{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Stavba","04 338104.1 KL","04 338104.1 Rek","04 338104.1 Pol","05 338105 KL","05 338105 Rek","05 338105 Pol","10 338110 KL","10 338110 Rek","10 338110 Pol","11 338111 KL","11 338111 Rek","11 338111 Pol","12 338112 KL","12 338112 Rek","12 338112 Pol","13 338113 KL","13 338113 Rek","13 338113 Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":82,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Stavba","index":0,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9]]}
[]
[null,null,"Položkový rozpočet stavby",null,null,null,null,"Datum: "]
[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 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"04","Oprava komunikace Kobylka k čp.41",null,null,{"$f":"G29+H29+I29","v":0},0,{"$f":"SUM(H40:H40)","v":0},{"$f":"(G29*SazbaDPH1)/100+(H29*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F29/CelkemObjekty*100)","v":""}]
[null,"05","Oprava části komunikace Kotlerovo nábřeží",null,null,{"$f":"G30+H30+I30","v":0},0,{"$f":"SUM(H41)","v":0},0,""]
[null,"10","Oprava části chodníku v ul. Přepeřská",null,null,0,0,{"$f":"SUM(H42)","v":0},0,""]
[null,"11","Oprava části chodníku u provozovny UNIVER",null,null,0,0,{"$f":"SUM(H43)","v":0},0,""]
[null,"12","Vesecko - Asfaltové plochy na ppč. 698/33",null,null,0,0,{"$f":"SUM(H44)","v":0},0,""]
[null,"13","Oprava MK Družstevní ul.",null,null,0,0,{"$f":"SUM(H45)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$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,"04","3381/04.1 Oprava komunikace Kobylka k nádrži pod čp.41",null,null,{"$f":"G40+H40+I40","v":0},0,{"$f":"SUM('04 338104.1 KL'!C23)","v":0},{"$f":"(G40*SazbaDPH1)/100+(H40*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F40/CelkemObjekty*100)","v":""}]
[null,"05","3381/05 Oprava části komunikace Kotlerovo nábřeží",null,null,{"$f":"G41+H41+I41","v":0},0,{"$f":"SUM('05 338105 KL'!C23)","v":0},0,""]
[null,"10","3381/10 Oprava části chodníku v ul. Přepeřská",null,null,0,0,{"$f":"SUM('10 338110 KL'!C23)","v":0},0,""]
[null,"11","3381/11 Oprava části chodníku u provozovny UNIVER",null,null,0,0,{"$f":"SUM('11 338111 KL'!C23)","v":0},0,""]
[null,"12","3381/12 Vesecko - Asfaltové plochy",null,null,0,0,{"$f":"SUM('12 338112 KL'!C23)","v":0},0,""]
[null,"13","3381/13 Oprava MK Družstevní ul.",null,null,0,0,{"$f":"SUM('13 338113 KL'!C23)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F40:F45)","v":0},{"$f":"SUM(G40:G45)","v":0},{"$f":"SUM(H40:H45)","v":0},{"$f":"SUM(I40:I45)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F46/CelkemObjekty*100)","v":""}]

{"sheet":"04 338104.1 KL","index":1,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/04.1","Oprava komunikace Kobylka k nádrži pod čp.41",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["04",null,"Oprava komunikace Kobylka k čp.41",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":"'04 338104.1 Rek'!E13","v":0},{"$f":"'04 338104.1 Rek'!A18","v":"Zařízení staveniště"},null,null,{"$f":"'04 338104.1 Rek'!I18","v":0}]
["Z","PSV celkem",{"$f":"'04 338104.1 Rek'!F13","v":0},{"$f":"'04 338104.1 Rek'!A19","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'04 338104.1 Rek'!I19","v":0}]
["R","M práce celkem",{"$f":"'04 338104.1 Rek'!H13","v":0},{"$f":"'04 338104.1 Rek'!A20","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'04 338104.1 Rek'!I20","v":0}]
["N","M dodávky celkem",{"$f":"'04 338104.1 Rek'!G13","v":0},{"$f":"'04 338104.1 Rek'!A21","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'04 338104.1 Rek'!I21","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'04 338104.1 Rek'!A22","v":"Geodetické zaměření stavby"},null,null,{"$f":"'04 338104.1 Rek'!I22","v":0}]
[null,null,null,{"$f":"'04 338104.1 Rek'!A23","v":"DIO"},null,null,{"$f":"'04 338104.1 Rek'!I23","v":0}]
["HZS",null,{"$f":"'04 338104.1 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'04 338104.1 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":"04 338104.1 Rek","index":2,"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,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,null,null,"Rozpočet :","3381/04.1"]
["Objekt :",null,"04 Oprava komunikace Kobylka k čp.41",null,null,null,"Oprava komunikace Kobylka k nádrži pod čp.41"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'04 338104.1 Pol'!B7","v":"1"},{"$f":"'04 338104.1 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'04 338104.1 Pol'!BA13","v":0},{"$f":"'04 338104.1 Pol'!BB13","v":0},{"$f":"'04 338104.1 Pol'!BC13","v":0},{"$f":"'04 338104.1 Pol'!BD13","v":0},{"$f":"'04 338104.1 Pol'!BE13","v":0}]
[{"$f":"'04 338104.1 Pol'!B14","v":"5"},{"$f":"'04 338104.1 Pol'!C14","v":"Komunikace"},null,null,{"$f":"'04 338104.1 Pol'!BA26","v":0},{"$f":"'04 338104.1 Pol'!BB26","v":0},{"$f":"'04 338104.1 Pol'!BC26","v":0},{"$f":"'04 338104.1 Pol'!BD26","v":0},{"$f":"'04 338104.1 Pol'!BE26","v":0}]
[{"$f":"'04 338104.1 Pol'!B27","v":"8"},{"$f":"'04 338104.1 Pol'!C27","v":"Trubní vedení"},null,null,{"$f":"'04 338104.1 Pol'!BA29","v":0},{"$f":"'04 338104.1 Pol'!BB29","v":0},{"$f":"'04 338104.1 Pol'!BC29","v":0},{"$f":"'04 338104.1 Pol'!BD29","v":0},{"$f":"'04 338104.1 Pol'!BE29","v":0}]
[{"$f":"'04 338104.1 Pol'!B30","v":"91"},{"$f":"'04 338104.1 Pol'!C30","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'04 338104.1 Pol'!BA33","v":0},{"$f":"'04 338104.1 Pol'!BB33","v":0},{"$f":"'04 338104.1 Pol'!BC33","v":0},{"$f":"'04 338104.1 Pol'!BD33","v":0},{"$f":"'04 338104.1 Pol'!BE33","v":0}]
[{"$f":"'04 338104.1 Pol'!B34","v":"93"},{"$f":"'04 338104.1 Pol'!C34","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'04 338104.1 Pol'!BA42","v":0},{"$f":"'04 338104.1 Pol'!BB42","v":0},{"$f":"'04 338104.1 Pol'!BC42","v":0},{"$f":"'04 338104.1 Pol'!BD42","v":0},{"$f":"'04 338104.1 Pol'!BE42","v":0}]
[{"$f":"'04 338104.1 Pol'!B43","v":"99"},{"$f":"'04 338104.1 Pol'!C43","v":"Staveništní přesun hmot"},null,null,{"$f":"'04 338104.1 Pol'!BA45","v":0},{"$f":"'04 338104.1 Pol'!BB45","v":0},{"$f":"'04 338104.1 Pol'!BC45","v":0},{"$f":"'04 338104.1 Pol'!BD45","v":0},{"$f":"'04 338104.1 Pol'!BE45","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$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,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(I18:I23)","v":0}]

{"sheet":"04 338104.1 Pol","index":3,"n_rows":45,"n_cols":80,"rows_kept":45,"cut":false,"hidden":false,"merged":[[24,2,24,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[11,2,11,6],[15,2,15,3],[17,2,17,3],[19,2,19,3],[21,2,21,3],[23,2,23,6],[35,2,35,3],[37,2,37,3],[39,2,39,6],[40,2,40,3],[31,2,31,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'04 338104.1 Rek'!H1","v":"3381/04.1"}]
["Objekt :",null,"04 Oprava komunikace Kobylka k čp.41",null,{"$f":"'04 338104.1 Rek'!G2","v":"Oprava komunikace Kobylka k nádrži pod čp.41"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113108310R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.10 cm ","m2",2,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.22,{"$f":"E8*J8","v":-0.44},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Napoje na komunikaci KSS LK:8,00*0,25",null,2,null,null,null,null,null,null,null,"Napoje na komunikaci KSS LK:8,00*0,25"]
[2,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",0.44,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]
[3,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",0.44,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,"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,{"$f":"SUM(G7:G12)","v":0},null,{"$f":"SUM(I7:I12)","v":0},null,{"$f":"SUM(K7:K12)","v":-0.44},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA12)","v":0},{"$f":"SUM(BB7:BB12)","v":0},{"$f":"SUM(BC7:BC12)","v":0},{"$f":"SUM(BD7:BD12)","v":0},{"$f":"SUM(BE7:BE12)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[4,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",43.5,null,{"$f":"E15*F15","v":0},0.19694999999999999,{"$f":"E15*H15","v":8.5673249999999985},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,"Plocha komunikace:87,00*2*0,25",null,43.5,null,null,null,null,null,null,null,"Plocha komunikace:87,00*2*0,25"]
[5,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",105.875,null,{"$f":"E17*F17","v":0},1,{"$f":"E17*H17","v":105.875},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,"Plocha komunikace:275,00*0,07*2*2,5*1,1",null,105.875,null,null,null,null,null,null,null,"Plocha komunikace:275,00*0,07*2*2,5*1,1"]
[6,"573111121R00","Postřik infiltr., množství zbytkov. poj. 0,60kg/m2 ","m2",165,null,{"$f":"E19*F19","v":0},5.6100000000000004E-3,{"$f":"E19*H19","v":0.92565000000000008},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,"Plocha komunikace - na 60% plochy:275,00*0,6",null,165,null,null,null,null,null,null,null,"Plocha komunikace - na 60% plochy:275,00*0,6"]
