{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Stavba","01 325701.1 KL","01 325701.1 Rek","01 325701.1 Pol","01 325701.2 KL","01 325701.2 Rek","01 325701.2 Pol","01 325701.3 KL","01 325701.3 Rek","01 325701.3 Pol","01 325701.4 KL","01 325701.4 Rek","01 325701.4 Pol","01 325701.5 KL","01 325701.5 Rek","01 325701.5 Pol","01 325701.6 KL","01 325701.6 Rek","01 325701.6 Pol","01 325701.7 KL","01 325701.7 Rek","01 325701.7 Pol","01 325701.8 KL","01 325701.8 Rek","01 325701.8 Pol","01 325701.9 KL","01 325701.9 Rek","01 325701.9 Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":112,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Stavba","index":0,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9]]}
[]
[null,null,"Položkový rozpočet stavby",null,null,null,null,"Datum: ",{"$f":"TODAY()","v":"2021-01-13"}]
[null,null,null," "]
[]
[null,null,"Stavba :","3257","Turnov - objekt ul. 5. května  čp.26"]
[]
[null,null,"Objednatel : ","Město TURNOV",null,null,null,"IČO :","00276227"]
[null,null,null,"Antonína Dvořáka 335",null,null,null,"DIČ :","CZ00276227"]
[null,null,"51122","Turnov"]
[]
[null,null,"Zhotovitel : ",".",null,null,null,"IČO :"]
[null,null,null,null,null,null,null,"DIČ :"]
[]
[null,null,"Za zhotovitele :",null,null,null,null,"Za objednatele :"]
[]
[null,null,"_______________",null,null,null,null,"_______________"]
[]
[null,null,null,null,null,null,null,null,null,"Rozpočtové náklady"]
[null,"Základ pro DPH",null,15,"%",null,null,null,{"$f":"ROUND(G31,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH1","v":15},"%",null,null,null,{"$f":"ROUND(I19*D20/100,0)","v":0}]
[null,"Základ pro DPH",null,21,"%",null,null,null,{"$f":"ROUND(H31,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH2","v":21},"%",null,null,null,{"$f":"ROUND(I21*D21/100,0)","v":0}]
[null,"Cena celkem za stavbu",null,null,null,null,null,null,{"$f":"SUM(I19:I22)","v":0}]
[]
[]
[]
[null,"Rekapitulace stavebních objektů a provozních souborů"]
[]
[null,"Číslo a název objektu / provozního souboru",null,null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 15 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"01","Objekt ul. 5. května čp.26",null,null,{"$f":"G30+H30+I30","v":0},{"$f":"SUM(G47)","v":0},0,{"$f":"(G30*SazbaDPH1)/100+(H30*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F30/CelkemObjekty*100)","v":""}]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F30:F30)","v":0},{"$f":"SUM(G30:G30)","v":0},{"$f":"SUM(H30:H30)","v":0},{"$f":"SUM(I30:I30)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F31/CelkemObjekty*100)","v":""}]
[]
[]
[]
[null,"Rekapitulace stavebních rozpočtů"]
[]
[null,"Číslo objektu","Číslo a název rozpočtu",null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 15 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"01","3257/01.1 Byt č. 1 - 2.NP",null,null,{"$f":"G38+H38+I38","v":0},{"$f":"SUM('01 325701.1 KL'!C23)","v":0},0,{"$f":"(G38*SazbaDPH1)/100+(H38*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F38/CelkemObjekty*100)","v":""}]
[null,"01","3257/01.2 Byt č. 2 - 2.NP",null,null,{"$f":"G39+H39+I39","v":0},{"$f":"SUM('01 325701.2 KL'!C23)","v":0},0,0,""]
[null,"01","3257/01.3 Byt č. 3 - 3.NP",null,null,0,{"$f":"SUM('01 325701.3 KL'!C23)","v":0},0,0,""]
[null,"01","3257/01.4 Byt č. 4 - 3.NP",null,null,0,{"$f":"SUM('01 325701.4 KL'!C23)","v":0},0,0,""]
[null,"01","3257/01.5 Byt č. 5 - 3.NP",null,null,0,{"$f":"SUM('01 325701.5 KL'!C23)","v":0},0,0,""]
[null,"01","3257/01.6 Byt č. 6 - 3.NP",null,null,0,{"$f":"SUM('01 325701.6 KL'!C23)","v":0},0,0,""]
[null,"01","3257/01.7 Byt č. 7 - 4.NP",null,null,0,{"$f":"SUM('01 325701.7 KL'!C23)","v":0},0,0,""]
[null,"01","3257/01.8 Byt č. 8 - 4.NP",null,null,0,{"$f":"SUM('01 325701.8 KL'!C23)","v":0},0,0,""]
[null,"01","3257/01.9 Chodba - 2. - 3.NP",null,null,0,{"$f":"SUM('01 325701.9 KL'!C23)","v":0},0,0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F38:F46)","v":0},{"$f":"SUM(G38:G46)","v":0},{"$f":"SUM(H38:H46)","v":0},{"$f":"SUM(I38:I46)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F47/CelkemObjekty*100)","v":""}]

{"sheet":"01 325701.1 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,"3257/01.1","Byt č. 1 - 2.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.1 Rek'!E16","v":0},{"$f":"'01 325701.1 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.1 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.1 Rek'!F16","v":0},{"$f":"'01 325701.1 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.1 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.1 Rek'!H16","v":0},{"$f":"'01 325701.1 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.1 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.1 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.1 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.1 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,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.1 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,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.1"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 1 - 2.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.1 Pol'!B7","v":"61"},{"$f":"'01 325701.1 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.1 Pol'!BA21","v":0},{"$f":"'01 325701.1 Pol'!BB21","v":0},{"$f":"'01 325701.1 Pol'!BC21","v":0},{"$f":"'01 325701.1 Pol'!BD21","v":0},{"$f":"'01 325701.1 Pol'!BE21","v":0}]
[{"$f":"'01 325701.1 Pol'!B22","v":"63"},{"$f":"'01 325701.1 Pol'!C22","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.1 Pol'!BA26","v":0},{"$f":"'01 325701.1 Pol'!BB26","v":0},{"$f":"'01 325701.1 Pol'!BC26","v":0},{"$f":"'01 325701.1 Pol'!BD26","v":0},{"$f":"'01 325701.1 Pol'!BE26","v":0}]
[{"$f":"'01 325701.1 Pol'!B27","v":"94"},{"$f":"'01 325701.1 Pol'!C27","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.1 Pol'!BA31","v":0},{"$f":"'01 325701.1 Pol'!BB31","v":0},{"$f":"'01 325701.1 Pol'!BC31","v":0},{"$f":"'01 325701.1 Pol'!BD31","v":0},{"$f":"'01 325701.1 Pol'!BE31","v":0}]
