{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Stavba","101.08 101.08.1 KL","101.08 101.08.1 Rek","101.08 101.08.1 Pol","101.10 101.10.1 KL","101.10 101.10.1 Rek","101.10 101.10.1 Pol","101.10 101.10.2 KL","101.10 101.10.2 Rek","101.10 101.10.2 Pol","101.11 101.11.2 KL","101.11 101.11.2 Rek","101.11 101.11.2 Pol","101.11 101.11.3 KL","101.11 101.11.3 Rek","101.11 101.11.3 Pol","101.11 101.11.4 KL","101.11 101.11.4 Rek","101.11 101.11.4 Pol","102.03 102.03.1 KL","102.03 102.03.1 Rek","102.03 102.03.1 Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":92,"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":45,"n_cols":10,"rows_kept":45,"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: ",{"$f":"TODAY()","v":"2024-02-19"}]
[null,null,null," "]
[]
[null,null,"Stavba :","3383","Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024"]
[]
[null,null,"Objednatel : ","Město TURNOV",null,null,null,"IČO :","00276227"]
[null,null,null,"Antonína Dvořáka 335",null,null,null,"DIČ :","CZ00276227"]
[null,null,"51122","Turnov"]
[]
[null,null,"Zhotovitel : ",".",null,null,null,"IČO :"]
[null,null,null,null,null,null,null,"DIČ :"]
[]
[null,null,"Za zhotovitele :",null,null,null,null,"Za objednatele :"]
[]
[null,null,"_______________",null,null,null,null,"_______________"]
[]
[null,null,null,null,null,null,null,null,null,"Rozpočtové náklady"]
[null,"Základ pro DPH",null,15,"%",null,null,null,{"$f":"ROUND(G33,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH1","v":15},"%",null,null,null,{"$f":"ROUND(I19*D20/100,0)","v":0}]
[null,"Základ pro DPH",null,21,"%",null,null,null,{"$f":"ROUND(H33,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH2","v":21},"%",null,null,null,{"$f":"ROUND(I21*D21/100,0)","v":0}]
[null,"Cena celkem za stavbu",null,null,null,null,null,null,{"$f":"SUM(I19:I22)","v":0}]
[]
[]
[null,"Rekapitulace stavebních objektů a provozních souborů"]
[]
[null,"Číslo a název objektu / provozního souboru",null,null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 15 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"101.08","Komunikace \"Vladimíra Krajiny\"",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,"101.10","Komunikace \"Františka Závorky\"",null,null,{"$f":"G30+H30+I30","v":0},0,{"$f":"SUM(H39:H40)","v":0},0,""]
[null,"101.11","Komunikace \"Nad Farářstvím\"",null,null,0,0,{"$f":"SUM(H41:H43)","v":0},0,""]
[null,"102.03","Komunikace \"Gen. Václava Morávka\"",null,null,0,0,{"$f":"SUM(H44)","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 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"101.08","101.08.1 Dostavba chodníku - levá strana",null,null,{"$f":"G38+H38+I38","v":0},0,{"$f":"SUM('101.08 101.08.1 KL'!C23)","v":0},{"$f":"(G38*SazbaDPH1)/100+(H38*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F38/CelkemObjekty*100)","v":""}]
[null,"101.10","101.10.1 Úsek \"Znorovská\" x \"1.křižovatka\"",null,null,{"$f":"G39+H39+I39","v":0},0,{"$f":"SUM('101.10 101.10.1 KL'!C23)","v":0},0,""]
[null,"101.10","101.10.2 Přeložka STL plynové přípojky pro čp.2143",null,null,0,0,{"$f":"SUM('101.10 101.10.2 KL'!C23)","v":0},0,""]
[null,"101.11","101.11.2 Křižovatka č.1 - Dostavba",null,null,0,0,{"$f":"SUM('101.11 101.11.2 KL'!C23)","v":0},0,""]
[null,"101.11","101.11.3 Úsek č. 2 - dostavba",null,null,0,0,{"$f":"SUM('101.11 101.11.3 KL'!C23)","v":0},0,""]
[null,"101.11","101.11.4 Křižovatka č.2 - Dostavba",null,null,0,0,{"$f":"SUM('101.11 101.11.4 KL'!C23)","v":0},0,""]
[null,"102.03","102.03.1 Úsek č.1 - Dostavba",null,null,0,0,{"$f":"SUM('102.03 102.03.1 KL'!C23)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F38:F44)","v":0},{"$f":"SUM(G38:G44)","v":0},{"$f":"SUM(H38:H44)","v":0},{"$f":"SUM(I38:I44)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F45/CelkemObjekty*100)","v":""}]

{"sheet":"101.08 101.08.1 KL","index":1,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[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],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.08.1","Dostavba chodníku - levá strana",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.08",null,"Komunikace \"Vladimíra Krajiny\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3383",null,"Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.08 101.08.1 Rek'!E11","v":0},{"$f":"'101.08 101.08.1 Rek'!A16","v":"Zařízení staveniště"},null,null,{"$f":"'101.08 101.08.1 Rek'!I16","v":0}]
["Z","PSV celkem",{"$f":"'101.08 101.08.1 Rek'!F11","v":0},{"$f":"'101.08 101.08.1 Rek'!A17","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'101.08 101.08.1 Rek'!I17","v":0}]
["R","M práce celkem",{"$f":"'101.08 101.08.1 Rek'!H11","v":0},{"$f":"'101.08 101.08.1 Rek'!A18","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'101.08 101.08.1 Rek'!I18","v":0}]
["N","M dodávky celkem",{"$f":"'101.08 101.08.1 Rek'!G11","v":0},{"$f":"'101.08 101.08.1 Rek'!A19","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'101.08 101.08.1 Rek'!I19","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'101.08 101.08.1 Rek'!A20","v":"Geodetické zaměření stavby"},null,null,{"$f":"'101.08 101.08.1 Rek'!I20","v":0}]
[null,null,null,{"$f":"'101.08 101.08.1 Rek'!A21","v":"DIO"},null,null,{"$f":"'101.08 101.08.1 Rek'!I21","v":0}]
["HZS",null,{"$f":"'101.08 101.08.1 Rek'!I11","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'101.08 101.08.1 Rek'!H22","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"101.08 101.08.1 Rek","index":2,"n_rows":22,"n_cols":53,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[21,7,21,8]]}
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,null,"Rozpočet :","101.08.1"]
["Objekt :",null,"101.08 Komunikace \"Vladimíra Krajiny\"",null,null,null,"Dostavba chodníku - levá strana"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.08 101.08.1 Pol'!B7","v":"1"},{"$f":"'101.08 101.08.1 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA21","v":0},{"$f":"'101.08 101.08.1 Pol'!BB21","v":0},{"$f":"'101.08 101.08.1 Pol'!BC21","v":0},{"$f":"'101.08 101.08.1 Pol'!BD21","v":0},{"$f":"'101.08 101.08.1 Pol'!BE21","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B22","v":"5"},{"$f":"'101.08 101.08.1 Pol'!C22","v":"Komunikace"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA34","v":0},{"$f":"'101.08 101.08.1 Pol'!BB34","v":0},{"$f":"'101.08 101.08.1 Pol'!BC34","v":0},{"$f":"'101.08 101.08.1 Pol'!BD34","v":0},{"$f":"'101.08 101.08.1 Pol'!BE34","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B35","v":"91"},{"$f":"'101.08 101.08.1 Pol'!C35","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA40","v":0},{"$f":"'101.08 101.08.1 Pol'!BB40","v":0},{"$f":"'101.08 101.08.1 Pol'!BC40","v":0},{"$f":"'101.08 101.08.1 Pol'!BD40","v":0},{"$f":"'101.08 101.08.1 Pol'!BE40","v":0}]
[{"$f":"'101.08 101.08.1 Pol'!B41","v":"99"},{"$f":"'101.08 101.08.1 Pol'!C41","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.08 101.08.1 Pol'!BA43","v":0},{"$f":"'101.08 101.08.1 Pol'!BB43","v":0},{"$f":"'101.08 101.08.1 Pol'!BC43","v":0},{"$f":"'101.08 101.08.1 Pol'!BD43","v":0},{"$f":"'101.08 101.08.1 Pol'!BE43","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},{"$f":"SUM(I7:I10)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E16+F16*G16/100","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]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$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,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I16:I21)","v":0}]

{"sheet":"101.08 101.08.1 Pol","index":3,"n_rows":43,"n_cols":80,"rows_kept":43,"cut":false,"hidden":false,"merged":[[32,2,32,3],[36,2,36,3],[38,2,38,3],[16,2,16,6],[17,2,17,3],[19,2,19,3],[23,2,23,3],[25,2,25,3],[27,2,27,3],[29,2,29,3],[30,2,30,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[10,2,10,3],[12,2,12,3],[14,2,14,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,"Rozpočet:",{"$f":"'101.08 101.08.1 Rek'!H1","v":"101.08.1"}]
["Objekt :",null,"101.08 Komunikace \"Vladimíra Krajiny\"",null,{"$f":"'101.08 101.08.1 Rek'!G2","v":"Dostavba chodníku - levá strana"}]
[]
["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,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",25.6,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,"Chodník - levá strana:25,60",null,25.6,null,null,null,null,null,null,null,"Chodník - levá strana:25,60"]
[2,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",25.6,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník - levá strana:25,60",null,25.6,null,null,null,null,null,null,null,"Chodník - levá strana:25,60"]
[3,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",25.6,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník - levá strana:25,60",null,25.6,null,null,null,null,null,null,null,"Chodník - levá strana:25,60"]
[4,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",125,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,"Chodník - levá strana:100,00*1,25",null,125,null,null,null,null,null,null,null,"Chodník - levá strana:100,00*1,25"]
[5,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",75.625,null,{"$f":"E16*F16","v":0},3.0000000000000001E-5,{"$f":"E16*H16","v":2.2687499999999999E-3},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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Plocha mezi chodníkem a komunikací:60,50*1,25",null,75.625,null,null,null,null,null,null,null,"Plocha mezi chodníkem a komunikací:60,50*1,25"]
[6,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",25.6,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník - levá strana:25,60",null,25.6,null,null,null,null,null,null,null,"Chodník - levá strana:25,60"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G20)","v":0},null,{"$f":"SUM(I7:I20)","v":2.2687499999999999E-3},null,{"$f":"SUM(K7:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA20)","v":0},{"$f":"SUM(BB7:BB20)","v":0},{"$f":"SUM(BC7:BC20)","v":0},{"$f":"SUM(BD7:BD20)","v":0},{"$f":"SUM(BE7:BE20)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"564851111R00","Podklad ze štěrkodrti po zhutnění tloušťky 15 cm ","m2",100,null,{"$f":"E23*F23","v":0},0.378,{"$f":"E23*H23","v":37.799999999999997},0,{"$f":"E23*J23","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ23=1,G23,0)","v":0},{"$f":"IF(AZ23=2,G23,0)","v":0},{"$f":"IF(AZ23=3,G23,0)","v":0},{"$f":"IF(AZ23=4,G23,0)","v":0},{"$f":"IF(AZ23=5,G23,0)","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,"Chodník - levá strana:100,00",null,100,null,null,null,null,null,null,null,"Chodník - levá strana:100,00"]
[8,"596215021R00","Kladení zámkové dlažby tl. 6 cm do drtě tl. 4 cm ","m2",100,null,{"$f":"E25*F25","v":0},7.3899999999999993E-2,{"$f":"E25*H25","v":7.39},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,"Chodník - levá strana:100,00",null,100,null,null,null,null,null,null,null,"Chodník - levá strana:100,00"]
[9,"596291111R00","Řezání zámkové dlažby tl. 60 mm ","m",65,null,{"$f":"E27*F27","v":0},3.3E-4,{"$f":"E27*H27","v":2.145E-2},0,{"$f":"E27*J27","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ27=1,G27,0)","v":0},{"$f":"IF(AZ27=2,G27,0)","v":0},{"$f":"IF(AZ27=3,G27,0)","v":0},{"$f":"IF(AZ27=4,G27,0)","v":0},{"$f":"IF(AZ27=5,G27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník - levá strana:65,00",null,65,null,null,null,null,null,null,null,"Chodník - levá strana:65,00"]
[10,"59245268.R","Dlažba betonová skládaná přírodní 20x10x6 cm","m2",99.96,null,{"$f":"E29*F29","v":0},0.13700000000000001,{"$f":"E29*H29","v":13.694520000000001},null,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245268.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Chodník - levá strana:100,00*1,02",null,102,null,null,null,null,null,null,null,"Chodník - levá strana:100,00*1,02"]
[null,null,"Odpočet hmatové dlažby:-2,00*1,02",null,-2.04,null,null,null,null,null,null,null,"Odpočet hmatové dlažby:-2,00*1,02"]
[11,"59245272.R","Dlažba betonová skládaná hmatová bar. 20x10x6 cm","m2",2.04,null,{"$f":"E32*F32","v":0},0.13700000000000001,{"$f":"E32*H32","v":0.27948000000000001},null,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245272.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Chodník - levá strana - hmatová dlažba:2,00*1,02",null,2.04,null,null,null,null,null,null,null,"Chodník - levá strana - hmatová dlažba:2,00*1,02"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G22:G33)","v":0},null,{"$f":"SUM(I22:I33)","v":59.185449999999996},null,{"$f":"SUM(K22:K33)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA33)","v":0},{"$f":"SUM(BB22:BB33)","v":0},{"$f":"SUM(BC22:BC33)","v":0},{"$f":"SUM(BD22:BD33)","v":0},{"$f":"SUM(BE22:BE33)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"916561111RT2","Osazení záhon.obrubníků do lože z C 12/15 s opěrou včetně obrubníku   100/5/20 cm","m",129,null,{"$f":"E36*F36","v":0},0.12472,{"$f":"E36*H36","v":16.08888},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,"Chodník - levá strana:129,00",null,129,null,null,null,null,null,null,null,"Chodník - levá strana:129,00"]
[13,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",2.58,null,{"$f":"E38*F38","v":0},2.5249999999999999,{"$f":"E38*H38","v":6.5145},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,"Chodník - levá strana:129,00*0,20*0,10",null,2.58,null,null,null,null,null,null,null,"Chodník - levá strana:129,00*0,20*0,10"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G35:G39)","v":0},null,{"$f":"SUM(I35:I39)","v":22.603380000000001},null,{"$f":"SUM(K35:K39)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA35:BA39)","v":0},{"$f":"SUM(BB35:BB39)","v":0},{"$f":"SUM(BC35:BC39)","v":0},{"$f":"SUM(BD35:BD39)","v":0},{"$f":"SUM(BE35:BE39)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"998223011R00","Přesun hmot, pozemní komunikace, kryt dlážděný ","t",81.791098750000003,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},null,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G41:G42)","v":0},null,{"$f":"SUM(I41:I42)","v":0},null,{"$f":"SUM(K41:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA41:BA42)","v":0},{"$f":"SUM(BB41:BB42)","v":0},{"$f":"SUM(BC41:BC42)","v":0},{"$f":"SUM(BD41:BD42)","v":0},{"$f":"SUM(BE41:BE42)","v":0}]

{"sheet":"101.10 101.10.1 KL","index":4,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[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],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.10.1","Úsek \"Znorovská\" x \"1.křižovatka\"",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.10",null,"Komunikace \"Františka Závorky\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3383",null,"Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.10 101.10.1 Rek'!E14","v":0},{"$f":"'101.10 101.10.1 Rek'!A19","v":"Zařízení staveniště"},null,null,{"$f":"'101.10 101.10.1 Rek'!I19","v":0}]
["Z","PSV celkem",{"$f":"'101.10 101.10.1 Rek'!F14","v":0},{"$f":"'101.10 101.10.1 Rek'!A20","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'101.10 101.10.1 Rek'!I20","v":0}]
["R","M práce celkem",{"$f":"'101.10 101.10.1 Rek'!H14","v":0},{"$f":"'101.10 101.10.1 Rek'!A21","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'101.10 101.10.1 Rek'!I21","v":0}]
["N","M dodávky celkem",{"$f":"'101.10 101.10.1 Rek'!G14","v":0},{"$f":"'101.10 101.10.1 Rek'!A22","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'101.10 101.10.1 Rek'!I22","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'101.10 101.10.1 Rek'!A23","v":"Geodetické zaměření stavby"},null,null,{"$f":"'101.10 101.10.1 Rek'!I23","v":0}]