[7,"573231125R00","Postřik spojovací z KAE, množ. zbyt.asf. 0,5 kg/m2 ","m2",275,null,{"$f":"E21*F21","v":0},7.1000000000000002E-4,{"$f":"E21*H21","v":0.19525000000000001},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,"Plocha komunikace:275,00",null,275,null,null,null,null,null,null,null,"Plocha komunikace:275,00"]
[8,"577141112RT2","Beton asfalt. ACO 11+,nebo ACO 16+,do 3 m, tl.5 cm plochy 201-1000 m2","m2",275,null,{"$f":"E23*F23","v":0},0.12966,{"$f":"E23*H23","v":35.656500000000001},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,"Včetně zalití pracovní spáry",null,null,null,null,null,null,null,null,"Včetně zalití pracovní spáry",null,null,3]
[null,null,"Plocha komunikace:275,00",null,275,null,null,null,null,null,null,null,"Plocha komunikace:275,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G14:G25)","v":0},null,{"$f":"SUM(I14:I25)","v":151.21972500000001},null,{"$f":"SUM(K14:K25)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA14:BA25)","v":0},{"$f":"SUM(BB14:BB25)","v":0},{"$f":"SUM(BC14:BC25)","v":0},{"$f":"SUM(BD14:BD25)","v":0},{"$f":"SUM(BE14:BE25)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[9,"899331111R00","Výšková úprava vstupu do 20 cm, zvýšení poklopu ","kus",2,null,{"$f":"E28*F28","v":0},0.43093999999999999,{"$f":"E28*H28","v":0.86187999999999998},0,{"$f":"E28*J28","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ28=1,G28,0)","v":0},{"$f":"IF(AZ28=2,G28,0)","v":0},{"$f":"IF(AZ28=3,G28,0)","v":0},{"$f":"IF(AZ28=4,G28,0)","v":0},{"$f":"IF(AZ28=5,G28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G27:G28)","v":0},null,{"$f":"SUM(I27:I28)","v":0.86187999999999998},null,{"$f":"SUM(K27:K28)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA27:BA28)","v":0},{"$f":"SUM(BB27:BB28)","v":0},{"$f":"SUM(BC27:BC28)","v":0},{"$f":"SUM(BD27:BD28)","v":0},{"$f":"SUM(BE27:BE28)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",8,null,{"$f":"E31*F31","v":0},0,{"$f":"E31*H31","v":0},0,{"$f":"E31*J31","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ31=1,G31,0)","v":0},{"$f":"IF(AZ31=2,G31,0)","v":0},{"$f":"IF(AZ31=3,G31,0)","v":0},{"$f":"IF(AZ31=4,G31,0)","v":0},{"$f":"IF(AZ31=5,G31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Napoje na komunikaci KSS LK:8,00",null,8,null,null,null,null,null,null,null,"Napoje na komunikaci KSS LK:8,00"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G30:G32)","v":0},null,{"$f":"SUM(I30:I32)","v":0},null,{"$f":"SUM(K30:K32)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA30:BA32)","v":0},{"$f":"SUM(BB30:BB32)","v":0},{"$f":"SUM(BC30:BC32)","v":0},{"$f":"SUM(BD30:BD32)","v":0},{"$f":"SUM(BE30:BE32)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"938908411RRR","Očištění povrchu krytu omytím ","m2",275,null,{"$f":"E35*F35","v":0},1.0000000000000001E-5,{"$f":"E35*H35","v":2.7500000000000003E-3},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,"Plocha komunikace:275,00",null,275,null,null,null,null,null,null,null,"Plocha komunikace:275,00"]
[12,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",275,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,"Plocha komunikace:275,00",null,275,null,null,null,null,null,null,null,"Plocha komunikace:275,00"]
[13,"938909611RRX","Odstranění nánosu na krajnicích tl. do 10 cm ","m2",43.5,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},-0.126,{"$f":"E39*J39","v":-5.4809999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Včetně odvozu na skládku zhotovitele a poplatku za skládku.",null,null,null,null,null,null,null,null,"Včetně odvozu na skládku zhotovitele a poplatku za skládku.",null,null,3]
[null,null,"Plocha komunikace:87,00*2*0,25",null,43.5,null,null,null,null,null,null,null,"Plocha komunikace:87,00*2*0,25"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G34:G41)","v":0},null,{"$f":"SUM(I34:I41)","v":2.7500000000000003E-3},null,{"$f":"SUM(K34:K41)","v":-5.4809999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA34:BA41)","v":0},{"$f":"SUM(BB34:BB41)","v":0},{"$f":"SUM(BC34:BC41)","v":0},{"$f":"SUM(BD34:BD41)","v":0},{"$f":"SUM(BE34:BE41)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",152.08435499999999,null,{"$f":"E44*F44","v":0},0,{"$f":"E44*H44","v":0},null,{"$f":"E44*J44","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G43:G44)","v":0},null,{"$f":"SUM(I43:I44)","v":0},null,{"$f":"SUM(K43:K44)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA43:BA44)","v":0},{"$f":"SUM(BB43:BB44)","v":0},{"$f":"SUM(BC43:BC44)","v":0},{"$f":"SUM(BD43:BD44)","v":0},{"$f":"SUM(BE43:BE44)","v":0}]

{"sheet":"05 338105 KL","index":4,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/05","Oprava části komunikace Kotlerovo nábřeží",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["05",null,"Oprava části komunikace Kotlerovo nábřeží",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":"'05 338105 Rek'!E10","v":0},{"$f":"'05 338105 Rek'!A15","v":"Zařízení staveniště"},null,null,{"$f":"'05 338105 Rek'!I15","v":0}]
["Z","PSV celkem",{"$f":"'05 338105 Rek'!F10","v":0},{"$f":"'05 338105 Rek'!A16","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'05 338105 Rek'!I16","v":0}]
["R","M práce celkem",{"$f":"'05 338105 Rek'!H10","v":0},{"$f":"'05 338105 Rek'!A17","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'05 338105 Rek'!I17","v":0}]
["N","M dodávky celkem",{"$f":"'05 338105 Rek'!G10","v":0},{"$f":"'05 338105 Rek'!A18","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'05 338105 Rek'!I18","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'05 338105 Rek'!A19","v":"Geodetické zaměření stavby"},null,null,{"$f":"'05 338105 Rek'!I19","v":0}]
[null,null,null,{"$f":"'05 338105 Rek'!A20","v":"DIO"},null,null,{"$f":"'05 338105 Rek'!I20","v":0}]
["HZS",null,{"$f":"'05 338105 Rek'!I10","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'05 338105 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":"05 338105 Rek","index":5,"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,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,null,null,"Rozpočet :","3381/05"]
["Objekt :",null,"05 Oprava části komunikace Kotlerovo nábřeží",null,null,null,"Oprava části komunikace Kotlerovo nábřeží"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'05 338105 Pol'!B7","v":"5"},{"$f":"'05 338105 Pol'!C7","v":"Komunikace"},null,null,{"$f":"'05 338105 Pol'!BA21","v":0},{"$f":"'05 338105 Pol'!BB21","v":0},{"$f":"'05 338105 Pol'!BC21","v":0},{"$f":"'05 338105 Pol'!BD21","v":0},{"$f":"'05 338105 Pol'!BE21","v":0}]
[{"$f":"'05 338105 Pol'!B22","v":"93"},{"$f":"'05 338105 Pol'!C22","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'05 338105 Pol'!BA32","v":0},{"$f":"'05 338105 Pol'!BB32","v":0},{"$f":"'05 338105 Pol'!BC32","v":0},{"$f":"'05 338105 Pol'!BD32","v":0},{"$f":"'05 338105 Pol'!BE32","v":0}]
[{"$f":"'05 338105 Pol'!B33","v":"99"},{"$f":"'05 338105 Pol'!C33","v":"Staveništní přesun hmot"},null,null,{"$f":"'05 338105 Pol'!BA35","v":0},{"$f":"'05 338105 Pol'!BB35","v":0},{"$f":"'05 338105 Pol'!BC35","v":0},{"$f":"'05 338105 Pol'!BD35","v":0},{"$f":"'05 338105 Pol'!BE35","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$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,{"$f":"E15+F15*G15/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I15:I20)","v":0}]

{"sheet":"05 338105 Pol","index":6,"n_rows":35,"n_cols":80,"rows_kept":35,"cut":false,"hidden":false,"merged":[[27,2,27,3],[29,2,29,6],[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],[16,2,16,3],[18,2,18,6],[19,2,19,3],[23,2,23,3],[25,2,25,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'05 338105 Rek'!H1","v":"3381/05"}]
["Objekt :",null,"05 Oprava části komunikace Kotlerovo nábřeží",null,{"$f":"'05 338105 Rek'!G2","v":"Oprava části komunikace Kotlerovo nábřeží"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",64.75,null,{"$f":"E8*F8","v":0},0.19694999999999999,{"$f":"E8*H8","v":12.7525125},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,"Plocha komunikace:185,00*0,25*1,4",null,64.75,null,null,null,null,null,null,null,"Plocha komunikace:185,00*0,25*1,4"]
[2,"572701111R00","Vyspravení výtluků kom-pěší kam. hrubě drceným ","m3",11.97,null,{"$f":"E10*F10","v":0},1.4804999999999999,{"$f":"E10*H10","v":17.721585000000001},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,"Plocha komunikace - z 20%:570,00*0,2*0,10*1,05",null,11.97,null,null,null,null,null,null,null,"Plocha komunikace - z 20%:570,00*0,2*0,10*1,05"]
[3,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",54.862499999999997,null,{"$f":"E12*F12","v":0},1,{"$f":"E12*H12","v":54.862499999999997},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,"Plocha komunikace:570,00*0,07/2*2,5*1,1",null,54.862499999999997,null,null,null,null,null,null,null,"Plocha komunikace:570,00*0,07/2*2,5*1,1"]
[4,"573111121R00","Postřik infiltr., množství zbytkov. poj. 0,60kg/m2 ","m2",570,null,{"$f":"E14*F14","v":0},5.6100000000000004E-3,{"$f":"E14*H14","v":3.1977000000000002},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,"Plocha komunikace:570,00",null,570,null,null,null,null,null,null,null,"Plocha komunikace:570,00"]