[{"$f":"'01 325701.1 Pol'!B32","v":"96"},{"$f":"'01 325701.1 Pol'!C32","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.1 Pol'!BA45","v":0},{"$f":"'01 325701.1 Pol'!BB45","v":0},{"$f":"'01 325701.1 Pol'!BC45","v":0},{"$f":"'01 325701.1 Pol'!BD45","v":0},{"$f":"'01 325701.1 Pol'!BE45","v":0}]
[{"$f":"'01 325701.1 Pol'!B46","v":"99"},{"$f":"'01 325701.1 Pol'!C46","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.1 Pol'!BA48","v":0},{"$f":"'01 325701.1 Pol'!BB48","v":0},{"$f":"'01 325701.1 Pol'!BC48","v":0},{"$f":"'01 325701.1 Pol'!BD48","v":0},{"$f":"'01 325701.1 Pol'!BE48","v":0}]
[{"$f":"'01 325701.1 Pol'!B49","v":"764"},{"$f":"'01 325701.1 Pol'!C49","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.1 Pol'!BA54","v":0},{"$f":"'01 325701.1 Pol'!BB54","v":0},{"$f":"'01 325701.1 Pol'!BC54","v":0},{"$f":"'01 325701.1 Pol'!BD54","v":0},{"$f":"'01 325701.1 Pol'!BE54","v":0}]
[{"$f":"'01 325701.1 Pol'!B55","v":"766"},{"$f":"'01 325701.1 Pol'!C55","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.1 Pol'!BA92","v":0},{"$f":"'01 325701.1 Pol'!BB92","v":0},{"$f":"'01 325701.1 Pol'!BC92","v":0},{"$f":"'01 325701.1 Pol'!BD92","v":0},{"$f":"'01 325701.1 Pol'!BE92","v":0}]
[{"$f":"'01 325701.1 Pol'!B93","v":"784"},{"$f":"'01 325701.1 Pol'!C93","v":"Malby"},null,null,{"$f":"'01 325701.1 Pol'!BA97","v":0},{"$f":"'01 325701.1 Pol'!BB97","v":0},{"$f":"'01 325701.1 Pol'!BC97","v":0},{"$f":"'01 325701.1 Pol'!BD97","v":0},{"$f":"'01 325701.1 Pol'!BE97","v":0}]
[{"$f":"'01 325701.1 Pol'!B98","v":"D96"},{"$f":"'01 325701.1 Pol'!C98","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.1 Pol'!BA104","v":0},{"$f":"'01 325701.1 Pol'!BB104","v":0},{"$f":"'01 325701.1 Pol'!BC104","v":0},{"$f":"'01 325701.1 Pol'!BD104","v":0},{"$f":"'01 325701.1 Pol'!BE104","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.1 Pol","index":3,"n_rows":104,"n_cols":80,"rows_kept":104,"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],[9,2,9,3],[12,2,12,3],[13,2,13,3],[15,2,15,3],[16,2,16,3],[18,2,18,3],[19,2,19,3],[23,2,23,3],[39,2,39,3],[41,2,41,3],[43,2,43,3],[28,2,28,3],[29,2,29,3],[33,2,33,3],[34,2,34,3],[36,2,36,3],[37,2,37,3],[70,2,70,6],[50,2,50,3],[51,2,51,3],[56,2,56,6],[57,2,57,3],[58,2,58,3],[60,2,60,3],[62,2,62,3],[64,2,64,6],[65,2,65,3],[66,2,66,3],[68,2,68,6],[69,2,69,6],[83,2,83,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,3],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[94,2,94,3],[95,2,95,3],[84,2,84,6],[85,2,85,6],[86,2,86,3],[88,2,88,3],[89,2,89,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.1 Rek'!H1","v":"3257/01.1"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.1 Rek'!G2","v":"Byt č. 1 - 2.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",7.41,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":2.9640000000000005E-4},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,"Byt č. 1 90x160 cm:0,90*(1,60+0,30)*2",null,3.42,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:0,90*(1,60+0,30)*2"]
[null,null,"Byt č. 1 210x160 cm:2,10*(1,60+0,30)*1",null,3.99,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:2,10*(1,60+0,30)*1"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",17.399999999999999,null,{"$f":"E12*F12","v":0},2.3800000000000002E-3,{"$f":"E12*H12","v":4.1411999999999997E-2},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,"Byt č. 1 90x160 cm:(0,90+1,60)*2*2",null,10,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:(0,90+1,60)*2*2"]
[null,null,"Byt č. 1 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:(2,10+1,60)*2*1"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",4.05,null,{"$f":"E15*F15","v":0},3.4909999999999997E-2,{"$f":"E15*H15","v":0.14138549999999997},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,"Byt č. 1 90x160 cm:0,30*(0,90+2*1,60)*2",null,2.46,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:0,30*(0,90+2*1,60)*2"]
[null,null,"Byt č. 1 210x160 cm:0,30*(2,10+2*1,60)*1",null,1.59,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:0,30*(2,10+2*1,60)*1"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",13.5,null,{"$f":"E18*F18","v":0},1.4999999999999999E-4,{"$f":"E18*H18","v":2.0249999999999999E-3},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,"Byt č. 1 90x160 cm:(0,90+2*1,60)*2",null,8.1999999999999993,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:(0,90+2*1,60)*2"]
[null,null,"Byt č. 1 210x160 cm:(2,10+2*1,60)*1",null,5.3,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:(2,10+2*1,60)*1"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G20)","v":0},null,{"$f":"SUM(I7:I20)","v":0.18511889999999998},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:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",1.17,null,{"$f":"E23*F23","v":0},7.0000000000000001E-3,{"$f":"E23*H23","v":8.1899999999999994E-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,"Byt č. 1 90x160 cm - parapet:0,90*0,30*2",null,0.54,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm - parapet:0,90*0,30*2"]
[null,null,"Byt č. 1 210x160 cm - parapet:2,10*0,30*1",null,0.63,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm - parapet:2,10*0,30*1"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G22:G25)","v":0},null,{"$f":"SUM(I22:I25)","v":8.1899999999999994E-3},null,{"$f":"SUM(K22:K25)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA25)","v":0},{"$f":"SUM(BB22:BB25)","v":0},{"$f":"SUM(BC22:BC25)","v":0},{"$f":"SUM(BD22:BD25)","v":0},{"$f":"SUM(BE22:BE25)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",9.6,null,{"$f":"E28*F28","v":0},1.2099999999999999E-3,{"$f":"E28*H28","v":1.1616E-2},0,{"$f":"E28*J28","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ28=1,G28,0)","v":0},{"$f":"IF(AZ28=2,G28,0)","v":0},{"$f":"IF(AZ28=3,G28,0)","v":0},{"$f":"IF(AZ28=4,G28,0)","v":0},{"$f":"IF(AZ28=5,G28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 1 90x160 cm:1,20*1,00*2*2",null,4.8,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:1,20*1,00*2*2"]