[null,null,null,{"$f":"'101.10 101.10.1 Rek'!A24","v":"DIO"},null,null,{"$f":"'101.10 101.10.1 Rek'!I24","v":0}]
["HZS",null,{"$f":"'101.10 101.10.1 Rek'!I14","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'101.10 101.10.1 Rek'!H25","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"101.10 101.10.1 Rek","index":5,"n_rows":25,"n_cols":53,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[24,7,24,8]]}
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,null,"Rozpočet :","101.10.1"]
["Objekt :",null,"101.10 Komunikace \"Františka Závorky\"",null,null,null,"Úsek \"Znorovská\" x \"1.křižovatka\""]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.10 101.10.1 Pol'!B7","v":"1"},{"$f":"'101.10 101.10.1 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.10 101.10.1 Pol'!BA35","v":0},{"$f":"'101.10 101.10.1 Pol'!BB35","v":0},{"$f":"'101.10 101.10.1 Pol'!BC35","v":0},{"$f":"'101.10 101.10.1 Pol'!BD35","v":0},{"$f":"'101.10 101.10.1 Pol'!BE35","v":0}]
[{"$f":"'101.10 101.10.1 Pol'!B36","v":"2"},{"$f":"'101.10 101.10.1 Pol'!C36","v":"Základy a zvláštní zakládání"},null,null,{"$f":"'101.10 101.10.1 Pol'!BA40","v":0},{"$f":"'101.10 101.10.1 Pol'!BB40","v":0},{"$f":"'101.10 101.10.1 Pol'!BC40","v":0},{"$f":"'101.10 101.10.1 Pol'!BD40","v":0},{"$f":"'101.10 101.10.1 Pol'!BE40","v":0}]
[{"$f":"'101.10 101.10.1 Pol'!B41","v":"5"},{"$f":"'101.10 101.10.1 Pol'!C41","v":"Komunikace"},null,null,{"$f":"'101.10 101.10.1 Pol'!BA74","v":0},{"$f":"'101.10 101.10.1 Pol'!BB74","v":0},{"$f":"'101.10 101.10.1 Pol'!BC74","v":0},{"$f":"'101.10 101.10.1 Pol'!BD74","v":0},{"$f":"'101.10 101.10.1 Pol'!BE74","v":0}]
[{"$f":"'101.10 101.10.1 Pol'!B75","v":"8"},{"$f":"'101.10 101.10.1 Pol'!C75","v":"Trubní vedení"},null,null,{"$f":"'101.10 101.10.1 Pol'!BA80","v":0},{"$f":"'101.10 101.10.1 Pol'!BB80","v":0},{"$f":"'101.10 101.10.1 Pol'!BC80","v":0},{"$f":"'101.10 101.10.1 Pol'!BD80","v":0},{"$f":"'101.10 101.10.1 Pol'!BE80","v":0}]
[{"$f":"'101.10 101.10.1 Pol'!B81","v":"91"},{"$f":"'101.10 101.10.1 Pol'!C81","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.10 101.10.1 Pol'!BA86","v":0},{"$f":"'101.10 101.10.1 Pol'!BB86","v":0},{"$f":"'101.10 101.10.1 Pol'!BC86","v":0},{"$f":"'101.10 101.10.1 Pol'!BD86","v":0},{"$f":"'101.10 101.10.1 Pol'!BE86","v":0}]
[{"$f":"'101.10 101.10.1 Pol'!B87","v":"93"},{"$f":"'101.10 101.10.1 Pol'!C87","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.10 101.10.1 Pol'!BA92","v":0},{"$f":"'101.10 101.10.1 Pol'!BB92","v":0},{"$f":"'101.10 101.10.1 Pol'!BC92","v":0},{"$f":"'101.10 101.10.1 Pol'!BD92","v":0},{"$f":"'101.10 101.10.1 Pol'!BE92","v":0}]
[{"$f":"'101.10 101.10.1 Pol'!B93","v":"99"},{"$f":"'101.10 101.10.1 Pol'!C93","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.10 101.10.1 Pol'!BA95","v":0},{"$f":"'101.10 101.10.1 Pol'!BB95","v":0},{"$f":"'101.10 101.10.1 Pol'!BC95","v":0},{"$f":"'101.10 101.10.1 Pol'!BD95","v":0},{"$f":"'101.10 101.10.1 Pol'!BE95","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E13)","v":0},{"$f":"SUM(F7:F13)","v":0},{"$f":"SUM(G7:G13)","v":0},{"$f":"SUM(H7:H13)","v":0},{"$f":"SUM(I7:I13)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","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,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E24+F24*G24/100","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,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I19:I24)","v":0}]

{"sheet":"101.10 101.10.1 Pol","index":6,"n_rows":95,"n_cols":80,"rows_kept":95,"cut":false,"hidden":false,"merged":[[89,2,89,6],[90,2,90,6],[76,2,76,6],[77,2,77,6],[82,2,82,3],[84,2,84,3],[62,2,62,3],[64,2,64,3],[66,2,66,3],[68,2,68,3],[70,2,70,3],[72,2,72,3],[53,2,53,3],[55,2,55,3],[56,2,56,3],[57,2,57,3],[59,2,59,3],[60,2,60,3],[42,2,42,3],[43,2,43,3],[45,2,45,3],[46,2,46,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[52,2,52,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[37,2,37,6],[38,2,38,3],[20,2,20,3],[21,2,21,3],[23,2,23,3],[24,2,24,3],[26,2,26,6],[27,2,27,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[18,2,18,3],[19,2,19,3],[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]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,"Rozpočet:",{"$f":"'101.10 101.10.1 Rek'!H1","v":"101.10.1"}]
["Objekt :",null,"101.10 Komunikace \"Františka Závorky\"",null,{"$f":"'101.10 101.10.1 Rek'!G2","v":"Úsek \"Znorovská\" x \"1.křižovatka\""}]
[]
["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,"122202202R00","Odkopávky pro silnice v hor. 3 do 1000 m3 ","m3",386.1,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,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,50*0,50",null,214.5,null,null,null,null,null,null,null,"Komunikace:78,00*5,50*0,50"]
[null,null,"Sanace páně:",null,0,null,null,null,null,null,null,null,"Sanace páně:"]
[null,null,"Pod úrovní pláně:78,00*5,50*0,40",null,171.6,null,null,null,null,null,null,null,"Pod úrovní pláně:78,00*5,50*0,40"]
[2,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",193.05,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,50*0,50*0,5",null,107.25,null,null,null,null,null,null,null,"Komunikace:78,00*5,50*0,50*0,5"]
[null,null,"Sanace páně:",null,0,null,null,null,null,null,null,null,"Sanace páně:"]
[null,null,"Pod úrovní pláně:78,00*5,50*0,40*0,5",null,85.8,null,null,null,null,null,null,null,"Pod úrovní pláně:78,00*5,50*0,40*0,5"]
[3,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",386.1,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]
[null,null,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,50*0,50",null,214.5,null,null,null,null,null,null,null,"Komunikace:78,00*5,50*0,50"]
[null,null,"Sanace páně:",null,0,null,null,null,null,null,null,null,"Sanace páně:"]
[null,null,"Pod úrovní pláně:78,00*5,50*0,40",null,171.6,null,null,null,null,null,null,null,"Pod úrovní pláně:78,00*5,50*0,40"]
[4,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",429,null,{"$f":"E23*F23","v":0},0,{"$f":"E23*H23","v":0},0,{"$f":"E23*J23","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ23=1,G23,0)","v":0},{"$f":"IF(AZ23=2,G23,0)","v":0},{"$f":"IF(AZ23=3,G23,0)","v":0},{"$f":"IF(AZ23=4,G23,0)","v":0},{"$f":"IF(AZ23=5,G23,0)","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,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,50",null,429,null,null,null,null,null,null,null,"Komunikace:78,00*5,50"]
[5,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",171.5,null,{"$f":"E26*F26","v":0},3.0000000000000001E-5,{"$f":"E26*H26","v":5.1450000000000003E-3},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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Podél komunikace:78,00*0,50+35,00*1,50+8,00*20,00/2",null,171.5,null,null,null,null,null,null,null,"Podél komunikace:78,00*0,50+35,00*1,50+8,00*20,00/2"]
[6,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",386.1,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,50*0,50",null,214.5,null,null,null,null,null,null,null,"Komunikace:78,00*5,50*0,50"]
[null,null,"Sanace páně:",null,0,null,null,null,null,null,null,null,"Sanace páně:"]
[null,null,"Pod úrovní pláně:78,00*5,50*0,40",null,171.6,null,null,null,null,null,null,null,"Pod úrovní pláně:78,00*5,50*0,40"]
[7,"976085211R00","Vybourání kanal.rámů a poklopů plochy do 0,3 m2 ","kus",1,null,{"$f":"E34*F34","v":0},0,{"$f":"E34*H34","v":0},-2.4E-2,{"$f":"E34*J34","v":-2.4E-2},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G34)","v":0},null,{"$f":"SUM(I7:I34)","v":5.1450000000000003E-3},null,{"$f":"SUM(K7:K34)","v":-2.4E-2},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA34)","v":0},{"$f":"SUM(BB7:BB34)","v":0},{"$f":"SUM(BC7:BC34)","v":0},{"$f":"SUM(BD7:BD34)","v":0},{"$f":"SUM(BE7:BE34)","v":0}]
["Díl:","2","Základy a zvláštní zakládání",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"212810010RRX","Trativody z PVC drenážních flexibilních trubek lože štěrkopísek a obsyp kamenivo, trubky d 160 mm","m",78,null,{"$f":"E37*F37","v":0},0.43683,{"$f":"E37*H37","v":34.072740000000003},0,{"$f":"E37*J37","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ37=1,G37,0)","v":0},{"$f":"IF(AZ37=2,G37,0)","v":0},{"$f":"IF(AZ37=3,G37,0)","v":0},{"$f":"IF(AZ37=4,G37,0)","v":0},{"$f":"IF(AZ37=5,G37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Součástí položky je i obalení drenáže separační geotextílií a zemní práce včetně odvozu zeminy na skládku a poplatku za skládku.",null,null,null,null,null,null,null,null,"Součástí položky je i obalení drenáže separační geotextílií a zemní práce včetně odvozu zeminy na skládku a poplatku za skládku.",null,null,3]
[null,null,"Komunikace:78,00",null,78,null,null,null,null,null,null,null,"Komunikace:78,00"]
[null,"Celkem za","2 Základy a zvláštní zakládání",null,null,null,{"$f":"SUM(G36:G39)","v":0},null,{"$f":"SUM(I36:I39)","v":34.072740000000003},null,{"$f":"SUM(K36:K39)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA36:BA39)","v":0},{"$f":"SUM(BB36:BB39)","v":0},{"$f":"SUM(BC36:BC39)","v":0},{"$f":"SUM(BD36:BD39)","v":0},{"$f":"SUM(BE36:BE39)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[9,"564661111R00","Podklad z kameniva drceného 63-125 mm, tl. 20 cm ","m2",429,null,{"$f":"E42*F42","v":0},0.43,{"$f":"E42*H42","v":184.47},0,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Sanace páně:",null,0,null,null,null,null,null,null,null,"Sanace páně:"]
[null,null,"Pod úrovní pláně:78,00*5,50",null,429,null,null,null,null,null,null,null,"Pod úrovní pláně:78,00*5,50"]
[10,"564761111R00","Podklad z kameniva drceného vel.32-63 mm,tl. 20 cm ","m2",429,null,{"$f":"E45*F45","v":0},0.43,{"$f":"E45*H45","v":184.47},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","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,"Sanace páně:",null,0,null,null,null,null,null,null,null,"Sanace páně:"]
[null,null,"Pod úrovní pláně:78,00*5,50",null,429,null,null,null,null,null,null,null,"Pod úrovní pláně:78,00*5,50"]
[11,"564861111R00","Podklad ze štěrkodrti po zhutnění tloušťky 20 cm ","m2",443,null,{"$f":"E48*F48","v":0},0.441,{"$f":"E48*H48","v":195.363},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,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,50",null,429,null,null,null,null,null,null,null,"Komunikace:78,00*5,50"]
[null,null,"Přejezd chodníku:7,00*2,00",null,14,null,null,null,null,null,null,null,"Přejezd chodníku:7,00*2,00"]
[12,"565151211RT2","Podklad z obal kam.ACP 16+,ACP 22+,nad 3 m,tl.7 cm plochy 201-1000 m2","m2",390,null,{"$f":"E52*F52","v":0},0.18462999999999999,{"$f":"E52*H52","v":72.00569999999999},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,00",null,390,null,null,null,null,null,null,null,"Komunikace:78,00*5,00"]
[13,"567122112R00","Podklad z kameniva zpev.cementem SC C8/10 tl.13 cm ","m2",404,null,{"$f":"E55*F55","v":0},0.33206000000000002,{"$f":"E55*H55","v":134.15224000000001},0,{"$f":"E55*J55","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ55=1,G55,0)","v":0},{"$f":"IF(AZ55=2,G55,0)","v":0},{"$f":"IF(AZ55=3,G55,0)","v":0},{"$f":"IF(AZ55=4,G55,0)","v":0},{"$f":"IF(AZ55=5,G55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,00",null,390,null,null,null,null,null,null,null,"Komunikace:78,00*5,00"]
[null,null,"Přejezd chodníku:7,00*2,00",null,14,null,null,null,null,null,null,null,"Přejezd chodníku:7,00*2,00"]
[14,"573111123R00","Postřik infiltr., množství zbytkov. poj. 1,00kg/m2 ","m2",390,null,{"$f":"E59*F59","v":0},5.6100000000000004E-3,{"$f":"E59*H59","v":2.1879},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,"Nad úrovní pláně:",null,0,null,null,null,null,null,null,null,"Nad úrovní pláně:"]
[null,null,"Komunikace:78,00*5,00",null,390,null,null,null,null,null,null,null,"Komunikace:78,00*5,00"]
[15,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",390,null,{"$f":"E62*F62","v":0},5.0000000000000001E-4,{"$f":"E62*H62","v":0.19500000000000001},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:78,00*5,00",null,390,null,null,null,null,null,null,null,"Komunikace:78,00*5,00"]
[16,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",390,null,{"$f":"E64*F64","v":0},0.10373,{"$f":"E64*H64","v":40.454700000000003},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:78,00*5,00",null,390,null,null,null,null,null,null,null,"Komunikace:78,00*5,00"]
[17,"596215041R00","Kladení zámkové dlažby tl. 8 cm do drtě tl. 5 cm ","m2",14,null,{"$f":"E66*F66","v":0},9.2799999999999994E-2,{"$f":"E66*H66","v":1.2991999999999999},0,{"$f":"E66*J66","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ66=1,G66,0)","v":0},{"$f":"IF(AZ66=2,G66,0)","v":0},{"$f":"IF(AZ66=3,G66,0)","v":0},{"$f":"IF(AZ66=4,G66,0)","v":0},{"$f":"IF(AZ66=5,G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Přejezd chodníku:7,00*2,00",null,14,null,null,null,null,null,null,null,"Přejezd chodníku:7,00*2,00"]
[18,"596291113R00","Řezání zámkové dlažby tl. 80 mm ","m",4,null,{"$f":"E68*F68","v":0},3.6000000000000002E-4,{"$f":"E68*H68","v":1.4400000000000001E-3},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Přejezd chodníku:4,00",null,4,null,null,null,null,null,null,null,"Přejezd chodníku:4,00"]
[19,"59245272.R","Dlažba betonová skládaná hmatová bar. 20x10x8 cm","m2",3.36,null,{"$f":"E70*F70","v":0},0.17799999999999999,{"$f":"E70*H70","v":0.59807999999999995},null,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245272.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Přejezd chodníku:3,20*1,05",null,3.36,null,null,null,null,null,null,null,"Přejezd chodníku:3,20*1,05"]
[20,"59245288.R","Dlažba betonová skládaná přírodní 20x10x8 cm","m2",11.34,null,{"$f":"E72*F72","v":0},0.17399999999999999,{"$f":"E72*H72","v":1.9731599999999998},null,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245288.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ72=1,G72,0)","v":0},{"$f":"IF(AZ72=2,G72,0)","v":0},{"$f":"IF(AZ72=3,G72,0)","v":0},{"$f":"IF(AZ72=4,G72,0)","v":0},{"$f":"IF(AZ72=5,G72,0)","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,"Přejezd chodníku:10,80*1,05",null,11.34,null,null,null,null,null,null,null,"Přejezd chodníku:10,80*1,05"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G41:G73)","v":0},null,{"$f":"SUM(I41:I73)","v":817.17042000000015},null,{"$f":"SUM(K41:K73)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA41:BA73)","v":0},{"$f":"SUM(BB41:BB73)","v":0},{"$f":"SUM(BC41:BC73)","v":0},{"$f":"SUM(BD41:BD73)","v":0},{"$f":"SUM(BE41:BE73)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"894411015RBX","Vpusť uliční z dílců DN 450,s odkalištěm,napojení DN 150-5,0 m, mříž litina 500x500 40 t, hl. 1,74 m","kus",1,null,{"$f":"E76*F76","v":0},0.81198999999999999,{"$f":"E76*H76","v":0.81198999999999999},0,{"$f":"E76*J76","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ76=1,G76,0)","v":0},{"$f":"IF(AZ76=2,G76,0)","v":0},{"$f":"IF(AZ76=3,G76,0)","v":0},{"$f":"IF(AZ76=4,G76,0)","v":0},{"$f":"IF(AZ76=5,G76,0)","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,"Součástí položky je i napojení potrubí PVC DN150 do stávající kanalizace a kompletní zemní práce",null,null,null,null,null,null,null,null,"Součástí položky je i napojení potrubí PVC DN150 do stávající kanalizace a kompletní zemní práce",null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[22,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",1,null,{"$f":"E79*F79","v":0},0.43381999999999998,{"$f":"E79*H79","v":0.43381999999999998},0,{"$f":"E79*J79","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ79=1,G79,0)","v":0},{"$f":"IF(AZ79=2,G79,0)","v":0},{"$f":"IF(AZ79=3,G79,0)","v":0},{"$f":"IF(AZ79=4,G79,0)","v":0},{"$f":"IF(AZ79=5,G79,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G75:G79)","v":0},null,{"$f":"SUM(I75:I79)","v":1.2458100000000001},null,{"$f":"SUM(K75:K79)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA75:BA79)","v":0},{"$f":"SUM(BB75:BB79)","v":0},{"$f":"SUM(BC75:BC79)","v":0},{"$f":"SUM(BD75:BD79)","v":0},{"$f":"SUM(BE75:BE79)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"917732114RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000x150x250 mm","m",156,null,{"$f":"E82*F82","v":0},0.26980999999999999,{"$f":"E82*H82","v":42.090359999999997},0,{"$f":"E82*J82","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ82=1,G82,0)","v":0},{"$f":"IF(AZ82=2,G82,0)","v":0},{"$f":"IF(AZ82=3,G82,0)","v":0},{"$f":"IF(AZ82=4,G82,0)","v":0},{"$f":"IF(AZ82=5,G82,0)","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,"Komunikace:78,00*2",null,156,null,null,null,null,null,null,null,"Komunikace:78,00*2"]
