{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Stavba","101 3360101 KL","101 3360101 Rek","101 3360101 Pol","103 3360103 KL","103 3360103 Rek","103 3360103 Pol","104 3360104 KL","104 3360104 Rek","104 3360104 Pol","OaVNS"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":53,"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":41,"n_cols":10,"rows_kept":41,"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: ",{"$f":"TODAY()","v":"2023-08-09"}]
[null,null,null," "]
[]
[null,null,"Stavba :","3360","Opravy místních komunikací a zpevněných ploch - Turnov "]
[]
[null,null,"Objednatel : ","Město TURNOV",null,null,null,"IČO :","00276227"]
[null,null,null,"Antonína Dvořáka 335",null,null,null,"DIČ :","CZ00276227"]
[null,null,"51122","Turnov"]
[]
[null,null,"Zhotovitel : ",".",null,null,null,"IČO :"]
[null,null,null,null,null,null,null,"DIČ :"]
[]
[null,null,"Za zhotovitele :",null,null,null,null,"Za objednatele :"]
[]
[null,null,"_______________",null,null,null,null,"_______________"]
[]
[null,null,null,null,null,null,null,null,null,"Rozpočtové náklady"]
[null,"Základ pro DPH",null,15,"%",null,null,null,{"$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","Oprava komunikace \"Nad Perchtou\"",null,null,{"$f":"G29+H29+I29","v":0},0,{"$f":"SUM(H38)","v":0},{"$f":"(G29*SazbaDPH1)/100+(H29*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F29/CelkemObjekty*100)","v":""}]
[null,"103","Oprava MK \"Nudvojovice U Jizery\"",null,null,{"$f":"G30+H30+I30","v":0},0,{"$f":"SUM(H39)","v":0},0,""]
[null,"104","Oprava MK \"Antolin - Vesecko\"",null,null,0,0,{"$f":"SUM(H40)","v":0},0,""]
[null,"OaVNS","Ostatní a vedlejší náklady stavby",null,null,0,0,{"$f":"SUM(OaVNS!G21)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F29:F32)","v":0},{"$f":"SUM(G29:G32)","v":0},{"$f":"SUM(H29:H32)","v":0},{"$f":"SUM(I29: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 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"101","3360/101 Oprava komunikace \"Nad Perchtou\"",null,null,{"$f":"G38+H38+I38","v":0},0,{"$f":"SUM('101 3360101 KL'!C23)","v":0},{"$f":"(G38*SazbaDPH1)/100+(H38*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F38/CelkemObjekty*100)","v":""}]
[null,"103","3360/103 Oprava MK \"Nudvojovice U Jizery\"",null,null,{"$f":"G39+H39+I39","v":0},0,{"$f":"SUM('103 3360103 KL'!C23)","v":0},0,""]
[null,"104","3360/104 Oprava MK \"Antolin - Vesecko\"",null,null,0,0,{"$f":"SUM('104 3360104 KL'!C23)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F38:F40)","v":0},{"$f":"SUM(G38:G40)","v":0},{"$f":"SUM(H38:H40)","v":0},{"$f":"SUM(I38:I40)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F41/CelkemObjekty*100)","v":""}]

{"sheet":"101 3360101 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,"3360/101","Oprava komunikace \"Nad Perchtou\"",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101",null,"Oprava komunikace \"Nad Perchtou\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3360",null,"Opravy MK Turnov",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101 3360101 Rek'!E13","v":0}]
["Z","PSV celkem",{"$f":"'101 3360101 Rek'!F13","v":0}]
["R","M práce celkem",{"$f":"'101 3360101 Rek'!H13","v":0}]
["N","M dodávky celkem",{"$f":"'101 3360101 Rek'!G13","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101 3360101 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$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 3360101 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,"3360 Opravy MK Turnov",null,null,null,"Rozpočet :","3360/101"]
["Objekt :",null,"101 Oprava komunikace \"Nad Perchtou\"",null,null,null,"Oprava komunikace \"Nad Perchtou\""]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101 3360101 Pol'!B7","v":"1"},{"$f":"'101 3360101 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101 3360101 Pol'!BA22","v":0},{"$f":"'101 3360101 Pol'!BB22","v":0},{"$f":"'101 3360101 Pol'!BC22","v":0},{"$f":"'101 3360101 Pol'!BD22","v":0},{"$f":"'101 3360101 Pol'!BE22","v":0}]
[{"$f":"'101 3360101 Pol'!B23","v":"5"},{"$f":"'101 3360101 Pol'!C23","v":"Komunikace"},null,null,{"$f":"'101 3360101 Pol'!BA34","v":0},{"$f":"'101 3360101 Pol'!BB34","v":0},{"$f":"'101 3360101 Pol'!BC34","v":0},{"$f":"'101 3360101 Pol'!BD34","v":0},{"$f":"'101 3360101 Pol'!BE34","v":0}]
[{"$f":"'101 3360101 Pol'!B35","v":"8"},{"$f":"'101 3360101 Pol'!C35","v":"Trubní vedení"},null,null,{"$f":"'101 3360101 Pol'!BA46","v":0},{"$f":"'101 3360101 Pol'!BB46","v":0},{"$f":"'101 3360101 Pol'!BC46","v":0},{"$f":"'101 3360101 Pol'!BD46","v":0},{"$f":"'101 3360101 Pol'!BE46","v":0}]
[{"$f":"'101 3360101 Pol'!B47","v":"91"},{"$f":"'101 3360101 Pol'!C47","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101 3360101 Pol'!BA57","v":0},{"$f":"'101 3360101 Pol'!BB57","v":0},{"$f":"'101 3360101 Pol'!BC57","v":0},{"$f":"'101 3360101 Pol'!BD57","v":0},{"$f":"'101 3360101 Pol'!BE57","v":0}]
