{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Krycí list","Rekapitulace","Položky"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":52,"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":"Krycí list","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[11,2,11,4],[12,0,12,6],[13,3,13,6],[22,0,22,1],[29,5,29,6],[0,0,0,6],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,{"$f":"Rekapitulace!H1","v":0},{"$f":"Rekapitulace!G2","v":" Zpevněné plochy ve dvoře ZUŠ"},null,"JKSO ","822.52"]
[]
["Objekt",null,"Název objektu",null,null,"SKP "]
["100",null," Zpevněné plochy ve dvoře ZUŠ",null,null,"Měrná jednotka","m2"]
["Stavba",null,"Název stavby",null,null,"Počet jednotek",64.8]
[null,null,"Turnov -  Zpevněné plochy ve dvoře ZUŠ",null,null,"Náklady na m.j.",{"$f":"IF(PocetMJ=0,,ROUND((F30+F32)/PocetMJ,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,null,null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů",4]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"HSV","v":0},{"$f":"Rekapitulace!A18","v":"Zařízení staveniště"},null,null,{"$f":"Rekapitulace!I18","v":0}]
["Z","PSV celkem",{"$f":"PSV","v":0},{"$f":"Rekapitulace!A19","v":"Provoz investora"},null,null,{"$f":"Rekapitulace!I19","v":0}]
["R","M práce celkem",{"$f":"Mont","v":0},{"$f":"Rekapitulace!A20","v":"Kompletační činnost (IČD)"},null,null,{"$f":"Rekapitulace!I20","v":0}]
["N","M dodávky celkem",{"$f":"Dodavka","v":0},{"$f":"Rekapitulace!A21","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"Rekapitulace!I21","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"Rekapitulace!A22","v":"Dokumentace skutečného provedení"},null,null,{"$f":"Rekapitulace!I22","v":0}]
[null,null,null,{"$f":"Rekapitulace!A23","v":"Geodetické zaměření stavby"},null,null,{"$f":"Rekapitulace!I23","v":0}]
["HZS",null,{"$f":"HZS","v":0},{"$f":"Rekapitulace!A24","v":"DIO"},null,null,{"$f":"Rekapitulace!I24","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"VRN","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,"Jiří Vocásek","Jméno :",null,"Jméno :"]
["Datum :",null,"1.února 2023","Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"SazbaDPH1","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"SazbaDPH2","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":"Rekapitulace","index":1,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[[24,7,24,8],[0,0,0,1],[1,0,1,1],[1,6,1,8],[3,0,3,8],[14,0,14,8]]}
["Stavba :",null,{"$f":"CONCATENATE(cislostavby,\" \",nazevstavby)","v":" Turnov -  Zpevněné plochy ve dvoře ZUŠ"},null,null,null,"Rozpočet :"]
["Objekt :",null,{"$f":"CONCATENATE(cisloobjektu,\" \",nazevobjektu)","v":"100  Zpevněné plochy ve dvoře ZUŠ"},null,null,null," Zpevněné plochy ve dvoře ZUŠ"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"Položky!B7","v":"1"},{"$f":"Položky!C7","v":"Zemní práce"},null,null,{"$f":"Položky!BA19","v":0},{"$f":"Položky!BB19","v":0},{"$f":"Položky!BC19","v":0},{"$f":"Položky!BD19","v":0},{"$f":"Položky!BE19","v":0}]
[{"$f":"Položky!B20","v":"2"},{"$f":"Položky!C20","v":"Základy a zvláštní zakládání"},null,null,{"$f":"Položky!BA23","v":0},{"$f":"Položky!BB23","v":0},{"$f":"Položky!BC23","v":0},{"$f":"Položky!BD23","v":0},{"$f":"Položky!BE23","v":0}]
[{"$f":"Položky!B24","v":"5"},{"$f":"Položky!C24","v":"Komunikace"},null,null,{"$f":"Položky!BA32","v":0},{"$f":"Položky!BB32","v":0},{"$f":"Položky!BC32","v":0},{"$f":"Položky!BD32","v":0},{"$f":"Položky!BE32","v":0}]
[{"$f":"Položky!B33","v":"8"},{"$f":"Položky!C33","v":"Trubní vedení"},null,null,{"$f":"Položky!BA35","v":0},{"$f":"Položky!BB35","v":0},{"$f":"Položky!BC35","v":0},{"$f":"Položky!BD35","v":0},{"$f":"Položky!BE35","v":0}]
[{"$f":"Položky!B36","v":"91"},{"$f":"Položky!C36","v":"Doplňující práce na komunikaci"},null,null,{"$f":"Položky!BA42","v":0},{"$f":"Položky!BB42","v":0},{"$f":"Položky!BC42","v":0},{"$f":"Položky!BD42","v":0},{"$f":"Položky!BE42","v":0}]