[24,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",3.9,null,{"$f":"E84*F84","v":0},2.5249999999999999,{"$f":"E84*H84","v":9.8475000000000001},0,{"$f":"E84*J84","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ84=1,G84,0)","v":0},{"$f":"IF(AZ84=2,G84,0)","v":0},{"$f":"IF(AZ84=3,G84,0)","v":0},{"$f":"IF(AZ84=4,G84,0)","v":0},{"$f":"IF(AZ84=5,G84,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Osazení obrubníků:78,00*2*0,25*0,10",null,3.9,null,null,null,null,null,null,null,"Osazení obrubníků:78,00*2*0,25*0,10"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G81:G85)","v":0},null,{"$f":"SUM(I81:I85)","v":51.937860000000001},null,{"$f":"SUM(K81:K85)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA81:BA85)","v":0},{"$f":"SUM(BB81:BB85)","v":0},{"$f":"SUM(BC81:BC85)","v":0},{"$f":"SUM(BD81:BD85)","v":0},{"$f":"SUM(BE81:BE85)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"939421121RT2","Osazení samonivelač.vodovod.poklopu za finišerem včetně dodávky poklopu","kus",1,null,{"$f":"E88*F88","v":0},6.4500000000000002E-2,{"$f":"E88*H88","v":6.4500000000000002E-2},0,{"$f":"E88*J88","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ88=1,G88,0)","v":0},{"$f":"IF(AZ88=2,G88,0)","v":0},{"$f":"IF(AZ88=3,G88,0)","v":0},{"$f":"IF(AZ88=4,G88,0)","v":0},{"$f":"IF(AZ88=5,G88,0)","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]
[26,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",1,null,{"$f":"E89*F89","v":0},0.56040999999999996,{"$f":"E89*H89","v":0.56040999999999996},-0.32075999999999999,{"$f":"E89*J89","v":-0.32075999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ89=1,G89,0)","v":0},{"$f":"IF(AZ89=2,G89,0)","v":0},{"$f":"IF(AZ89=3,G89,0)","v":0},{"$f":"IF(AZ89=4,G89,0)","v":0},{"$f":"IF(AZ89=5,G89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G87:G91)","v":0},null,{"$f":"SUM(I87:I91)","v":0.62490999999999997},null,{"$f":"SUM(K87:K91)","v":-0.32075999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA87:BA91)","v":0},{"$f":"SUM(BB87:BB91)","v":0},{"$f":"SUM(BC87:BC91)","v":0},{"$f":"SUM(BD87:BD91)","v":0},{"$f":"SUM(BE87:BE91)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[27,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",905.05688499999997,null,{"$f":"E94*F94","v":0},0,{"$f":"E94*H94","v":0},null,{"$f":"E94*J94","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ94=1,G94,0)","v":0},{"$f":"IF(AZ94=2,G94,0)","v":0},{"$f":"IF(AZ94=3,G94,0)","v":0},{"$f":"IF(AZ94=4,G94,0)","v":0},{"$f":"IF(AZ94=5,G94,0)","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,{"$f":"SUM(G93:G94)","v":0},null,{"$f":"SUM(I93:I94)","v":0},null,{"$f":"SUM(K93:K94)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA93:BA94)","v":0},{"$f":"SUM(BB93:BB94)","v":0},{"$f":"SUM(BC93:BC94)","v":0},{"$f":"SUM(BD93:BD94)","v":0},{"$f":"SUM(BE93:BE94)","v":0}]

{"sheet":"101.10 101.10.2 KL","index":7,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[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],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.10.2","Přeložka STL plynové přípojky pro čp.2143",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.10",null,"Komunikace \"Františka Závorky\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3383",null,"Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.10 101.10.2 Rek'!E10","v":0},{"$f":"'101.10 101.10.2 Rek'!A15","v":"Zařízení staveniště"},null,null,{"$f":"'101.10 101.10.2 Rek'!I15","v":0}]
["Z","PSV celkem",{"$f":"'101.10 101.10.2 Rek'!F10","v":0},{"$f":"'101.10 101.10.2 Rek'!A16","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'101.10 101.10.2 Rek'!I16","v":0}]
["R","M práce celkem",{"$f":"'101.10 101.10.2 Rek'!H10","v":0},{"$f":"'101.10 101.10.2 Rek'!A17","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'101.10 101.10.2 Rek'!I17","v":0}]
["N","M dodávky celkem",{"$f":"'101.10 101.10.2 Rek'!G10","v":0},{"$f":"'101.10 101.10.2 Rek'!A18","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'101.10 101.10.2 Rek'!I18","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'101.10 101.10.2 Rek'!A19","v":"Geodetické zaměření stavby"},null,null,{"$f":"'101.10 101.10.2 Rek'!I19","v":0}]
[null,null,null,{"$f":"'101.10 101.10.2 Rek'!A20","v":"DIO"},null,null,{"$f":"'101.10 101.10.2 Rek'!I20","v":0}]
["HZS",null,{"$f":"'101.10 101.10.2 Rek'!I10","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'101.10 101.10.2 Rek'!H21","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"101.10 101.10.2 Rek","index":8,"n_rows":21,"n_cols":53,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[20,7,20,8]]}
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,null,"Rozpočet :","101.10.2"]
["Objekt :",null,"101.10 Komunikace \"Františka Závorky\"",null,null,null,"Přeložka STL plynové přípojky pro čp.2143"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.10 101.10.2 Pol'!B7","v":"3"},{"$f":"'101.10 101.10.2 Pol'!C7","v":"Svislé a kompletní konstrukce"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA11","v":0},{"$f":"'101.10 101.10.2 Pol'!BB11","v":0},{"$f":"'101.10 101.10.2 Pol'!BC11","v":0},{"$f":"'101.10 101.10.2 Pol'!BD11","v":0},{"$f":"'101.10 101.10.2 Pol'!BE11","v":0}]
[{"$f":"'101.10 101.10.2 Pol'!B12","v":"8"},{"$f":"'101.10 101.10.2 Pol'!C12","v":"Trubní vedení"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA37","v":0},{"$f":"'101.10 101.10.2 Pol'!BB37","v":0},{"$f":"'101.10 101.10.2 Pol'!BC37","v":0},{"$f":"'101.10 101.10.2 Pol'!BD37","v":0},{"$f":"'101.10 101.10.2 Pol'!BE37","v":0}]
[{"$f":"'101.10 101.10.2 Pol'!B38","v":"99"},{"$f":"'101.10 101.10.2 Pol'!C38","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.10 101.10.2 Pol'!BA40","v":0},{"$f":"'101.10 101.10.2 Pol'!BB40","v":0},{"$f":"'101.10 101.10.2 Pol'!BC40","v":0},{"$f":"'101.10 101.10.2 Pol'!BD40","v":0},{"$f":"'101.10 101.10.2 Pol'!BE40","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E9)","v":0},{"$f":"SUM(F7:F9)","v":0},{"$f":"SUM(G7:G9)","v":0},{"$f":"SUM(H7:H9)","v":0},{"$f":"SUM(I7:I9)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E15+F15*G15/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E16+F16*G16/100","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]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$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,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I15:I20)","v":0}]

{"sheet":"101.10 101.10.2 Pol","index":9,"n_rows":40,"n_cols":80,"rows_kept":40,"cut":false,"hidden":false,"merged":[[31,2,31,3],[33,2,33,6],[34,2,34,6],[35,2,35,3],[23,2,23,3],[25,2,25,6],[26,2,26,3],[28,2,28,6],[29,2,29,6],[30,2,30,3],[13,2,13,6],[14,2,14,6],[15,2,15,3],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,3],[22,2,22,6],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,6],[9,2,9,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,"Rozpočet:",{"$f":"'101.10 101.10.2 Rek'!H1","v":"101.10.2"}]
["Objekt :",null,"101.10 Komunikace \"Františka Závorky\"",null,{"$f":"'101.10 101.10.2 Rek'!G2","v":"Přeložka STL plynové přípojky pro čp.2143"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","3","Svislé a kompletní konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"349121101RT5","Montáž plastové skříně plyn-HUP včetně dodávky skříně a základů","kus",1,null,{"$f":"E8*F8","v":0},0.20399999999999999,{"$f":"E8*H8","v":0.20399999999999999},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[null,null,"Provedení HUP dle projektové dokumentace včetně úpravy stávajícího oplocení.",null,null,null,null,null,null,null,null,"Provedení HUP dle projektové dokumentace včetně úpravy stávajícího oplocení.",null,null,3]
[null,null,"HUP u čp. 2143 - provedení dle PD:1",null,1,null,null,null,null,null,null,null,"HUP u čp. 2143 - provedení dle PD:1"]
[null,"Celkem za","3 Svislé a kompletní konstrukce",null,null,null,{"$f":"SUM(G7:G10)","v":0},null,{"$f":"SUM(I7:I10)","v":0.20399999999999999},null,{"$f":"SUM(K7:K10)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA10)","v":0},{"$f":"SUM(BB7:BB10)","v":0},{"$f":"SUM(BC7:BC10)","v":0},{"$f":"SUM(BD7:BD10)","v":0},{"$f":"SUM(BE7:BE10)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[2,"841220024RRX","Plynovodní přípojka z trub PE, D 32 mm, dl.45 m napojení na řád PE D 110 mm","kus",1,null,{"$f":"E13*F13","v":0},12.3659,{"$f":"E13*H13","v":12.3659},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"V položce je zakalkulováno hloubení rýh nezapažených, šířky 50 cm v hornině 3, ve volném terénu, dodávka a montáž potrubí včetně navrtávací objímky, s podsypem štěrkopískem, s obsypem pískem nebo štěrkopískem, se zásypem hutněným a s odvozem přebytečné zeminy na skládku zhotovitele, včetně poplatku za skládku. Součástí ceny je dodávka trubního materiálu, elektrokoleno, chránička bralen, objímka, kulový kohout dle PD, těsnící tmel, přechodka Isiflo, podpůrná vložka, držák chráničky a montáž všech částí přípojky, dále pak i výstražná fólie.",null,null,null,null,null,null,null,null,"V položce je zakalkulováno hloubení rýh nezapažených, šířky 50 cm v hornině 3, ve volném terénu, dodávka a montáž potrubí včetně navrtávací objímky, s podsypem štěrkopískem, s obsypem pískem nebo štěrkopískem, se zásypem hutněným a s odvozem přebytečné zeminy na skládku zhotovitele, včetně poplatku za skládku. Součástí ceny je dodávka trubního materiálu, elektrokoleno, chránička bralen, objímka, kulový kohout dle PD, těsnící tmel, přechodka Isiflo, podpůrná vložka, držák chráničky a montáž všech částí přípojky, dále pak i výstražná fólie.",null,null,3]
[null,null,"Délka přípojky 45 m + 1,5 m z výkopu do HUP.",null,null,null,null,null,null,null,null,"Délka přípojky 45 m + 1,5 m z výkopu do HUP.",null,null,3]
[null,null,"Přípojka pro čp. 2143 :1",null,1,null,null,null,null,null,null,null,"Přípojka pro čp. 2143 :1"]
[3,"841220030RRX","Plynovodní přípojka z trub PE, D 40 mm, dl.15 m napojení na stávající potrubí D 40 mm","kus",1,null,{"$f":"E17*F17","v":0},4.3628600000000004,{"$f":"E17*H17","v":4.3628600000000004},0,{"$f":"E17*J17","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ17=1,G17,0)","v":0},{"$f":"IF(AZ17=2,G17,0)","v":0},{"$f":"IF(AZ17=3,G17,0)","v":0},{"$f":"IF(AZ17=4,G17,0)","v":0},{"$f":"IF(AZ17=5,G17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"V položce je zakalkulováno hloubení rýh nezapažených, šířky 50 cm v hornině 3, ve volném terénu, dodávka a montáž potrubí včetně napojovací tvarovky, s podsypem štěrkopískem, s obsypem pískem nebo štěrkopískem, se zásypem hutněným a s odvozem přebytečné zeminy na skládku zhotovitele, včetně poplatku za skládku. Součástí ceny je dodávka trubního materiálu, elektrokoleno, chránička bralen, objímka, kulový kohout dle PD, těsnící tmel, přechodka Isiflo, podpůrná vložka, držák chráničky a montáž všech částí přípojky, dále pak i výstražná fólie.",null,null,null,null,null,null,null,null,"V položce je zakalkulováno hloubení rýh nezapažených, šířky 50 cm v hornině 3, ve volném terénu, dodávka a montáž potrubí včetně napojovací tvarovky, s podsypem štěrkopískem, s obsypem pískem nebo štěrkopískem, se zásypem hutněným a s odvozem přebytečné zeminy na skládku zhotovitele, včetně poplatku za skládku. Součástí ceny je dodávka trubního materiálu, elektrokoleno, chránička bralen, objímka, kulový kohout dle PD, těsnící tmel, přechodka Isiflo, podpůrná vložka, držák chráničky a montáž všech částí přípojky, dále pak i výstražná fólie.",null,null,3]
[null,null,"Součástí položky je i přerušení stávajícího potrubí D 40 a napojení nového potrubí na stávající plynovodní potrubí.",null,null,null,null,null,null,null,null,"Součástí položky je i přerušení stávajícího potrubí D 40 a napojení nového potrubí na stávající plynovodní potrubí.",null,null,3]
[null,null,"Délka přípojky 15 m + 1,5 m z HUP do výkopu.",null,null,null,null,null,null,null,null,"Délka přípojky 15 m + 1,5 m z HUP do výkopu.",null,null,3]
[null,null,"Propojení přípojky z HUP na stávající PE potrubí D 40:1",null,1,null,null,null,null,null,null,null,"Propojení přípojky z HUP na stávající PE potrubí D 40:1"]
[4,"841240100RRX","Odpojení stávající STL plynovodní přípojky ","kus",1,null,{"$f":"E22*F22","v":0},6.9389999999999993E-2,{"$f":"E22*H22","v":6.9389999999999993E-2},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"V položce je zakalkulováno hloubení jámy zapažené, rozměru 100x100cm v hornině 3, ve volném terénu, demontáž napojení STL přípojky včetně zaslepení původního napojení dle TPG provozovatele, s podsypem štěrkopískem, s obsypem pískem nebo štěrkopískem, se zásypem hutněným a s odvozem přebytečné zeminy na skládku zhotovitele, včetně poplatku za skládku. Součástí ceny je dodávka potřebného materiálu.",null,null,null,null,null,null,null,null,"V položce je zakalkulováno hloubení jámy zapažené, rozměru 100x100cm v hornině 3, ve volném terénu, demontáž napojení STL přípojky včetně zaslepení původního napojení dle TPG provozovatele, s podsypem štěrkopískem, s obsypem pískem nebo štěrkopískem, se zásypem hutněným a s odvozem přebytečné zeminy na skládku zhotovitele, včetně poplatku za skládku. Součástí ceny je dodávka potřebného materiálu.",null,null,3]
[null,null,"Odpojení původní přípojky z řadu PE D110 a zaslepení:1",null,1,null,null,null,null,null,null,null,"Odpojení původní přípojky z řadu PE D110 a zaslepení:1"]
[5,"841240200RRX","Demontáž vystrojení technologie ve stávajícím HUP ","kus",1,null,{"$f":"E25*F25","v":0},6.9389999999999993E-2,{"$f":"E25*H25","v":6.9389999999999993E-2},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,"V položce je zakalkulována demontáž plynoměru a všech armatur původní přípojky včetně zaslepení stávajícího potrubí.",null,null,null,null,null,null,null,null,"V položce je zakalkulována demontáž plynoměru a všech armatur původní přípojky včetně zaslepení stávajícího potrubí.",null,null,3]
[null,null,"Odpojení původní přípojky ve stávajícím HUP:1",null,1,null,null,null,null,null,null,null,"Odpojení původní přípojky ve stávajícím HUP:1"]