[{"$f":"'101 3360101 Pol'!B58","v":"93"},{"$f":"'101 3360101 Pol'!C58","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101 3360101 Pol'!BA65","v":0},{"$f":"'101 3360101 Pol'!BB65","v":0},{"$f":"'101 3360101 Pol'!BC65","v":0},{"$f":"'101 3360101 Pol'!BD65","v":0},{"$f":"'101 3360101 Pol'!BE65","v":0}]
[{"$f":"'101 3360101 Pol'!B66","v":"99"},{"$f":"'101 3360101 Pol'!C66","v":"Staveništní přesun hmot"},null,null,{"$f":"'101 3360101 Pol'!BA68","v":0},{"$f":"'101 3360101 Pol'!BB68","v":0},{"$f":"'101 3360101 Pol'!BC68","v":0},{"$f":"'101 3360101 Pol'!BD68","v":0},{"$f":"'101 3360101 Pol'!BE68","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 3360101 Pol","index":3,"n_rows":68,"n_cols":80,"rows_kept":68,"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],[43,2,43,3],[44,2,44,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[20,2,20,6],[24,2,24,3],[26,2,26,3],[28,2,28,3],[30,2,30,3],[32,2,32,3],[36,2,36,3],[38,2,38,3],[40,2,40,6],[41,2,41,3],[59,2,59,3],[61,2,61,3],[63,2,63,3],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,3],[53,2,53,3],[54,2,54,3],[55,2,55,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3360 Opravy MK Turnov",null,"Rozpočet:",{"$f":"'101 3360101 Rek'!H1","v":"3360/101"}]
["Objekt :",null,"101 Oprava komunikace \"Nad Perchtou\"",null,{"$f":"'101 3360101 Rek'!G2","v":"Oprava komunikace \"Nad Perchtou\""}]
[]
["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",13,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-2.86},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Odstranění části stáv. asfaltu u nájezdů k objektům:25,00*0,40",null,10,null,null,null,null,null,null,null,"Odstranění části stáv. asfaltu u nájezdů k objektům:25,00*0,40"]
[null,null,"DTTO u RŠ                                                :3,00",null,3,null,null,null,null,null,null,null,"DTTO u RŠ                                                :3,00"]
[2,"113109310R00","Odstranění podkladu pl.50 m2, bet.prostý tl.10 cm ","m2",3,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},-0.24,{"$f":"E11*J11","v":-0.72},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Odstranění části stáv. betonu u nájezdů k objektům:10,00*0,30",null,3,null,null,null,null,null,null,null,"Odstranění části stáv. betonu u nájezdů k objektům:10,00*0,30"]
[3,"113151119R00","Fréz.živič.krytu pl.do 500 m2,pruh do 75cm,tl.10cm ","m2",7.9,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},-0.22,{"$f":"E13*J13","v":-1.738},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Zafrézování napojení na okolní affaltové plochy:",null,0,null,null,null,null,null,null,null,"Zafrézování napojení na okolní affaltové plochy:"]
[null,null,"- Napojení na komunikaci na začátku úseku:6,30*0,50",null,3.15,null,null,null,null,null,null,null,"- Napojení na komunikaci na začátku úseku:6,30*0,50"]
[null,null,"- Napojení na \"Sběrna kovů\":6,00*0,50",null,3,null,null,null,null,null,null,null,"- Napojení na \"Sběrna kovů\":6,00*0,50"]
[null,null,"- Napojení u kojejí ČD:3,50*0,50",null,1.75,null,null,null,null,null,null,null,"- Napojení u kojejí ČD:3,50*0,50"]
[4,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",5.3179999999999996,null,{"$f":"E18*F18","v":0},0,{"$f":"E18*H18","v":0},0,{"$f":"E18*J18","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ18=1,G18,0)","v":0},{"$f":"IF(AZ18=2,G18,0)","v":0},{"$f":"IF(AZ18=3,G18,0)","v":0},{"$f":"IF(AZ18=4,G18,0)","v":0},{"$f":"IF(AZ18=5,G18,0)","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]
[5,"979990103R00","Poplatek za skládku stavební suti beton, žula  skupina odpadu 170101","t",0.72,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]
[6,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",4.5979999999999999,null,{"$f":"E20*F20","v":0},0,{"$f":"E20*H20","v":0},0,{"$f":"E20*J20","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","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,{"$f":"SUM(G7:G21)","v":0},null,{"$f":"SUM(I7:I21)","v":0},null,{"$f":"SUM(K7:K21)","v":-5.3179999999999996},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA21)","v":0},{"$f":"SUM(BB7:BB21)","v":0},{"$f":"SUM(BC7:BC21)","v":0},{"$f":"SUM(BD7:BD21)","v":0},{"$f":"SUM(BE7:BE21)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",22.5,null,{"$f":"E24*F24","v":0},0.19694999999999999,{"$f":"E24*H24","v":4.4313750000000001},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,"Podél komunikace:45,00*0,50",null,22.5,null,null,null,null,null,null,null,"Podél komunikace:45,00*0,50"]
[8,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",139.5,null,{"$f":"E26*F26","v":0},1,{"$f":"E26*H26","v":139.5},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,"Plocha komunikace:1240,00*0,09/2*2,5",null,139.5,null,null,null,null,null,null,null,"Plocha komunikace:1240,00*0,09/2*2,5"]
