{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Stavba","03 338103.1 KL","03 338103.1 Rek","03 338103.1 Pol","03 338103.2 KL","03 338103.2 Rek","03 338103.2 Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":42,"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":47,"n_cols":10,"rows_kept":47,"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: "]
[null,null,null," "]
[]
[null,null,"Stavba :","3381","Turnov-Opravy místních komunikací a chodníků 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,12,"%",null,null,null,{"$f":"ROUND(G35,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH1","v":12},"%",null,null,null,{"$f":"ROUND(I19*D20/100,0)","v":0}]
[null,"Základ pro DPH",null,21,"%",null,null,null,{"$f":"ROUND(H35,0)","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 12 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[]
[null,"03","Oprava chodníku u ZŠ Žižkova",null,null,{"$f":"G30+H30+I30","v":0},0,{"$f":"SUM(H41:H42)","v":0},{"$f":"(G30*SazbaDPH1)/100+(H30*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F30/CelkemObjekty*100)","v":""}]
[]
[]
[]
[]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F29:F34)","v":0},{"$f":"SUM(G29:G34)","v":0},{"$f":"SUM(H29:H34)","v":0},{"$f":"SUM(I29:I34)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F35/CelkemObjekty*100)","v":""}]
[]
[null,"Rekapitulace stavebních rozpočtů"]
[]
[null,"Číslo objektu","Číslo a název rozpočtu",null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 12 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[]
[null,"03","3381/03.1 Oprava chodníku u ZŠ Žižkova",null,null,{"$f":"G41+H41+I41","v":0},0,{"$f":"SUM('03 338103.1 KL'!C23)","v":0},{"$f":"(G41*SazbaDPH1)/100+(H41*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F41/CelkemObjekty*100)","v":""}]
[null,"03","3381/03.2 Chodník u bytovek a ZP pro kontejnery",null,null,0,0,{"$f":"SUM('03 338103.2 KL'!C23)","v":0},0,""]
[]
[]
[]
[]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F40:F46)","v":0},{"$f":"SUM(G40:G46)","v":0},{"$f":"SUM(H40:H46)","v":0},{"$f":"SUM(I40:I46)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F47/CelkemObjekty*100)","v":""}]

{"sheet":"03 338103.1 KL","index":1,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/03.1","Oprava chodníku u ZŠ Žižkova",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["03",null,"Oprava chodníku u ZŠ Žižkova",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3381",null,"Turnov-Opravy místních komunikací a chodníků 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":"'03 338103.1 Rek'!E12","v":0},{"$f":"'03 338103.1 Rek'!A17","v":"Zařízení staveniště"},null,null,{"$f":"'03 338103.1 Rek'!I17","v":0}]
["Z","PSV celkem",{"$f":"'03 338103.1 Rek'!F12","v":0},{"$f":"'03 338103.1 Rek'!A18","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'03 338103.1 Rek'!I18","v":0}]
["R","M práce celkem",{"$f":"'03 338103.1 Rek'!H12","v":0},{"$f":"'03 338103.1 Rek'!A19","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'03 338103.1 Rek'!I19","v":0}]
["N","M dodávky celkem",{"$f":"'03 338103.1 Rek'!G12","v":0},{"$f":"'03 338103.1 Rek'!A20","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'03 338103.1 Rek'!I20","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'03 338103.1 Rek'!A21","v":"Geodetické zaměření stavby"},null,null,{"$f":"'03 338103.1 Rek'!I21","v":0}]
[null,null,null,{"$f":"'03 338103.1 Rek'!A22","v":"DIO"},null,null,{"$f":"'03 338103.1 Rek'!I22","v":0}]
["HZS",null,{"$f":"'03 338103.1 Rek'!I12","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'03 338103.1 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":"03 338103.1 Rek","index":2,"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,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,null,null,"Rozpočet :","3381/03.1"]
["Objekt :",null,"03 Oprava chodníku u ZŠ Žižkova",null,null,null,"Oprava chodníku u ZŠ Žižkova"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'03 338103.1 Pol'!B7","v":"1"},{"$f":"'03 338103.1 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'03 338103.1 Pol'!BA29","v":0},{"$f":"'03 338103.1 Pol'!BB29","v":0},{"$f":"'03 338103.1 Pol'!BC29","v":0},{"$f":"'03 338103.1 Pol'!BD29","v":0},{"$f":"'03 338103.1 Pol'!BE29","v":0}]
[{"$f":"'03 338103.1 Pol'!B30","v":"5"},{"$f":"'03 338103.1 Pol'!C30","v":"Komunikace"},null,null,{"$f":"'03 338103.1 Pol'!BA60","v":0},{"$f":"'03 338103.1 Pol'!BB60","v":0},{"$f":"'03 338103.1 Pol'!BC60","v":0},{"$f":"'03 338103.1 Pol'!BD60","v":0},{"$f":"'03 338103.1 Pol'!BE60","v":0}]