[5,"573231125R00","Postřik spojovací z KAE, množ. zbyt.asf. 0,5 kg/m2 ","m2",570,null,{"$f":"E16*F16","v":0},7.1000000000000002E-4,{"$f":"E16*H16","v":0.4047},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,"Plocha komunikace:570,00",null,570,null,null,null,null,null,null,null,"Plocha komunikace:570,00"]
[6,"577141112RT2","Beton asfalt. ACO 11+,nebo ACO 16+,do 3 m, tl.5 cm plochy 201-1000 m2","m2",570,null,{"$f":"E18*F18","v":0},0.12966,{"$f":"E18*H18","v":73.906199999999998},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 zalití pracovní spáry",null,null,null,null,null,null,null,null,"Včetně zalití pracovní spáry",null,null,3]
[null,null,"Plocha komunikace:570,00",null,570,null,null,null,null,null,null,null,"Plocha komunikace:570,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G7:G20)","v":0},null,{"$f":"SUM(I7:I20)","v":162.84519749999998},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:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"938908411RRR","Očištění povrchu krytu omytím ","m2",570,null,{"$f":"E23*F23","v":0},1.0000000000000001E-5,{"$f":"E23*H23","v":5.7000000000000002E-3},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,"Plocha komunikace:570,00",null,570,null,null,null,null,null,null,null,"Plocha komunikace:570,00"]
[8,"938909111R00","Odstranění nánosu s povrchu podkladu štěrkového ","m2",342,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,"Plocha komunikace na 60% plochy:570,00*0,6",null,342,null,null,null,null,null,null,null,"Plocha komunikace na 60% plochy:570,00*0,6"]
[9,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",228,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,"Plocha komunikace na 40% plochy:570,00*0,4",null,228,null,null,null,null,null,null,null,"Plocha komunikace na 40% plochy:570,00*0,4"]
[10,"938909611RRX","Odstranění nánosu na krajnicích tl. do 10 cm ","m2",64.75,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},-0.126,{"$f":"E29*J29","v":-8.1585000000000001},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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 odvozu na skládku zhotovitele a poplatku za skládku.",null,null,null,null,null,null,null,null,"Včetně odvozu na skládku zhotovitele a poplatku za skládku.",null,null,3]
[null,null,"Plocha komunikace:185,00*0,25*1,4",null,64.75,null,null,null,null,null,null,null,"Plocha komunikace:185,00*0,25*1,4"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G22:G31)","v":0},null,{"$f":"SUM(I22:I31)","v":5.7000000000000002E-3},null,{"$f":"SUM(K22:K31)","v":-8.1585000000000001},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA31)","v":0},{"$f":"SUM(BB22:BB31)","v":0},{"$f":"SUM(BC22:BC31)","v":0},{"$f":"SUM(BD22:BD31)","v":0},{"$f":"SUM(BE22:BE31)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",162.8508975,null,{"$f":"E34*F34","v":0},0,{"$f":"E34*H34","v":0},null,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G33:G34)","v":0},null,{"$f":"SUM(I33:I34)","v":0},null,{"$f":"SUM(K33:K34)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA33:BA34)","v":0},{"$f":"SUM(BB33:BB34)","v":0},{"$f":"SUM(BC33:BC34)","v":0},{"$f":"SUM(BD33:BD34)","v":0},{"$f":"SUM(BE33:BE34)","v":0}]

{"sheet":"10 338110 KL","index":7,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/10","Oprava části chodníku v ul. Přepeřská",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["10",null,"Oprava části chodníku v ul. Přepeřská",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":"'10 338110 Rek'!E11","v":0},{"$f":"'10 338110 Rek'!A16","v":"Zařízení staveniště"},null,null,{"$f":"'10 338110 Rek'!I16","v":0}]
["Z","PSV celkem",{"$f":"'10 338110 Rek'!F11","v":0},{"$f":"'10 338110 Rek'!A17","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'10 338110 Rek'!I17","v":0}]
["R","M práce celkem",{"$f":"'10 338110 Rek'!H11","v":0},{"$f":"'10 338110 Rek'!A18","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'10 338110 Rek'!I18","v":0}]
["N","M dodávky celkem",{"$f":"'10 338110 Rek'!G11","v":0},{"$f":"'10 338110 Rek'!A19","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'10 338110 Rek'!I19","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'10 338110 Rek'!A20","v":"Geodetické zaměření stavby"},null,null,{"$f":"'10 338110 Rek'!I20","v":0}]
[]
["HZS",null,{"$f":"'10 338110 Rek'!I11","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'10 338110 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":"10 338110 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,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,null,null,"Rozpočet :","3381/10"]
["Objekt :",null,"10 Oprava části chodníku v ul. Přepeřská",null,null,null,"Oprava části chodníku v ul. Přepeřská"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'10 338110 Pol'!B7","v":"1"},{"$f":"'10 338110 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'10 338110 Pol'!BA25","v":0},{"$f":"'10 338110 Pol'!BB25","v":0},{"$f":"'10 338110 Pol'!BC25","v":0},{"$f":"'10 338110 Pol'!BD25","v":0},{"$f":"'10 338110 Pol'!BE25","v":0}]
[{"$f":"'10 338110 Pol'!B26","v":"5"},{"$f":"'10 338110 Pol'!C26","v":"Komunikace"},null,null,{"$f":"'10 338110 Pol'!BA35","v":0},{"$f":"'10 338110 Pol'!BB35","v":0},{"$f":"'10 338110 Pol'!BC35","v":0},{"$f":"'10 338110 Pol'!BD35","v":0},{"$f":"'10 338110 Pol'!BE35","v":0}]
[{"$f":"'10 338110 Pol'!B36","v":"91"},{"$f":"'10 338110 Pol'!C36","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'10 338110 Pol'!BA43","v":0},{"$f":"'10 338110 Pol'!BB43","v":0},{"$f":"'10 338110 Pol'!BC43","v":0},{"$f":"'10 338110 Pol'!BD43","v":0},{"$f":"'10 338110 Pol'!BE43","v":0}]
[{"$f":"'10 338110 Pol'!B44","v":"99"},{"$f":"'10 338110 Pol'!C44","v":"Staveništní přesun hmot"},null,null,{"$f":"'10 338110 Pol'!BA46","v":0},{"$f":"'10 338110 Pol'!BB46","v":0},{"$f":"'10 338110 Pol'!BC46","v":0},{"$f":"'10 338110 Pol'!BD46","v":0},{"$f":"'10 338110 Pol'!BE46","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]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I16:I20)","v":0}]

{"sheet":"10 338110 Pol","index":9,"n_rows":46,"n_cols":80,"rows_kept":46,"cut":false,"hidden":false,"merged":[[10,2,10,6],[11,2,11,3],[13,2,13,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[15,2,15,3],[17,2,17,6],[18,2,18,3],[20,2,20,3],[23,2,23,6],[37,2,37,3],[39,2,39,3],[41,2,41,3],[27,2,27,3],[29,2,29,3],[31,2,31,3],[33,2,33,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'10 338110 Rek'!H1","v":"3381/10"}]
["Objekt :",null,"10 Oprava části chodníku v ul. Přepeřská",null,{"$f":"'10 338110 Rek'!G2","v":"Oprava části chodníku v ul. Přepeřská"}]
[]
["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,"113108406R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl. 6 cm ","m2",160,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.13200000000000001,{"$f":"E8*J8","v":-21.12},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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 asfaltový chodník:160,00",null,160,null,null,null,null,null,null,null,"Stávající asfaltový chodník:160,00"]
[2,"132201110R00","Hloubení rýh š.do 60 cm v hor.3 do 50 m3, STROJNĚ ","m3",8,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,"Položka obsahuje hloubení rýh traktorbagrem, naložení výkopku na dopravní prostředek pro svislé, nebo vodorovné přemístění, popř. přemístění výkopku do 3 m (po povrchu území), případné zajištění rypadel polštáři, udržování pracoviště a ochranu výkopiště proti stékání srážkové vody z okolního terénu i s jejím odvodněním, nebo odvedením, přesekání a odstranění kořenů ve výkopišti, odstranění napadávek, urovnání dna výkopu.",null,null,null,null,null,null,null,null,"Položka obsahuje hloubení rýh traktorbagrem, naložení výkopku na dopravní prostředek pro svislé, nebo vodorovné přemístění, popř. přemístění výkopku do 3 m (po povrchu území), případné zajištění rypadel polštáři, udržování pracoviště a ochranu výkopiště proti stékání srážkové vody z okolního terénu i s jejím odvodněním, nebo odvedením, přesekání a odstranění kořenů ve výkopišti, odstranění napadávek, urovnání dna výkopu.",null,null,3]
[null,null,"Výkopy pro osazení obrubníků:80,00*2*0,25*0,20",null,8,null,null,null,null,null,null,null,"Výkopy pro osazení obrubníků:80,00*2*0,25*0,20"]
[3,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",8,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,"Výkopy pro osazení obrubníků:80,00*2*0,25*0,20",null,8,null,null,null,null,null,null,null,"Výkopy pro osazení obrubníků:80,00*2*0,25*0,20"]
[4,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",160,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,"Doplnění podkladů pod dlažbu:80,00*2,00",null,160,null,null,null,null,null,null,null,"Doplnění podkladů pod dlažbu:80,00*2,00"]