[null,null,"Byt č. 1 210x160 cm:2,40*1,00*1*2",null,4.8,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:2,40*1,00*1*2"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G27:G30)","v":0},null,{"$f":"SUM(I27:I30)","v":1.1616E-2},null,{"$f":"SUM(K27:K30)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA27:BA30)","v":0},{"$f":"SUM(BB27:BB30)","v":0},{"$f":"SUM(BC27:BC30)","v":0},{"$f":"SUM(BD27:BD30)","v":0},{"$f":"SUM(BE27:BE30)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",4.05,null,{"$f":"E33*F33","v":0},0,{"$f":"E33*H33","v":0},-5.5E-2,{"$f":"E33*J33","v":-0.22275},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 1 90x160 cm:0,30*(0,90+2*1,60)*2",null,2.46,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:0,30*(0,90+2*1,60)*2"]
[null,null,"Byt č. 1 210x160 cm:0,30*(2,10+2*1,60)*1",null,1.59,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:0,30*(2,10+2*1,60)*1"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",3,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]
[null,null,"Byt č. 1 90x160 cm:1*2",null,2,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:1*2"]
[null,null,"Byt č. 1 210x160 cm:1*1",null,1,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:1*1"]
[10,"968061113R00","Vyvěšení dřevěných okenních křídel pl. nad 1,5 m2 ","kus",1,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},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,"Byt č. 1 210x160 cm:1*1",null,1,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:1*1"]
[11,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",2.88,null,{"$f":"E41*F41","v":0},1E-3,{"$f":"E41*H41","v":2.8799999999999997E-3},-6.2E-2,{"$f":"E41*J41","v":-0.17856},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 1 90x160 cm:0,90*1,60*2",null,2.88,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:0,90*1,60*2"]
[12,"968062356RRX","Vybourání dřevěných rámů oken dvojitých pl. 4 m2 včetně parapetů oken","m2",3.36,null,{"$f":"E43*F43","v":0},9.2000000000000003E-4,{"$f":"E43*H43","v":3.0912000000000001E-3},-5.3999999999999999E-2,{"$f":"E43*J43","v":-0.18143999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 1 210x160 cm:2,10*1,60*1",null,3.36,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:2,10*1,60*1"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G32:G44)","v":0},null,{"$f":"SUM(I32:I44)","v":5.9711999999999994E-3},null,{"$f":"SUM(K32:K44)","v":-0.58274999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA32:BA44)","v":0},{"$f":"SUM(BB32:BB44)","v":0},{"$f":"SUM(BC32:BC44)","v":0},{"$f":"SUM(BD32:BD44)","v":0},{"$f":"SUM(BE32:BE44)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[13,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.2108961,null,{"$f":"E47*F47","v":0},0,{"$f":"E47*H47","v":0},null,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G46:G47)","v":0},null,{"$f":"SUM(I46:I47)","v":0},null,{"$f":"SUM(K46:K47)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA46:BA47)","v":0},{"$f":"SUM(BB46:BB47)","v":0},{"$f":"SUM(BC46:BC47)","v":0},{"$f":"SUM(BD46:BD47)","v":0},{"$f":"SUM(BE46:BE47)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",3.9,null,{"$f":"E50*F50","v":0},3.6099999999999999E-3,{"$f":"E50*H50","v":1.4079E-2},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 1 90x160 cm:0,90*2",null,1.8,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:0,90*2"]
[null,null,"Byt č. 1 210x160 cm:2,10*1",null,2.1,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:2,10*1"]
[15,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",1.4079E-2,null,{"$f":"E53*F53","v":0},0,{"$f":"E53*H53","v":0},null,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G49:G53)","v":0},null,{"$f":"SUM(I49:I53)","v":1.4079E-2},null,{"$f":"SUM(K49:K53)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA49:BA53)","v":0},{"$f":"SUM(BB49:BB53)","v":0},{"$f":"SUM(BC49:BC53)","v":0},{"$f":"SUM(BD49:BD53)","v":0},{"$f":"SUM(BE49:BE53)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",17.399999999999999,null,{"$f":"E56*F56","v":0},0,{"$f":"E56*H56","v":0},0,{"$f":"E56*J56","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ56=1,G56,0)","v":0},{"$f":"IF(AZ56=2,G56,0)","v":0},{"$f":"IF(AZ56=3,G56,0)","v":0},{"$f":"IF(AZ56=4,G56,0)","v":0},{"$f":"IF(AZ56=5,G56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 1 90x160 cm:(0,90+1,60)*2*2",null,10,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:(0,90+1,60)*2*2"]
[null,null,"Byt č. 1 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:(2,10+1,60)*2*1"]
[17,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",1.8,null,{"$f":"E60*F60","v":0},1.0000000000000001E-5,{"$f":"E60*H60","v":1.8E-5},0,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ60=1,G60,0)","v":0},{"$f":"IF(AZ60=2,G60,0)","v":0},{"$f":"IF(AZ60=3,G60,0)","v":0},{"$f":"IF(AZ60=4,G60,0)","v":0},{"$f":"IF(AZ60=5,G60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 1 90x160 cm:0,90*2",null,1.8,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:0,90*2"]
[18,"766694113R00","Montáž parapetních desek š.do 30 cm,dl.do 260 cm ","kus",2.1,null,{"$f":"E62*F62","v":0},2.0000000000000002E-5,{"$f":"E62*H62","v":4.2000000000000004E-5},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 1 210x160 cm:2,10*1",null,2.1,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:2,10*1"]
[19,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",17.399999999999999,null,{"$f":"E64*F64","v":0},2.0000000000000002E-5,{"$f":"E64*H64","v":3.48E-4},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 1 90x160 cm:(0,90+1,60)*2*2",null,10,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:(0,90+1,60)*2*2"]
[null,null,"Byt č. 1 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:(2,10+1,60)*2*1"]
