f":"IF(AZ95=5,G95,0)","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,"Komunikace:78,00*8,00",null,624,null,null,null,null,null,null,null,"Komunikace:78,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*4",null,-65,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*4"]
[null,null,"Prostor pro stromy:-5,00*2,50*3",null,-37.5,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*3"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G90:G98)","v":0},null,{"$f":"SUM(I90:I98)","v":5.215E-3},null,{"$f":"SUM(K90:K98)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA90:BA98)","v":0},{"$f":"SUM(BB90:BB98)","v":0},{"$f":"SUM(BC90:BC98)","v":0},{"$f":"SUM(BD90:BD98)","v":0},{"$f":"SUM(BE90:BE98)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[33,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",142.41781,null,{"$f":"E101*F101","v":0},0,{"$f":"E101*H101","v":0},null,{"$f":"E101*J101","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ101=1,G101,0)","v":0},{"$f":"IF(AZ101=2,G101,0)","v":0},{"$f":"IF(AZ101=3,G101,0)","v":0},{"$f":"IF(AZ101=4,G101,0)","v":0},{"$f":"IF(AZ101=5,G101,0)","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,{"$f":"SUM(G100:G101)","v":0},null,{"$f":"SUM(I100:I101)","v":0},null,{"$f":"SUM(K100:K101)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA100:BA101)","v":0},{"$f":"SUM(BB100:BB101)","v":0},{"$f":"SUM(BC100:BC101)","v":0},{"$f":"SUM(BD100:BD101)","v":0},{"$f":"SUM(BE100:BE101)","v":0}]

{"sheet":"ONS","index":19,"n_rows":25,"n_cols":70,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[6,2,6,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3272 Rekonstrukce vodovodu V.etapa - Bělá u  Staré Paky",null,"Rozpočet:","ONS"]
["Objekt :",null,"ONS - Ostatní náklady stavby"]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","950","Ostatní náklady stavby"]
[1,"950 99-0001.ONS","Zajištění prostoru a vybudování zařízení staveniště včetně potřebných staveništních komunikací","soubor",1,null,{"$f":"SUM(E8*F8)","v":0},8.6899999999999998E-3,{"$f":"E8*H8","v":8.6899999999999998E-3},0,{"$f":"E8*J8","v":0},null,500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"IF(AP8=2,G8,0)","v":0},{"$f":"IF(AP8=3,G8,0)","v":0},{"$f":"IF(AP8=4,G8,0)","v":0},{"$f":"IF(AP8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[2,"950 99-0003.ONS","Zajištění bezpečnosti při provádění stavby ve smyslu bezpečnosti práce i ochrany životního prostředí a zeleně","soubor",1,null,{"$f":"SUM(E9*F9)","v":0},null,null,null,null,null,30000]
[3,"950 99-0005.ONS","Vytýčení stavby a hranic pozemků při provádění stavby ","soubor",1,null,0,null,null,null,null,null,100000]
[4,"950 99-0006.ONS","Zajištění včasného oznámení o zahájení prací majitelům pozemků a správců sítí dotčených stavbou","soubor",1,null,0,null,null,null,null,null,10000]
[5,"950 99-0007.ONS","Spolupráce s vlastníky pozemků při případném uvolnění pozemků pro stavbu (např. skládky osobního materiálu vlastníků)","soubor",1,null,0,2.478E-2,{"$f":"E12*H12","v":2.478E-2},0,{"$f":"E12*J12","v":0},null,10000,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,null,{"$f":"IF(AP12=2,G12,0)","v":0},{"$f":"IF(AP12=3,G12,0)","v":0},{"$f":"IF(AP12=4,G12,0)","v":0},{"$f":"IF(AP12=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]
[6,"950 99-0008.ONS","Zajištění vytýčení podzemních zařízení, a v případě jejich křížení či souběhu v otevřeném výkopu, jejich písemné předání zpět jejich správcům před zásypem","soubor",1,null,0,null,null,null,null,null,90000]
[7,"950 99-0009.ONS","Vypracování a projednání návrhu dočasných dopravních opatření","soubor",1,null,0,null,null,null,null,null,20000]
[8,"950 99-0010.ONS","Zajištění povolení zvláštního užívání komunikací v souladu s postupem výstavby,včetně správních poplatků a povolení k užívání dalších, stavbou dotčených pozemků   (skládky materiálu, mezideponie atd.)","soubor",1,null,0,null,null,null,null,null,10000]
[9,"950 99-0011.ONS","Zřízení, údržba a likvidace dopravního opatření po dobu realizace stavby","soubor",1,null,0,0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,50000,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,null,{"$f":"IF(AP16=2,G16,0)","v":0},{"$f":"IF(AP16=3,G16,0)","v":0},{"$f":"IF(AP16=4,G16,0)","v":0},{"$f":"IF(AP16=5,G16,0)","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]
[10,"950 99-0013.ONS","Zajištění činnosti odpovědného geodeta zhotovitele","soubor",1,null,0,null,null,null,null,null,120000]
[11,"950 99-0015.ONS","Zajištění čistoty na staveništi a v jeho okolí, zajištění každodenního čištění komunikací dotčených provozem zhotovitele","soubor",1,null,0,null,null,null,null,null,20000]
[12,"950 99-0016.ONS","Fotodokumentace průběhu díla; zhotovitel zajistí a předá objednateli průběžnou fotodokumentaci realizace díla dle TS. Fotodokumentace bude dokladovat průběh díla a bude zejména dokumentovat části stavby a konstrukce před jejich zakrytím","soubor",1,null,0,null,null,null,null,null,10000]
[13,"950 99-0021.ONS","Inženýrská a kompletační činnost zhotovitele dle TS","soubor",1,null,0,null,null,null,null,null,150000]
[14,"950 99-0022.ONS","Zhotovení dokumentace skutečného provedení díla ","soubor",1,null,0,null,null,null,null,null,50000]
[15,"950 99-0023.ONS","Geodetické zaměření stavby","soubor",1,null,0,null,null,null,null,null,80000]
[16,"950 99-0025.ONS","Ostatní činnosti nutné ke zdárnému provedení díla, které jsou vymezeny zejména v technické specifikaci stavby","soubor",1,null,0,null,null,null,null,null,20000]
[]
[null,"ONS Celkem",null,null,null,null,{"$f":"SUM(G8:G23)","v":0}]