[9,"573111121R00","Postřik infiltr., množství zbytkov. poj. 0,60kg/m2 ","m2",1240,null,{"$f":"E28*F28","v":0},5.6100000000000004E-3,{"$f":"E28*H28","v":6.9564000000000004},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,"Plocha komunikace:1240,00",null,1240,null,null,null,null,null,null,null,"Plocha komunikace:1240,00"]
[10,"573231126R00","Postřik spojovací z KAE, množ. zbyt.asf. 0,6 kg/m2 ","m2",1240,null,{"$f":"E30*F30","v":0},7.1000000000000002E-4,{"$f":"E30*H30","v":0.88040000000000007},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,"Plocha komunikace:1240,00",null,1240,null,null,null,null,null,null,null,"Plocha komunikace:1240,00"]
[11,"577142112R00","Beton asfaltový ACO 11+ obrusný nad 3 m, tl.5 cm ","m2",1240,null,{"$f":"E32*F32","v":0},0.12966,{"$f":"E32*H32","v":160.7784},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,"Plocha komunikace:1240,00",null,1240,null,null,null,null,null,null,null,"Plocha komunikace:1240,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G23:G33)","v":0},null,{"$f":"SUM(I23:I33)","v":312.54657500000002},null,{"$f":"SUM(K23:K33)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA23:BA33)","v":0},{"$f":"SUM(BB23:BB33)","v":0},{"$f":"SUM(BC23:BC33)","v":0},{"$f":"SUM(BD23:BD33)","v":0},{"$f":"SUM(BE23:BE33)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",7,null,{"$f":"E36*F36","v":0},0.43381999999999998,{"$f":"E36*H36","v":3.03674},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,"Mříže uličních vpustí:7",null,7,null,null,null,null,null,null,null,"Mříže uličních vpustí:7"]
[13,"899331111R00","Výšková úprava vstupu do 20 cm, zvýšení poklopu ","kus",6,null,{"$f":"E38*F38","v":0},0.43093999999999999,{"$f":"E38*H38","v":2.5856399999999997},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,"Poklop RŠ kanalizace:6",null,6,null,null,null,null,null,null,null,"Poklop RŠ kanalizace:6"]
[14,"899332111R00","Výšková úprava vstupu do 20 cm, snížení poklopu ","kus",1,null,{"$f":"E40*F40","v":0},0.32973999999999998,{"$f":"E40*H40","v":0.32973999999999998},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,"Včetně případné úpravy betonových prvků ŘS",null,null,null,null,null,null,null,null,"Včetně případné úpravy betonových prvků ŘS",null,null,3]
[null,null,"Poklop RŠ kanalizace:1",null,1,null,null,null,null,null,null,null,"Poklop RŠ kanalizace:1"]
[15,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",9,null,{"$f":"E43*F43","v":0},0.31590000000000001,{"$f":"E43*H43","v":2.8431000000000002},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,"Poklop - šoupě:8",null,8,null,null,null,null,null,null,null,"Poklop - šoupě:8"]
[null,null,"Poklop - hydrant podzemní:1",null,1,null,null,null,null,null,null,null,"Poklop - hydrant podzemní:1"]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G35:G45)","v":0},null,{"$f":"SUM(I35:I45)","v":8.7952200000000005},null,{"$f":"SUM(K35:K45)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA35:BA45)","v":0},{"$f":"SUM(BB35:BB45)","v":0},{"$f":"SUM(BC35:BC45)","v":0},{"$f":"SUM(BD35:BD45)","v":0},{"$f":"SUM(BE35:BE45)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"917862111RRR","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",20,null,{"$f":"E48*F48","v":0},0.26980999999999999,{"$f":"E48*H48","v":5.3962000000000003},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"Výměna poškozených obrubníků nebo výškové vyrovnání stáv. obrubníků.",null,null,null,null,null,null,null,null,"Výměna poškozených obrubníků nebo výškové vyrovnání stáv. obrubníků.",null,null,3]
[null,null,"Součástí položky je i případné vybourání obrubníků.",null,null,null,null,null,null,null,null,"Součástí položky je i případné vybourání obrubníků.",null,null,3]
[null,null,"V případě výměny je součástí položky i likvidace suti",null,null,null,null,null,null,null,null,"V případě výměny je součástí položky i likvidace suti",null,null,3]
[null,null,"Odhad úprav nebo výměny obrubníků:20,00",null,20,null,null,null,null,null,null,null,"Odhad úprav nebo výměny obrubníků:20,00"]
[17,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",15.8,null,{"$f":"E53*F53","v":0},0,{"$f":"E53*H53","v":0},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,"- Napojení na komunikaci na začátku úseku:6,30",null,6.3,null,null,null,null,null,null,null,"- Napojení na komunikaci na začátku úseku:6,30"]
[null,null,"- Napojení na \"Sběrna kovů\":6,00",null,6,null,null,null,null,null,null,null,"- Napojení na \"Sběrna kovů\":6,00"]
[null,null,"- Napojení u kojejí ČD:3,50",null,3.5,null,null,null,null,null,null,null,"- Napojení u kojejí ČD:3,50"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G47:G56)","v":0},null,{"$f":"SUM(I47:I56)","v":5.3962000000000003},null,{"$f":"SUM(K47:K56)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA47:BA56)","v":0},{"$f":"SUM(BB47:BB56)","v":0},{"$f":"SUM(BC47:BC56)","v":0},{"$f":"SUM(BD47:BD56)","v":0},{"$f":"SUM(BE47:BE56)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[18,"938902105R00","Čištění příko.nezpev.š.nad 40cm,objem do 0,30 m3/m ","m",30,null,{"$f":"E59*F59","v":0},0,{"$f":"E59*H59","v":0},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,"Stávající příkop:30,00",null,30,null,null,null,null,null,null,null,"Stávající příkop:30,00"]