[20,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",2,null,{"$f":"E68*F68","v":0},4.5999999999999999E-2,{"$f":"E68*H68","v":9.1999999999999998E-2},null,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 1:2",null,2,null,null,null,null,null,null,null,"Byt č. 1:2"]
[21,"61130954","Okno dřevěné 3křídl. OS3B 210x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",1,null,{"$f":"E78*F78","v":0},0.127,{"$f":"E78*H78","v":0.127},null,{"$f":"E78*J78","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61130954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ78=1,G78,0)","v":0},{"$f":"IF(AZ78=2,G78,0)","v":0},{"$f":"IF(AZ78=3,G78,0)","v":0},{"$f":"IF(AZ78=4,G78,0)","v":0},{"$f":"IF(AZ78=5,G78,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"tříkřídlé, dvouřídlé otevíravé + jednokřídlé otevírací a sklápěcí ",null,null,null,null,null,null,null,null,"tříkřídlé, dvouřídlé otevíravé + jednokřídlé otevírací a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 1:1",null,1,null,null,null,null,null,null,null,"Byt č. 1:1"]
[22,"61187552","Deska parapetní šířka 30 cm","m",4.29,null,{"$f":"E88*F88","v":0},4.9500000000000004E-3,{"$f":"E88*H88","v":2.1235500000000001E-2},null,{"$f":"E88*J88","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ88=1,G88,0)","v":0},{"$f":"IF(AZ88=2,G88,0)","v":0},{"$f":"IF(AZ88=3,G88,0)","v":0},{"$f":"IF(AZ88=4,G88,0)","v":0},{"$f":"IF(AZ88=5,G88,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Byt č. 1 90x160 cm:0,90*2*1,1",null,1.98,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:0,90*2*1,1"]
[null,null,"Byt č. 1 210x160 cm:2,10*1*1,1",null,2.31,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:2,10*1*1,1"]
[23,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.24064350000000001,null,{"$f":"E91*F91","v":0},0,{"$f":"E91*H91","v":0},null,{"$f":"E91*J91","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G55:G91)","v":0},null,{"$f":"SUM(I55:I91)","v":0.24064349999999998},null,{"$f":"SUM(K55:K91)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA55:BA91)","v":0},{"$f":"SUM(BB55:BB91)","v":0},{"$f":"SUM(BC55:BC91)","v":0},{"$f":"SUM(BD55:BD91)","v":0},{"$f":"SUM(BE55:BE91)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[24,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",13.5,null,{"$f":"E94*F94","v":0},1.4999999999999999E-4,{"$f":"E94*H94","v":2.0249999999999999E-3},0,{"$f":"E94*J94","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 1 90x160 cm:(0,90+2*1,60)*2",null,8.1999999999999993,null,null,null,null,null,null,null,"Byt č. 1 90x160 cm:(0,90+2*1,60)*2"]
[null,null,"Byt č. 1 210x160 cm:(2,10+2*1,60)*1",null,5.3,null,null,null,null,null,null,null,"Byt č. 1 210x160 cm:(2,10+2*1,60)*1"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G93:G96)","v":0},null,{"$f":"SUM(I93:I96)","v":2.0249999999999999E-3},null,{"$f":"SUM(K93:K96)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA93:BA96)","v":0},{"$f":"SUM(BB93:BB96)","v":0},{"$f":"SUM(BC93:BC96)","v":0},{"$f":"SUM(BD93:BD96)","v":0},{"$f":"SUM(BE93:BE96)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.58274999999999999,null,{"$f":"E99*F99","v":0},0,{"$f":"E99*H99","v":0},null,{"$f":"E99*J99","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ99=1,G99,0)","v":0},{"$f":"IF(AZ99=2,G99,0)","v":0},{"$f":"IF(AZ99=3,G99,0)","v":0},{"$f":"IF(AZ99=4,G99,0)","v":0},{"$f":"IF(AZ99=5,G99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[26,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.58274999999999999,null,{"$f":"E100*F100","v":0},0,{"$f":"E100*H100","v":0},null,{"$f":"E100*J100","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[27,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.58274999999999999,null,{"$f":"E101*F101","v":0},0,{"$f":"E101*H101","v":0},null,{"$f":"E101*J101","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ101=1,G101,0)","v":0},{"$f":"IF(AZ101=2,G101,0)","v":0},{"$f":"IF(AZ101=3,G101,0)","v":0},{"$f":"IF(AZ101=4,G101,0)","v":0},{"$f":"IF(AZ101=5,G101,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[28,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",5.8274999999999997,null,{"$f":"E102*F102","v":0},0,{"$f":"E102*H102","v":0},null,{"$f":"E102*J102","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[29,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.58274999999999999,null,{"$f":"E103*F103","v":0},0,{"$f":"E103*H103","v":0},null,{"$f":"E103*J103","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ103=1,G103,0)","v":0},{"$f":"IF(AZ103=2,G103,0)","v":0},{"$f":"IF(AZ103=3,G103,0)","v":0},{"$f":"IF(AZ103=4,G103,0)","v":0},{"$f":"IF(AZ103=5,G103,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G98:G103)","v":0},null,{"$f":"SUM(I98:I103)","v":0},null,{"$f":"SUM(K98:K103)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA98:BA103)","v":0},{"$f":"SUM(BB98:BB103)","v":0},{"$f":"SUM(BC98:BC103)","v":0},{"$f":"SUM(BD98:BD103)","v":0},{"$f":"SUM(BE98:BE103)","v":0}]

{"sheet":"01 325701.2 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,"3257/01.2","Byt č. 2 - 2.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.2 Rek'!E16","v":0},{"$f":"'01 325701.2 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.2 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.2 Rek'!F16","v":0},{"$f":"'01 325701.2 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.2 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.2 Rek'!H16","v":0},{"$f":"'01 325701.2 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.2 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.2 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.2 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.2 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,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.2 Rek","index":5,"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,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.2"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 2 - 2.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.2 Pol'!B7","v":"61"},{"$f":"'01 325701.2 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.2 Pol'!BA17","v":0},{"$f":"'01 325701.2 Pol'!BB17","v":0},{"$f":"'01 325701.2 Pol'!BC17","v":0},{"$f":"'01 325701.2 Pol'!BD17","v":0},{"$f":"'01 325701.2 Pol'!BE17","v":0}]