[{"$f":"'03 338103.1 Pol'!B61","v":"91"},{"$f":"'03 338103.1 Pol'!C61","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'03 338103.1 Pol'!BA71","v":0},{"$f":"'03 338103.1 Pol'!BB71","v":0},{"$f":"'03 338103.1 Pol'!BC71","v":0},{"$f":"'03 338103.1 Pol'!BD71","v":0},{"$f":"'03 338103.1 Pol'!BE71","v":0}]
[{"$f":"'03 338103.1 Pol'!B72","v":"97"},{"$f":"'03 338103.1 Pol'!C72","v":"Prorážení otvorů"},null,null,{"$f":"'03 338103.1 Pol'!BA75","v":0},{"$f":"'03 338103.1 Pol'!BB75","v":0},{"$f":"'03 338103.1 Pol'!BC75","v":0},{"$f":"'03 338103.1 Pol'!BD75","v":0},{"$f":"'03 338103.1 Pol'!BE75","v":0}]
[{"$f":"'03 338103.1 Pol'!B76","v":"99"},{"$f":"'03 338103.1 Pol'!C76","v":"Staveništní přesun hmot"},null,null,{"$f":"'03 338103.1 Pol'!BA78","v":0},{"$f":"'03 338103.1 Pol'!BB78","v":0},{"$f":"'03 338103.1 Pol'!BC78","v":0},{"$f":"'03 338103.1 Pol'!BD78","v":0},{"$f":"'03 338103.1 Pol'!BE78","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$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,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I17:I22)","v":0}]

{"sheet":"03 338103.1 Pol","index":3,"n_rows":78,"n_cols":80,"rows_kept":78,"cut":false,"hidden":false,"merged":[[73,2,73,3],[57,2,57,3],[58,2,58,3],[62,2,62,3],[64,2,64,3],[66,2,66,3],[67,2,67,3],[69,2,69,3],[55,2,55,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,2,54,3],[35,2,35,3],[37,2,37,3],[39,2,39,3],[14,2,14,3],[16,2,16,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[22,2,22,6],[23,2,23,3],[27,2,27,6],[31,2,31,3],[32,2,32,3],[33,2,33,3],[9,2,9,3],[10,2,10,3],[12,2,12,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'03 338103.1 Rek'!H1","v":"3381/03.1"}]
["Objekt :",null,"03 Oprava chodníku u ZŠ Žižkova",null,{"$f":"'03 338103.1 Rek'!G2","v":"Oprava chodníku u ZŠ Žižkova"}]
[]
["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,"113106231R00","Rozebrání dlažeb ze zámkové dlažby v kamenivu ","m2",349,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22500000000000001,{"$f":"E8*J8","v":-78.525000000000006},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající dlažba:",null,0,null,null,null,null,null,null,null,"Stávající dlažba:"]
[null,null,"Chodník:205,00",null,205,null,null,null,null,null,null,null,"Chodník:205,00"]
[null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00",null,144,null,null,null,null,null,null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00"]
[2,"113108315R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.15 cm ","m2",17.7,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},-0.33,{"$f":"E12*J12","v":-5.8410000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Podél stávajících kamenných obrubníků:(24,00+35,00)*0,30",null,17.7,null,null,null,null,null,null,null,"Podél stávajících kamenných obrubníků:(24,00+35,00)*0,30"]
[3,"113201111R00","Vytrhání obrubníků chodníkových a parkových ","m",59,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},-0.22,{"$f":"E14*J14","v":-12.98},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající kamenné obruby pro opětovné použití:24,00+35,00",null,59,null,null,null,null,null,null,null,"Stávající kamenné obruby pro opětovné použití:24,00+35,00"]
[4,"113204111R00","Vytrhání obrubníků zahradních ","m",57,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},-0.125,{"$f":"E16*J16","v":-7.125},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající zahradní obruby podél zelené plochy:24,00+33,00",null,57,null,null,null,null,null,null,null,"Stávající zahradní obruby podél zelené plochy:24,00+33,00"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",349,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,"Doplnění plochy po odstranění původní dlažby a obrubníků:",null,0,null,null,null,null,null,null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:"]
[null,null,"Chodník:205,00",null,205,null,null,null,null,null,null,null,"Chodník:205,00"]
[null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00",null,144,null,null,null,null,null,null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00"]
[6,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",28.5,null,{"$f":"E22*F22","v":0},3.0000000000000001E-5,{"$f":"E22*H22","v":8.5500000000000007E-4},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně přesunu hmot.",null,null,3]
[null,null,"Doplnění ornice podél nových zahradních obrubníků:(24,00+33,00)*0,50",null,28.5,null,null,null,null,null,null,null,"Doplnění ornice podél nových zahradních obrubníků:(24,00+33,00)*0,50"]