[19,"938908411RRR","Očištění povrchu krytu omytím ","m2",1240,null,{"$f":"E61*F61","v":0},1.0000000000000001E-5,{"$f":"E61*H61","v":1.2400000000000001E-2},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,"Plocha komunikace:1240,00",null,1240,null,null,null,null,null,null,null,"Plocha komunikace:1240,00"]
[20,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",1240,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,"Plocha komunikace:1240,00",null,1240,null,null,null,null,null,null,null,"Plocha komunikace:1240,00"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G58:G64)","v":0},null,{"$f":"SUM(I58:I64)","v":1.2400000000000001E-2},null,{"$f":"SUM(K58:K64)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA58:BA64)","v":0},{"$f":"SUM(BB58:BB64)","v":0},{"$f":"SUM(BC58:BC64)","v":0},{"$f":"SUM(BD58:BD64)","v":0},{"$f":"SUM(BE58:BE64)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",326.75039500000003,null,{"$f":"E67*F67","v":0},0,{"$f":"E67*H67","v":0},null,{"$f":"E67*J67","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G66:G67)","v":0},null,{"$f":"SUM(I66:I67)","v":0},null,{"$f":"SUM(K66:K67)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA66:BA67)","v":0},{"$f":"SUM(BB66:BB67)","v":0},{"$f":"SUM(BC66:BC67)","v":0},{"$f":"SUM(BD66:BD67)","v":0},{"$f":"SUM(BE66:BE67)","v":0}]

{"sheet":"103 3360103 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,"3360/103","Oprava MK \"Nudvojovice U Jizery\"",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["103",null,"Oprava MK \"Nudvojovice U Jizery\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3360",null,"Opravy MK Turnov",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'103 3360103 Rek'!E12","v":0}]
["Z","PSV celkem",{"$f":"'103 3360103 Rek'!F12","v":0}]
["R","M práce celkem",{"$f":"'103 3360103 Rek'!H12","v":0}]
["N","M dodávky celkem",{"$f":"'103 3360103 Rek'!G12","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'103 3360103 Rek'!I12","v":0}]
["ZRN+HZS",null,{"$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":"103 3360103 Rek","index":5,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3360 Opravy MK Turnov",null,null,null,"Rozpočet :","3360/103"]
["Objekt :",null,"103 Oprava MK \"Nudvojovice U Jizery\"",null,null,null,"Oprava MK \"Nudvojovice U Jizery\""]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'103 3360103 Pol'!B7","v":"5"},{"$f":"'103 3360103 Pol'!C7","v":"Komunikace"},null,null,{"$f":"'103 3360103 Pol'!BA20","v":0},{"$f":"'103 3360103 Pol'!BB20","v":0},{"$f":"'103 3360103 Pol'!BC20","v":0},{"$f":"'103 3360103 Pol'!BD20","v":0},{"$f":"'103 3360103 Pol'!BE20","v":0}]
[{"$f":"'103 3360103 Pol'!B21","v":"8"},{"$f":"'103 3360103 Pol'!C21","v":"Trubní vedení"},null,null,{"$f":"'103 3360103 Pol'!BA24","v":0},{"$f":"'103 3360103 Pol'!BB24","v":0},{"$f":"'103 3360103 Pol'!BC24","v":0},{"$f":"'103 3360103 Pol'!BD24","v":0},{"$f":"'103 3360103 Pol'!BE24","v":0}]
[{"$f":"'103 3360103 Pol'!B25","v":"91"},{"$f":"'103 3360103 Pol'!C25","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'103 3360103 Pol'!BA28","v":0},{"$f":"'103 3360103 Pol'!BB28","v":0},{"$f":"'103 3360103 Pol'!BC28","v":0},{"$f":"'103 3360103 Pol'!BD28","v":0},{"$f":"'103 3360103 Pol'!BE28","v":0}]
[{"$f":"'103 3360103 Pol'!B29","v":"93"},{"$f":"'103 3360103 Pol'!C29","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'103 3360103 Pol'!BA34","v":0},{"$f":"'103 3360103 Pol'!BB34","v":0},{"$f":"'103 3360103 Pol'!BC34","v":0},{"$f":"'103 3360103 Pol'!BD34","v":0},{"$f":"'103 3360103 Pol'!BE34","v":0}]
[{"$f":"'103 3360103 Pol'!B35","v":"99"},{"$f":"'103 3360103 Pol'!C35","v":"Staveništní přesun hmot"},null,null,{"$f":"'103 3360103 Pol'!BA37","v":0},{"$f":"'103 3360103 Pol'!BB37","v":0},{"$f":"'103 3360103 Pol'!BC37","v":0},{"$f":"'103 3360103 Pol'!BD37","v":0},{"$f":"'103 3360103 Pol'!BE37","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E11)","v":0},{"$f":"SUM(F7:F11)","v":0},{"$f":"SUM(G7:G11)","v":0},{"$f":"SUM(H7:H11)","v":0},{"$f":"SUM(I7:I11)","v":0}]

{"sheet":"103 3360103 Pol","index":6,"n_rows":37,"n_cols":80,"rows_kept":37,"cut":false,"hidden":false,"merged":[[10,2,10,3],[12,2,12,3],[14,2,14,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[30,2,30,3],[32,2,32,3],[16,2,16,3],[18,2,18,3],[22,2,22,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3360 Opravy MK Turnov",null,"Rozpočet:",{"$f":"'103 3360103 Rek'!H1","v":"3360/103"}]