[{"$f":"'01 325701.2 Pol'!B18","v":"63"},{"$f":"'01 325701.2 Pol'!C18","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.2 Pol'!BA21","v":0},{"$f":"'01 325701.2 Pol'!BB21","v":0},{"$f":"'01 325701.2 Pol'!BC21","v":0},{"$f":"'01 325701.2 Pol'!BD21","v":0},{"$f":"'01 325701.2 Pol'!BE21","v":0}]
[{"$f":"'01 325701.2 Pol'!B22","v":"94"},{"$f":"'01 325701.2 Pol'!C22","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.2 Pol'!BA25","v":0},{"$f":"'01 325701.2 Pol'!BB25","v":0},{"$f":"'01 325701.2 Pol'!BC25","v":0},{"$f":"'01 325701.2 Pol'!BD25","v":0},{"$f":"'01 325701.2 Pol'!BE25","v":0}]
[{"$f":"'01 325701.2 Pol'!B26","v":"96"},{"$f":"'01 325701.2 Pol'!C26","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.2 Pol'!BA33","v":0},{"$f":"'01 325701.2 Pol'!BB33","v":0},{"$f":"'01 325701.2 Pol'!BC33","v":0},{"$f":"'01 325701.2 Pol'!BD33","v":0},{"$f":"'01 325701.2 Pol'!BE33","v":0}]
[{"$f":"'01 325701.2 Pol'!B34","v":"99"},{"$f":"'01 325701.2 Pol'!C34","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.2 Pol'!BA36","v":0},{"$f":"'01 325701.2 Pol'!BB36","v":0},{"$f":"'01 325701.2 Pol'!BC36","v":0},{"$f":"'01 325701.2 Pol'!BD36","v":0},{"$f":"'01 325701.2 Pol'!BE36","v":0}]
[{"$f":"'01 325701.2 Pol'!B37","v":"764"},{"$f":"'01 325701.2 Pol'!C37","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.2 Pol'!BA41","v":0},{"$f":"'01 325701.2 Pol'!BB41","v":0},{"$f":"'01 325701.2 Pol'!BC41","v":0},{"$f":"'01 325701.2 Pol'!BD41","v":0},{"$f":"'01 325701.2 Pol'!BE41","v":0}]
[{"$f":"'01 325701.2 Pol'!B42","v":"766"},{"$f":"'01 325701.2 Pol'!C42","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.2 Pol'!BA64","v":0},{"$f":"'01 325701.2 Pol'!BB64","v":0},{"$f":"'01 325701.2 Pol'!BC64","v":0},{"$f":"'01 325701.2 Pol'!BD64","v":0},{"$f":"'01 325701.2 Pol'!BE64","v":0}]
[{"$f":"'01 325701.2 Pol'!B65","v":"784"},{"$f":"'01 325701.2 Pol'!C65","v":"Malby"},null,null,{"$f":"'01 325701.2 Pol'!BA68","v":0},{"$f":"'01 325701.2 Pol'!BB68","v":0},{"$f":"'01 325701.2 Pol'!BC68","v":0},{"$f":"'01 325701.2 Pol'!BD68","v":0},{"$f":"'01 325701.2 Pol'!BE68","v":0}]
[{"$f":"'01 325701.2 Pol'!B69","v":"D96"},{"$f":"'01 325701.2 Pol'!C69","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.2 Pol'!BA75","v":0},{"$f":"'01 325701.2 Pol'!BB75","v":0},{"$f":"'01 325701.2 Pol'!BC75","v":0},{"$f":"'01 325701.2 Pol'!BD75","v":0},{"$f":"'01 325701.2 Pol'!BE75","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.2 Pol","index":6,"n_rows":75,"n_cols":80,"rows_kept":75,"cut":false,"hidden":false,"merged":[[11,2,11,3],[13,2,13,3],[15,2,15,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[27,2,27,3],[29,2,29,3],[31,2,31,3],[19,2,19,3],[23,2,23,3],[55,2,55,6],[38,2,38,3],[43,2,43,6],[44,2,44,3],[46,2,46,3],[48,2,48,6],[49,2,49,3],[51,2,51,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[66,2,66,3],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,3],[61,2,61,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.2 Rek'!H1","v":"3257/01.2"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.2 Rek'!G2","v":"Byt č. 2 - 2.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",5.13,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":2.052E-4},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,"Byt č. 2 90x160 cm:0,90*(1,60+0,30)*3",null,5.13,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:0,90*(1,60+0,30)*3"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",15,null,{"$f":"E11*F11","v":0},2.3800000000000002E-3,{"$f":"E11*H11","v":3.5700000000000003E-2},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,"Byt č. 2 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:(0,90+1,60)*2*3"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",3.69,null,{"$f":"E13*F13","v":0},3.4909999999999997E-2,{"$f":"E13*H13","v":0.12881789999999999},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,"Byt č. 2 90x160 cm:0,30*(0,90+2*1,60)*3",null,3.69,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:0,30*(0,90+2*1,60)*3"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",12.3,null,{"$f":"E15*F15","v":0},1.4999999999999999E-4,{"$f":"E15*H15","v":1.8449999999999999E-3},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,"Byt č. 2 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:(0,90+2*1,60)*3"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G16)","v":0},null,{"$f":"SUM(I7:I16)","v":0.1665681},null,{"$f":"SUM(K7:K16)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA16)","v":0},{"$f":"SUM(BB7:BB16)","v":0},{"$f":"SUM(BC7:BC16)","v":0},{"$f":"SUM(BD7:BD16)","v":0},{"$f":"SUM(BE7:BE16)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",0.81,null,{"$f":"E19*F19","v":0},7.0000000000000001E-3,{"$f":"E19*H19","v":5.6700000000000006E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 2 90x160 cm - parapet:0,90*0,30*3",null,0.81,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm - parapet:0,90*0,30*3"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G18:G20)","v":0},null,{"$f":"SUM(I18:I20)","v":5.6700000000000006E-3},null,{"$f":"SUM(K18:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA18:BA20)","v":0},{"$f":"SUM(BB18:BB20)","v":0},{"$f":"SUM(BC18:BC20)","v":0},{"$f":"SUM(BD18:BD20)","v":0},{"$f":"SUM(BE18:BE20)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",7.2,null,{"$f":"E23*F23","v":0},1.2099999999999999E-3,{"$f":"E23*H23","v":8.7119999999999993E-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,"Byt č. 2 90x160 cm:1,20*1,00*3*2",null,7.2,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:1,20*1,00*3*2"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G22:G24)","v":0},null,{"$f":"SUM(I22:I24)","v":8.7119999999999993E-3},null,{"$f":"SUM(K22:K24)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA24)","v":0},{"$f":"SUM(BB22:BB24)","v":0},{"$f":"SUM(BC22:BC24)","v":0},{"$f":"SUM(BD22:BD24)","v":0},{"$f":"SUM(BE22:BE24)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",3.69,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},-5.5E-2,{"$f":"E27*J27","v":-0.20294999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 2 90x160 cm:0,30*(0,90+2*1,60)*3",null,3.69,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:0,30*(0,90+2*1,60)*3"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",3,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 2 90x160 cm:1*3",null,3,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:1*3"]