[7,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",104.471,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]
[8,"979990103R00","Poplatek za skládku stavební suti beton, skupina odpadu 170101","t",98.63,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[9,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",5.8410000000000002,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":8.5500000000000007E-4},null,{"$f":"SUM(K7:K28)","v":-104.471},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[10,"566301111R00","Úprava krytu kamenivem drceným do 0,06 m3/m2 ","m2",349,null,{"$f":"E31*F31","v":0},9.8479999999999998E-2,{"$f":"E31*H31","v":34.369520000000001},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,"Doplnění plochy po odstranění původní dlažby a obrubníků:",null,0,null,null,null,null,null,null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:"]
[null,null,"Chodník:205,00",null,205,null,null,null,null,null,null,null,"Chodník:205,00"]
[null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00",null,144,null,null,null,null,null,null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00"]
[11,"566904111RRX","Vyspravení podkladu po překopech ACP 16+ Ručně","t",4.8674999999999997,null,{"$f":"E35*F35","v":0},1,{"$f":"E35*H35","v":4.8674999999999997},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,"Podél nově osazených kamenných obrubníků:(24,00+35,00)*0,30*0,10*2,50*1,1",null,4.8674999999999997,null,null,null,null,null,null,null,"Podél nově osazených kamenných obrubníků:(24,00+35,00)*0,30*0,10*2,50*1,1"]
[12,"572952111RRX","Vyspravení krytu asf.betonem tl.do 5 cm ACO11+ Ručně","m2",17.7,null,{"$f":"E37*F37","v":0},0.10255,{"$f":"E37*H37","v":1.8151349999999999},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,"Podél nově osazených kamenných obrubníků:(24,00+35,00)*0,30",null,17.7,null,null,null,null,null,null,null,"Podél nově osazených kamenných obrubníků:(24,00+35,00)*0,30"]
[13,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",17.7,null,{"$f":"E39*F39","v":0},5.0000000000000001E-4,{"$f":"E39*H39","v":8.8500000000000002E-3},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,"Podél nově osazených kamenných obrubníků:(24,00+35,00)*0,30",null,17.7,null,null,null,null,null,null,null,"Podél nově osazených kamenných obrubníků:(24,00+35,00)*0,30"]
[14,"596215021R00","Kladení zámkové dlažby tl. 6 cm do drtě tl. 4 cm ","m2",349,null,{"$f":"E41*F41","v":0},7.3899999999999993E-2,{"$f":"E41*H41","v":25.791099999999997},0,{"$f":"E41*J41","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ41=1,G41,0)","v":0},{"$f":"IF(AZ41=2,G41,0)","v":0},{"$f":"IF(AZ41=3,G41,0)","v":0},{"$f":"IF(AZ41=4,G41,0)","v":0},{"$f":"IF(AZ41=5,G41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:",null,0,null,null,null,null,null,null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:"]
[null,null,"Chodník:205,00",null,205,null,null,null,null,null,null,null,"Chodník:205,00"]
[null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00",null,144,null,null,null,null,null,null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00"]
[15,"596291111R00","Řezání zámkové dlažby tl. 60 mm ","m",94.45,null,{"$f":"E45*F45","v":0},3.3E-4,{"$f":"E45*H45","v":3.1168500000000002E-2},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,"Doplnění plochy po odstranění původní dlažby a obrubníků:",null,0,null,null,null,null,null,null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:"]
[null,null,"Chodník:205,00*0,25",null,51.25,null,null,null,null,null,null,null,"Chodník:205,00*0,25"]
[null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00*0,30",null,43.2,null,null,null,null,null,null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00*0,30"]
[16,"59245268.R","Dlažba betonová skládaná přírodní 20x10x6 cm","m2",354.34800000000001,null,{"$f":"E49*F49","v":0},0.13700000000000001,{"$f":"E49*H49","v":48.545676000000007},null,{"$f":"E49*J49","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245268.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:",null,0,null,null,null,null,null,null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:"]
[null,null,"Chodník:205,00*1,02",null,209.1,null,null,null,null,null,null,null,"Chodník:205,00*1,02"]
[null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00*1,02",null,146.88,null,null,null,null,null,null,null,"Plocha mezi schodištěm a budovou ZŠ:144,00*1,02"]