["Objekt :",null,"103 Oprava MK \"Nudvojovice U Jizery\"",null,{"$f":"'103 3360103 Rek'!G2","v":"Oprava MK \"Nudvojovice U Jizery\""}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"565131211RT2","Podklad z obal kamen. ACP 16+, š.nad 3 m, tl. 5 cm plochy 201-1000 m2","m2",960,null,{"$f":"E8*F8","v":0},0.13188,{"$f":"E8*H8","v":126.6048},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"MK Nudvojovice:240,00*4,00",null,960,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*4,00"]
[2,"566301111R00","Úprava krytu kamenivem drceným do 0,06 m3/m2 ","m2",960,null,{"$f":"E10*F10","v":0},9.8479999999999998E-2,{"$f":"E10*H10","v":94.540800000000004},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,"MK Nudvojovice:240,00*4,00",null,960,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*4,00"]
[3,"569831111R00","Zpevnění krajnic štěrkodrtí tloušťky  10 cm ","m2",240,null,{"$f":"E12*F12","v":0},0.18776000000000001,{"$f":"E12*H12","v":45.062400000000004},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"MK Nudvojovice:240,00*0,50*2",null,240,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*0,50*2"]
[4,"573111111R00","Postřik živičný infiltr.+ posyp, asfalt. 0,60kg/m2 ","m2",960,null,{"$f":"E14*F14","v":0},5.6100000000000004E-3,{"$f":"E14*H14","v":5.3856000000000002},0,{"$f":"E14*J14","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"MK Nudvojovice:240,00*4,00",null,960,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*4,00"]
[5,"573231126R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,6 kg/m2","m2",960,null,{"$f":"E16*F16","v":0},5.0000000000000001E-4,{"$f":"E16*H16","v":0.48},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,"MK Nudvojovice:240,00*4,00",null,960,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*4,00"]
[6,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",960,null,{"$f":"E18*F18","v":0},0.10373,{"$f":"E18*H18","v":99.580799999999996},0,{"$f":"E18*J18","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ18=1,G18,0)","v":0},{"$f":"IF(AZ18=2,G18,0)","v":0},{"$f":"IF(AZ18=3,G18,0)","v":0},{"$f":"IF(AZ18=4,G18,0)","v":0},{"$f":"IF(AZ18=5,G18,0)","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,"MK Nudvojovice:240,00*4,00",null,960,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*4,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G7:G19)","v":0},null,{"$f":"SUM(I7:I19)","v":371.65440000000007},null,{"$f":"SUM(K7:K19)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA19)","v":0},{"$f":"SUM(BB7:BB19)","v":0},{"$f":"SUM(BC7:BC19)","v":0},{"$f":"SUM(BD7:BD19)","v":0},{"$f":"SUM(BE7:BE19)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"899331111R00","Výšková úprava vstupu do 20 cm, zvýšení poklopu ","kus",11,null,{"$f":"E22*F22","v":0},0.43093999999999999,{"$f":"E22*H22","v":4.7403399999999998},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[null,null,"MK Nudvojovice - stávající poklopy RŠ:11",null,11,null,null,null,null,null,null,null,"MK Nudvojovice - stávající poklopy RŠ:11"]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G21:G23)","v":0},null,{"$f":"SUM(I21:I23)","v":4.7403399999999998},null,{"$f":"SUM(K21:K23)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA21:BA23)","v":0},{"$f":"SUM(BB21:BB23)","v":0},{"$f":"SUM(BC21:BC23)","v":0},{"$f":"SUM(BD21:BD23)","v":0},{"$f":"SUM(BE21:BE23)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",8,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]
[9,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",8,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,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G25:G27)","v":0},null,{"$f":"SUM(I25:I27)","v":0},null,{"$f":"SUM(K25:K27)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA25:BA27)","v":0},{"$f":"SUM(BB25:BB27)","v":0},{"$f":"SUM(BC25:BC27)","v":0},{"$f":"SUM(BD25:BD27)","v":0},{"$f":"SUM(BE25:BE27)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"938909111R00","Odstranění nánosu s povrchu podkladu štěrkového ","m2",960,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,"MK Nudvojovice:240,00*4,00",null,960,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*4,00"]
[11,"938909611R00","Odstranění nánosu na krajnicích tl. do 10 cm ","m2",240,null,{"$f":"E32*F32","v":0},0,{"$f":"E32*H32","v":0},-0.126,{"$f":"E32*J32","v":-30.240000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[null,null,"MK Nudvojovice:240,00*0,50*2",null,240,null,null,null,null,null,null,null,"MK Nudvojovice:240,00*0,50*2"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G29:G33)","v":0},null,{"$f":"SUM(I29:I33)","v":0},null,{"$f":"SUM(K29:K33)","v":-30.240000000000002},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA29:BA33)","v":0},{"$f":"SUM(BB29:BB33)","v":0},{"$f":"SUM(BC29:BC33)","v":0},{"$f":"SUM(BD29:BD33)","v":0},{"$f":"SUM(BE29:BE33)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",376.39474000000001,null,{"$f":"E36*F36","v":0},0,{"$f":"E36*H36","v":0},null,{"$f":"E36*J36","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G35:G36)","v":0},null,{"$f":"SUM(I35:I36)","v":0},null,{"$f":"SUM(K35:K36)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA35:BA36)","v":0},{"$f":"SUM(BB35:BB36)","v":0},{"$f":"SUM(BC35:BC36)","v":0},{"$f":"SUM(BD35:BD36)","v":0},{"$f":"SUM(BE35:BE36)","v":0}]