[5,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",62.5,null,{"$f":"E17*F17","v":0},3.0000000000000001E-5,{"$f":"E17*H17","v":1.8750000000000001E-3},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,"Včetně přesunu hmot.",null,null,null,null,null,null,null,null,"Včetně přesunu hmot.",null,null,3]
[null,null,"Podél obrubníků:(80,00+45,00)*0,50",null,62.5,null,null,null,null,null,null,null,"Podél obrubníků:(80,00+45,00)*0,50"]
[6,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",8,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,"Výkopy pro osazení obrubníků:80,00*2*0,25*0,20",null,8,null,null,null,null,null,null,null,"Výkopy pro osazení obrubníků:80,00*2*0,25*0,20"]
[7,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",21.12,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]
[8,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",21.12,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,"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,{"$f":"SUM(G7:G24)","v":0},null,{"$f":"SUM(I7:I24)","v":1.8750000000000001E-3},null,{"$f":"SUM(K7:K24)","v":-21.12},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA24)","v":0},{"$f":"SUM(BB7:BB24)","v":0},{"$f":"SUM(BC7:BC24)","v":0},{"$f":"SUM(BD7:BD24)","v":0},{"$f":"SUM(BE7:BE24)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[9,"566301111R00","Úprava krytu kamenivem drceným do 0,06 m3/m2 ","m2",160,null,{"$f":"E27*F27","v":0},9.8479999999999998E-2,{"$f":"E27*H27","v":15.7568},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,"Doplnění podkladů pod dlažbu:80,00*2,00",null,160,null,null,null,null,null,null,null,"Doplnění podkladů pod dlažbu:80,00*2,00"]
[10,"596215021R00","Kladení zámkové dlažby tl. 6 cm do drtě tl. 4 cm ","m2",160,null,{"$f":"E29*F29","v":0},7.3899999999999993E-2,{"$f":"E29*H29","v":11.823999999999998},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,"Doplnění podkladů pod dlažbu:80,00*2,00",null,160,null,null,null,null,null,null,null,"Doplnění podkladů pod dlažbu:80,00*2,00"]
[11,"596291111R00","Řezání zámkové dlažby tl. 60 mm ","m",32,null,{"$f":"E31*F31","v":0},3.3E-4,{"$f":"E31*H31","v":1.056E-2},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 podkladů pod dlažbu:80,00*2,00*0,2",null,32,null,null,null,null,null,null,null,"Doplnění podkladů pod dlažbu:80,00*2,00*0,2"]
[12,"59245268.R","Dlažba betonová skládaná přírodní 20x10x6 cm","m2",163.19999999999999,null,{"$f":"E33*F33","v":0},0.13700000000000001,{"$f":"E33*H33","v":22.3584},null,{"$f":"E33*J33","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245268.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Doplnění podkladů pod dlažbu:80,00*2,00*1,02",null,163.19999999999999,null,null,null,null,null,null,null,"Doplnění podkladů pod dlažbu:80,00*2,00*1,02"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G26:G34)","v":0},null,{"$f":"SUM(I26:I34)","v":49.949759999999998},null,{"$f":"SUM(K26:K34)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA34)","v":0},{"$f":"SUM(BB26:BB34)","v":0},{"$f":"SUM(BC26:BC34)","v":0},{"$f":"SUM(BD26:BD34)","v":0},{"$f":"SUM(BE26:BE34)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[13,"916561111RT2","Osazení záhon.obrubníků do lože z C 12/15 s opěrou včetně obrubníku   100/5/20 cm","m",160,null,{"$f":"E37*F37","v":0},0.12472,{"$f":"E37*H37","v":19.955199999999998},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,"Obrubník podél chodníku:80,00*2",null,160,null,null,null,null,null,null,null,"Obrubník podél chodníku:80,00*2"]
[14,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",4,null,{"$f":"E39*F39","v":0},2.5249999999999999,{"$f":"E39*H39","v":10.1},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,"Obrubník podél chodníku:80,00*2*0,25*0,10",null,4,null,null,null,null,null,null,null,"Obrubník podél chodníku:80,00*2*0,25*0,10"]
[15,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",4.5,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]
[null,null,"Začátek a konec chodníku:2,25*2",null,4.5,null,null,null,null,null,null,null,"Začátek a konec chodníku:2,25*2"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G36:G42)","v":0},null,{"$f":"SUM(I36:I42)","v":30.055199999999999},null,{"$f":"SUM(K36:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA36:BA42)","v":0},{"$f":"SUM(BB36:BB42)","v":0},{"$f":"SUM(BC36:BC42)","v":0},{"$f":"SUM(BD36:BD42)","v":0},{"$f":"SUM(BE36:BE42)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"998223011R00","Přesun hmot, pozemní komunikace, kryt dlážděný ","t",80.006834999999995,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},null,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G44:G45)","v":0},null,{"$f":"SUM(I44:I45)","v":0},null,{"$f":"SUM(K44:K45)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA44:BA45)","v":0},{"$f":"SUM(BB44:BB45)","v":0},{"$f":"SUM(BC44:BC45)","v":0},{"$f":"SUM(BD44:BD45)","v":0},{"$f":"SUM(BE44:BE45)","v":0}]

{"sheet":"11 338111 KL","index":10,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/11","Oprava části chodníku u provozovny UNIVER",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["11",null,"Oprava části chodníku u provozovny UNIVER",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":"'11 338111 Rek'!E11","v":0},{"$f":"'11 338111 Rek'!A16","v":"Zařízení staveniště"},null,null,{"$f":"'11 338111 Rek'!I16","v":0}]
["Z","PSV celkem",{"$f":"'11 338111 Rek'!F11","v":0},{"$f":"'11 338111 Rek'!A17","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'11 338111 Rek'!I17","v":0}]
["R","M práce celkem",{"$f":"'11 338111 Rek'!H11","v":0},{"$f":"'11 338111 Rek'!A18","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'11 338111 Rek'!I18","v":0}]
["N","M dodávky celkem",{"$f":"'11 338111 Rek'!G11","v":0},{"$f":"'11 338111 Rek'!A19","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'11 338111 Rek'!I19","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'11 338111 Rek'!A20","v":"Geodetické zaměření stavby"},null,null,{"$f":"'11 338111 Rek'!I20","v":0}]
[null,null,null,{"$f":"'11 338111 Rek'!A21","v":"DIO"},null,null,{"$f":"'11 338111 Rek'!I21","v":0}]
["HZS",null,{"$f":"'11 338111 Rek'!I11","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'11 338111 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":"11 338111 Rek","index":11,"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 :","3381/11"]
["Objekt :",null,"11 Oprava části chodníku u provozovny UNIVER",null,null,null,"Oprava části chodníku u provozovny UNIVER"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'11 338111 Pol'!B7","v":"5"},{"$f":"'11 338111 Pol'!C7","v":"Komunikace"},null,null,{"$f":"'11 338111 Pol'!BA19","v":0},{"$f":"'11 338111 Pol'!BB19","v":0},{"$f":"'11 338111 Pol'!BC19","v":0},{"$f":"'11 338111 Pol'!BD19","v":0},{"$f":"'11 338111 Pol'!BE19","v":0}]
[{"$f":"'11 338111 Pol'!B20","v":"8"},{"$f":"'11 338111 Pol'!C20","v":"Trubní vedení"},null,null,{"$f":"'11 338111 Pol'!BA22","v":0},{"$f":"'11 338111 Pol'!BB22","v":0},{"$f":"'11 338111 Pol'!BC22","v":0},{"$f":"'11 338111 Pol'!BD22","v":0},{"$f":"'11 338111 Pol'!BE22","v":0}]
[{"$f":"'11 338111 Pol'!B23","v":"93"},{"$f":"'11 338111 Pol'!C23","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'11 338111 Pol'!BA30","v":0},{"$f":"'11 338111 Pol'!BB30","v":0},{"$f":"'11 338111 Pol'!BC30","v":0},{"$f":"'11 338111 Pol'!BD30","v":0},{"$f":"'11 338111 Pol'!BE30","v":0}]
[{"$f":"'11 338111 Pol'!B31","v":"99"},{"$f":"'11 338111 Pol'!C31","v":"Staveništní přesun hmot"},null,null,{"$f":"'11 338111 Pol'!BA33","v":0},{"$f":"'11 338111 Pol'!BB33","v":0},{"$f":"'11 338111 Pol'!BC33","v":0},{"$f":"'11 338111 Pol'!BD33","v":0},{"$f":"'11 338111 Pol'!BE33","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":"11 338111 Pol","index":12,"n_rows":33,"n_cols":80,"rows_kept":33,"cut":false,"hidden":false,"merged":[[10,2,10,3],[11,2,11,3],[13,2,13,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[24,2,24,3],[25,2,25,3],[27,2,27,3],[28,2,28,3],[14,2,14,3],[16,2,16,6],[17,2,17,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'11 338111 Rek'!H1","v":"3381/11"}]
["Objekt :",null,"11 Oprava části chodníku u provozovny UNIVER",null,{"$f":"'11 338111 Rek'!G2","v":"Oprava části chodníku u provozovny UNIVER"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",12.375,null,{"$f":"E8*F8","v":0},1,{"$f":"E8*H8","v":12.375},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,"Plocha komunikace - Stávající betonová plocha:300,00*0,03/2*2,5*1,1",null,12.375,null,null,null,null,null,null,null,"Plocha komunikace - Stávající betonová plocha:300,00*0,03/2*2,5*1,1"]
[2,"573231125R00","Postřik spojovací z KAE, množ. zbyt.asf. 0,5 kg/m2 ","m2",320,null,{"$f":"E10*F10","v":0},7.1000000000000002E-4,{"$f":"E10*H10","v":0.22720000000000001},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,"Plocha komunikace:300,00",null,300,null,null,null,null,null,null,null,"Plocha komunikace:300,00"]