[null,null,"Odpočet plochy - zmatové prvky:-1,60*1,02",null,-1.6319999999999999,null,null,null,null,null,null,null,"Odpočet plochy - zmatové prvky:-1,60*1,02"]
[17,"59245269.R","Dlažba betonová skládaná přírodní 20x10x6 cm rovná hrana","m2",0.81599999999999995,null,{"$f":"E54*F54","v":0},0.13700000000000001,{"$f":"E54*H54","v":0.111792},null,{"$f":"E54*J54","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245269.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:",null,0,null,null,null,null,null,null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:"]
[null,null,"Chodník:0,80*1,02",null,0.81599999999999995,null,null,null,null,null,null,null,"Chodník:0,80*1,02"]
[18,"59245272.R","Dlažba betonová skládaná hmatová bar. 20x10x6 cm","m2",0.81599999999999995,null,{"$f":"E57*F57","v":0},0.13700000000000001,{"$f":"E57*H57","v":0.111792},null,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245272.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:",null,0,null,null,null,null,null,null,null,"Doplnění plochy po odstranění původní dlažby a obrubníků:"]
[null,null,"Chodník:0,80*1,02",null,0.81599999999999995,null,null,null,null,null,null,null,"Chodník:0,80*1,02"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G30:G59)","v":0},null,{"$f":"SUM(I30:I59)","v":115.6525335},null,{"$f":"SUM(K30:K59)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA30:BA59)","v":0},{"$f":"SUM(BB30:BB59)","v":0},{"$f":"SUM(BC30:BC59)","v":0},{"$f":"SUM(BD30:BD59)","v":0},{"$f":"SUM(BE30:BE59)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"916561111RT2","Osazení záhon.obrubníků do lože z C 12/15 s opěrou včetně obrubníku   100/5/20 cm","m",57,null,{"$f":"E62*F62","v":0},0.12472,{"$f":"E62*H62","v":7.1090400000000002},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,"Stávající zahradní obruby podél zelené plochy:24,00+33,00",null,57,null,null,null,null,null,null,null,"Stávající zahradní obruby podél zelené plochy:24,00+33,00"]
[20,"917461111R00","Osaz. stoj. obrub. kam. s opěrou, lože z C 12/15 ","m",59,null,{"$f":"E64*F64","v":0},0.15673999999999999,{"$f":"E64*H64","v":9.2476599999999998},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,"Stávající kamenné obruby pro opětovné použití:24,00+35,00",null,59,null,null,null,null,null,null,null,"Stávající kamenné obruby pro opětovné použití:24,00+35,00"]
[21,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",2.9,null,{"$f":"E66*F66","v":0},2.5249999999999999,{"$f":"E66*H66","v":7.3224999999999998},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,"Nové zahradní obruby podél zelené plochy:(24,00+33,00)*0,25*0,10",null,1.425,null,null,null,null,null,null,null,"Nové zahradní obruby podél zelené plochy:(24,00+33,00)*0,25*0,10"]
[null,null,"Stávající kamenné obruby pro opětovné použití:(24,00+35,00)*0,25*0,10",null,1.4750000000000001,null,null,null,null,null,null,null,"Stávající kamenné obruby pro opětovné použití:(24,00+35,00)*0,25*0,10"]
[22,"919731123R00","Zarovnání styčné plochy živičné tl. do 20 cm ","m",59,null,{"$f":"E69*F69","v":0},0,{"$f":"E69*H69","v":0},0,{"$f":"E69*J69","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ69=1,G69,0)","v":0},{"$f":"IF(AZ69=2,G69,0)","v":0},{"$f":"IF(AZ69=3,G69,0)","v":0},{"$f":"IF(AZ69=4,G69,0)","v":0},{"$f":"IF(AZ69=5,G69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Podél stávajících kamenných obrubníků:24,00+35,00",null,59,null,null,null,null,null,null,null,"Podél stávajících kamenných obrubníků:24,00+35,00"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G61:G70)","v":0},null,{"$f":"SUM(I61:I70)","v":23.679200000000002},null,{"$f":"SUM(K61:K70)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA61:BA70)","v":0},{"$f":"SUM(BB61:BB70)","v":0},{"$f":"SUM(BC61:BC70)","v":0},{"$f":"SUM(BD61:BD70)","v":0},{"$f":"SUM(BE61:BE70)","v":0}]
["Díl:","97","Prorážení otvorů",null,null,null,null,null,null,null,null,null,null,null,1]
[23,"979024441R00","Očištění vybour. obrubníků všech loží a výplní ","m",59,null,{"$f":"E73*F73","v":0},0.125,{"$f":"E73*H73","v":7.375},0,{"$f":"E73*J73","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,1,1]
[null,null,"Stávající kamenné obruby pro opětovné použití:24,00+35,00",null,59,null,null,null,null,null,null,null,"Stávající kamenné obruby pro opětovné použití:24,00+35,00"]