{"sheet":"104 3360104 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,"3360/104","Oprava MK \"Antolin - Vesecko\"",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["104",null,"Oprava MK \"Antolin - Vesecko\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3360",null,"Opravy MK Turnov",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'104 3360104 Rek'!E11","v":0}]
["Z","PSV celkem",{"$f":"'104 3360104 Rek'!F11","v":0}]
["R","M práce celkem",{"$f":"'104 3360104 Rek'!H11","v":0}]
["N","M dodávky celkem",{"$f":"'104 3360104 Rek'!G11","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'104 3360104 Rek'!I11","v":0}]
["ZRN+HZS",null,{"$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":"104 3360104 Rek","index":8,"n_rows":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3360 Opravy MK Turnov",null,null,null,"Rozpočet :","3360/104"]
["Objekt :",null,"104 Oprava MK \"Antolin - Vesecko\"",null,null,null,"Oprava MK \"Antolin - Vesecko\""]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'104 3360104 Pol'!B7","v":"1"},{"$f":"'104 3360104 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'104 3360104 Pol'!BA23","v":0},{"$f":"'104 3360104 Pol'!BB23","v":0},{"$f":"'104 3360104 Pol'!BC23","v":0},{"$f":"'104 3360104 Pol'!BD23","v":0},{"$f":"'104 3360104 Pol'!BE23","v":0}]
[{"$f":"'104 3360104 Pol'!B24","v":"5"},{"$f":"'104 3360104 Pol'!C24","v":"Komunikace"},null,null,{"$f":"'104 3360104 Pol'!BA65","v":0},{"$f":"'104 3360104 Pol'!BB65","v":0},{"$f":"'104 3360104 Pol'!BC65","v":0},{"$f":"'104 3360104 Pol'!BD65","v":0},{"$f":"'104 3360104 Pol'!BE65","v":0}]
[{"$f":"'104 3360104 Pol'!B66","v":"91"},{"$f":"'104 3360104 Pol'!C66","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'104 3360104 Pol'!BA69","v":0},{"$f":"'104 3360104 Pol'!BB69","v":0},{"$f":"'104 3360104 Pol'!BC69","v":0},{"$f":"'104 3360104 Pol'!BD69","v":0},{"$f":"'104 3360104 Pol'!BE69","v":0}]
[{"$f":"'104 3360104 Pol'!B70","v":"99"},{"$f":"'104 3360104 Pol'!C70","v":"Staveništní přesun hmot"},null,null,{"$f":"'104 3360104 Pol'!BA72","v":0},{"$f":"'104 3360104 Pol'!BB72","v":0},{"$f":"'104 3360104 Pol'!BC72","v":0},{"$f":"'104 3360104 Pol'!BD72","v":0},{"$f":"'104 3360104 Pol'!BE72","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E10)","v":0},{"$f":"SUM(F7:F10)","v":0},{"$f":"SUM(G7:G10)","v":0},{"$f":"SUM(H7:H10)","v":0},{"$f":"SUM(I7:I10)","v":0}]

{"sheet":"104 3360104 Pol","index":9,"n_rows":72,"n_cols":80,"rows_kept":72,"cut":false,"hidden":false,"merged":[[18,2,18,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[38,2,38,3],[20,2,20,3],[21,2,21,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[52,2,52,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[51,2,51,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[58,2,58,3],[59,2,59,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3360 Opravy MK Turnov",null,"Rozpočet:",{"$f":"'104 3360104 Rek'!H1","v":"3360/104"}]
["Objekt :",null,"104 Oprava MK \"Antolin - Vesecko\"",null,{"$f":"'104 3360104 Rek'!G2","v":"Oprava MK \"Antolin - Vesecko\""}]
[]
["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,"113108441RRR","Rozrytí krytu,kamenivo bez zhut.,bez živič. pojiva s urovnáním do předepsaného sklonu","m2",631.5,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00",null,195,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00"]
[null,null,"Prostor křižovatky:20,00*4,50",null,90,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*4,50"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80",null,304,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80"]
[null,null,"Vjezdy k RD - pravá strana:5,00*0,50",null,2.5,null,null,null,null,null,null,null,"Vjezdy k RD - pravá strana:5,00*0,50"]
[null,null,"Vjezdy k RD - levá strana:5,00*4,00*2",null,40,null,null,null,null,null,null,null,"Vjezdy k RD - levá strana:5,00*4,00*2"]
[2,"938909111R00","Odstranění nánosu s povrchu podkladu štěrkového ","m2",631.5,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},0,{"$f":"E14*J14","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00",null,195,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00"]
[null,null,"Prostor křižovatky:20,00*4,50",null,90,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*4,50"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80",null,304,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80"]
[null,null,"Vjezdy k RD - pravá strana:5,00*0,50",null,2.5,null,null,null,null,null,null,null,"Vjezdy k RD - pravá strana:5,00*0,50"]
[null,null,"Vjezdy k RD - levá strana:5,00*4,00*2",null,40,null,null,null,null,null,null,null,"Vjezdy k RD - levá strana:5,00*4,00*2"]