[null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00",null,20,null,null,null,null,null,null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00"]
[3,"577142112RT2","Beton asfaltový ACO 11+ obrusný nad 3 m, tl.5 cm plochy 201-1000 m2","m2",320,null,{"$f":"E13*F13","v":0},0.12966,{"$f":"E13*H13","v":41.491199999999999},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,"Plocha komunikace:300,00",null,300,null,null,null,null,null,null,null,"Plocha komunikace:300,00"]
[null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00",null,20,null,null,null,null,null,null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00"]
[4,"591050019RRX","Komunikace z dlažby zámkové dlažba tloušťka 6 cm Rozebrání a opětovné položení stávající dlažby","m2",4,null,{"$f":"E16*F16","v":0},1.1893,{"$f":"E16*H16","v":4.7572000000000001},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,"Součástí položky je i očištění stávající dlažby a manipulace s dlažbou v rámci staveniště.",null,null,null,null,null,null,null,null,"Součástí položky je i očištění stávající dlažby a manipulace s dlažbou v rámci staveniště.",null,null,3]
[null,null,"Výšková úprava ZD u vstupů do čp.1449 a 1450:2,00*2",null,4,null,null,null,null,null,null,null,"Výšková úprava ZD u vstupů do čp.1449 a 1450:2,00*2"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G7:G18)","v":0},null,{"$f":"SUM(I7:I18)","v":58.8506},null,{"$f":"SUM(K7:K18)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA18)","v":0},{"$f":"SUM(BB7:BB18)","v":0},{"$f":"SUM(BC7:BC18)","v":0},{"$f":"SUM(BD7:BD18)","v":0},{"$f":"SUM(BE7:BE18)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[5,"899331111R00","Výšková úprava vstupu do 20 cm, zvýšení poklopu ","kus",3,null,{"$f":"E21*F21","v":0},0.43093999999999999,{"$f":"E21*H21","v":1.2928199999999999},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,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G20:G21)","v":0},null,{"$f":"SUM(I20:I21)","v":1.2928199999999999},null,{"$f":"SUM(K20:K21)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA20:BA21)","v":0},{"$f":"SUM(BB20:BB21)","v":0},{"$f":"SUM(BC20:BC21)","v":0},{"$f":"SUM(BD20:BD21)","v":0},{"$f":"SUM(BE20:BE21)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"938908411RRR","Očištění povrchu krytu omytím ","m2",320,null,{"$f":"E24*F24","v":0},1.0000000000000001E-5,{"$f":"E24*H24","v":3.2000000000000002E-3},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,"Plocha komunikace:300,00",null,300,null,null,null,null,null,null,null,"Plocha komunikace:300,00"]
[null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00",null,20,null,null,null,null,null,null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00"]
[7,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",320,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,"Plocha komunikace:300,00",null,300,null,null,null,null,null,null,null,"Plocha komunikace:300,00"]
[null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00",null,20,null,null,null,null,null,null,null,"Rozšíření (náběh) u parkoviště \"UNIVER\":20,00"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G23:G29)","v":0},null,{"$f":"SUM(I23:I29)","v":3.2000000000000002E-3},null,{"$f":"SUM(K23:K29)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA23:BA29)","v":0},{"$f":"SUM(BB23:BB29)","v":0},{"$f":"SUM(BC23:BC29)","v":0},{"$f":"SUM(BD23:BD29)","v":0},{"$f":"SUM(BE23:BE29)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",60.146619999999999,null,{"$f":"E32*F32","v":0},0,{"$f":"E32*H32","v":0},null,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G31:G32)","v":0},null,{"$f":"SUM(I31:I32)","v":0},null,{"$f":"SUM(K31:K32)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA31:BA32)","v":0},{"$f":"SUM(BB31:BB32)","v":0},{"$f":"SUM(BC31:BC32)","v":0},{"$f":"SUM(BD31:BD32)","v":0},{"$f":"SUM(BE31:BE32)","v":0}]

{"sheet":"12 338112 KL","index":13,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/12","Vesecko - Asfaltové plochy",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["12",null,"Vesecko - Asfaltové plochy na ppč. 698/33",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":"'12 338112 Rek'!E11","v":0},{"$f":"'12 338112 Rek'!A16","v":"Zařízení staveniště"},null,null,{"$f":"'12 338112 Rek'!I16","v":0}]
["Z","PSV celkem",{"$f":"'12 338112 Rek'!F11","v":0},{"$f":"'12 338112 Rek'!A17","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'12 338112 Rek'!I17","v":0}]
["R","M práce celkem",{"$f":"'12 338112 Rek'!H11","v":0},{"$f":"'12 338112 Rek'!A18","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'12 338112 Rek'!I18","v":0}]
["N","M dodávky celkem",{"$f":"'12 338112 Rek'!G11","v":0},{"$f":"'12 338112 Rek'!A19","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'12 338112 Rek'!I19","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'12 338112 Rek'!A20","v":"Geodetické zaměření stavby"},null,null,{"$f":"'12 338112 Rek'!I20","v":0}]
[null,null,null,{"$f":"'12 338112 Rek'!A21","v":"DIO"},null,null,{"$f":"'12 338112 Rek'!I21","v":0}]
["HZS",null,{"$f":"'12 338112 Rek'!I11","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'12 338112 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":"12 338112 Rek","index":14,"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 :","3381/12"]
["Objekt :",null,"12 Vesecko - Asfaltové plochy na ppč. 698/33",null,null,null,"Vesecko - Asfaltové plochy"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'12 338112 Pol'!B7","v":"1"},{"$f":"'12 338112 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'12 338112 Pol'!BA13","v":0},{"$f":"'12 338112 Pol'!BB13","v":0},{"$f":"'12 338112 Pol'!BC13","v":0},{"$f":"'12 338112 Pol'!BD13","v":0},{"$f":"'12 338112 Pol'!BE13","v":0}]
[{"$f":"'12 338112 Pol'!B14","v":"5"},{"$f":"'12 338112 Pol'!C14","v":"Komunikace"},null,null,{"$f":"'12 338112 Pol'!BA21","v":0},{"$f":"'12 338112 Pol'!BB21","v":0},{"$f":"'12 338112 Pol'!BC21","v":0},{"$f":"'12 338112 Pol'!BD21","v":0},{"$f":"'12 338112 Pol'!BE21","v":0}]
[{"$f":"'12 338112 Pol'!B22","v":"91"},{"$f":"'12 338112 Pol'!C22","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'12 338112 Pol'!BA24","v":0},{"$f":"'12 338112 Pol'!BB24","v":0},{"$f":"'12 338112 Pol'!BC24","v":0},{"$f":"'12 338112 Pol'!BD24","v":0},{"$f":"'12 338112 Pol'!BE24","v":0}]
[{"$f":"'12 338112 Pol'!B25","v":"99"},{"$f":"'12 338112 Pol'!C25","v":"Staveništní přesun hmot"},null,null,{"$f":"'12 338112 Pol'!BA27","v":0},{"$f":"'12 338112 Pol'!BB27","v":0},{"$f":"'12 338112 Pol'!BC27","v":0},{"$f":"'12 338112 Pol'!BD27","v":0},{"$f":"'12 338112 Pol'!BE27","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":"12 338112 Pol","index":15,"n_rows":27,"n_cols":80,"rows_kept":27,"cut":false,"hidden":false,"merged":[[15,2,15,3],[17,2,17,3],[19,2,19,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[11,2,11,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'12 338112 Rek'!H1","v":"3381/12"}]
["Objekt :",null,"12 Vesecko - Asfaltové plochy na ppč. 698/33",null,{"$f":"'12 338112 Rek'!G2","v":"Vesecko - Asfaltové plochy"}]
[]
["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,"113151213R00","Fréz.živič.krytu nad 500 m2, bez překážek, tl.4 cm ","m2",700,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-8.7999999999999995E-2,{"$f":"E8*J8","v":-61.599999999999994},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Plocha před halou:700,00",null,700,null,null,null,null,null,null,null,"Plocha před halou:700,00"]
[2,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",61.6,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]
[3,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",61.6,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,"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,{"$f":"SUM(G7:G12)","v":0},null,{"$f":"SUM(I7:I12)","v":0},null,{"$f":"SUM(K7:K12)","v":-61.599999999999994},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA12)","v":0},{"$f":"SUM(BB7:BB12)","v":0},{"$f":"SUM(BC7:BC12)","v":0},{"$f":"SUM(BD7:BD12)","v":0},{"$f":"SUM(BE7:BE12)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[4,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",48.125,null,{"$f":"E15*F15","v":0},1,{"$f":"E15*H15","v":48.125},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,"Plocha před halou:700,00*0,05/2*2,5*1,1",null,48.125,null,null,null,null,null,null,null,"Plocha před halou:700,00*0,05/2*2,5*1,1"]
[5,"573231125R00","Postřik spojovací z KAE, množ. zbyt.asf. 0,5 kg/m2 ","m2",700,null,{"$f":"E17*F17","v":0},7.1000000000000002E-4,{"$f":"E17*H17","v":0.497},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,"Plocha před halou:700,00",null,700,null,null,null,null,null,null,null,"Plocha před halou:700,00"]