[null,"Celkem za","97 Prorážení otvorů",null,null,null,{"$f":"SUM(G72:G74)","v":0},null,{"$f":"SUM(I72:I74)","v":7.375},null,{"$f":"SUM(K72:K74)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA72:BA74)","v":0},{"$f":"SUM(BB72:BB74)","v":0},{"$f":"SUM(BC72:BC74)","v":0},{"$f":"SUM(BD72:BD74)","v":0},{"$f":"SUM(BE72:BE74)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[24,"998223011R00","Přesun hmot, pozemní komunikace, kryt dlážděný ","t",146.70758850000001,null,{"$f":"E77*F77","v":0},0,{"$f":"E77*H77","v":0},null,{"$f":"E77*J77","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G76:G77)","v":0},null,{"$f":"SUM(I76:I77)","v":0},null,{"$f":"SUM(K76:K77)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA76:BA77)","v":0},{"$f":"SUM(BB76:BB77)","v":0},{"$f":"SUM(BC76:BC77)","v":0},{"$f":"SUM(BD76:BD77)","v":0},{"$f":"SUM(BE76:BE77)","v":0}]

{"sheet":"03 338103.2 KL","index":4,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/03.2","Chodník u bytovek a ZP pro kontejnery",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["03",null,"Oprava chodníku u ZŠ Žižkova",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3381",null,"Turnov-Opravy místních komunikací a chodníků 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":"'03 338103.2 Rek'!E11","v":0},{"$f":"'03 338103.2 Rek'!A16","v":"Zařízení staveniště"},null,null,{"$f":"'03 338103.2 Rek'!I16","v":0}]
["Z","PSV celkem",{"$f":"'03 338103.2 Rek'!F11","v":0},{"$f":"'03 338103.2 Rek'!A17","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'03 338103.2 Rek'!I17","v":0}]
["R","M práce celkem",{"$f":"'03 338103.2 Rek'!H11","v":0},{"$f":"'03 338103.2 Rek'!A18","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'03 338103.2 Rek'!I18","v":0}]
["N","M dodávky celkem",{"$f":"'03 338103.2 Rek'!G11","v":0},{"$f":"'03 338103.2 Rek'!A19","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'03 338103.2 Rek'!I19","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'03 338103.2 Rek'!A20","v":"Geodetické zaměření stavby"},null,null,{"$f":"'03 338103.2 Rek'!I20","v":0}]
[null,null,null,{"$f":"'03 338103.2 Rek'!A21","v":"DIO"},null,null,{"$f":"'03 338103.2 Rek'!I21","v":0}]
["HZS",null,{"$f":"'03 338103.2 Rek'!I11","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'03 338103.2 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":"03 338103.2 Rek","index":5,"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,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,null,null,"Rozpočet :","3381/03.2"]
["Objekt :",null,"03 Oprava chodníku u ZŠ Žižkova",null,null,null,"Chodník u bytovek a ZP pro kontejnery"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'03 338103.2 Pol'!B7","v":"1"},{"$f":"'03 338103.2 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'03 338103.2 Pol'!BA39","v":0},{"$f":"'03 338103.2 Pol'!BB39","v":0},{"$f":"'03 338103.2 Pol'!BC39","v":0},{"$f":"'03 338103.2 Pol'!BD39","v":0},{"$f":"'03 338103.2 Pol'!BE39","v":0}]
[{"$f":"'03 338103.2 Pol'!B40","v":"5"},{"$f":"'03 338103.2 Pol'!C40","v":"Komunikace"},null,null,{"$f":"'03 338103.2 Pol'!BA64","v":0},{"$f":"'03 338103.2 Pol'!BB64","v":0},{"$f":"'03 338103.2 Pol'!BC64","v":0},{"$f":"'03 338103.2 Pol'!BD64","v":0},{"$f":"'03 338103.2 Pol'!BE64","v":0}]
[{"$f":"'03 338103.2 Pol'!B65","v":"91"},{"$f":"'03 338103.2 Pol'!C65","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'03 338103.2 Pol'!BA79","v":0},{"$f":"'03 338103.2 Pol'!BB79","v":0},{"$f":"'03 338103.2 Pol'!BC79","v":0},{"$f":"'03 338103.2 Pol'!BD79","v":0},{"$f":"'03 338103.2 Pol'!BE79","v":0}]
[{"$f":"'03 338103.2 Pol'!B80","v":"99"},{"$f":"'03 338103.2 Pol'!C80","v":"Staveništní přesun hmot"},null,null,{"$f":"'03 338103.2 Pol'!BA82","v":0},{"$f":"'03 338103.2 Pol'!BB82","v":0},{"$f":"'03 338103.2 Pol'!BC82","v":0},{"$f":"'03 338103.2 Pol'!BD82","v":0},{"$f":"'03 338103.2 Pol'!BE82","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,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,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,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,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,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":"03 338103.2 Pol","index":6,"n_rows":82,"n_cols":80,"rows_kept":82,"cut":false,"hidden":false,"merged":[[71,2,71,3],[72,2,72,3],[73,2,73,3],[75,2,75,3],[77,2,77,3],[41,2,41,3],[43,2,43,3],[45,2,45,3],[47,2,47,3],[49,2,49,3],[51,2,51,3],[52,2,52,3],[54,2,54,3],[55,2,55,3],[57,2,57,3],[58,2,58,3],[60,2,60,3],[62,2,62,3],[66,2,66,3],[68,2,68,3],[27,2,27,3],[29,2,29,6],[30,2,30,3],[32,2,32,3],[37,2,37,6],[26,2,26,3],[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],[16,2,16,3],[18,2,18,3],[20,2,20,3],[22,2,22,3],[24,2,24,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'03 338103.2 Rek'!H1","v":"3381/03.2"}]