[6,"841990120RAB","Příplatek za trasu v komunikaci živičné, tl. 63 cm šířka rýhy 80 cm","m",8,null,{"$f":"E28*F28","v":0},1.2278199999999999,{"$f":"E28*H28","v":9.8225599999999993},-0.95199999999999996,{"$f":"E28*J28","v":-7.6159999999999997},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"V položce je zakalkulováno: odstranění živičného krytu tl. 20 cm, odstranění podkladu z kameniva těženého tl. 20 cm, odstranění podkladu z betonu prostého tl. do 30 cm, naložení suti a odvoz na skládku zhotovitele, zřízení podkladu ze štěrkopísku tl. 15 cm, podkladu z kameniva obalovaného asfaltem tl. 8 cm, podklad z betonu 2 x tl. 15 cm a kryt z betonu asfaltovéhoého tl. 10 cm.",null,null,null,null,null,null,null,null,"V položce je zakalkulováno: odstranění živičného krytu tl. 20 cm, odstranění podkladu z kameniva těženého tl. 20 cm, odstranění podkladu z betonu prostého tl. do 30 cm, naložení suti a odvoz na skládku zhotovitele, zřízení podkladu ze štěrkopísku tl. 15 cm, podkladu z kameniva obalovaného asfaltem tl. 8 cm, podklad z betonu 2 x tl. 15 cm a kryt z betonu asfaltovéhoého tl. 10 cm.",null,null,3]
[null,null,"V položce je kalkulován poplatek za skládku pro vybouranou suť.",null,null,null,null,null,null,null,null,"V položce je kalkulován poplatek za skládku pro vybouranou suť.",null,null,3]
[null,null,"Přípojka pro čp. 2143  - příplatek za trasu v komunikaci:6,00",null,6,null,null,null,null,null,null,null,"Přípojka pro čp. 2143  - příplatek za trasu v komunikaci:6,00"]
[null,null,"Odpojení stávajícího potrubí původní přípojky:2,00",null,2,null,null,null,null,null,null,null,"Odpojení stávajícího potrubí původní přípojky:2,00"]
[7,"841990212RRX","Příplatek za trasu v chodníku ze zámkové dlažby šířka rýhy 80 cm","m",2,null,{"$f":"E33*F33","v":0},0.36152000000000001,{"$f":"E33*H33","v":0.72304000000000002},0,{"$f":"E33*J33","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ33=1,G33,0)","v":0},{"$f":"IF(AZ33=2,G33,0)","v":0},{"$f":"IF(AZ33=3,G33,0)","v":0},{"$f":"IF(AZ33=4,G33,0)","v":0},{"$f":"IF(AZ33=5,G33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"V položce je zakalkulováno: odstranění krytu ze zámkové dlažby s očištěním pro nové použití, odstranění podkladu z kameniva drceného tl. 20 cm, naložení suti a odvoz na skládku zhotovitele kromě zámkové dlažby, zřízení podkladu ze štěrkodrti tl. 15 cm, a krytu z původní očištěné zámkové dlažby do podkladu z kameniva těženého tl. 5 cm.",null,null,null,null,null,null,null,null,"V položce je zakalkulováno: odstranění krytu ze zámkové dlažby s očištěním pro nové použití, odstranění podkladu z kameniva drceného tl. 20 cm, naložení suti a odvoz na skládku zhotovitele kromě zámkové dlažby, zřízení podkladu ze štěrkodrti tl. 15 cm, a krytu z původní očištěné zámkové dlažby do podkladu z kameniva těženého tl. 5 cm.",null,null,3]
[null,null,"V položce je kalkulován poplatek za skládku pro vybouranou suť.",null,null,null,null,null,null,null,null,"V položce je kalkulován poplatek za skládku pro vybouranou suť.",null,null,3]
[null,null,"Přípojka pro čp. 2143 - příplatek - chodník:2,00",null,2,null,null,null,null,null,null,null,"Přípojka pro čp. 2143 - příplatek - chodník:2,00"]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G12:G36)","v":0},null,{"$f":"SUM(I12:I36)","v":27.413139999999999},null,{"$f":"SUM(K12:K36)","v":-7.6159999999999997},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA12:BA36)","v":0},{"$f":"SUM(BB12:BB36)","v":0},{"$f":"SUM(BC12:BC36)","v":0},{"$f":"SUM(BD12:BD36)","v":0},{"$f":"SUM(BE12:BE36)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"998276101R00","Přesun hmot, trubní vedení plastová, otevř. výkop ","t",27.617139999999999,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},null,{"$f":"E39*J39","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G38:G39)","v":0},null,{"$f":"SUM(I38:I39)","v":0},null,{"$f":"SUM(K38:K39)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA38:BA39)","v":0},{"$f":"SUM(BB38:BB39)","v":0},{"$f":"SUM(BC38:BC39)","v":0},{"$f":"SUM(BD38:BD39)","v":0},{"$f":"SUM(BE38:BE39)","v":0}]

{"sheet":"101.11 101.11.2 KL","index":10,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[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],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.11.2","Křižovatka č.1 - Dostavba",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.11",null,"Komunikace \"Nad Farářstvím\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3383",null,"Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.11 101.11.2 Rek'!E12","v":0},{"$f":"'101.11 101.11.2 Rek'!A17","v":"Zařízení staveniště"},null,null,{"$f":"'101.11 101.11.2 Rek'!I17","v":0}]
["Z","PSV celkem",{"$f":"'101.11 101.11.2 Rek'!F12","v":0},{"$f":"'101.11 101.11.2 Rek'!A18","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'101.11 101.11.2 Rek'!I18","v":0}]
["R","M práce celkem",{"$f":"'101.11 101.11.2 Rek'!H12","v":0},{"$f":"'101.11 101.11.2 Rek'!A19","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'101.11 101.11.2 Rek'!I19","v":0}]
["N","M dodávky celkem",{"$f":"'101.11 101.11.2 Rek'!G12","v":0},{"$f":"'101.11 101.11.2 Rek'!A20","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'101.11 101.11.2 Rek'!I20","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'101.11 101.11.2 Rek'!A21","v":"Geodetické zaměření stavby"},null,null,{"$f":"'101.11 101.11.2 Rek'!I21","v":0}]
[null,null,null,{"$f":"'101.11 101.11.2 Rek'!A22","v":"DIO"},null,null,{"$f":"'101.11 101.11.2 Rek'!I22","v":0}]
["HZS",null,{"$f":"'101.11 101.11.2 Rek'!I12","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'101.11 101.11.2 Rek'!H23","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":"101.11 101.11.2 Rek","index":11,"n_rows":23,"n_cols":53,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[22,7,22,8]]}
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,null,"Rozpočet :","101.11.2"]
["Objekt :",null,"101.11 Komunikace \"Nad Farářstvím\"",null,null,null,"Křižovatka č.1 - Dostavba"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.11 101.11.2 Pol'!B7","v":"1"},{"$f":"'101.11 101.11.2 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.11 101.11.2 Pol'!BA28","v":0},{"$f":"'101.11 101.11.2 Pol'!BB28","v":0},{"$f":"'101.11 101.11.2 Pol'!BC28","v":0},{"$f":"'101.11 101.11.2 Pol'!BD28","v":0},{"$f":"'101.11 101.11.2 Pol'!BE28","v":0}]
[{"$f":"'101.11 101.11.2 Pol'!B29","v":"5"},{"$f":"'101.11 101.11.2 Pol'!C29","v":"Komunikace"},null,null,{"$f":"'101.11 101.11.2 Pol'!BA46","v":0},{"$f":"'101.11 101.11.2 Pol'!BB46","v":0},{"$f":"'101.11 101.11.2 Pol'!BC46","v":0},{"$f":"'101.11 101.11.2 Pol'!BD46","v":0},{"$f":"'101.11 101.11.2 Pol'!BE46","v":0}]
[{"$f":"'101.11 101.11.2 Pol'!B47","v":"91"},{"$f":"'101.11 101.11.2 Pol'!C47","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.11 101.11.2 Pol'!BA58","v":0},{"$f":"'101.11 101.11.2 Pol'!BB58","v":0},{"$f":"'101.11 101.11.2 Pol'!BC58","v":0},{"$f":"'101.11 101.11.2 Pol'!BD58","v":0},{"$f":"'101.11 101.11.2 Pol'!BE58","v":0}]
[{"$f":"'101.11 101.11.2 Pol'!B59","v":"93"},{"$f":"'101.11 101.11.2 Pol'!C59","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.11 101.11.2 Pol'!BA68","v":0},{"$f":"'101.11 101.11.2 Pol'!BB68","v":0},{"$f":"'101.11 101.11.2 Pol'!BC68","v":0},{"$f":"'101.11 101.11.2 Pol'!BD68","v":0},{"$f":"'101.11 101.11.2 Pol'!BE68","v":0}]
[{"$f":"'101.11 101.11.2 Pol'!B69","v":"99"},{"$f":"'101.11 101.11.2 Pol'!C69","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.11 101.11.2 Pol'!BA71","v":0},{"$f":"'101.11 101.11.2 Pol'!BB71","v":0},{"$f":"'101.11 101.11.2 Pol'!BC71","v":0},{"$f":"'101.11 101.11.2 Pol'!BD71","v":0},{"$f":"'101.11 101.11.2 Pol'!BE71","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$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}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$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]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","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,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I17:I22)","v":0}]

{"sheet":"101.11 101.11.2 Pol","index":12,"n_rows":71,"n_cols":80,"rows_kept":71,"cut":false,"hidden":false,"merged":[[60,2,60,3],[62,2,62,3],[65,2,65,6],[66,2,66,6],[48,2,48,3],[50,2,50,3],[52,2,52,3],[53,2,53,3],[55,2,55,3],[56,2,56,3],[30,2,30,6],[31,2,31,3],[33,2,33,3],[35,2,35,3],[37,2,37,3],[39,2,39,3],[41,2,41,6],[42,2,42,3],[15,2,15,3],[17,2,17,3],[19,2,19,6],[20,2,20,3],[22,2,22,3],[26,2,26,6],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[9,2,9,3],[11,2,11,3],[13,2,13,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,"Rozpočet:",{"$f":"'101.11 101.11.2 Rek'!H1","v":"101.11.2"}]
["Objekt :",null,"101.11 Komunikace \"Nad Farářstvím\"",null,{"$f":"'101.11 101.11.2 Rek'!G2","v":"Křižovatka č.1 - Dostavba"}]
[]
["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",38.28,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-8.4215999999999998},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4*0,10",null,3.78,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4*0,10"]
[null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50*2",null,34.5,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50*2"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",2.2679999999999998,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ11=1,G11,0)","v":0},{"$f":"IF(AZ11=2,G11,0)","v":0},{"$f":"IF(AZ11=3,G11,0)","v":0},{"$f":"IF(AZ11=4,G11,0)","v":0},{"$f":"IF(AZ11=5,G11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20",null,2.2679999999999998,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",1.1339999999999999,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20*0,5",null,1.1339999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",2.2679999999999998,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},0,{"$f":"E15*J15","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20",null,2.2679999999999998,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",11.34,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},0,{"$f":"E17*J17","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ17=1,G17,0)","v":0},{"$f":"IF(AZ17=2,G17,0)","v":0},{"$f":"IF(AZ17=3,G17,0)","v":0},{"$f":"IF(AZ17=4,G17,0)","v":0},{"$f":"IF(AZ17=5,G17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4*0,30",null,11.34,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4*0,30"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",61,null,{"$f":"E19*F19","v":0},3.0000000000000001E-5,{"$f":"E19*H19","v":1.83E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:6,00*3,00*4+4,00*2,50*2-7,75*4",null,61,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:6,00*3,00*4+4,00*2,50*2-7,75*4"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",2.2679999999999998,null,{"$f":"E22*F22","v":0},0,{"$f":"E22*H22","v":0},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20",null,2.2679999999999998,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4*0,30*0,20"]
[8,"976085211R00","Vybourání kanal.rámů a poklopů plochy do 0,3 m2 ","kus",4,null,{"$f":"E24*F24","v":0},0,{"$f":"E24*H24","v":0},-2.4E-2,{"$f":"E24*J24","v":-9.6000000000000002E-2},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[9,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",8.4215999999999998,null,{"$f":"E25*F25","v":0},0,{"$f":"E25*H25","v":0},0,{"$f":"E25*J25","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ25=1,G25,0)","v":0},{"$f":"IF(AZ25=2,G25,0)","v":0},{"$f":"IF(AZ25=3,G25,0)","v":0},{"$f":"IF(AZ25=4,G25,0)","v":0},{"$f":"IF(AZ25=5,G25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[10,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",8.4215999999999998,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"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,{"$f":"SUM(G7:G27)","v":0},null,{"$f":"SUM(I7:I27)","v":1.83E-3},null,{"$f":"SUM(K7:K27)","v":-8.5175999999999998},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA27)","v":0},{"$f":"SUM(BB7:BB27)","v":0},{"$f":"SUM(BC7:BC27)","v":0},{"$f":"SUM(BD7:BD27)","v":0},{"$f":"SUM(BE7:BE27)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",2.988,null,{"$f":"E30*F30","v":0},2.2040000000000002,{"$f":"E30*H30","v":6.5855520000000007},0,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:(1,50*8+9,45*4)*0,30*0,2",null,2.988,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(1,50*8+9,45*4)*0,30*0,2"]
[12,"565141211RT3","Podklad z obal kam.ACP 16+,nad 3 m,tl.6 cm plochy 101-200 m2","m2",208.25,null,{"$f":"E33*F33","v":0},0.15826000000000001,{"$f":"E33*H33","v":32.957644999999999},0,{"$f":"E33*J33","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ33=1,G33,0)","v":0},{"$f":"IF(AZ33=2,G33,0)","v":0},{"$f":"IF(AZ33=3,G33,0)","v":0},{"$f":"IF(AZ33=4,G33,0)","v":0},{"$f":"IF(AZ33=5,G33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4",null,208.25,null,null,null,null,null,null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4"]
[13,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",1.2450000000000001,null,{"$f":"E35*F35","v":0},1,{"$f":"E35*H35","v":1.2450000000000001},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,"Doplnění stávající asfaltové plochy podél nových obrubníků:(1,50*8+9,45*4)*0,10*0,10*2,5",null,1.2450000000000001,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:(1,50*8+9,45*4)*0,10*0,10*2,5"]
[14,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",208.25,null,{"$f":"E37*F37","v":0},5.0000000000000001E-4,{"$f":"E37*H37","v":0.104125},0,{"$f":"E37*J37","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ37=1,G37,0)","v":0},{"$f":"IF(AZ37=2,G37,0)","v":0},{"$f":"IF(AZ37=3,G37,0)","v":0},{"$f":"IF(AZ37=4,G37,0)","v":0},{"$f":"IF(AZ37=5,G37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4",null,208.25,null,null,null,null,null,null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4"]
[15,"577132111RT3","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 101-200 m2","m2",208.25,null,{"$f":"E39*F39","v":0},0.10373,{"$f":"E39*H39","v":21.601772499999999},0,{"$f":"E39*J39","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ39=1,G39,0)","v":0},{"$f":"IF(AZ39=2,G39,0)","v":0},{"$f":"IF(AZ39=3,G39,0)","v":0},{"$f":"IF(AZ39=4,G39,0)","v":0},{"$f":"IF(AZ39=5,G39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4",null,208.25,null,null,null,null,null,null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4"]
[16,"591241111R00","Kladení dlažby drobné kostky, lože z MC tl. 5 cm ","m2",34.5,null,{"$f":"E41*F41","v":0},0.31387999999999999,{"$f":"E41*H41","v":10.828860000000001},0,{"$f":"E41*J41","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ41=1,G41,0)","v":0},{"$f":"IF(AZ41=2,G41,0)","v":0},{"$f":"IF(AZ41=3,G41,0)","v":0},{"$f":"IF(AZ41=4,G41,0)","v":0},{"$f":"IF(AZ41=5,G41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,null,null,null,null,null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,3]
[null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*2",null,34.5,null,null,null,null,null,null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*2"]