[3,"938909611R00","Odstranění nánosu na krajnicích tl. do 10 cm ","m2",50,null,{"$f":"E20*F20","v":0},0,{"$f":"E20*H20","v":0},-0.126,{"$f":"E20*J20","v":-6.3},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","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,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*0,20*2",null,26,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*0,20*2"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*0,50*0,6",null,24,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*0,50*0,6"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G22)","v":0},null,{"$f":"SUM(I7:I22)","v":0},null,{"$f":"SUM(K7:K22)","v":-6.3},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA22)","v":0},{"$f":"SUM(BB7:BB22)","v":0},{"$f":"SUM(BC7:BC22)","v":0},{"$f":"SUM(BD7:BD22)","v":0},{"$f":"SUM(BE7:BE22)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[4,"566201111R00","Úprava krytu kamenivem drceným do 0,04 m3/m2 ","m2",631.5,null,{"$f":"E25*F25","v":0},5.9089999999999997E-2,{"$f":"E25*H25","v":37.315334999999997},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,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00",null,195,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00"]
[null,null,"Prostor křižovatky:20,00*4,50",null,90,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*4,50"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80",null,304,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80"]
[null,null,"Vjezdy k RD - pravá strana:5,00*0,50",null,2.5,null,null,null,null,null,null,null,"Vjezdy k RD - pravá strana:5,00*0,50"]
[null,null,"Vjezdy k RD - levá strana:5,00*4,00*2",null,40,null,null,null,null,null,null,null,"Vjezdy k RD - levá strana:5,00*4,00*2"]
[5,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",79.5,null,{"$f":"E31*F31","v":0},0.19694999999999999,{"$f":"E31*H31","v":15.657525},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,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*0,30*2",null,39,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*0,30*2"]
[null,null,"Prostor křižovatky:20,00*0,30+2,00*0,50*2",null,8,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*0,30+2,00*0,50*2"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:(80,00-5,00*3)*0,50",null,32.5,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:(80,00-5,00*3)*0,50"]
[6,"572701111R00","Vyspravení výtluků kom-pěší kam. hrubě drceným ","m3",25.26,null,{"$f":"E35*F35","v":0},1.4804999999999999,{"$f":"E35*H35","v":37.39743},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,"Začátek provozního součtu",null,0,null,null,null,null,null,null,null,"Začátek provozního součtu"]
[null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00",null,195,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00"]
[null,null,"Prostor křižovatky:20,00*4,50",null,90,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*4,50"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80",null,304,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,80"]
[null,null,"Vjezdy k RD - pravá strana:5,00*0,50",null,2.5,null,null,null,null,null,null,null,"Vjezdy k RD - pravá strana:5,00*0,50"]
[null,null,"Vjezdy k RD - levá strana:5,00*4,00*2",null,40,null,null,null,null,null,null,null,"Vjezdy k RD - levá strana:5,00*4,00*2"]
[null,null,"Konec provozního součtu",null,631.5,null,null,null,null,null,null,null,"Konec provozního součtu"]
[null,null,"631,5000*0,04",null,25.26,null,null,null,null,null,null,null,"631,5000*0,04"]
[7,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",53.9375,null,{"$f":"E44*F44","v":0},1,{"$f":"E44*H44","v":53.9375},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,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00*0,04*2,5",null,19.5,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00*0,04*2,5"]
[null,null,"Prostor křižovatky:20,00*4,00*(0,07+0,04)/2*2,5",null,11,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*4,00*(0,07+0,04)/2*2,5"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,00*0,03*2,5",null,18,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,00*0,03*2,5"]
[null,null,"Vjezdy k RD - pravá strana:5,00*0,50*0,03*2,5",null,0.1875,null,null,null,null,null,null,null,"Vjezdy k RD - pravá strana:5,00*0,50*0,03*2,5"]
[null,null,"Vjezdy k RD - levá strana:5,00*4,00*2*0,03*2,5",null,3,null,null,null,null,null,null,null,"Vjezdy k RD - levá strana:5,00*4,00*2*0,03*2,5"]
[null,null,"Rezerva :30,00*0,03*2,5",null,2.25,null,null,null,null,null,null,null,"Rezerva :30,00*0,03*2,5"]
[8,"573111121R00","Postřik infiltrační, množ.zbyt.asf. pojiva 0,60 kg ","m2",587.5,null,{"$f":"E51*F51","v":0},3.4000000000000002E-4,{"$f":"E51*H51","v":0.19975000000000001},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]
[null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00",null,195,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00"]