[6,"577142112RT2","Beton asfaltový ACO 11+ obrusný nad 3 m, tl.5 cm plochy 201-1000 m2","m2",700,null,{"$f":"E19*F19","v":0},0.12966,{"$f":"E19*H19","v":90.762},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,"Plocha před halou:700,00",null,700,null,null,null,null,null,null,null,"Plocha před halou:700,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G14:G20)","v":0},null,{"$f":"SUM(I14:I20)","v":139.38400000000001},null,{"$f":"SUM(K14:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA14:BA20)","v":0},{"$f":"SUM(BB14:BB20)","v":0},{"$f":"SUM(BC14:BC20)","v":0},{"$f":"SUM(BD14:BD20)","v":0},{"$f":"SUM(BE14:BE20)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"919731121R00","Zarovnání styčné plochy živičné tl. do 5 cm ","m",150,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,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G22:G23)","v":0},null,{"$f":"SUM(I22:I23)","v":0},null,{"$f":"SUM(K22:K23)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA23)","v":0},{"$f":"SUM(BB22:BB23)","v":0},{"$f":"SUM(BC22:BC23)","v":0},{"$f":"SUM(BD22:BD23)","v":0},{"$f":"SUM(BE22:BE23)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",139.38399999999999,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},null,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G25:G26)","v":0},null,{"$f":"SUM(I25:I26)","v":0},null,{"$f":"SUM(K25:K26)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA25:BA26)","v":0},{"$f":"SUM(BB25:BB26)","v":0},{"$f":"SUM(BC25:BC26)","v":0},{"$f":"SUM(BD25:BD26)","v":0},{"$f":"SUM(BE25:BE26)","v":0}]

{"sheet":"13 338113 KL","index":16,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3381/13","Oprava MK Družstevní ul.",null,"JKSO ","822.27"]
[]
["Objekt",null,null,null,null,"SKP "]
["13",null,"Oprava MK Družstevní ul.",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":"'13 338113 Rek'!E14","v":0},{"$f":"'13 338113 Rek'!A19","v":"Zařízení staveniště"},null,null,{"$f":"'13 338113 Rek'!I19","v":0}]
["Z","PSV celkem",{"$f":"'13 338113 Rek'!F14","v":0},{"$f":"'13 338113 Rek'!A20","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'13 338113 Rek'!I20","v":0}]
["R","M práce celkem",{"$f":"'13 338113 Rek'!H14","v":0},{"$f":"'13 338113 Rek'!A21","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'13 338113 Rek'!I21","v":0}]
["N","M dodávky celkem",{"$f":"'13 338113 Rek'!G14","v":0},{"$f":"'13 338113 Rek'!A22","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'13 338113 Rek'!I22","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'13 338113 Rek'!A23","v":"Geodetické zaměření stavby"},null,null,{"$f":"'13 338113 Rek'!I23","v":0}]
[null,null,null,{"$f":"'13 338113 Rek'!A24","v":"DIO"},null,null,{"$f":"'13 338113 Rek'!I24","v":0}]
["HZS",null,{"$f":"'13 338113 Rek'!I14","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'13 338113 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":"13 338113 Rek","index":17,"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,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,null,null,"Rozpočet :","3381/13"]
["Objekt :",null,"13 Oprava MK Družstevní ul.",null,null,null,"Oprava MK Družstevní ul."]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'13 338113 Pol'!B7","v":"1"},{"$f":"'13 338113 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'13 338113 Pol'!BA40","v":0},{"$f":"'13 338113 Pol'!BB40","v":0},{"$f":"'13 338113 Pol'!BC40","v":0},{"$f":"'13 338113 Pol'!BD40","v":0},{"$f":"'13 338113 Pol'!BE40","v":0}]
[{"$f":"'13 338113 Pol'!B41","v":"2"},{"$f":"'13 338113 Pol'!C41","v":"Základy a zvláštní zakládání"},null,null,{"$f":"'13 338113 Pol'!BA45","v":0},{"$f":"'13 338113 Pol'!BB45","v":0},{"$f":"'13 338113 Pol'!BC45","v":0},{"$f":"'13 338113 Pol'!BD45","v":0},{"$f":"'13 338113 Pol'!BE45","v":0}]
[{"$f":"'13 338113 Pol'!B46","v":"5"},{"$f":"'13 338113 Pol'!C46","v":"Komunikace"},null,null,{"$f":"'13 338113 Pol'!BA85","v":0},{"$f":"'13 338113 Pol'!BB85","v":0},{"$f":"'13 338113 Pol'!BC85","v":0},{"$f":"'13 338113 Pol'!BD85","v":0},{"$f":"'13 338113 Pol'!BE85","v":0}]
[{"$f":"'13 338113 Pol'!B86","v":"63"},{"$f":"'13 338113 Pol'!C86","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'13 338113 Pol'!BA89","v":0},{"$f":"'13 338113 Pol'!BB89","v":0},{"$f":"'13 338113 Pol'!BC89","v":0},{"$f":"'13 338113 Pol'!BD89","v":0},{"$f":"'13 338113 Pol'!BE89","v":0}]
[{"$f":"'13 338113 Pol'!B90","v":"8"},{"$f":"'13 338113 Pol'!C90","v":"Trubní vedení"},null,null,{"$f":"'13 338113 Pol'!BA92","v":0},{"$f":"'13 338113 Pol'!BB92","v":0},{"$f":"'13 338113 Pol'!BC92","v":0},{"$f":"'13 338113 Pol'!BD92","v":0},{"$f":"'13 338113 Pol'!BE92","v":0}]
[{"$f":"'13 338113 Pol'!B93","v":"91"},{"$f":"'13 338113 Pol'!C93","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'13 338113 Pol'!BA109","v":0},{"$f":"'13 338113 Pol'!BB109","v":0},{"$f":"'13 338113 Pol'!BC109","v":0},{"$f":"'13 338113 Pol'!BD109","v":0},{"$f":"'13 338113 Pol'!BE109","v":0}]
[{"$f":"'13 338113 Pol'!B110","v":"99"},{"$f":"'13 338113 Pol'!C110","v":"Staveništní přesun hmot"},null,null,{"$f":"'13 338113 Pol'!BA112","v":0},{"$f":"'13 338113 Pol'!BB112","v":0},{"$f":"'13 338113 Pol'!BC112","v":0},{"$f":"'13 338113 Pol'!BD112","v":0},{"$f":"'13 338113 Pol'!BE112","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$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,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I19:I24)","v":0}]

{"sheet":"13 338113 Pol","index":18,"n_rows":112,"n_cols":80,"rows_kept":112,"cut":false,"hidden":false,"merged":[[25,2,25,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[10,2,10,3],[11,2,11,3],[13,2,13,3],[15,2,15,3],[17,2,17,3],[19,2,19,3],[21,2,21,3],[23,2,23,3],[33,2,33,3],[55,2,55,3],[57,2,57,3],[59,2,59,3],[61,2,61,3],[38,2,38,6],[42,2,42,6],[26,2,26,3],[27,2,27,3],[28,2,28,3],[30,2,30,6],[31,2,31,3],[43,2,43,3],[47,2,47,3],[49,2,49,3],[51,2,51,3],[53,2,53,3],[54,2,54,3],[81,2,81,3],[83,2,83,3],[87,2,87,3],[70,2,70,3],[72,2,72,3],[73,2,73,3],[75,2,75,3],[77,2,77,3],[79,2,79,3],[63,2,63,3],[65,2,65,3],[67,2,67,3],[68,2,68,3],[106,2,106,3],[94,2,94,3],[95,2,95,3],[98,2,98,3],[100,2,100,3],[102,2,102,3],[104,2,104,3],[105,2,105,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3381 Turnov-Opravy místních komunikací a chodníků 2024",null,"Rozpočet:",{"$f":"'13 338113 Rek'!H1","v":"3381/13"}]
["Objekt :",null,"13 Oprava MK Družstevní ul.",null,{"$f":"'13 338113 Rek'!G2","v":"Oprava MK Družstevní ul."}]
[]
["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",65,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.13800000000000001,{"$f":"E8*J8","v":-8.9700000000000006},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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 chodník:65,00",null,65,null,null,null,null,null,null,null,"Stávající chodník:65,00"]
[2,"113107615R00","Odstranění podkladu nad 50 m2,kam.drcené tl.15 cm ","m2",330,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},-0.33,{"$f":"E10*J10","v":-108.9},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající příjezdová komunikace:265,00",null,265,null,null,null,null,null,null,null,"Stávající příjezdová komunikace:265,00"]
[null,null,"Stávající chodník:65,00",null,65,null,null,null,null,null,null,null,"Stávající chodník:65,00"]
[3,"113108410R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl.10 cm ","m2",265,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},-0.22,{"$f":"E13*J13","v":-58.3},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Stávající příjezdová komunikace:265,00",null,265,null,null,null,null,null,null,null,"Stávající příjezdová komunikace:265,00"]
[4,"113202111R00","Vytrhání obrub obrubníků silničních ","m",102,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},-0.27,{"$f":"E15*J15","v":-27.540000000000003},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Podél stávající komunikace:102,00",null,102,null,null,null,null,null,null,null,"Podél stávající komunikace:102,00"]
[5,"113204111R00","Vytrhání obrubníků zahradních ","m",50,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},-0.125,{"$f":"E17*J17","v":-6.25},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Podél stávajícího chodníku:50,00",null,50,null,null,null,null,null,null,null,"Podél stávajícího chodníku:50,00"]
[6,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",91.92,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,"Odkopávky pro komunikaci, chodník a parkovací stání:91,92",null,91.92,null,null,null,null,null,null,null,"Odkopávky pro komunikaci, chodník a parkovací stání:91,92"]
[7,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",45.96,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,"Odkopávky pro komunikaci, chodník a parkovací stání:91,92*0,5",null,45.96,null,null,null,null,null,null,null,"Odkopávky pro komunikaci, chodník a parkovací stání:91,92*0,5"]
[8,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-7 na skládku zhotovitele","m3",65,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,"Odkopávky mimo stávající komunikace a chodník:65,00",null,65,null,null,null,null,null,null,null,"Odkopávky mimo stávající komunikace a chodník:65,00"]