[17,"979084216R00","Vodorovná doprava vybour. hmot po suchu do 5 km ","t",8.625,null,{"$f":"E44*F44","v":0},0,{"$f":"E44*H44","v":0},0,{"$f":"E44*J44","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[18,"979087213R00","Nakládání vybour.hmot na dop.prostředky-komunikace ","t",8.625,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G29:G45)","v":0},null,{"$f":"SUM(I29:I45)","v":73.322954500000009},null,{"$f":"SUM(K29:K45)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA29:BA45)","v":0},{"$f":"SUM(BB29:BB45)","v":0},{"$f":"SUM(BC29:BC45)","v":0},{"$f":"SUM(BD29:BD45)","v":0},{"$f":"SUM(BE29:BE45)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"917732114RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000x150x250 mm","m",37.799999999999997,null,{"$f":"E48*F48","v":0},0.26980999999999999,{"$f":"E48*H48","v":10.198817999999999},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Osazení obrubníků:9,45*4",null,37.799999999999997,null,null,null,null,null,null,null,"Osazení obrubníků:9,45*4"]
[20,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",0.94499999999999995,null,{"$f":"E50*F50","v":0},2.5249999999999999,{"$f":"E50*H50","v":2.3861249999999998},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Osazení obrubníků:9,45*4*0,25*0,10",null,0.94499999999999995,null,null,null,null,null,null,null,"Osazení obrubníků:9,45*4*0,25*0,10"]
[21,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",83.8,null,{"$f":"E52*F52","v":0},0,{"$f":"E52*H52","v":0},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4",null,37.799999999999997,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2",null,46,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2"]
[22,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",83.8,null,{"$f":"E55*F55","v":0},0,{"$f":"E55*H55","v":0},0,{"$f":"E55*J55","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ55=1,G55,0)","v":0},{"$f":"IF(AZ55=2,G55,0)","v":0},{"$f":"IF(AZ55=3,G55,0)","v":0},{"$f":"IF(AZ55=4,G55,0)","v":0},{"$f":"IF(AZ55=5,G55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:9,45*4",null,37.799999999999997,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:9,45*4"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2",null,46,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*2"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G47:G57)","v":0},null,{"$f":"SUM(I47:I57)","v":12.584942999999999},null,{"$f":"SUM(K47:K57)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA47:BA57)","v":0},{"$f":"SUM(BB47:BB57)","v":0},{"$f":"SUM(BC47:BC57)","v":0},{"$f":"SUM(BD47:BD57)","v":0},{"$f":"SUM(BE47:BE57)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",208.25,null,{"$f":"E60*F60","v":0},1.0000000000000001E-5,{"$f":"E60*H60","v":2.0825000000000001E-3},0,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ60=1,G60,0)","v":0},{"$f":"IF(AZ60=2,G60,0)","v":0},{"$f":"IF(AZ60=3,G60,0)","v":0},{"$f":"IF(AZ60=4,G60,0)","v":0},{"$f":"IF(AZ60=5,G60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4",null,208.25,null,null,null,null,null,null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4"]
[24,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",208.25,null,{"$f":"E62*F62","v":0},0,{"$f":"E62*H62","v":0},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4",null,208.25,null,null,null,null,null,null,null,"Křižovatka:19,00*6,00+6,00*5,50+5,50*5,50+7,75*4"]
[25,"939421121RT2","Osazení samonivelač.vodovod.poklopu za finišerem včetně dodávky poklopu","kus",4,null,{"$f":"E64*F64","v":0},6.4500000000000002E-2,{"$f":"E64*H64","v":0.25800000000000001},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[26,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",1,null,{"$f":"E65*F65","v":0},0.56040999999999996,{"$f":"E65*H65","v":0.56040999999999996},-0.32075999999999999,{"$f":"E65*J65","v":-0.32075999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ65=1,G65,0)","v":0},{"$f":"IF(AZ65=2,G65,0)","v":0},{"$f":"IF(AZ65=3,G65,0)","v":0},{"$f":"IF(AZ65=4,G65,0)","v":0},{"$f":"IF(AZ65=5,G65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G59:G67)","v":0},null,{"$f":"SUM(I59:I67)","v":0.82049249999999996},null,{"$f":"SUM(K59:K67)","v":-0.32075999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA59:BA67)","v":0},{"$f":"SUM(BB59:BB67)","v":0},{"$f":"SUM(BC59:BC67)","v":0},{"$f":"SUM(BD59:BD67)","v":0},{"$f":"SUM(BE59:BE67)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[27,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",86.730220000000003,null,{"$f":"E70*F70","v":0},0,{"$f":"E70*H70","v":0},null,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G69:G70)","v":0},null,{"$f":"SUM(I69:I70)","v":0},null,{"$f":"SUM(K69:K70)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA69:BA70)","v":0},{"$f":"SUM(BB69:BB70)","v":0},{"$f":"SUM(BC69:BC70)","v":0},{"$f":"SUM(BD69:BD70)","v":0},{"$f":"SUM(BE69:BE70)","v":0}]

{"sheet":"101.11 101.11.3 KL","index":13,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[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],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.11.3","Úsek č. 2 - dostavba",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.11",null,"Komunikace \"Nad Farářstvím\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3383",null,"Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.11 101.11.3 Rek'!E13","v":0},{"$f":"'101.11 101.11.3 Rek'!A18","v":"Zařízení staveniště"},null,null,{"$f":"'101.11 101.11.3 Rek'!I18","v":0}]
["Z","PSV celkem",{"$f":"'101.11 101.11.3 Rek'!F13","v":0},{"$f":"'101.11 101.11.3 Rek'!A19","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'101.11 101.11.3 Rek'!I19","v":0}]
["R","M práce celkem",{"$f":"'101.11 101.11.3 Rek'!H13","v":0},{"$f":"'101.11 101.11.3 Rek'!A20","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'101.11 101.11.3 Rek'!I20","v":0}]
["N","M dodávky celkem",{"$f":"'101.11 101.11.3 Rek'!G13","v":0},{"$f":"'101.11 101.11.3 Rek'!A21","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'101.11 101.11.3 Rek'!I21","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'101.11 101.11.3 Rek'!A22","v":"Geodetické zaměření stavby"},null,null,{"$f":"'101.11 101.11.3 Rek'!I22","v":0}]
[null,null,null,{"$f":"'101.11 101.11.3 Rek'!A23","v":"DIO"},null,null,{"$f":"'101.11 101.11.3 Rek'!I23","v":0}]
["HZS",null,{"$f":"'101.11 101.11.3 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'101.11 101.11.3 Rek'!H24","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":"101.11 101.11.3 Rek","index":14,"n_rows":24,"n_cols":53,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[23,7,23,8]]}
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,null,"Rozpočet :","101.11.3"]
["Objekt :",null,"101.11 Komunikace \"Nad Farářstvím\"",null,null,null,"Úsek č. 2 - dostavba"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.11 101.11.3 Pol'!B7","v":"1"},{"$f":"'101.11 101.11.3 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.11 101.11.3 Pol'!BA27","v":0},{"$f":"'101.11 101.11.3 Pol'!BB27","v":0},{"$f":"'101.11 101.11.3 Pol'!BC27","v":0},{"$f":"'101.11 101.11.3 Pol'!BD27","v":0},{"$f":"'101.11 101.11.3 Pol'!BE27","v":0}]
[{"$f":"'101.11 101.11.3 Pol'!B28","v":"5"},{"$f":"'101.11 101.11.3 Pol'!C28","v":"Komunikace"},null,null,{"$f":"'101.11 101.11.3 Pol'!BA38","v":0},{"$f":"'101.11 101.11.3 Pol'!BB38","v":0},{"$f":"'101.11 101.11.3 Pol'!BC38","v":0},{"$f":"'101.11 101.11.3 Pol'!BD38","v":0},{"$f":"'101.11 101.11.3 Pol'!BE38","v":0}]
[{"$f":"'101.11 101.11.3 Pol'!B39","v":"8"},{"$f":"'101.11 101.11.3 Pol'!C39","v":"Trubní vedení"},null,null,{"$f":"'101.11 101.11.3 Pol'!BA41","v":0},{"$f":"'101.11 101.11.3 Pol'!BB41","v":0},{"$f":"'101.11 101.11.3 Pol'!BC41","v":0},{"$f":"'101.11 101.11.3 Pol'!BD41","v":0},{"$f":"'101.11 101.11.3 Pol'!BE41","v":0}]
[{"$f":"'101.11 101.11.3 Pol'!B42","v":"91"},{"$f":"'101.11 101.11.3 Pol'!C42","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.11 101.11.3 Pol'!BA51","v":0},{"$f":"'101.11 101.11.3 Pol'!BB51","v":0},{"$f":"'101.11 101.11.3 Pol'!BC51","v":0},{"$f":"'101.11 101.11.3 Pol'!BD51","v":0},{"$f":"'101.11 101.11.3 Pol'!BE51","v":0}]
[{"$f":"'101.11 101.11.3 Pol'!B52","v":"93"},{"$f":"'101.11 101.11.3 Pol'!C52","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.11 101.11.3 Pol'!BA61","v":0},{"$f":"'101.11 101.11.3 Pol'!BB61","v":0},{"$f":"'101.11 101.11.3 Pol'!BC61","v":0},{"$f":"'101.11 101.11.3 Pol'!BD61","v":0},{"$f":"'101.11 101.11.3 Pol'!BE61","v":0}]
[{"$f":"'101.11 101.11.3 Pol'!B62","v":"99"},{"$f":"'101.11 101.11.3 Pol'!C62","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.11 101.11.3 Pol'!BA64","v":0},{"$f":"'101.11 101.11.3 Pol'!BB64","v":0},{"$f":"'101.11 101.11.3 Pol'!BC64","v":0},{"$f":"'101.11 101.11.3 Pol'!BD64","v":0},{"$f":"'101.11 101.11.3 Pol'!BE64","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},{"$f":"SUM(I7:I12)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$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]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","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,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I18:I23)","v":0}]

{"sheet":"101.11 101.11.3 Pol","index":15,"n_rows":64,"n_cols":80,"rows_kept":64,"cut":false,"hidden":false,"merged":[[53,2,53,3],[55,2,55,3],[58,2,58,6],[59,2,59,6],[43,2,43,3],[45,2,45,3],[47,2,47,3],[49,2,49,3],[29,2,29,6],[30,2,30,3],[32,2,32,3],[34,2,34,3],[36,2,36,3],[16,2,16,3],[18,2,18,6],[19,2,19,3],[21,2,21,3],[25,2,25,6],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[10,2,10,3],[12,2,12,3],[14,2,14,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,"Rozpočet:",{"$f":"'101.11 101.11.3 Rek'!H1","v":"101.11.3"}]
["Objekt :",null,"101.11 Komunikace \"Nad Farářstvím\"",null,{"$f":"'101.11 101.11.3 Rek'!G2","v":"Úsek č. 2 - dostavba"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",11.6,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-2.552},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:58,00*0,10*2",null,11.6,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,10*2"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",6.96,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",3.48,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2*0,5",null,3.48,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",6.96,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,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",34.799999999999997,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:58,00*0,30*2",null,34.799999999999997,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*2"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",348,null,{"$f":"E18*F18","v":0},3.0000000000000001E-5,{"$f":"E18*H18","v":1.044E-2},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,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:58,00*2*3,00",null,348,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:58,00*2*3,00"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",6.96,null,{"$f":"E21*F21","v":0},0,{"$f":"E21*H21","v":0},0,{"$f":"E21*J21","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*0,20*2"]
[8,"976085211R00","Vybourání kanal.rámů a poklopů plochy do 0,3 m2 ","kus",4,null,{"$f":"E23*F23","v":0},0,{"$f":"E23*H23","v":0},-2.4E-2,{"$f":"E23*J23","v":-9.6000000000000002E-2},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ23=1,G23,0)","v":0},{"$f":"IF(AZ23=2,G23,0)","v":0},{"$f":"IF(AZ23=3,G23,0)","v":0},{"$f":"IF(AZ23=4,G23,0)","v":0},{"$f":"IF(AZ23=5,G23,0)","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]
[9,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",2.552,null,{"$f":"E24*F24","v":0},0,{"$f":"E24*H24","v":0},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[10,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",2.552,null,{"$f":"E25*F25","v":0},0,{"$f":"E25*H25","v":0},0,{"$f":"E25*J25","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ25=1,G25,0)","v":0},{"$f":"IF(AZ25=2,G25,0)","v":0},{"$f":"IF(AZ25=3,G25,0)","v":0},{"$f":"IF(AZ25=4,G25,0)","v":0},{"$f":"IF(AZ25=5,G25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G26)","v":0},null,{"$f":"SUM(I7:I26)","v":1.044E-2},null,{"$f":"SUM(K7:K26)","v":-2.6480000000000001},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA26)","v":0},{"$f":"SUM(BB7:BB26)","v":0},{"$f":"SUM(BC7:BC26)","v":0},{"$f":"SUM(BD7:BD26)","v":0},{"$f":"SUM(BE7:BE26)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",6.96,null,{"$f":"E29*F29","v":0},2.2040000000000002,{"$f":"E29*H29","v":15.339840000000001},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:58,00*0,30*2*0,2",null,6.96,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*0,30*2*0,2"]
[12,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",2.9,null,{"$f":"E32*F32","v":0},1,{"$f":"E32*H32","v":2.9},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,"Doplnění stávající asfaltové plochy podél nových obrubníků:58,00*2*0,10*0,10*2,5",null,2.9,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:58,00*2*0,10*0,10*2,5"]
[13,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",348,null,{"$f":"E34*F34","v":0},5.0000000000000001E-4,{"$f":"E34*H34","v":0.17400000000000002},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[14,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",348,null,{"$f":"E36*F36","v":0},0.10373,{"$f":"E36*H36","v":36.098039999999997},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,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G28:G37)","v":0},null,{"$f":"SUM(I28:I37)","v":54.511879999999998},null,{"$f":"SUM(K28:K37)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA28:BA37)","v":0},{"$f":"SUM(BB28:BB37)","v":0},{"$f":"SUM(BC28:BC37)","v":0},{"$f":"SUM(BD28:BD37)","v":0},{"$f":"SUM(BE28:BE37)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[15,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",2,null,{"$f":"E40*F40","v":0},0.43381999999999998,{"$f":"E40*H40","v":0.86763999999999997},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,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G39:G40)","v":0},null,{"$f":"SUM(I39:I40)","v":0.86763999999999997},null,{"$f":"SUM(K39:K40)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA39:BA40)","v":0},{"$f":"SUM(BB39:BB40)","v":0},{"$f":"SUM(BC39:BC40)","v":0},{"$f":"SUM(BD39:BD40)","v":0},{"$f":"SUM(BE39:BE40)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"917732114RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000x150x250 mm","m",116.04,null,{"$f":"E43*F43","v":0},0.26980999999999999,{"$f":"E43*H43","v":31.308752399999999},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[null,null,"Osazení obrubníků:58,020*2",null,116.04,null,null,null,null,null,null,null,"Osazení obrubníků:58,020*2"]
[17,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",2.9,null,{"$f":"E45*F45","v":0},2.5249999999999999,{"$f":"E45*H45","v":7.3224999999999998},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Osazení obrubníků:58,00*2*0,25*0,10",null,2.9,null,null,null,null,null,null,null,"Osazení obrubníků:58,00*2*0,25*0,10"]
[18,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",116,null,{"$f":"E47*F47","v":0},0,{"$f":"E47*H47","v":0},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ47=1,G47,0)","v":0},{"$f":"IF(AZ47=2,G47,0)","v":0},{"$f":"IF(AZ47=3,G47,0)","v":0},{"$f":"IF(AZ47=4,G47,0)","v":0},{"$f":"IF(AZ47=5,G47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:58,00*2",null,116,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*2"]