[{"$f":"Položky!B43","v":"99"},{"$f":"Položky!C43","v":"Staveništní přesun hmot"},null,null,{"$f":"Položky!BA45","v":0},{"$f":"Položky!BB45","v":0},{"$f":"Položky!BC45","v":0},{"$f":"Položky!BD45","v":0},{"$f":"Položky!BE45","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},{"$f":"SUM(I7:I12)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,null,null,null,null,{"$f":"E18+F18*G18/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I18:I24)","v":0}]

{"sheet":"Položky","index":2,"n_rows":45,"n_cols":104,"rows_kept":45,"cut":false,"hidden":false,"merged":[[40,2,40,3],[25,2,25,3],[27,2,27,6],[28,2,28,3],[30,2,30,3],[37,2,37,3],[9,2,9,3],[11,2,11,3],[13,2,13,3],[17,2,17,3],[21,2,21,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,{"$f":"CONCATENATE(cislostavby,\" \",nazevstavby)","v":" Turnov -  Zpevněné plochy ve dvoře ZUŠ"},null,"Rozpočet:",{"$f":"Rekapitulace!H1","v":0}]
["Objekt :",null,{"$f":"CONCATENATE(cisloobjektu,\" \",nazevobjektu)","v":"100  Zpevněné plochy ve dvoře ZUŠ"},null,{"$f":"Rekapitulace!G2","v":" Zpevněné plochy ve dvoře ZUŠ"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)"]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108410R00","Odstranění betonové vrstvy pl. do 50 m2, tl.10 cm ","m2",2,null,{"$f":"E8*F8","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Položka není určena pro odstranění podkladu nebo krytu frézováním. Pro volbu položky z hlediska množství se uvažuje každá souvisle odstraňovaná plocha krytu nebo podkladu stejného druhu samostatně.Odstraňuje-li se několik vrstev vozovky najednou, jednotlivé vrstvy se oceňují každá samostatně.",null,null,null,null,null,null,null,null,"Položka není určena pro odstranění podkladu nebo krytu frézováním. Pro volbu položky z hlediska množství se uvažuje každá souvisle odstraňovaná plocha krytu nebo podkladu stejného druhu samostatně.Odstraňuje-li se několik vrstev vozovky najednou, jednotlivé vrstvy se oceňují každá samostatně.",null,null,3]
[null,null,"Stávající zbytky betonu",null,2,null,null,null,null,null,null,null,"Stávající asfaltová vrstva  - 80% z celkové plochy:(153,104-5,00)*0,8"]
[2,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-4 na skládku zhotovitele","m3",0.5,null,{"$f":"E11*F11","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Stávající zbytky betonu",null,0.5,null,null,null,null,null,null,null,"Stávající přejezd chodníku:5,00*(0,45-0,10-0,15)"]
[3,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",64.8,null,{"$f":"E13*F13","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Žulová dlažba 4/6",null,64.8,null,null,null,null,null,null,null,"Žulová dlažba 8/10 - linka:15,556"]
[5,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",1.25,null,{"$f":"E15*F15","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6,"979087213R00","Nakládání vybour.hmot na dop.prostředky-komunikace ","t",1.25,null,{"$f":"E16*F16","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7,"979089001R00","Poplatek za skládku stavební suti štěrky z komunikací, skupina odpadu 010408","t",1.25,null,{"$f":"E17*F17","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Beton 0,5*2,5",null,0.5]
[null,"Celkem za",{"$f":"CONCATENATE(B7,\" \",C7)","v":"1 Zemní práce"},null,null,null,{"$f":"SUM(G7:G17)","v":0},null,null,null,null,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,{"$f":"SUM(BA7:BA17)","v":0},{"$f":"SUM(BB7:BB17)","v":0},{"$f":"SUM(BC7:BC17)","v":0},{"$f":"SUM(BD7:BD17)","v":0},{"$f":"SUM(BE7:BE17)","v":0}]
["Díl:","2","Základy a zvláštní zakládání",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"289970111R00","Vrstva geotextilie Geofiltex 300g/m2 ","m2",64.8,null,{"$f":"E21*F21","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ21=1,G21,0)","v":0},{"$f":"IF(AZ21=2,G21,0)","v":0},{"$f":"IF(AZ21=3,G21,0)","v":0},{"$f":"IF(AZ21=4,G21,0)","v":0},{"$f":"IF(AZ21=5,G21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-4]
[null,null,"Žulová dlažba 8/10 - linka:15,556*1,2",null,64.8,null,null,null,null,null,null,null,"Žulová dlažba 8/10 - linka:15,556*1,2"]