[10,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",4.32,null,{"$f":"E31*F31","v":0},1E-3,{"$f":"E31*H31","v":4.3200000000000001E-3},-6.2E-2,{"$f":"E31*J31","v":-0.26784000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 2 90x160 cm:0,90*1,60*3",null,4.32,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:0,90*1,60*3"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G26:G32)","v":0},null,{"$f":"SUM(I26:I32)","v":4.3200000000000001E-3},null,{"$f":"SUM(K26:K32)","v":-0.47079000000000004},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA32)","v":0},{"$f":"SUM(BB26:BB32)","v":0},{"$f":"SUM(BC26:BC32)","v":0},{"$f":"SUM(BD26:BD32)","v":0},{"$f":"SUM(BE26:BE32)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.18527009999999999,null,{"$f":"E35*F35","v":0},0,{"$f":"E35*H35","v":0},null,{"$f":"E35*J35","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G34:G35)","v":0},null,{"$f":"SUM(I34:I35)","v":0},null,{"$f":"SUM(K34:K35)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA34:BA35)","v":0},{"$f":"SUM(BB34:BB35)","v":0},{"$f":"SUM(BC34:BC35)","v":0},{"$f":"SUM(BD34:BD35)","v":0},{"$f":"SUM(BE34:BE35)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",2.7,null,{"$f":"E38*F38","v":0},3.6099999999999999E-3,{"$f":"E38*H38","v":9.7470000000000005E-3},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 2 90x160 cm:0,90*3",null,2.7,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:0,90*3"]
[13,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",9.7470000000000005E-3,null,{"$f":"E40*F40","v":0},0,{"$f":"E40*H40","v":0},null,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G37:G40)","v":0},null,{"$f":"SUM(I37:I40)","v":9.7470000000000005E-3},null,{"$f":"SUM(K37:K40)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA37:BA40)","v":0},{"$f":"SUM(BB37:BB40)","v":0},{"$f":"SUM(BC37:BC40)","v":0},{"$f":"SUM(BD37:BD40)","v":0},{"$f":"SUM(BE37:BE40)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",15,null,{"$f":"E43*F43","v":0},0,{"$f":"E43*H43","v":0},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 2 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:(0,90+1,60)*2*3"]
[15,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",2.7,null,{"$f":"E46*F46","v":0},1.0000000000000001E-5,{"$f":"E46*H46","v":2.7000000000000002E-5},0,{"$f":"E46*J46","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ46=1,G46,0)","v":0},{"$f":"IF(AZ46=2,G46,0)","v":0},{"$f":"IF(AZ46=3,G46,0)","v":0},{"$f":"IF(AZ46=4,G46,0)","v":0},{"$f":"IF(AZ46=5,G46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 2 90x160 cm:0,90*3",null,2.7,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:0,90*3"]
[16,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",15,null,{"$f":"E48*F48","v":0},2.0000000000000002E-5,{"$f":"E48*H48","v":3.0000000000000003E-4},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 2 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:(0,90+1,60)*2*3"]
[17,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",3,null,{"$f":"E51*F51","v":0},4.5999999999999999E-2,{"$f":"E51*H51","v":0.13800000000000001},null,{"$f":"E51*J51","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 2:3",null,3,null,null,null,null,null,null,null,"Byt č. 2:3"]
[18,"61187552","Deska parapetní šířka 30 cm","m",2.97,null,{"$f":"E61*F61","v":0},4.9500000000000004E-3,{"$f":"E61*H61","v":1.4701500000000003E-2},null,{"$f":"E61*J61","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"Byt č. 2 90x160 cm:0,90*3*1,1",null,2.97,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:0,90*3*1,1"]
[19,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.15302850000000001,null,{"$f":"E63*F63","v":0},0,{"$f":"E63*H63","v":0},null,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ63=1,G63,0)","v":0},{"$f":"IF(AZ63=2,G63,0)","v":0},{"$f":"IF(AZ63=3,G63,0)","v":0},{"$f":"IF(AZ63=4,G63,0)","v":0},{"$f":"IF(AZ63=5,G63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G42:G63)","v":0},null,{"$f":"SUM(I42:I63)","v":0.15302850000000001},null,{"$f":"SUM(K42:K63)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA42:BA63)","v":0},{"$f":"SUM(BB42:BB63)","v":0},{"$f":"SUM(BC42:BC63)","v":0},{"$f":"SUM(BD42:BD63)","v":0},{"$f":"SUM(BE42:BE63)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",12.3,null,{"$f":"E66*F66","v":0},1.4999999999999999E-4,{"$f":"E66*H66","v":1.8449999999999999E-3},0,{"$f":"E66*J66","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ66=1,G66,0)","v":0},{"$f":"IF(AZ66=2,G66,0)","v":0},{"$f":"IF(AZ66=3,G66,0)","v":0},{"$f":"IF(AZ66=4,G66,0)","v":0},{"$f":"IF(AZ66=5,G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 2 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 2 90x160 