["Objekt :",null,"03 Oprava chodníku u ZŠ Žižkova",null,{"$f":"'03 338103.2 Rek'!G2","v":"Chodník u bytovek a ZP pro kontejnery"}]
[]
["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,"113106121R00","Rozebrání dlažeb z betonových dlaždic na sucho ","m2",25.5,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.13800000000000001,{"$f":"E8*J8","v":-3.5190000000000001},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající dlažba - ZP:25,50",null,25.5,null,null,null,null,null,null,null,"Stávající dlažba - ZP:25,50"]
[2,"113107620R00","Odstranění podkladu nad 50 m2,kam.drcené tl.20 cm ","m2",65.8,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},-0.44,{"$f":"E10*J10","v":-28.951999999999998},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávajísí plochy - komunikace, chodník:65,80",null,65.8,null,null,null,null,null,null,null,"Stávajísí plochy - komunikace, chodník:65,80"]
[3,"113108406R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl. 6 cm ","m2",35,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},-0.13200000000000001,{"$f":"E12*J12","v":-4.62},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající asfalt - chodník:35,00",null,35,null,null,null,null,null,null,null,"Stávající asfalt - chodník:35,00"]
[4,"113108415R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl.15 cm ","m2",55.6,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},-0.33,{"$f":"E14*J14","v":-18.348000000000003},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající asfalt - komunikace:55,60",null,55.6,null,null,null,null,null,null,null,"Stávající asfalt - komunikace:55,60"]
[5,"113201111R00","Vytrhání obrubníků chodníkových a parkových ","m",65,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},-0.22,{"$f":"E16*J16","v":-14.3},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Stávající silníční obruby:65,00",null,65,null,null,null,null,null,null,null,"Stávající silníční obruby:65,00"]
[6,"113204111R00","Vytrhání obrubníků zahradních ","m",30,null,{"$f":"E18*F18","v":0},0,{"$f":"E18*H18","v":0},-0.125,{"$f":"E18*J18","v":-3.75},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající zahradní obruby:30,00",null,30,null,null,null,null,null,null,null,"Stávající zahradní obruby:30,00"]
[7,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",18.225000000000001,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,"Odkopávky pro ZP a chodník:18,2250",null,18.225000000000001,null,null,null,null,null,null,null,"Odkopávky pro ZP a chodník:18,2250"]
[8,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",18.225000000000001,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,"Odkopávky pro ZP a chodník:18,2250",null,18.225000000000001,null,null,null,null,null,null,null,"Odkopávky pro ZP a chodník:18,2250"]
[9,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",18.225000000000001,null,{"$f":"E24*F24","v":0},0,{"$f":"E24*H24","v":0},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Odkopávky pro ZP a chodník:18,2250",null,18.225000000000001,null,null,null,null,null,null,null,"Odkopávky pro ZP a chodník:18,2250"]
[10,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",171.84,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,"Chodníky:72,30*1,2",null,86.76,null,null,null,null,null,null,null,"Chodníky:72,30*1,2"]
[null,null,"ZP:(49,70+21,20)*1,2",null,85.08,null,null,null,null,null,null,null,"ZP:(49,70+21,20)*1,2"]
[11,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",38.5,null,{"$f":"E29*F29","v":0},3.0000000000000001E-5,{"$f":"E29*H29","v":1.155E-3},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 přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně přesunu hmot.",null,null,3]
[null,null,"Ornice podél upravovaných chodníků a ZP:38,50",null,38.5,null,null,null,null,null,null,null,"Ornice podél upravovaných chodníků a ZP:38,50"]
[12,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",18.225000000000001,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,"Odkopávky pro ZP a chodník:18,2250",null,18.225000000000001,null,null,null,null,null,null,null,"Odkopávky pro ZP a chodník:18,2250"]
[13,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",73.489000000000004,null,{"$f":"E34*F34","v":0},0,{"$f":"E34*H34","v":0},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]