[9,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",506,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,"Komunikace:250,00*1,1",null,275,null,null,null,null,null,null,null,"Komunikace:250,00*1,1"]
[null,null,"Parkovací pruh:117,00*1,1",null,128.69999999999999,null,null,null,null,null,null,null,"Parkovací pruh:117,00*1,1"]
[null,null,"Chodník:80,00*1,1",null,88,null,null,null,null,null,null,null,"Chodník:80,00*1,1"]
[null,null,"Stání pro popelnice:13,00*1,1",null,14.3,null,null,null,null,null,null,null,"Stání pro popelnice:13,00*1,1"]
[10,"181300012RAC","Rozprostření ornice v rovině tloušťka 20 cm dovoz ornice ze vzdálenosti 5 km, osetí trávou","m2",38,null,{"$f":"E30*F30","v":0},3.0000000000000001E-5,{"$f":"E30*H30","v":1.14E-3},0,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ30=1,G30,0)","v":0},{"$f":"IF(AZ30=2,G30,0)","v":0},{"$f":"IF(AZ30=3,G30,0)","v":0},{"$f":"IF(AZ30=4,G30,0)","v":0},{"$f":"IF(AZ30=5,G30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně přesunu hmot dovoz ornice.",null,null,null,null,null,null,null,null,"Včetně přesunu hmot dovoz ornice.",null,null,3]
[null,null,"Zelené plochy:38,00",null,38,null,null,null,null,null,null,null,"Zelené plochy:38,00"]
[11,"199000002R00","Poplatek za skládku horniny 1- 7 č. dle katal. odpadů 17 05 04","m3",65,null,{"$f":"E33*F33","v":0},0,{"$f":"E33*H33","v":0},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,"Odkopávky mimo stávající komunikace a chodník:65,00",null,65,null,null,null,null,null,null,null,"Odkopávky mimo stávající komunikace a chodník:65,00"]
[12,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",209.96,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]
[13,"979089001R00","Poplatek za skládku stavební suti štěrky z komunikací, skupina odpadu 010408","t",108.9,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]
[14,"979990103R00","Poplatek za skládku stavební suti beton, skupina odpadu 170101","t",42.76,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]
[15,"979999995R00","Poplatek za reciklaci asfaltu, kusovost do 1600cm2 skupina 170302","t",58.3,null,{"$f":"E38*F38","v":0},0,{"$f":"E38*H38","v":0},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci) nebo frézovaný asfalt.",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci) nebo frézovaný asfalt.",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G39)","v":0},null,{"$f":"SUM(I7:I39)","v":1.14E-3},null,{"$f":"SUM(K7:K39)","v":-209.96},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA39)","v":0},{"$f":"SUM(BB7:BB39)","v":0},{"$f":"SUM(BC7:BC39)","v":0},{"$f":"SUM(BD7:BD39)","v":0},{"$f":"SUM(BE7:BE39)","v":0}]
["Díl:","2","Základy a zvláštní zakládání",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"212810010RAC","Trativody z PVC drenážních flexibilních trubek lože štěrkopísek a obsyp kamenivo, trubky d 100 mm","m",55,null,{"$f":"E42*F42","v":0},0.43651000000000001,{"$f":"E42*H42","v":24.008050000000001},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,"Součástí položky je i zaústění drenáže do stávající UV.",null,null,null,null,null,null,null,null,"Součástí položky je i zaústění drenáže do stávající UV.",null,null,3]
[null,null,"Drenáž DN100:55,00",null,55,null,null,null,null,null,null,null,"Drenáž DN100:55,00"]
[null,"Celkem za","2 Základy a zvláštní zakládání",null,null,null,{"$f":"SUM(G41:G44)","v":0},null,{"$f":"SUM(I41:I44)","v":24.008050000000001},null,{"$f":"SUM(K41:K44)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA41:BA44)","v":0},{"$f":"SUM(BB41:BB44)","v":0},{"$f":"SUM(BC41:BC44)","v":0},{"$f":"SUM(BD41:BD44)","v":0},{"$f":"SUM(BE41:BE44)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[17,"564751111R00","Podklad z kameniva drceného vel.32-63 mm,tl. 15 cm ","m2",117,null,{"$f":"E47*F47","v":0},0.32250000000000001,{"$f":"E47*H47","v":37.732500000000002},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,"Parkovací pruh:117,00",null,117,null,null,null,null,null,null,null,"Parkovací pruh:117,00"]
[18,"564841112RT4","Podklad ze štěrkodrti po zhutnění tloušťky 13 cm štěrkodrť frakce 0-63 mm","m2",13,null,{"$f":"E49*F49","v":0},0.3276,{"$f":"E49*H49","v":4.2587999999999999},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,"Stání pro popelnice:13,00",null,13,null,null,null,null,null,null,null,"Stání pro popelnice:13,00"]
[19,"564841112RTX","Podklad ze štěrkodrti po zhutnění tloušťky 13 cm štěrkodrť frakce 16-32 mm","m2",117,null,{"$f":"E51*F51","v":0},0.3276,{"$f":"E51*H51","v":38.3292},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,"Parkovací pruh:117,00",null,117,null,null,null,null,null,null,null,"Parkovací pruh:117,00"]
[20,"564851111RT4","Podklad ze štěrkodrti po zhutnění tloušťky 15 cm štěrkodrť frakce 0-63 mm","m2",593,null,{"$f":"E53*F53","v":0},0.378,{"$f":"E53*H53","v":224.154},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:250,00*2",null,500,null,null,null,null,null,null,null,"Komunikace:250,00*2"]
[null,null,"Chodník:80,00",null,80,null,null,null,null,null,null,null,"Chodník:80,00"]
[null,null,"Stání pro popelnice:13,00",null,13,null,null,null,null,null,null,null,"Stání pro popelnice:13,00"]
[21,"565151211RT2","Podklad z obal kam.ACP 16+,nad 3 m,tl.7 cm plochy 201-1000 m2","m2",250,null,{"$f":"E57*F57","v":0},0.18462999999999999,{"$f":"E57*H57","v":46.157499999999999},0,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ57=1,G57,0)","v":0},{"$f":"IF(AZ57=2,G57,0)","v":0},{"$f":"IF(AZ57=3,G57,0)","v":0},{"$f":"IF(AZ57=4,G57,0)","v":0},{"$f":"IF(AZ57=5,G57,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace:250,00",null,250,null,null,null,null,null,null,null,"Komunikace:250,00"]
[22,"573111121R00","Postřik infiltr., množství zbytkov. poj. 0,60kg/m2 ","m2",250,null,{"$f":"E59*F59","v":0},5.6100000000000004E-3,{"$f":"E59*H59","v":1.4025000000000001},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,"Komunikace:250,00",null,250,null,null,null,null,null,null,null,"Komunikace:250,00"]
[23,"573231125R00","Postřik spojovací z KAE množství zbytkového asfaltu 0,5 kg/m2","m2",250,null,{"$f":"E61*F61","v":0},5.0000000000000001E-4,{"$f":"E61*H61","v":0.125},0,{"$f":"E61*J61","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ61=1,G61,0)","v":0},{"$f":"IF(AZ61=2,G61,0)","v":0},{"$f":"IF(AZ61=3,G61,0)","v":0},{"$f":"IF(AZ61=4,G61,0)","v":0},{"$f":"IF(AZ61=5,G61,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Příjezdová komunikace:250,00",null,250,null,null,null,null,null,null,null,"Příjezdová komunikace:250,00"]
[24,"577132111RT2","Beton asfalt. ACO 11+ obrusný, š.nad 3 m, tl. 4 cm plochy 201-1000 m2","m2",250,null,{"$f":"E63*F63","v":0},0.10373,{"$f":"E63*H63","v":25.932500000000001},0,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ63=1,G63,0)","v":0},{"$f":"IF(AZ63=2,G63,0)","v":0},{"$f":"IF(AZ63=3,G63,0)","v":0},{"$f":"IF(AZ63=4,G63,0)","v":0},{"$f":"IF(AZ63=5,G63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Příjezdová komunikace:250,00",null,250,null,null,null,null,null,null,null,"Příjezdová komunikace:250,00"]
[25,"596215021R00","Kladení zámkové dlažby tl. 6 cm do drtě tl. 4 cm ","m2",80,null,{"$f":"E65*F65","v":0},7.3899999999999993E-2,{"$f":"E65*H65","v":5.911999999999999},0,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ65=1,G65,0)","v":0},{"$f":"IF(AZ65=2,G65,0)","v":0},{"$f":"IF(AZ65=3,G65,0)","v":0},{"$f":"IF(AZ65=4,G65,0)","v":0},{"$f":"IF(AZ65=5,G65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník:80,00",null,80,null,null,null,null,null,null,null,"Chodník:80,00"]
[26,"596215041R00","Kladení zámkové dlažby tl. 8 cm do drtě tl. 5 cm ","m2",130,null,{"$f":"E67*F67","v":0},9.2799999999999994E-2,{"$f":"E67*H67","v":12.064},0,{"$f":"E67*J67","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ67=1,G67,0)","v":0},{"$f":"IF(AZ67=2,G67,0)","v":0},{"$f":"IF(AZ67=3,G67,0)","v":0},{"$f":"IF(AZ67=4,G67,0)","v":0},{"$f":"IF(AZ67=5,G67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Parkovací pruh:117,00",null,117,null,null,null,null,null,null,null,"Parkovací pruh:117,00"]
[null,null,"Stání pro popelnice:13,00",null,13,null,null,null,null,null,null,null,"Stání pro popelnice:13,00"]
[27,"596291111R00","Řezání zámkové dlažby tl. 60 mm ","m",20,null,{"$f":"E70*F70","v":0},3.3E-4,{"$f":"E70*H70","v":6.6E-3},0,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník:80,00*0,25",null,20,null,null,null,null,null,null,null,"Chodník:80,00*0,25"]
[28,"596291113R00","Řezání zámkové dlažby tl. 80 mm ","m",32.5,null,{"$f":"E72*F72","v":0},3.6000000000000002E-4,{"$f":"E72*H72","v":1.17E-2},0,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,1,1]
[null,null,"Parkovací pruh:117,00*0,25",null,29.25,null,null,null,null,null,null,null,"Parkovací pruh:117,00*0,25"]
[null,null,"Stání pro popelnice:13,00*0,25",null,3.25,null,null,null,null,null,null,null,"Stání pro popelnice:13,00*0,25"]