cm:(0,90+2*1,60)*3"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G65:G67)","v":0},null,{"$f":"SUM(I65:I67)","v":1.8449999999999999E-3},null,{"$f":"SUM(K65:K67)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA65:BA67)","v":0},{"$f":"SUM(BB65:BB67)","v":0},{"$f":"SUM(BC65:BC67)","v":0},{"$f":"SUM(BD65:BD67)","v":0},{"$f":"SUM(BE65:BE67)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.47078999999999999,null,{"$f":"E70*F70","v":0},0,{"$f":"E70*H70","v":0},null,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[22,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.47078999999999999,null,{"$f":"E71*F71","v":0},0,{"$f":"E71*H71","v":0},null,{"$f":"E71*J71","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ71=1,G71,0)","v":0},{"$f":"IF(AZ71=2,G71,0)","v":0},{"$f":"IF(AZ71=3,G71,0)","v":0},{"$f":"IF(AZ71=4,G71,0)","v":0},{"$f":"IF(AZ71=5,G71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[23,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.47078999999999999,null,{"$f":"E72*F72","v":0},0,{"$f":"E72*H72","v":0},null,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[24,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",4.7079000000000004,null,{"$f":"E73*F73","v":0},0,{"$f":"E73*H73","v":0},null,{"$f":"E73*J73","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ73=1,G73,0)","v":0},{"$f":"IF(AZ73=2,G73,0)","v":0},{"$f":"IF(AZ73=3,G73,0)","v":0},{"$f":"IF(AZ73=4,G73,0)","v":0},{"$f":"IF(AZ73=5,G73,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[25,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.47078999999999999,null,{"$f":"E74*F74","v":0},0,{"$f":"E74*H74","v":0},null,{"$f":"E74*J74","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ74=1,G74,0)","v":0},{"$f":"IF(AZ74=2,G74,0)","v":0},{"$f":"IF(AZ74=3,G74,0)","v":0},{"$f":"IF(AZ74=4,G74,0)","v":0},{"$f":"IF(AZ74=5,G74,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G69:G74)","v":0},null,{"$f":"SUM(I69:I74)","v":0},null,{"$f":"SUM(K69:K74)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA69:BA74)","v":0},{"$f":"SUM(BB69:BB74)","v":0},{"$f":"SUM(BC69:BC74)","v":0},{"$f":"SUM(BD69:BD74)","v":0},{"$f":"SUM(BE69:BE74)","v":0}]

{"sheet":"01 325701.3 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,"3257/01.3","Byt č. 3 - 3.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.3 Rek'!E16","v":0},{"$f":"'01 325701.3 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.3 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.3 Rek'!F16","v":0},{"$f":"'01 325701.3 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.3 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.3 Rek'!H16","v":0},{"$f":"'01 325701.3 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.3 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.3 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.3 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.3 Rek'!H24","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.3 Rek","index":8,"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,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.3"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 3 - 3.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.3 Pol'!B7","v":"61"},{"$f":"'01 325701.3 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.3 Pol'!BA21","v":0},{"$f":"'01 325701.3 Pol'!BB21","v":0},{"$f":"'01 325701.3 Pol'!BC21","v":0},{"$f":"'01 325701.3 Pol'!BD21","v":0},{"$f":"'01 325701.3 Pol'!BE21","v":0}]
[{"$f":"'01 325701.3 Pol'!B22","v":"63"},{"$f":"'01 325701.3 Pol'!C22","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.3 Pol'!BA26","v":0},{"$f":"'01 325701.3 Pol'!BB26","v":0},{"$f":"'01 325701.3 Pol'!BC26","v":0},{"$f":"'01 325701.3 Pol'!BD26","v":0},{"$f":"'01 325701.3 Pol'!BE26","v":0}]
[{"$f":"'01 325701.3 Pol'!B27","v":"94"},{"$f":"'01 325701.3 Pol'!C27","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.3 Pol'!BA31","v":0},{"$f":"'01 325701.3 Pol'!BB31","v":0},{"$f":"'01 325701.3 Pol'!BC31","v":0},{"$f":"'01 325701.3 Pol'!BD31","v":0},{"$f":"'01 325701.3 Pol'!BE31","v":0}]
[{"$f":"'01 325701.3 Pol'!B32","v":"96"},{"$f":"'01 325701.3 Pol'!C32","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.3 Pol'!BA45","v":0},{"$f":"'01 325701.3 Pol'!BB45","v":0},{"$f":"'01 325701.3 Pol'!BC45","v":0},{"$f":"'01 325701.3 Pol'!BD45","v":0},{"$f":"'01 325701.3 Pol'!BE45","v":0}]
[{"$f":"'01 325701.3 Pol'!B46","v":"99"},{"$f":"'01 325701.3 Pol'!C46","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.3 Pol'!BA48","v":0},{"$f":"'01 325701.3 Pol'!BB48","v":0},{"$f":"'01 325701.3 Pol'!BC48","v":0},{"$f":"'01 325701.3 Pol'!BD48","v":0},{"$f":"'01 325701.3 Pol'!BE48","v":0}]
[{"$f":"'01 325701.3 Pol'!B49","v":"764"},{"$f":"'01 325701.3 Pol'!C49","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.3 Pol'!BA56","v":0},{"$f":"'01 325701.3 Pol'!BB56","v":0},{"$f":"'01 325701.3 Pol'!BC56","v":0},{"$f":"'01 325701.3 Pol'!BD56","v":0},{"$f":"'01 325701.3 Pol'!BE56","v":0}]
[{"$f":"'01 325701.3 Pol'!B57","v":"766"},{"$f":"'01 325701.3 Pol'!C57","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.3 Pol'!BA94","v":0},{"$f":"'01 325701.3 Pol'!BB94","v":0},{"$f":"'01 325701.3 Pol'!BC94","v":0},{"$f":"'01 325701.3 Pol'!BD94","v":0},{"$f":"'01 325701.3 Pol'!BE94","v":0}]
[{"$f":"'01 325701.3 Pol'!B95","v":"784"},{"$f":"'01 325701.3 Pol'!C95","v":"Malby"},null,null,{"$f":"'01 325701.3 Pol'!BA99","v":0},{"$f":"'01 325701.3 Pol'!BB99","v":0},{"$f":"'01 325701.3 Pol'!BC99","v":0},{"$f":"'01 325701.3 Pol'!BD99","v":0},{"$f":"'01 325701.3 Pol'!BE99","v":0}]