[14,"979089001R00","Poplatek za skládku stavební suti štěrky z komunikací, skupina odpadu 010408","t",28.952000000000002,null,{"$f":"E35*F35","v":0},0,{"$f":"E35*H35","v":0},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]
[15,"979990103R00","Poplatek za skládku stavební suti beton, skupina odpadu 170101","t",21.568999999999999,null,{"$f":"E36*F36","v":0},0,{"$f":"E36*H36","v":0},0,{"$f":"E36*J36","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ36=1,G36,0)","v":0},{"$f":"IF(AZ36=2,G36,0)","v":0},{"$f":"IF(AZ36=3,G36,0)","v":0},{"$f":"IF(AZ36=4,G36,0)","v":0},{"$f":"IF(AZ36=5,G36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[16,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",22.968,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,"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,{"$f":"SUM(G7:G38)","v":0},null,{"$f":"SUM(I7:I38)","v":1.155E-3},null,{"$f":"SUM(K7:K38)","v":-73.48899999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA38)","v":0},{"$f":"SUM(BB7:BB38)","v":0},{"$f":"SUM(BC7:BC38)","v":0},{"$f":"SUM(BD7:BD38)","v":0},{"$f":"SUM(BE7:BE38)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[17,"564851111R00","Podklad ze štěrkodrti po zhutnění tloušťky 15 cm ","m2",79.53,null,{"$f":"E41*F41","v":0},0.378,{"$f":"E41*H41","v":30.062339999999999},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,"Chodník:72,30*1,1",null,79.53,null,null,null,null,null,null,null,"Chodník:72,30*1,1"]
[18,"564871111R00","Podklad ze štěrkodrti po zhutnění tloušťky 25 cm ","m2",77.989999999999995,null,{"$f":"E43*F43","v":0},0.55125000000000002,{"$f":"E43*H43","v":42.9919875},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,"ZP:(49,70+21,20)*1,1",null,77.989999999999995,null,null,null,null,null,null,null,"ZP:(49,70+21,20)*1,1"]
[19,"566904111RRX","Vyspravení podkladu po překopech ACP 16+ Ručně","t",5.1974999999999998,null,{"$f":"E45*F45","v":0},1,{"$f":"E45*H45","v":5.1974999999999998},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,"63,00*0,30*0,10*2,5*1,1",null,5.1974999999999998,null,null,null,null,null,null,null,"63,00*0,30*0,10*2,5*1,1"]
[20,"572952111RRX","Vyspravení krytu asf.betonem tl.do 5 cm ACO11+ Ručně","m2",20.79,null,{"$f":"E47*F47","v":0},0.10255,{"$f":"E47*H47","v":2.1320144999999999},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,"63,00*0,30*1,1",null,20.79,null,null,null,null,null,null,null,"63,00*0,30*1,1"]
[21,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",5.1974999999999998,null,{"$f":"E49*F49","v":0},5.0000000000000001E-4,{"$f":"E49*H49","v":2.5987499999999999E-3},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,"63,00*0,30*0,10*2,5*1,1",null,5.1974999999999998,null,null,null,null,null,null,null,"63,00*0,30*0,10*2,5*1,1"]
[22,"596215021R00","Kladení zámkové dlažby tl. 6 cm do drtě tl. 4 cm ","m2",143.19999999999999,null,{"$f":"E51*F51","v":0},7.3899999999999993E-2,{"$f":"E51*H51","v":10.582479999999999},0,{"$f":"E51*J51","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ51=1,G51,0)","v":0},{"$f":"IF(AZ51=2,G51,0)","v":0},{"$f":"IF(AZ51=3,G51,0)","v":0},{"$f":"IF(AZ51=4,G51,0)","v":0},{"$f":"IF(AZ51=5,G51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"ZP:49,70+21,20",null,70.900000000000006,null,null,null,null,null,null,null,"ZP:49,70+21,20"]
[null,null,"Chodník:72,30",null,72.3,null,null,null,null,null,null,null,"Chodník:72,30"]
[23,"596291111R00","Řezání zámkové dlažby tl. 60 mm ","m",108,null,{"$f":"E54*F54","v":0},3.3E-4,{"$f":"E54*H54","v":3.5639999999999998E-2},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,"ZP:72,00",null,72,null,null,null,null,null,null,null,"ZP:72,00"]
[null,null,"Chodník:36,00",null,36,null,null,null,null,null,null,null,"Chodník:36,00"]
[24,"59245268.R","Dlažba betonová skládaná přírodní 20x10x6 cm","m2",139.536,null,{"$f":"E57*F57","v":0},0.13700000000000001,{"$f":"E57*H57","v":19.116432000000003},null,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245268.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"ZP:(49,70+21,20)*1,02",null,72.317999999999998,null,null,null,null,null,null,null,"ZP:(49,70+21,20)*1,02"]
[null,null,"Chodník:(72,30-6,40)*1,02",null,67.218000000000004,null,null,null,null,null,null,null,"Chodník:(72,30-6,40)*1,02"]
[25,"59245269.R","Dlažba betonová skládaná přírodní 20x10x6 cm rovná hrana","m2",3.36,null,{"$f":"E60*F60","v":0},0.13700000000000001,{"$f":"E60*H60","v":0.46032000000000001},null,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245269.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"3,20*1,05",null,3.36,null,null,null,null,null,null,null,"3,20*1,05"]