[19,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",116,null,{"$f":"E49*F49","v":0},0,{"$f":"E49*H49","v":0},0,{"$f":"E49*J49","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ49=1,G49,0)","v":0},{"$f":"IF(AZ49=2,G49,0)","v":0},{"$f":"IF(AZ49=3,G49,0)","v":0},{"$f":"IF(AZ49=4,G49,0)","v":0},{"$f":"IF(AZ49=5,G49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:58,00*2",null,116,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:58,00*2"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G42:G50)","v":0},null,{"$f":"SUM(I42:I50)","v":38.631252400000001},null,{"$f":"SUM(K42:K50)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA42:BA50)","v":0},{"$f":"SUM(BB42:BB50)","v":0},{"$f":"SUM(BC42:BC50)","v":0},{"$f":"SUM(BD42:BD50)","v":0},{"$f":"SUM(BE42:BE50)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",348,null,{"$f":"E53*F53","v":0},1.0000000000000001E-5,{"$f":"E53*H53","v":3.4800000000000005E-3},0,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ53=1,G53,0)","v":0},{"$f":"IF(AZ53=2,G53,0)","v":0},{"$f":"IF(AZ53=3,G53,0)","v":0},{"$f":"IF(AZ53=4,G53,0)","v":0},{"$f":"IF(AZ53=5,G53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[21,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",348,null,{"$f":"E55*F55","v":0},0,{"$f":"E55*H55","v":0},0,{"$f":"E55*J55","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ55=1,G55,0)","v":0},{"$f":"IF(AZ55=2,G55,0)","v":0},{"$f":"IF(AZ55=3,G55,0)","v":0},{"$f":"IF(AZ55=4,G55,0)","v":0},{"$f":"IF(AZ55=5,G55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:58,00*6,00",null,348,null,null,null,null,null,null,null,"Komunikace:58,00*6,00"]
[22,"939421121RT2","Osazení samonivelač.vodovod.poklopu za finišerem včetně dodávky poklopu","kus",4,null,{"$f":"E57*F57","v":0},6.4500000000000002E-2,{"$f":"E57*H57","v":0.25800000000000001},0,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ57=1,G57,0)","v":0},{"$f":"IF(AZ57=2,G57,0)","v":0},{"$f":"IF(AZ57=3,G57,0)","v":0},{"$f":"IF(AZ57=4,G57,0)","v":0},{"$f":"IF(AZ57=5,G57,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[23,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",1,null,{"$f":"E58*F58","v":0},0.56040999999999996,{"$f":"E58*H58","v":0.56040999999999996},-0.32075999999999999,{"$f":"E58*J58","v":-0.32075999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G52:G60)","v":0},null,{"$f":"SUM(I52:I60)","v":0.82189000000000001},null,{"$f":"SUM(K52:K60)","v":-0.32075999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA52:BA60)","v":0},{"$f":"SUM(BB52:BB60)","v":0},{"$f":"SUM(BC52:BC60)","v":0},{"$f":"SUM(BD52:BD60)","v":0},{"$f":"SUM(BE52:BE60)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[24,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",94.843102400000006,null,{"$f":"E63*F63","v":0},0,{"$f":"E63*H63","v":0},null,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G62:G63)","v":0},null,{"$f":"SUM(I62:I63)","v":0},null,{"$f":"SUM(K62:K63)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA62:BA63)","v":0},{"$f":"SUM(BB62:BB63)","v":0},{"$f":"SUM(BC62:BC63)","v":0},{"$f":"SUM(BD62:BD63)","v":0},{"$f":"SUM(BE62:BE63)","v":0}]

{"sheet":"101.11 101.11.4 KL","index":16,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[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],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"101.11.4","Křižovatka č.2 - Dostavba",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["101.11",null,"Komunikace \"Nad Farářstvím\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3383",null,"Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101.11 101.11.4 Rek'!E13","v":0},{"$f":"'101.11 101.11.4 Rek'!A18","v":"Zařízení staveniště"},null,null,{"$f":"'101.11 101.11.4 Rek'!I18","v":0}]
["Z","PSV celkem",{"$f":"'101.11 101.11.4 Rek'!F13","v":0},{"$f":"'101.11 101.11.4 Rek'!A19","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'101.11 101.11.4 Rek'!I19","v":0}]
["R","M práce celkem",{"$f":"'101.11 101.11.4 Rek'!H13","v":0},{"$f":"'101.11 101.11.4 Rek'!A20","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'101.11 101.11.4 Rek'!I20","v":0}]
["N","M dodávky celkem",{"$f":"'101.11 101.11.4 Rek'!G13","v":0},{"$f":"'101.11 101.11.4 Rek'!A21","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'101.11 101.11.4 Rek'!I21","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'101.11 101.11.4 Rek'!A22","v":"Geodetické zaměření stavby"},null,null,{"$f":"'101.11 101.11.4 Rek'!I22","v":0}]
[null,null,null,{"$f":"'101.11 101.11.4 Rek'!A23","v":"DIO"},null,null,{"$f":"'101.11 101.11.4 Rek'!I23","v":0}]
["HZS",null,{"$f":"'101.11 101.11.4 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'101.11 101.11.4 Rek'!H24","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":"101.11 101.11.4 Rek","index":17,"n_rows":24,"n_cols":53,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[23,7,23,8]]}
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,null,"Rozpočet :","101.11.4"]
["Objekt :",null,"101.11 Komunikace \"Nad Farářstvím\"",null,null,null,"Křižovatka č.2 - Dostavba"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101.11 101.11.4 Pol'!B7","v":"1"},{"$f":"'101.11 101.11.4 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101.11 101.11.4 Pol'!BA29","v":0},{"$f":"'101.11 101.11.4 Pol'!BB29","v":0},{"$f":"'101.11 101.11.4 Pol'!BC29","v":0},{"$f":"'101.11 101.11.4 Pol'!BD29","v":0},{"$f":"'101.11 101.11.4 Pol'!BE29","v":0}]
[{"$f":"'101.11 101.11.4 Pol'!B30","v":"5"},{"$f":"'101.11 101.11.4 Pol'!C30","v":"Komunikace"},null,null,{"$f":"'101.11 101.11.4 Pol'!BA47","v":0},{"$f":"'101.11 101.11.4 Pol'!BB47","v":0},{"$f":"'101.11 101.11.4 Pol'!BC47","v":0},{"$f":"'101.11 101.11.4 Pol'!BD47","v":0},{"$f":"'101.11 101.11.4 Pol'!BE47","v":0}]
[{"$f":"'101.11 101.11.4 Pol'!B48","v":"8"},{"$f":"'101.11 101.11.4 Pol'!C48","v":"Trubní vedení"},null,null,{"$f":"'101.11 101.11.4 Pol'!BA50","v":0},{"$f":"'101.11 101.11.4 Pol'!BB50","v":0},{"$f":"'101.11 101.11.4 Pol'!BC50","v":0},{"$f":"'101.11 101.11.4 Pol'!BD50","v":0},{"$f":"'101.11 101.11.4 Pol'!BE50","v":0}]
[{"$f":"'101.11 101.11.4 Pol'!B51","v":"91"},{"$f":"'101.11 101.11.4 Pol'!C51","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101.11 101.11.4 Pol'!BA62","v":0},{"$f":"'101.11 101.11.4 Pol'!BB62","v":0},{"$f":"'101.11 101.11.4 Pol'!BC62","v":0},{"$f":"'101.11 101.11.4 Pol'!BD62","v":0},{"$f":"'101.11 101.11.4 Pol'!BE62","v":0}]
[{"$f":"'101.11 101.11.4 Pol'!B63","v":"93"},{"$f":"'101.11 101.11.4 Pol'!C63","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101.11 101.11.4 Pol'!BA72","v":0},{"$f":"'101.11 101.11.4 Pol'!BB72","v":0},{"$f":"'101.11 101.11.4 Pol'!BC72","v":0},{"$f":"'101.11 101.11.4 Pol'!BD72","v":0},{"$f":"'101.11 101.11.4 Pol'!BE72","v":0}]
[{"$f":"'101.11 101.11.4 Pol'!B73","v":"99"},{"$f":"'101.11 101.11.4 Pol'!C73","v":"Staveništní přesun hmot"},null,null,{"$f":"'101.11 101.11.4 Pol'!BA75","v":0},{"$f":"'101.11 101.11.4 Pol'!BB75","v":0},{"$f":"'101.11 101.11.4 Pol'!BC75","v":0},{"$f":"'101.11 101.11.4 Pol'!BD75","v":0},{"$f":"'101.11 101.11.4 Pol'!BE75","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$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]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","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,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I18:I23)","v":0}]

{"sheet":"101.11 101.11.4 Pol","index":18,"n_rows":75,"n_cols":80,"rows_kept":75,"cut":false,"hidden":false,"merged":[[60,2,60,3],[64,2,64,3],[66,2,66,3],[69,2,69,6],[70,2,70,6],[43,2,43,3],[52,2,52,3],[54,2,54,3],[56,2,56,3],[57,2,57,3],[59,2,59,3],[27,2,27,6],[31,2,31,6],[32,2,32,3],[34,2,34,3],[36,2,36,3],[38,2,38,3],[40,2,40,3],[42,2,42,6],[15,2,15,3],[17,2,17,3],[19,2,19,6],[20,2,20,3],[21,2,21,3],[23,2,23,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[9,2,9,3],[11,2,11,3],[13,2,13,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,"Rozpočet:",{"$f":"'101.11 101.11.4 Rek'!H1","v":"101.11.4"}]
["Objekt :",null,"101.11 Komunikace \"Nad Farářstvím\"",null,{"$f":"'101.11 101.11.4 Rek'!G2","v":"Křižovatka č.2 - Dostavba"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",30.74,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-6.7627999999999995},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+9,45*2)*0,10",null,4.49,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+9,45*2)*0,10"]
[null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50",null,26.25,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*1,50*2+5,50*1,50"]
[2,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",2.4900000000000002,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ11=1,G11,0)","v":0},{"$f":"IF(AZ11=2,G11,0)","v":0},{"$f":"IF(AZ11=3,G11,0)","v":0},{"$f":"IF(AZ11=4,G11,0)","v":0},{"$f":"IF(AZ11=5,G11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20",null,2.4900000000000002,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20"]
[3,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",1.2450000000000001,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20*0,5",null,1.2450000000000001,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20*0,5"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",2.4900000000000002,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},0,{"$f":"E15*J15","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20",null,2.4900000000000002,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",13.47,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},0,{"$f":"E17*J17","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ17=1,G17,0)","v":0},{"$f":"IF(AZ17=2,G17,0)","v":0},{"$f":"IF(AZ17=3,G17,0)","v":0},{"$f":"IF(AZ17=4,G17,0)","v":0},{"$f":"IF(AZ17=5,G17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+9,45*2)*0,30",null,13.47,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+9,45*2)*0,30"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",70.75,null,{"$f":"E19*F19","v":0},3.0000000000000001E-5,{"$f":"E19*H19","v":2.1225000000000003E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice za obrubou:20,00*3,00+(5,00+6,00)*3,00+4,50*2,50-7,75*2",null,88.75,null,null,null,null,null,null,null,"Doplnění ornice za obrubou:20,00*3,00+(5,00+6,00)*3,00+4,50*2,50-7,75*2"]
[null,null,"Pro vjezdy:-6,00*3,00",null,-18,null,null,null,null,null,null,null,"Pro vjezdy:-6,00*3,00"]
[7,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",2.4900000000000002,null,{"$f":"E23*F23","v":0},0,{"$f":"E23*H23","v":0},0,{"$f":"E23*J23","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ23=1,G23,0)","v":0},{"$f":"IF(AZ23=2,G23,0)","v":0},{"$f":"IF(AZ23=3,G23,0)","v":0},{"$f":"IF(AZ23=4,G23,0)","v":0},{"$f":"IF(AZ23=5,G23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20",null,2.4900000000000002,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+7,75*2)*0,30*0,20"]
[8,"976085211R00","Vybourání kanal.rámů a poklopů plochy do 0,3 m2 ","kus",3,null,{"$f":"E25*F25","v":0},0,{"$f":"E25*H25","v":0},-2.4E-2,{"$f":"E25*J25","v":-7.2000000000000008E-2},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[9,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",6.7628000000000004,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]
[10,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",6.7628000000000004,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},0,{"$f":"E27*J27","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ27=1,G27,0)","v":0},{"$f":"IF(AZ27=2,G27,0)","v":0},{"$f":"IF(AZ27=3,G27,0)","v":0},{"$f":"IF(AZ27=4,G27,0)","v":0},{"$f":"IF(AZ27=5,G27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"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,{"$f":"SUM(G7:G28)","v":0},null,{"$f":"SUM(I7:I28)","v":2.1225000000000003E-3},null,{"$f":"SUM(K7:K28)","v":-6.8347999999999995},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA28)","v":0},{"$f":"SUM(BB7:BB28)","v":0},{"$f":"SUM(BC7:BC28)","v":0},{"$f":"SUM(BD7:BD28)","v":0},{"$f":"SUM(BE7:BE28)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",2.694,null,{"$f":"E31*F31","v":0},2.2040000000000002,{"$f":"E31*H31","v":5.937576},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,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+9,45*2)*0,30*0,2",null,2.694,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(20,00+1,50*4+9,45*2)*0,30*0,2"]
[12,"565141211RT3","Podklad z obal kam.ACP 16+,nad 3 m,tl.6 cm plochy 101-200 m2","m2",150.5,null,{"$f":"E34*F34","v":0},0.15826000000000001,{"$f":"E34*H34","v":23.81813},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2",null,150.5,null,null,null,null,null,null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2"]
[13,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",1.1225000000000001,null,{"$f":"E36*F36","v":0},1,{"$f":"E36*H36","v":1.1225000000000001},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,"Doplnění stávající asfaltové plochy podél nových obrubníků:(20,00+1,50*4+9,45*2)*0,10*0,10*2,5",null,1.1225000000000001,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:(20,00+1,50*4+9,45*2)*0,10*0,10*2,5"]
[14,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",150.5,null,{"$f":"E38*F38","v":0},5.0000000000000001E-4,{"$f":"E38*H38","v":7.5249999999999997E-2},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2",null,150.5,null,null,null,null,null,null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2"]
[15,"577132111RT3","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 101-200 m2","m2",150.5,null,{"$f":"E40*F40","v":0},0.10373,{"$f":"E40*H40","v":15.611365000000001},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,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2",null,150.5,null,null,null,null,null,null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2"]
[16,"591241111R00","Kladení dlažby drobné kostky, lože z MC tl. 5 cm ","m2",26.25,null,{"$f":"E42*F42","v":0},0.31387999999999999,{"$f":"E42*H42","v":8.23935},0,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,null,null,null,null,null,null,"V položce jsou zakalkulovány i náklady na dodání hmot pro lože a na dodání téhož materiálu na výplň spár. V položce nejsou zakalkulovány náklady na dodání dlažebních kostek (dležba investora).",null,null,3]
[null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*1",null,26.25,null,null,null,null,null,null,null,"Křižovatka - náběhy:6,00*1,50*2+5,50*1,50*1"]
[17,"979084216R00","Vodorovná doprava vybour. hmot po suchu do 5 km ","t",6.5625,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[18,"979087213R00","Nakládání vybour.hmot na dop.prostředky-komunikace ","t",6.5625,null,{"$f":"E46*F46","v":0},0,{"$f":"E46*H46","v":0},0,{"$f":"E46*J46","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ46=1,G46,0)","v":0},{"$f":"IF(AZ46=2,G46,0)","v":0},{"$f":"IF(AZ46=3,G46,0)","v":0},{"$f":"IF(AZ46=4,G46,0)","v":0},{"$f":"IF(AZ46=5,G46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G30:G46)","v":0},null,{"$f":"SUM(I30:I46)","v":54.804171000000004},null,{"$f":"SUM(K30:K46)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA30:BA46)","v":0},{"$f":"SUM(BB30:BB46)","v":0},{"$f":"SUM(BC30:BC46)","v":0},{"$f":"SUM(BD30:BD46)","v":0},{"$f":"SUM(BE30:BE46)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",1,null,{"$f":"E49*F49","v":0},0.43381999999999998,{"$f":"E49*H49","v":0.43381999999999998},0,{"$f":"E49*J49","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ49=1,G49,0)","v":0},{"$f":"IF(AZ49=2,G49,0)","v":0},{"$f":"IF(AZ49=3,G49,0)","v":0},{"$f":"IF(AZ49=4,G49,0)","v":0},{"$f":"IF(AZ49=5,G49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G48:G49)","v":0},null,{"$f":"SUM(I48:I49)","v":0.43381999999999998},null,{"$f":"SUM(K48:K49)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA48:BA49)","v":0},{"$f":"SUM(BB48:BB49)","v":0},{"$f":"SUM(BC48:BC49)","v":0},{"$f":"SUM(BD48:BD49)","v":0},{"$f":"SUM(BE48:BE49)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"917732114RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000x150x250 mm","m",44.9,null,{"$f":"E52*F52","v":0},0.26980999999999999,{"$f":"E52*H52","v":12.114469},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Osazení obrubníků:20,00+1,50*4+9,45*2",null,44.9,null,null,null,null,null,null,null,"Osazení obrubníků:20,00+1,50*4+9,45*2"]