[29,"592451151.R","Dlažba vegetační přírodní 200/200/80 mm (např. QUADRO VEGETAČNÍ)","m2",119.34,null,{"$f":"E75*F75","v":0},0.1525,{"$f":"E75*H75","v":18.199349999999999},null,{"$f":"E75*J75","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"592451151.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Parkovací pruh:117,00*1,02",null,119.34,null,null,null,null,null,null,null,"Parkovací pruh:117,00*1,02"]
[30,"59245268.R","Dlažba betonová skládaná přírodní 20x10x6 cm","m2",71.400000000000006,null,{"$f":"E77*F77","v":0},0.13700000000000001,{"$f":"E77*H77","v":9.7818000000000023},null,{"$f":"E77*J77","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245268.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Chodník - základní tvarovka:70,00*1,02",null,71.400000000000006,null,null,null,null,null,null,null,"Chodník - základní tvarovka:70,00*1,02"]
[31,"59245269.R","Dlažba betonová skládaná přírodní 20x10x6 cm rovná hrana","m2",6.12,null,{"$f":"E79*F79","v":0},0.13700000000000001,{"$f":"E79*H79","v":0.83844000000000007},null,{"$f":"E79*J79","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245269.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Chodník - základní tvarovka s rovnou hranou:6,00*1,02",null,6.12,null,null,null,null,null,null,null,"Chodník - základní tvarovka s rovnou hranou:6,00*1,02"]
[32,"59245272.R","Dlažba betonová skládaná hmatová bar. 20x10x6 cm","m2",4.08,null,{"$f":"E81*F81","v":0},0.13700000000000001,{"$f":"E81*H81","v":0.55896000000000001},null,{"$f":"E81*J81","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245272.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Chodník - hmatová tvarovka:4,00*1,02",null,4.08,null,null,null,null,null,null,null,"Chodník - hmatová tvarovka:4,00*1,02"]
[33,"59245278.R","Dlažba betonová skládaná přírodní 20x10x8 cm","m2",13.26,null,{"$f":"E83*F83","v":0},0.16700000000000001,{"$f":"E83*H83","v":2.2144200000000001},null,{"$f":"E83*J83","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245278.R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,null,"Stání pro popelnice:13,00*1,02",null,13.26,null,null,null,null,null,null,null,"Stání pro popelnice:13,00*1,02"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G46:G84)","v":0},null,{"$f":"SUM(I46:I84)","v":427.67927000000003},null,{"$f":"SUM(K46:K84)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA46:BA84)","v":0},{"$f":"SUM(BB46:BB84)","v":0},{"$f":"SUM(BC46:BC84)","v":0},{"$f":"SUM(BD46:BD84)","v":0},{"$f":"SUM(BE46:BE84)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[34,"639571215R00","Kačírek pro okapový chodník tl. 150 mm ","m2",8,null,{"$f":"E87*F87","v":0},0.24,{"$f":"E87*H87","v":1.92},0,{"$f":"E87*J87","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ87=1,G87,0)","v":0},{"$f":"IF(AZ87=2,G87,0)","v":0},{"$f":"IF(AZ87=3,G87,0)","v":0},{"$f":"IF(AZ87=4,G87,0)","v":0},{"$f":"IF(AZ87=5,G87,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Kačírek podél objektu:40,00*0,20",null,8,null,null,null,null,null,null,null,"Kačírek podél objektu:40,00*0,20"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G86:G88)","v":0},null,{"$f":"SUM(I86:I88)","v":1.92},null,{"$f":"SUM(K86:K88)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA86:BA88)","v":0},{"$f":"SUM(BB86:BB88)","v":0},{"$f":"SUM(BC86:BC88)","v":0},{"$f":"SUM(BD86:BD88)","v":0},{"$f":"SUM(BE86:BE88)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[35,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",2,null,{"$f":"E91*F91","v":0},0.43381999999999998,{"$f":"E91*H91","v":0.86763999999999997},0,{"$f":"E91*J91","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ91=1,G91,0)","v":0},{"$f":"IF(AZ91=2,G91,0)","v":0},{"$f":"IF(AZ91=3,G91,0)","v":0},{"$f":"IF(AZ91=4,G91,0)","v":0},{"$f":"IF(AZ91=5,G91,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G90:G91)","v":0},null,{"$f":"SUM(I90:I91)","v":0.86763999999999997},null,{"$f":"SUM(K90:K91)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA90:BA91)","v":0},{"$f":"SUM(BB90:BB91)","v":0},{"$f":"SUM(BC90:BC91)","v":0},{"$f":"SUM(BD90:BD91)","v":0},{"$f":"SUM(BE90:BE91)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[36,"916561111RT2","Osazení záhon.obrubníků do lože z C 12/15 s opěrou včetně obrubníku  1000/50/200 cm","m",116,null,{"$f":"E94*F94","v":0},0.12472,{"$f":"E94*H94","v":14.46752},0,{"$f":"E94*J94","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,1,1]
[null,null,"Záhonový obrubník (chodník +60 mm):56,00",null,56,null,null,null,null,null,null,null,"Záhonový obrubník (chodník +60 mm):56,00"]
[null,null,"Záhonový obrubník (zapuštěný):60,00",null,60,null,null,null,null,null,null,null,"Záhonový obrubník (zapuštěný):60,00"]
[37,"917862111RT5","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 100/8/25","m",95,null,{"$f":"E97*F97","v":0},0.22133,{"$f":"E97*H97","v":21.026350000000001},0,{"$f":"E97*J97","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ97=1,G97,0)","v":0},{"$f":"IF(AZ97=2,G97,0)","v":0},{"$f":"IF(AZ97=3,G97,0)","v":0},{"$f":"IF(AZ97=4,G97,0)","v":0},{"$f":"IF(AZ97=5,G97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[38,"917862114RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000/150/250","m",41,null,{"$f":"E98*F98","v":0},0.26980999999999999,{"$f":"E98*H98","v":11.06221},0,{"$f":"E98*J98","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ98=1,G98,0)","v":0},{"$f":"IF(AZ98=2,G98,0)","v":0},{"$f":"IF(AZ98=3,G98,0)","v":0},{"$f":"IF(AZ98=4,G98,0)","v":0},{"$f":"IF(AZ98=5,G98,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Silniční obrubník:41,00",null,41,null,null,null,null,null,null,null,"Silniční obrubník:41,00"]
[39,"917862114RU7","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000/150/150","m",4.5,null,{"$f":"E100*F100","v":0},0.26980999999999999,{"$f":"E100*H100","v":1.214145},0,{"$f":"E100*J100","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ100=1,G100,0)","v":0},{"$f":"IF(AZ100=2,G100,0)","v":0},{"$f":"IF(AZ100=3,G100,0)","v":0},{"$f":"IF(AZ100=4,G100,0)","v":0},{"$f":"IF(AZ100=5,G100,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Silniční obrubník:4,5",null,4.5,null,null,null,null,null,null,null,"Silniční obrubník:4,5"]
[40,"917862114RV4","Osazení stojat. obrub.bet. s opěrou,lože z C 25/30 včetně obrubníku 1000/150/150-250 P/L","m",6,null,{"$f":"E102*F102","v":0},0.26980999999999999,{"$f":"E102*H102","v":1.61886},0,{"$f":"E102*J102","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ102=1,G102,0)","v":0},{"$f":"IF(AZ102=2,G102,0)","v":0},{"$f":"IF(AZ102=3,G102,0)","v":0},{"$f":"IF(AZ102=4,G102,0)","v":0},{"$f":"IF(AZ102=5,G102,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Silniční obrubník:6,00",null,6,null,null,null,null,null,null,null,"Silniční obrubník:6,00"]
[41,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",4.4450000000000003,null,{"$f":"E104*F104","v":0},2.5249999999999999,{"$f":"E104*H104","v":11.223625},0,{"$f":"E104*J104","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,1,1]
[null,null,"Záhonový obrubník (chodník +60 mm):56,00*0,25*0,10",null,1.4,null,null,null,null,null,null,null,"Záhonový obrubník (chodník +60 mm):56,00*0,25*0,10"]
[null,null,"Záhonový obrubník (zapuštěný):60,00*0,25*0,10",null,1.5,null,null,null,null,null,null,null,"Záhonový obrubník (zapuštěný):60,00*0,25*0,10"]
[null,null,"Silniční obrubník:(41,00+4,50+6,00)*0,30*0,10",null,1.5449999999999999,null,null,null,null,null,null,null,"Silniční obrubník:(41,00+4,50+6,00)*0,30*0,10"]
[42,"919731121R00","Zarovnání styčné plochy živičné tl. do 5 cm ","m",9.4,null,{"$f":"E108*F108","v":0},0,{"$f":"E108*H108","v":0},0,{"$f":"E108*J108","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ108=1,G108,0)","v":0},{"$f":"IF(AZ108=2,G108,0)","v":0},{"$f":"IF(AZ108=3,G108,0)","v":0},{"$f":"IF(AZ108=4,G108,0)","v":0},{"$f":"IF(AZ108=5,G108,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G93:G108)","v":0},null,{"$f":"SUM(I93:I108)","v":60.61271},null,{"$f":"SUM(K93:K108)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA93:BA108)","v":0},{"$f":"SUM(BB93:BB108)","v":0},{"$f":"SUM(BC93:BC108)","v":0},{"$f":"SUM(BD93:BD108)","v":0},{"$f":"SUM(BE93:BE108)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[43,"998225111R00","Přesun hmot, pozemní komunikace, kryt živičný ","t",515.08880999999997,null,{"$f":"E111*F111","v":0},0,{"$f":"E111*H111","v":0},null,{"$f":"E111*J111","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ111=1,G111,0)","v":0},{"$f":"IF(AZ111=2,G111,0)","v":0},{"$f":"IF(AZ111=3,G111,0)","v":0},{"$f":"IF(AZ111=4,G111,0)","v":0},{"$f":"IF(AZ111=5,G111,0)","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,{"$f":"SUM(G110:G111)","v":0},null,{"$f":"SUM(I110:I111)","v":0},null,{"$f":"SUM(K110:K111)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA110:BA111)","v":0},{"$f":"SUM(BB110:BB111)","v":0},{"$f":"SUM(BC110:BC111)","v":0},{"$f":"SUM(BD110:BD111)","v":0},{"$f":"SUM(BE110:BE111)","v":0}]