[26,"59245272.R","Dlažba betonová skládaná hmatová bar. 20x10x6 cm","m2",3.36,null,{"$f":"E62*F62","v":0},0.13700000000000001,{"$f":"E62*H62","v":0.46032000000000001},null,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245272.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"3,20*1,05",null,3.36,null,null,null,null,null,null,null,"3,20*1,05"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G40:G63)","v":0},null,{"$f":"SUM(I40:I63)","v":111.04163275000001},null,{"$f":"SUM(K40:K63)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA40:BA63)","v":0},{"$f":"SUM(BB40:BB63)","v":0},{"$f":"SUM(BC40:BC63)","v":0},{"$f":"SUM(BD40:BD63)","v":0},{"$f":"SUM(BE40:BE63)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[27,"916561111RT2","Osazení záhon.obrubníků do lože z C 12/15 s opěrou včetně obrubníku   100/5/20 cm","m",40,null,{"$f":"E66*F66","v":0},0.12472,{"$f":"E66*H66","v":4.9887999999999995},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,"40,00",null,40,null,null,null,null,null,null,null,"40,00"]
[28,"917732111RT7","Osazení ležat. obrub. bet. bez opěr,lože z C 25/30 včetně obrubníku 1000x150x250 cm","m",35,null,{"$f":"E68*F68","v":0},0.21181,{"$f":"E68*H68","v":7.4133500000000003},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,"35,00",null,35,null,null,null,null,null,null,null,"35,00"]
[29,"917732114RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000x150x250 mm","m",33.5,null,{"$f":"E70*F70","v":0},0.26980999999999999,{"$f":"E70*H70","v":9.0386349999999993},0,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[30,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",2.6875,null,{"$f":"E71*F71","v":0},2.5249999999999999,{"$f":"E71*H71","v":6.7859375000000002},0,{"$f":"E71*J71","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ71=1,G71,0)","v":0},{"$f":"IF(AZ71=2,G71,0)","v":0},{"$f":"IF(AZ71=3,G71,0)","v":0},{"$f":"IF(AZ71=4,G71,0)","v":0},{"$f":"IF(AZ71=5,G71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Záhonový obrubník:40,00*0,20*0,10",null,0.8,null,null,null,null,null,null,null,"Záhonový obrubník:40,00*0,20*0,10"]
[null,null,"Silniční obrubník - ležatý:35,00*0,30*0,10",null,1.05,null,null,null,null,null,null,null,"Silniční obrubník - ležatý:35,00*0,30*0,10"]
[null,null,"Silniční obrubník stojatý:33,50*0,25*0,10",null,0.83750000000000002,null,null,null,null,null,null,null,"Silniční obrubník stojatý:33,50*0,25*0,10"]
[31,"919731123R00","Zarovnání styčné plochy živičné tl. do 20 cm ","m",64.2,null,{"$f":"E75*F75","v":0},0,{"$f":"E75*H75","v":0},0,{"$f":"E75*J75","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ75=1,G75,0)","v":0},{"$f":"IF(AZ75=2,G75,0)","v":0},{"$f":"IF(AZ75=3,G75,0)","v":0},{"$f":"IF(AZ75=4,G75,0)","v":0},{"$f":"IF(AZ75=5,G75,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"63,00+0,30*4",null,64.2,null,null,null,null,null,null,null,"63,00+0,30*4"]
[32,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",64.2,null,{"$f":"E77*F77","v":0},0,{"$f":"E77*H77","v":0},0,{"$f":"E77*J77","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ77=1,G77,0)","v":0},{"$f":"IF(AZ77=2,G77,0)","v":0},{"$f":"IF(AZ77=3,G77,0)","v":0},{"$f":"IF(AZ77=4,G77,0)","v":0},{"$f":"IF(AZ77=5,G77,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"63,00+0,30*4",null,64.2,null,null,null,null,null,null,null,"63,00+0,30*4"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G65:G78)","v":0},null,{"$f":"SUM(I65:I78)","v":28.226722499999997},null,{"$f":"SUM(K65:K78)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA65:BA78)","v":0},{"$f":"SUM(BB65:BB78)","v":0},{"$f":"SUM(BC65:BC78)","v":0},{"$f":"SUM(BD65:BD78)","v":0},{"$f":"SUM(BE65:BE78)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[33,"998223011R00","Přesun hmot, pozemní komunikace, kryt dlážděný ","t",139.26951025,null,{"$f":"E81*F81","v":0},0,{"$f":"E81*H81","v":0},null,{"$f":"E81*J81","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ81=1,G81,0)","v":0},{"$f":"IF(AZ81=2,G81,0)","v":0},{"$f":"IF(AZ81=3,G81,0)","v":0},{"$f":"IF(AZ81=4,G81,0)","v":0},{"$f":"IF(AZ81=5,G81,0)","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,{"$f":"SUM(G80:G81)","v":0},null,{"$f":"SUM(I80:I81)","v":0},null,{"$f":"SUM(K80:K81)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA80:BA81)","v":0},{"$f":"SUM(BB80:BB81)","v":0},{"$f":"SUM(BC80:BC81)","v":0},{"$f":"SUM(BD80:BD81)","v":0},{"$f":"SUM(BE80:BE81)","v":0}]