[21,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",1.1225000000000001,null,{"$f":"E54*F54","v":0},2.5249999999999999,{"$f":"E54*H54","v":2.8343125000000002},0,{"$f":"E54*J54","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ54=1,G54,0)","v":0},{"$f":"IF(AZ54=2,G54,0)","v":0},{"$f":"IF(AZ54=3,G54,0)","v":0},{"$f":"IF(AZ54=4,G54,0)","v":0},{"$f":"IF(AZ54=5,G54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Osazení obrubníků:(20,00+1,50*4+9,45*2)*0,25*0,10",null,1.1225000000000001,null,null,null,null,null,null,null,"Osazení obrubníků:(20,00+1,50*4+9,45*2)*0,25*0,10"]
[22,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",79.900000000000006,null,{"$f":"E56*F56","v":0},0,{"$f":"E56*H56","v":0},0,{"$f":"E56*J56","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ56=1,G56,0)","v":0},{"$f":"IF(AZ56=2,G56,0)","v":0},{"$f":"IF(AZ56=3,G56,0)","v":0},{"$f":"IF(AZ56=4,G56,0)","v":0},{"$f":"IF(AZ56=5,G56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:20,00+1,50*4+9,45*2",null,44.9,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:20,00+1,50*4+9,45*2"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1",null,35,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1"]
[23,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",79.900000000000006,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,"Pro osazení betonových obrubníků:20,00+1,50*4+9,45*2",null,44.9,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:20,00+1,50*4+9,45*2"]
[null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1",null,35,null,null,null,null,null,null,null,"Křižovatka - Náběhy:6,00*2*2+5,50*2*1"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G51:G61)","v":0},null,{"$f":"SUM(I51:I61)","v":14.948781499999999},null,{"$f":"SUM(K51:K61)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA51:BA61)","v":0},{"$f":"SUM(BB51:BB61)","v":0},{"$f":"SUM(BC51:BC61)","v":0},{"$f":"SUM(BD51:BD61)","v":0},{"$f":"SUM(BE51:BE61)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[24,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",150.5,null,{"$f":"E64*F64","v":0},1.0000000000000001E-5,{"$f":"E64*H64","v":1.505E-3},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2",null,150.5,null,null,null,null,null,null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2"]
[25,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",150.5,null,{"$f":"E66*F66","v":0},0,{"$f":"E66*H66","v":0},0,{"$f":"E66*J66","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ66=1,G66,0)","v":0},{"$f":"IF(AZ66=2,G66,0)","v":0},{"$f":"IF(AZ66=3,G66,0)","v":0},{"$f":"IF(AZ66=4,G66,0)","v":0},{"$f":"IF(AZ66=5,G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2",null,150.5,null,null,null,null,null,null,null,"Křižovatka:17,00*6,00+6,00*5,50+7,75*2"]
[26,"939421121RT2","Osazení samonivelač.vodovod.poklopu za finišerem včetně dodávky poklopu","kus",3,null,{"$f":"E68*F68","v":0},6.4500000000000002E-2,{"$f":"E68*H68","v":0.19350000000000001},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]
[27,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",1,null,{"$f":"E69*F69","v":0},0.56040999999999996,{"$f":"E69*H69","v":0.56040999999999996},-0.32075999999999999,{"$f":"E69*J69","v":-0.32075999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ69=1,G69,0)","v":0},{"$f":"IF(AZ69=2,G69,0)","v":0},{"$f":"IF(AZ69=3,G69,0)","v":0},{"$f":"IF(AZ69=4,G69,0)","v":0},{"$f":"IF(AZ69=5,G69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G63:G71)","v":0},null,{"$f":"SUM(I63:I71)","v":0.75541499999999995},null,{"$f":"SUM(K63:K71)","v":-0.32075999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA63:BA71)","v":0},{"$f":"SUM(BB63:BB71)","v":0},{"$f":"SUM(BC63:BC71)","v":0},{"$f":"SUM(BD63:BD71)","v":0},{"$f":"SUM(BE63:BE71)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[28,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",70.944310000000002,null,{"$f":"E74*F74","v":0},0,{"$f":"E74*H74","v":0},null,{"$f":"E74*J74","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ74=1,G74,0)","v":0},{"$f":"IF(AZ74=2,G74,0)","v":0},{"$f":"IF(AZ74=3,G74,0)","v":0},{"$f":"IF(AZ74=4,G74,0)","v":0},{"$f":"IF(AZ74=5,G74,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G73:G74)","v":0},null,{"$f":"SUM(I73:I74)","v":0},null,{"$f":"SUM(K73:K74)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA73:BA74)","v":0},{"$f":"SUM(BB73:BB74)","v":0},{"$f":"SUM(BC73:BC74)","v":0},{"$f":"SUM(BD73:BD74)","v":0},{"$f":"SUM(BE73:BE74)","v":0}]

{"sheet":"102.03 102.03.1 KL","index":19,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[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],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"102.03.1","Úsek č.1 - Dostavba",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["102.03",null,"Komunikace \"Gen. Václava Morávka\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3383",null,"Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'102.03 102.03.1 Rek'!E13","v":0},{"$f":"'102.03 102.03.1 Rek'!A18","v":"Zařízení staveniště"},null,null,{"$f":"'102.03 102.03.1 Rek'!I18","v":0}]
["Z","PSV celkem",{"$f":"'102.03 102.03.1 Rek'!F13","v":0},{"$f":"'102.03 102.03.1 Rek'!A19","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'102.03 102.03.1 Rek'!I19","v":0}]
["R","M práce celkem",{"$f":"'102.03 102.03.1 Rek'!H13","v":0},{"$f":"'102.03 102.03.1 Rek'!A20","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'102.03 102.03.1 Rek'!I20","v":0}]
["N","M dodávky celkem",{"$f":"'102.03 102.03.1 Rek'!G13","v":0},{"$f":"'102.03 102.03.1 Rek'!A21","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'102.03 102.03.1 Rek'!I21","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'102.03 102.03.1 Rek'!A22","v":"Geodetické zaměření stavby"},null,null,{"$f":"'102.03 102.03.1 Rek'!I22","v":0}]
[null,null,null,{"$f":"'102.03 102.03.1 Rek'!A23","v":"DIO"},null,null,{"$f":"'102.03 102.03.1 Rek'!I23","v":0}]
["HZS",null,{"$f":"'102.03 102.03.1 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'102.03 102.03.1 Rek'!H24","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":"102.03 102.03.1 Rek","index":20,"n_rows":24,"n_cols":53,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[23,7,23,8]]}
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,null,null,"Rozpočet :","102.03.1"]
["Objekt :",null,"102.03 Komunikace \"Gen. Václava Morávka\"",null,null,null,"Úsek č.1 - Dostavba"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'102.03 102.03.1 Pol'!B7","v":"1"},{"$f":"'102.03 102.03.1 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'102.03 102.03.1 Pol'!BA45","v":0},{"$f":"'102.03 102.03.1 Pol'!BB45","v":0},{"$f":"'102.03 102.03.1 Pol'!BC45","v":0},{"$f":"'102.03 102.03.1 Pol'!BD45","v":0},{"$f":"'102.03 102.03.1 Pol'!BE45","v":0}]
[{"$f":"'102.03 102.03.1 Pol'!B46","v":"5"},{"$f":"'102.03 102.03.1 Pol'!C46","v":"Komunikace"},null,null,{"$f":"'102.03 102.03.1 Pol'!BA68","v":0},{"$f":"'102.03 102.03.1 Pol'!BB68","v":0},{"$f":"'102.03 102.03.1 Pol'!BC68","v":0},{"$f":"'102.03 102.03.1 Pol'!BD68","v":0},{"$f":"'102.03 102.03.1 Pol'!BE68","v":0}]
[{"$f":"'102.03 102.03.1 Pol'!B69","v":"8"},{"$f":"'102.03 102.03.1 Pol'!C69","v":"Trubní vedení"},null,null,{"$f":"'102.03 102.03.1 Pol'!BA71","v":0},{"$f":"'102.03 102.03.1 Pol'!BB71","v":0},{"$f":"'102.03 102.03.1 Pol'!BC71","v":0},{"$f":"'102.03 102.03.1 Pol'!BD71","v":0},{"$f":"'102.03 102.03.1 Pol'!BE71","v":0}]
[{"$f":"'102.03 102.03.1 Pol'!B72","v":"91"},{"$f":"'102.03 102.03.1 Pol'!C72","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'102.03 102.03.1 Pol'!BA93","v":0},{"$f":"'102.03 102.03.1 Pol'!BB93","v":0},{"$f":"'102.03 102.03.1 Pol'!BC93","v":0},{"$f":"'102.03 102.03.1 Pol'!BD93","v":0},{"$f":"'102.03 102.03.1 Pol'!BE93","v":0}]
[{"$f":"'102.03 102.03.1 Pol'!B94","v":"93"},{"$f":"'102.03 102.03.1 Pol'!C94","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'102.03 102.03.1 Pol'!BA107","v":0},{"$f":"'102.03 102.03.1 Pol'!BB107","v":0},{"$f":"'102.03 102.03.1 Pol'!BC107","v":0},{"$f":"'102.03 102.03.1 Pol'!BD107","v":0},{"$f":"'102.03 102.03.1 Pol'!BE107","v":0}]
[{"$f":"'102.03 102.03.1 Pol'!B108","v":"99"},{"$f":"'102.03 102.03.1 Pol'!C108","v":"Staveništní přesun hmot"},null,null,{"$f":"'102.03 102.03.1 Pol'!BA110","v":0},{"$f":"'102.03 102.03.1 Pol'!BB110","v":0},{"$f":"'102.03 102.03.1 Pol'!BC110","v":0},{"$f":"'102.03 102.03.1 Pol'!BD110","v":0},{"$f":"'102.03 102.03.1 Pol'!BE110","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},{"$f":"SUM(I7:I12)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$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]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","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,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I18:I23)","v":0}]

{"sheet":"102.03 102.03.1 Pol","index":21,"n_rows":110,"n_cols":80,"rows_kept":110,"cut":false,"hidden":false,"merged":[[105,2,105,6],[91,2,91,3],[95,2,95,3],[96,2,96,3],[97,2,97,3],[99,2,99,3],[100,2,100,3],[101,2,101,3],[104,2,104,6],[84,2,84,3],[85,2,85,3],[86,2,86,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[73,2,73,6],[74,2,74,3],[75,2,75,3],[77,2,77,3],[79,2,79,3],[80,2,80,3],[81,2,81,3],[83,2,83,3],[60,2,60,3],[62,2,62,3],[64,2,64,3],[66,2,66,3],[52,2,52,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[58,2,58,3],[59,2,59,3],[34,2,34,6],[35,2,35,3],[37,2,37,3],[43,2,43,6],[47,2,47,6],[48,2,48,3],[49,2,49,3],[50,2,50,3],[23,2,23,3],[25,2,25,3],[27,2,27,3],[29,2,29,6],[30,2,30,3],[32,2,32,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[18,2,18,3],[20,2,20,3],[22,2,22,6],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3383 Turnov-Lokalita Hruštice - Károvsko, Dostavba 2024",null,"Rozpočet:",{"$f":"'102.03 102.03.1 Rek'!H1","v":"102.03.1"}]
["Objekt :",null,"102.03 Komunikace \"Gen. Václava Morávka\"",null,{"$f":"'102.03 102.03.1 Rek'!G2","v":"Úsek č.1 - Dostavba"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113107650R00","Odstranění podkladu nad 50 m2,kam.drcené tl.50 cm ","m2",50,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-1.1000000000000001,{"$f":"E8*J8","v":-55.000000000000007},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Prostor pro stromy:5,00*2,50*4",null,50,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*4"]
[2,"113108410R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl.10 cm ","m2",167.9,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},-0.22,{"$f":"E10*J10","v":-36.938000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(110,00-6,50*6-5,00*4)*0,20*2",null,20.399999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(110,00-6,50*6-5,00*4)*0,20*2"]
[null,null,"Pro parkovací stání:6,50*2,50*6",null,97.5,null,null,null,null,null,null,null,"Pro parkovací stání:6,50*2,50*6"]
[null,null,"Pro stromy:5,00*2,50*4",null,50,null,null,null,null,null,null,null,"Pro stromy:5,00*2,50*4"]
[3,"113109415R00","Odstranění podkladu pl.nad 50 m2, beton, tl. 15 cm ","m2",99.8,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},-0.36,{"$f":"E14*J14","v":-35.927999999999997},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ14=1,G14,0)","v":0},{"$f":"IF(AZ14=2,G14,0)","v":0},{"$f":"IF(AZ14=3,G14,0)","v":0},{"$f":"IF(AZ14=4,G14,0)","v":0},{"$f":"IF(AZ14=5,G14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:(110,00-5,00*4)*0,20*2",null,36,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(110,00-5,00*4)*0,20*2"]
[null,null,"Parkovací stání:(6,50+2*2,50)*6*0,20",null,13.8,null,null,null,null,null,null,null,"Parkovací stání:(6,50+2*2,50)*6*0,20"]
[null,null,"Pro stromy:5,00*2,50*4",null,50,null,null,null,null,null,null,null,"Pro stromy:5,00*2,50*4"]
[4,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",8.8000000000000007,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]
[null,null,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2",null,8.8000000000000007,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2"]
[5,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",4.4000000000000004,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,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2*0,5",null,4.4000000000000004,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2*0,5"]
[6,"162606112R00","Vodorovné přemístění zemin pro zúrodnění do 5000 m ","m3",25,null,{"$f":"E22*F22","v":0},0,{"$f":"E22*H22","v":0},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,"Prostor pro stromy:5,00*2,50*4*0,50",null,25,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*4*0,50"]
[7,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",8.8000000000000007,null,{"$f":"E25*F25","v":0},0,{"$f":"E25*H25","v":0},0,{"$f":"E25*J25","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ25=1,G25,0)","v":0},{"$f":"IF(AZ25=2,G25,0)","v":0},{"$f":"IF(AZ25=3,G25,0)","v":0},{"$f":"IF(AZ25=4,G25,0)","v":0},{"$f":"IF(AZ25=5,G25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2",null,8.8000000000000007,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2"]
[8,"167101101R00","Nakládání výkopku z hor.1-4 v množství do 100 m3 ","m3",25,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},0,{"$f":"E27*J27","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ27=1,G27,0)","v":0},{"$f":"IF(AZ27=2,G27,0)","v":0},{"$f":"IF(AZ27=3,G27,0)","v":0},{"$f":"IF(AZ27=4,G27,0)","v":0},{"$f":"IF(AZ27=5,G27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Prostor pro stromy:5,00*2,50*4*0,50",null,25,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*4*0,50"]
[9,"174101101R00","Zásyp jam, rýh, šachet se zhutněním ","m3",25,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"včetně strojního přemístění materiálu pro zásyp ze vzdálenosti do 10 m od okraje zásypu",null,null,null,null,null,null,null,null,"včetně strojního přemístění materiálu pro zásyp ze vzdálenosti do 10 m od okraje zásypu",null,null,3]
[null,null,"Prostor pro stromy:5,00*2,50*4*0,50",null,25,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*4*0,50"]
[10,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",20.399999999999999,null,{"$f":"E32*F32","v":0},0,{"$f":"E32*H32","v":0},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,"Pro osazení betonových obrubníků:(110,00-6,50*6-5,00*4)*0,20*2",null,20.399999999999999,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:(110,00-6,50*6-5,00*4)*0,20*2"]
[11,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",50,null,{"$f":"E34*F34","v":0},3.0000000000000001E-5,{"$f":"E34*H34","v":1.5E-3},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně naložení ornice na skládce investora a přesunu hmot.",null,null,3]