[null,"Celkem za",{"$f":"CONCATENATE(B20,\" \",C20)","v":"2 Základy a zvláštní zakládání"},null,null,null,{"$f":"SUM(G20:G22)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA20:BA22)","v":0},{"$f":"SUM(BB20:BB22)","v":0},{"$f":"SUM(BC20:BC22)","v":0},{"$f":"SUM(BD20:BD22)","v":0},{"$f":"SUM(BE20:BE22)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[9,"564851111R00","Podklad ze štěrkodrti po zhutnění tloušťky 15 cm ","m2",64.8,null,{"$f":"E25*F25","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.378]
[null,null,"Žulová dlažba 6/4",null,64.8,null,null,null,null,null,null,null,"Žulová dlažba 8/10 - linka:15,556"]
[10,"591211111R00","Kladení dlažby drobné kostky,lože z kamen.tl. 5 cm ","m2",64.8,null,{"$f":"E27*F27","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11]
[null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár.",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.",null,null,3]
[null,null,"Žulová dlažba 4/6",null,64.8,null,null,null,null,null,null,null,"Žulová dlažba 8/10 - linka:15,556"]
[11,"58380120.R","Kostka dlažební drobná 6/4  tř.1","t",7.62,null,{"$f":"E30*F30","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"58380120.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,3,1,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,null,"Žulová dlažba 4/6, 1t=8,5m2: 64,8/8,5",null,7.62,null,null,null,null,null,null,null,"Žulová dlažba 8/10 - linka:15,556/5,0*1,02"]
[null,"Celkem za",{"$f":"CONCATENATE(B24,\" \",C24)","v":"5 Komunikace"},null,null,null,{"$f":"SUM(G24:G31)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA24:BA31)","v":0},{"$f":"SUM(BB24:BB31)","v":0},{"$f":"SUM(BC24:BC31)","v":0},{"$f":"SUM(BD24:BD31)","v":0},{"$f":"SUM(BE24:BE31)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"899231111R00","Výšková úprava mříže ","kus",2,null,{"$f":"E34*F34","v":0},null,null,null,null,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},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43381999999999998]
[null,"Celkem za",{"$f":"CONCATENATE(B33,\" \",C33)","v":"8 Trubní vedení"},null,null,null,{"$f":"SUM(G33:G34)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA33:BA34)","v":0},{"$f":"SUM(BB33:BB34)","v":0},{"$f":"SUM(BC33:BC34)","v":0},{"$f":"SUM(BD33:BD34)","v":0},{"$f":"SUM(BE33:BE34)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[13,"916161111R00","Osazení obruby z kostek velkých, s boční opěrou ","m",4.5,null,{"$f":"E37*F37","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12221]
[null,null,"Žulová dlažba 15/17 - linka (obruba)",null,4.5,null,null,null,null,null,null,null,"Žulová dlažba 15/17 - linka (obruba):82,34"]
[14,"919735113R00","Řezání stávajícího betonu tl. 10 - 15 cm ","m",6,null,{"$f":"E39*F39","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[15,"58380155.R","Kostka dlažební velká  15 -17 cm   1t=2,5m2","t",0.27,null,{"$f":"E40*F40","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"58380155.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,3,1,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,null,"Žulová dlažba 15/17 - linka (obruba):4,5*0,15/2,5",null,0.27,null,null,null,null,null,null,null,"Žulová dlažba 15/17 - linka (obruba):82,34*0,15/2,5*1,02"]
[null,"Celkem za",{"$f":"CONCATENATE(B36,\" \",C36)","v":"91 Doplňující práce na komunikaci"},null,null,null,{"$f":"SUM(G36:G41)","v":0},null,null,null,null,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,{"$f":"SUM(BA36:BA41)","v":0},{"$f":"SUM(BB36:BB41)","v":0},{"$f":"SUM(BC36:BC41)","v":0},{"$f":"SUM(BD36:BD41)","v":0},{"$f":"SUM(BE36:BE41)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"998223011R00","Přesun hmot, pozemní komunikace, kryt dlážděný ","t",7.89,null,{"$f":"E44*F44","v":0},null,null,null,null,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,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Celkem za",{"$f":"CONCATENATE(B43,\" \",C43)","v":"99 Staveništní přesun hmot"},null,null,null,{"$f":"SUM(G43:G44)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA43:BA44)","v":0},{"$f":"SUM(BB43:BB44)","v":0},{"$f":"SUM(BC43:BC44)","v":0},{"$f":"SUM(BD43:BD44)","v":0},{"$f":"SUM(BE43:BE44)","v":0}]