[null,null,"Prostor křižovatky:20,00*4,00",null,80,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*4,00"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,00",null,240,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,00"]
[null,null,"Vjezdy k RD - pravá strana:5,00*0,50",null,2.5,null,null,null,null,null,null,null,"Vjezdy k RD - pravá strana:5,00*0,50"]
[null,null,"Vjezdy k RD - levá strana:5,00*4,00*2",null,40,null,null,null,null,null,null,null,"Vjezdy k RD - levá strana:5,00*4,00*2"]
[null,null,"Rezerva:30,00",null,30,null,null,null,null,null,null,null,"Rezerva:30,00"]
[9,"577141112RT2","Beton asfalt. ACO 11+,do 3 m, tl.5 cm plochy 201-1000 m2","m2",587.5,null,{"$f":"E58*F58","v":0},0.12966,{"$f":"E58*H58","v":76.175250000000005},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,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00",null,195,null,null,null,null,null,null,null,"Úsek od stávajícího asfaltu po hranici křízovatky:65,00*3,00"]
[null,null,"Prostor křižovatky:20,00*4,00",null,80,null,null,null,null,null,null,null,"Prostor křižovatky:20,00*4,00"]
[null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,00",null,240,null,null,null,null,null,null,null,"Úsek od hranice křižovatky na konec upravované komunikace:80,00*3,00"]
[null,null,"Vjezdy k RD - pravá strana:5,00*0,50",null,2.5,null,null,null,null,null,null,null,"Vjezdy k RD - pravá strana:5,00*0,50"]
[null,null,"Vjezdy k RD - levá strana:5,00*4,00*2",null,40,null,null,null,null,null,null,null,"Vjezdy k RD - levá strana:5,00*4,00*2"]
[null,null,"Rezerva:30,00",null,30,null,null,null,null,null,null,null,"Rezerva:30,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G24:G64)","v":0},null,{"$f":"SUM(I24:I64)","v":220.68279000000001},null,{"$f":"SUM(K24:K64)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA24:BA64)","v":0},{"$f":"SUM(BB24:BB64)","v":0},{"$f":"SUM(BC24:BC64)","v":0},{"$f":"SUM(BD24:BD64)","v":0},{"$f":"SUM(BE24:BE64)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",3,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]
[11,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",3,null,{"$f":"E68*F68","v":0},0,{"$f":"E68*H68","v":0},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,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G66:G68)","v":0},null,{"$f":"SUM(I66:I68)","v":0},null,{"$f":"SUM(K66:K68)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA66:BA68)","v":0},{"$f":"SUM(BB66:BB68)","v":0},{"$f":"SUM(BC66:BC68)","v":0},{"$f":"SUM(BD66:BD68)","v":0},{"$f":"SUM(BE66:BE68)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",220.68279000000001,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":"OaVNS","index":10,"n_rows":21,"n_cols":67,"rows_kept":21,"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,"3360 Opravy MK Turnov",null,"Rozpočet:","OaVNS"]
["Objekt :",null,"OaVNS - Ostatní a vedlejší 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 pro jednotlivé lokality","soubor",1,null,{"$f":"SUM(E8*F8)","v":0},8.6899999999999998E-3,{"$f":"E8*H8","v":8.6899999999999998E-3},0,{"$f":"E8*J8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[2,"950 99-0003.ONS","Zajištění bezpečnosti při provádění stavby ve smyslu bezpečnosti práce i ochrany životního prostředí a zeleně","soubor",1,null,{"$f":"SUM(E9*F9)","v":0}]
[3,"950 99-0008.ONS","Zajištění vytýčení podzemních zařízení bude-li to třeba pro realizaci stavby v jednotlivých lokalitách","soubor",1,null,0]
[4,"950 99-0009.ONS","Vypracování a projednání návrhu dočasných dopravních opatření pro jednotlivé lokality","soubor",1,null,0]
[5,"950 99-0010.ONS","Zajištění povolení zvláštního užívání komunikací v souladu s postupem výstavby jednotlivých lokalit,včetně správních poplatků a povolení k užívání dalších, stavbou dotčených pozemků   (skládky materiálu, mezideponie atd.)","soubor",1,null,0]
[6,"950 99-0011.ONS","Zřízení, údržba a likvidace dopravního opatření po dobu realizace stavby v jednotlivých lokalitách","soubor",1,null,0,0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","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,null,null,null,null,null,null,null,null,null,null,null,1,1]
[7,"950 99-0013.ONS","Zajištění činnosti odpovědného geodeta zhotovitele","soubor",1,null,0]
[8,"950 99-0015.ONS","Zajištění čistoty na staveništi a v jeho okolí, zajištění každodenního čištění komunikací dotčených provozem zhotovitele","soubor",1,null,0]
[9,"950 99-0018.ONS","Zkoušky hutnění komunikací dle ČSN a EN","soubor",1,null,0]
[10,"950 99-0021.ONS","Inženýrská a kompletační činnost zhotovitele  ","soubor",1,null,0]
[11,"950 99-0022.ONS","Zhotovení dokumentace skutečného provedení díla ","soubor",1,null,0]
[12,"950 99-0028.ONS","Ostatní činnosti nutné ke zdárnému provedení díla, které jsou vymezeny zejména v technické specifikaci stavby","soubor",1,null,0]
[]
[null,"ONS Celkem",null,null,null,null,{"$f":"SUM(G8:G19)","v":0}]