[null,null,"Prostor pro stromy:5,00*2,50*4",null,50,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*2,50*4"]
[12,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",8.8000000000000007,null,{"$f":"E37*F37","v":0},0,{"$f":"E37*H37","v":0},0,{"$f":"E37*J37","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ37=1,G37,0)","v":0},{"$f":"IF(AZ37=2,G37,0)","v":0},{"$f":"IF(AZ37=3,G37,0)","v":0},{"$f":"IF(AZ37=4,G37,0)","v":0},{"$f":"IF(AZ37=5,G37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2",null,8.8000000000000007,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:110,00*0,20*0,20*2"]
[13,"976085211R00","Vybourání kanal.rámů a poklopů plochy do 0,3 m2 ","kus",6,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},-2.4E-2,{"$f":"E39*J39","v":-0.14400000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[14,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",127.866,null,{"$f":"E40*F40","v":0},0,{"$f":"E40*H40","v":0},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[15,"979089001R00","Poplatek za skládku stavební suti štěrky z komunikací, skupina odpadu 010408","t",55,null,{"$f":"E41*F41","v":0},0,{"$f":"E41*H41","v":0},0,{"$f":"E41*J41","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ41=1,G41,0)","v":0},{"$f":"IF(AZ41=2,G41,0)","v":0},{"$f":"IF(AZ41=3,G41,0)","v":0},{"$f":"IF(AZ41=4,G41,0)","v":0},{"$f":"IF(AZ41=5,G41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[16,"979990103R00","Poplatek za skládku stavební suti beton, skupina odpadu 170101","t",35.927999999999997,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},0,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[17,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",36.938000000000002,null,{"$f":"E43*F43","v":0},0,{"$f":"E43*H43","v":0},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[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,{"$f":"SUM(G7:G44)","v":0},null,{"$f":"SUM(I7:I44)","v":1.5E-3},null,{"$f":"SUM(K7:K44)","v":-128.01000000000002},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA44)","v":0},{"$f":"SUM(BB7:BB44)","v":0},{"$f":"SUM(BC7:BC44)","v":0},{"$f":"SUM(BD7:BD44)","v":0},{"$f":"SUM(BE7:BE44)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[18,"564791111R00","Podklad pro zpevněné plochy z kam.drceného 0-63 mm ","m3",10.73,null,{"$f":"E47*F47","v":0},2.2040000000000002,{"$f":"E47*H47","v":23.648920000000004},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ47=1,G47,0)","v":0},{"$f":"IF(AZ47=2,G47,0)","v":0},{"$f":"IF(AZ47=3,G47,0)","v":0},{"$f":"IF(AZ47=4,G47,0)","v":0},{"$f":"IF(AZ47=5,G47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,null,null,null,null,null,null,"Včetně kameniva, rozprostření a zhutnění podkladu.",null,null,3]
[null,null,"Pro osazení betonových obrubníků:110,00*0,20*2*0,20",null,8.8000000000000007,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:110,00*0,20*2*0,20"]
[null,null,"Parkovací stání:(6,50+2*2,50)*6*0,20*0,10",null,1.38,null,null,null,null,null,null,null,"Parkovací stání:(6,50+2*2,50)*6*0,20*0,10"]
[null,null,"Prostor pro stromy:(5,00*4+2,50*3)*0,20*0,10",null,0.55000000000000004,null,null,null,null,null,null,null,"Prostor pro stromy:(5,00*4+2,50*3)*0,20*0,10"]
[19,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",5.7561999999999998,null,{"$f":"E52*F52","v":0},1,{"$f":"E52*H52","v":5.7561999999999998},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:(110,00*2-6,50*6-5,50*5)*0,15*0,10*2,5",null,5.7561999999999998,null,null,null,null,null,null,null,"Doplnění stávající asfaltové plochy podél nových obrubníků:(110,00*2-6,50*6-5,50*5)*0,15*0,10*2,5"]
[20,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",732.5,null,{"$f":"E54*F54","v":0},5.0000000000000001E-4,{"$f":"E54*H54","v":0.36625000000000002},0,{"$f":"E54*J54","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ54=1,G54,0)","v":0},{"$f":"IF(AZ54=2,G54,0)","v":0},{"$f":"IF(AZ54=3,G54,0)","v":0},{"$f":"IF(AZ54=4,G54,0)","v":0},{"$f":"IF(AZ54=5,G54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:110,00*8,00",null,880,null,null,null,null,null,null,null,"Komunikace:110,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*6",null,-97.5,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*6"]
[null,null,"Prostor pro stromy:-5,00*2,50*4",null,-50,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*4"]
[21,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",732.5,null,{"$f":"E58*F58","v":0},0.10373,{"$f":"E58*H58","v":75.982225},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,"Komunikace:110,00*8,00",null,880,null,null,null,null,null,null,null,"Komunikace:110,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*6",null,-97.5,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*6"]
[null,null,"Prostor pro stromy:-5,00*2,50*4",null,-50,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*4"]
[22,"596215041R00","Kladení zámkové dlažby tl. 8 cm do drtě tl. 5 cm ","m2",97.5,null,{"$f":"E62*F62","v":0},9.2799999999999994E-2,{"$f":"E62*H62","v":9.048},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Parkovací stání:6,50*2,50*6",null,97.5,null,null,null,null,null,null,null,"Parkovací stání:6,50*2,50*6"]
[23,"596291113R00","Řezání zámkové dlažby tl. 80 mm ","m",46.8,null,{"$f":"E64*F64","v":0},3.6000000000000002E-4,{"$f":"E64*H64","v":1.6847999999999998E-2},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Parkovací stání:6,50*6*1,2",null,46.8,null,null,null,null,null,null,null,"Parkovací stání:6,50*6*1,2"]
[24,"59245269.R","Dlažba betonová skládaná přírodní 20x10x8 cm","m2",99.45,null,{"$f":"E66*F66","v":0},0.13700000000000001,{"$f":"E66*H66","v":13.624650000000001},null,{"$f":"E66*J66","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245269.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ66=1,G66,0)","v":0},{"$f":"IF(AZ66=2,G66,0)","v":0},{"$f":"IF(AZ66=3,G66,0)","v":0},{"$f":"IF(AZ66=4,G66,0)","v":0},{"$f":"IF(AZ66=5,G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Parkovací stání:6,50*2,50*6*1,02",null,99.45,null,null,null,null,null,null,null,"Parkovací stání:6,50*2,50*6*1,02"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G46:G67)","v":0},null,{"$f":"SUM(I46:I67)","v":128.443093},null,{"$f":"SUM(K46:K67)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA46:BA67)","v":0},{"$f":"SUM(BB46:BB67)","v":0},{"$f":"SUM(BC46:BC67)","v":0},{"$f":"SUM(BD46:BD67)","v":0},{"$f":"SUM(BE46:BE67)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",3,null,{"$f":"E70*F70","v":0},0.43381999999999998,{"$f":"E70*H70","v":1.3014600000000001},0,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G69:G70)","v":0},null,{"$f":"SUM(I69:I70)","v":1.3014600000000001},null,{"$f":"SUM(K69:K70)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA69:BA70)","v":0},{"$f":"SUM(BB69:BB70)","v":0},{"$f":"SUM(BC69:BC70)","v":0},{"$f":"SUM(BD69:BD70)","v":0},{"$f":"SUM(BE69:BE70)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[26,"917732114RT5","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000x100x250 mm","m",96.5,null,{"$f":"E73*F73","v":0},0.26980999999999999,{"$f":"E73*H73","v":26.036664999999999},0,{"$f":"E73*J73","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ73=1,G73,0)","v":0},{"$f":"IF(AZ73=2,G73,0)","v":0},{"$f":"IF(AZ73=3,G73,0)","v":0},{"$f":"IF(AZ73=4,G73,0)","v":0},{"$f":"IF(AZ73=5,G73,0)","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,"Včetně dodávky obloukových obrubníků v rádiusu dle projektové dokumentace.",null,null,null,null,null,null,null,null,"Včetně dodávky obloukových obrubníků v rádiusu dle projektové dokumentace.",null,null,3]
[null,null,"Parkovací stání:(6,50+2*2,50)*6",null,69,null,null,null,null,null,null,null,"Parkovací stání:(6,50+2*2,50)*6"]
[null,null,"Prostor pro stromy:5,00*4+2,50*3",null,27.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*4+2,50*3"]
[27,"917732114RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000x150x250 mm","m",220,null,{"$f":"E77*F77","v":0},0.26980999999999999,{"$f":"E77*H77","v":59.358199999999997},0,{"$f":"E77*J77","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ77=1,G77,0)","v":0},{"$f":"IF(AZ77=2,G77,0)","v":0},{"$f":"IF(AZ77=3,G77,0)","v":0},{"$f":"IF(AZ77=4,G77,0)","v":0},{"$f":"IF(AZ77=5,G77,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Osazení obrubníků:110,00*2",null,220,null,null,null,null,null,null,null,"Osazení obrubníků:110,00*2"]
[28,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",7.9124999999999996,null,{"$f":"E79*F79","v":0},2.5249999999999999,{"$f":"E79*H79","v":19.979062499999998},0,{"$f":"E79*J79","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ79=1,G79,0)","v":0},{"$f":"IF(AZ79=2,G79,0)","v":0},{"$f":"IF(AZ79=3,G79,0)","v":0},{"$f":"IF(AZ79=4,G79,0)","v":0},{"$f":"IF(AZ79=5,G79,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Osazení obrubníků:110,00*2*0,25*0,10",null,5.5,null,null,null,null,null,null,null,"Osazení obrubníků:110,00*2*0,25*0,10"]
[null,null,"Parkovací stání:(6,50+2*2,50)*6*0,25*0,10",null,1.7250000000000001,null,null,null,null,null,null,null,"Parkovací stání:(6,50+2*2,50)*6*0,25*0,10"]
[null,null,"Prostor pro stromy:(5,00*4+2,50*3)*0,25*0,10",null,0.6875,null,null,null,null,null,null,null,"Prostor pro stromy:(5,00*4+2,50*3)*0,25*0,10"]
[29,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",242.5,null,{"$f":"E83*F83","v":0},0,{"$f":"E83*H83","v":0},0,{"$f":"E83*J83","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ83=1,G83,0)","v":0},{"$f":"IF(AZ83=2,G83,0)","v":0},{"$f":"IF(AZ83=3,G83,0)","v":0},{"$f":"IF(AZ83=4,G83,0)","v":0},{"$f":"IF(AZ83=5,G83,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:110,00*2-6,50*6-5,00*4",null,161,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:110,00*2-6,50*6-5,00*4"]
[null,null,"Pro osazení obruby z kostek:",null,0,null,null,null,null,null,null,null,"Pro osazení obruby z kostek:"]
[null,null,"Parkovací stání:6,50*6+2,50*6",null,54,null,null,null,null,null,null,null,"Parkovací stání:6,50*6+2,50*6"]
[null,null,"Prostor pro stromy:5,00*4+2,50*3",null,27.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*4+2,50*3"]
[30,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",242.5,null,{"$f":"E88*F88","v":0},0,{"$f":"E88*H88","v":0},0,{"$f":"E88*J88","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ88=1,G88,0)","v":0},{"$f":"IF(AZ88=2,G88,0)","v":0},{"$f":"IF(AZ88=3,G88,0)","v":0},{"$f":"IF(AZ88=4,G88,0)","v":0},{"$f":"IF(AZ88=5,G88,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení betonových obrubníků:110,00*2-6,50*6-5,00*4",null,161,null,null,null,null,null,null,null,"Pro osazení betonových obrubníků:110,00*2-6,50*6-5,00*4"]
[null,null,"Pro osazení obruby z kostek:",null,0,null,null,null,null,null,null,null,"Pro osazení obruby z kostek:"]
[null,null,"Parkovací stání:6,50*6+2,50*6",null,54,null,null,null,null,null,null,null,"Parkovací stání:6,50*6+2,50*6"]
[null,null,"Prostor pro stromy:5,00*4+2,50*3",null,27.5,null,null,null,null,null,null,null,"Prostor pro stromy:5,00*4+2,50*3"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G72:G92)","v":0},null,{"$f":"SUM(I72:I92)","v":105.37392749999999},null,{"$f":"SUM(K72:K92)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA72:BA92)","v":0},{"$f":"SUM(BB72:BB92)","v":0},{"$f":"SUM(BC72:BC92)","v":0},{"$f":"SUM(BD72:BD92)","v":0},{"$f":"SUM(BE72:BE92)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[31,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",732.5,null,{"$f":"E95*F95","v":0},1.0000000000000001E-5,{"$f":"E95*H95","v":7.3250000000000008E-3},0,{"$f":"E95*J95","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ95=1,G95,0)","v":0},{"$f":"IF(AZ95=2,G95,0)","v":0},{"$f":"IF(AZ95=3,G95,0)","v":0},{"$f":"IF(AZ95=4,G95,0)","v":0},{"$f":"IF(AZ95=5,G95,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:110,00*8,00",null,880,null,null,null,null,null,null,null,"Komunikace:110,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*6",null,-97.5,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*6"]
[null,null,"Prostor pro stromy:-5,00*2,50*4",null,-50,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*4"]
[32,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",732.5,null,{"$f":"E99*F99","v":0},0,{"$f":"E99*H99","v":0},0,{"$f":"E99*J99","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ99=1,G99,0)","v":0},{"$f":"IF(AZ99=2,G99,0)","v":0},{"$f":"IF(AZ99=3,G99,0)","v":0},{"$f":"IF(AZ99=4,G99,0)","v":0},{"$f":"IF(AZ99=5,G99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:110,00*8,00",null,880,null,null,null,null,null,null,null,"Komunikace:110,00*8,00"]
[null,null,"Parkovací stání:-6,50*2,50*6",null,-97.5,null,null,null,null,null,null,null,"Parkovací stání:-6,50*2,50*6"]
[null,null,"Prostor pro stromy:-5,00*2,50*4",null,-50,null,null,null,null,null,null,null,"Prostor pro stromy:-5,00*2,50*4"]
[33,"939421121RT2","Osazení samonivelač.vodovod.poklopu za finišerem včetně dodávky poklopu","kus",6,null,{"$f":"E103*F103","v":0},6.4500000000000002E-2,{"$f":"E103*H103","v":0.38700000000000001},0,{"$f":"E103*J103","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ103=1,G103,0)","v":0},{"$f":"IF(AZ103=2,G103,0)","v":0},{"$f":"IF(AZ103=3,G103,0)","v":0},{"$f":"IF(AZ103=4,G103,0)","v":0},{"$f":"IF(AZ103=5,G103,0)","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]
[34,"939431111RT2","Výměna kanaliz.poklopu za samonivelační, hl.200 mm včetně dodávky litinového poklopu D400 SN600","kus",3,null,{"$f":"E104*F104","v":0},0.56040999999999996,{"$f":"E104*H104","v":1.6812299999999998},-0.32075999999999999,{"$f":"E104*J104","v":-0.96228000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ104=1,G104,0)","v":0},{"$f":"IF(AZ104=2,G104,0)","v":0},{"$f":"IF(AZ104=3,G104,0)","v":0},{"$f":"IF(AZ104=4,G104,0)","v":0},{"$f":"IF(AZ104=5,G104,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,null,null,null,null,null,null,"Samonivelační bezpantový těžký poklop KASI KDM65 případně část KDM63 dle upřesnění provozovatele.",null,null,3]
[null,null,"Poklop se znakem \"Město Turnov\"",null,null,null,null,null,null,null,null,"Poklop se znakem \"Město Turnov\"",null,null,3]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G94:G106)","v":0},null,{"$f":"SUM(I94:I106)","v":2.0755549999999996},null,{"$f":"SUM(K94:K106)","v":-0.96228000000000002},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA94:BA106)","v":0},{"$f":"SUM(BB94:BB106)","v":0},{"$f":"SUM(BC94:BC106)","v":0},{"$f":"SUM(BD94:BD106)","v":0},{"$f":"SUM(BE94:BE106)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[35,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",237.19553550000001,null,{"$f":"E109*F109","v":0},0,{"$f":"E109*H109","v":0},null,{"$f":"E109*J109","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ109=1,G109,0)","v":0},{"$f":"IF(AZ109=2,G109,0)","v":0},{"$f":"IF(AZ109=3,G109,0)","v":0},{"$f":"IF(AZ109=4,G109,0)","v":0},{"$f":"IF(AZ109=5,G109,0)","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,{"$f":"SUM(G108:G109)","v":0},null,{"$f":"SUM(I108:I109)","v":0},null,{"$f":"SUM(K108:K109)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA108:BA109)","v":0},{"$f":"SUM(BB108:BB109)","v":0},{"$f":"SUM(BC108:BC109)","v":0},{"$f":"SUM(BD108:BD109)","v":0},{"$f":"SUM(BE108:BE109)","v":0}]