[{"$f":"'01 325701.3 Pol'!B100","v":"D96"},{"$f":"'01 325701.3 Pol'!C100","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.3 Pol'!BA107","v":0},{"$f":"'01 325701.3 Pol'!BB107","v":0},{"$f":"'01 325701.3 Pol'!BC107","v":0},{"$f":"'01 325701.3 Pol'!BD107","v":0},{"$f":"'01 325701.3 Pol'!BE107","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.3 Pol","index":9,"n_rows":107,"n_cols":80,"rows_kept":107,"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],[9,2,9,3],[12,2,12,3],[13,2,13,3],[15,2,15,3],[16,2,16,3],[18,2,18,3],[19,2,19,3],[23,2,23,3],[39,2,39,3],[41,2,41,3],[43,2,43,3],[28,2,28,3],[29,2,29,3],[33,2,33,3],[34,2,34,3],[36,2,36,3],[37,2,37,3],[71,2,71,6],[50,2,50,3],[52,2,52,3],[53,2,53,3],[58,2,58,6],[59,2,59,3],[60,2,60,3],[62,2,62,3],[64,2,64,3],[66,2,66,6],[67,2,67,3],[68,2,68,3],[70,2,70,6],[84,2,84,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,3],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[96,2,96,3],[97,2,97,3],[85,2,85,6],[86,2,86,6],[87,2,87,6],[88,2,88,3],[90,2,90,3],[91,2,91,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.3 Rek'!H1","v":"3257/01.3"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.3 Rek'!G2","v":"Byt č. 3 - 3.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",7.41,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":2.9640000000000005E-4},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,"Byt č. 3 90x160 cm:0,90*(1,60+0,30)*2",null,3.42,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:0,90*(1,60+0,30)*2"]
[null,null,"Byt č. 3 210x160 cm:2,10*(1,60+0,30)*1",null,3.99,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:2,10*(1,60+0,30)*1"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",17.399999999999999,null,{"$f":"E12*F12","v":0},2.3800000000000002E-3,{"$f":"E12*H12","v":4.1411999999999997E-2},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,"Byt č. 3 90x160 cm:(0,90+1,60)*2*2",null,10,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:(0,90+1,60)*2*2"]
[null,null,"Byt č. 3 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:(2,10+1,60)*2*1"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",4.05,null,{"$f":"E15*F15","v":0},3.4909999999999997E-2,{"$f":"E15*H15","v":0.14138549999999997},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,"Byt č. 3 90x160 cm:0,30*(0,90+2*1,60)*2",null,2.46,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:0,30*(0,90+2*1,60)*2"]
[null,null,"Byt č. 3 210x160 cm:0,30*(2,10+2*1,60)*1",null,1.59,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:0,30*(2,10+2*1,60)*1"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",13.5,null,{"$f":"E18*F18","v":0},1.4999999999999999E-4,{"$f":"E18*H18","v":2.0249999999999999E-3},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,"Byt č. 3 90x160 cm:(0,90+2*1,60)*2",null,8.1999999999999993,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:(0,90+2*1,60)*2"]
[null,null,"Byt č. 3 210x160 cm:(2,10+2*1,60)*1",null,5.3,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:(2,10+2*1,60)*1"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G20)","v":0},null,{"$f":"SUM(I7:I20)","v":0.18511889999999998},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:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",1.17,null,{"$f":"E23*F23","v":0},7.0000000000000001E-3,{"$f":"E23*H23","v":8.1899999999999994E-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,"Byt č. 3 90x160 cm - parapet:0,90*0,30*2",null,0.54,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm - parapet:0,90*0,30*2"]
[null,null,"Byt č. 3 210x160 cm - parapet:2,10*0,30*1",null,0.63,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm - parapet:2,10*0,30*1"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G22:G25)","v":0},null,{"$f":"SUM(I22:I25)","v":8.1899999999999994E-3},null,{"$f":"SUM(K22:K25)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA25)","v":0},{"$f":"SUM(BB22:BB25)","v":0},{"$f":"SUM(BC22:BC25)","v":0},{"$f":"SUM(BD22:BD25)","v":0},{"$f":"SUM(BE22:BE25)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",9.6,null,{"$f":"E28*F28","v":0},1.2099999999999999E-3,{"$f":"E28*H28","v":1.1616E-2},0,{"$f":"E28*J28","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ28=1,G28,0)","v":0},{"$f":"IF(AZ28=2,G28,0)","v":0},{"$f":"IF(AZ28=3,G28,0)","v":0},{"$f":"IF(AZ28=4,G28,0)","v":0},{"$f":"IF(AZ28=5,G28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 3 90x160 cm:1,20*1,00*2*2",null,4.8,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:1,20*1,00*2*2"]
[null,null,"Byt č. 3 210x160 cm:2,40*1,00*1*2",null,4.8,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:2,40*1,00*1*2"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G27:G30)","v":0},null,{"$f":"SUM(I27:I30)","v":1.1616E-2},null,{"$f":"SUM(K27:K30)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA27:BA30)","v":0},{"$f":"SUM(BB27:BB30)","v":0},{"$f":"SUM(BC27:BC30)","v":0},{"$f":"SUM(BD27:BD30)","v":0},{"$f":"SUM(BE27:BE30)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",4.05,null,{"$f":"E33*F33","v":0},0,{"$f":"E33*H33","v":0},-5.5E-2,{"$f":"E33*J33","v":-0.22275},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 3 90x160 cm:0,30*(0,90+2*1,60)*2",null,2.46,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:0,30*(0,90+2*1,60)*2"]
[null,null,"Byt č. 3 210x160 cm:0,30*(2,10+2*1,60)*1",null,1.59,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:0,30*(2,10+2*1,60)*1"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",3,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]
[null,null,"Byt č. 3 90x160 cm:1*2",null,2,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:1*2"]
[null,null,"Byt č. 3 210x160 cm:1*1",null,1,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:1*1"]
[10,"968061113R00","Vyvěšení dřevěných okenních křídel pl. nad 1,5 m2 ","kus",1,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},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,"Byt č. 3 210x160 cm:1*1",null,1,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:1*1"]
[11,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",2.88,null,{"$f":"E41*F41","v":0},1E-3,{"$f":"E41*H41","v":2.8799999999999997E-3},-6.2E-2,{"$f":"E41*J41","v":-0.17856},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 3 90x160 cm:0,90*1,60*2",null,2.88,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:0,90*1,60*2"]
[12,"968062356RRX","Vybourání dřevěných rámů oken dvojitých pl. 4 m2 včetně parapetů oken","m2",3.36,null,{"$f":"E43*F43","v":0},9.2000000000000003E-4,{"$f":"E43*H43","v":3.0912000000000001E-3},-5.3999999999999999E-2,{"$f":"E43*J43","v":-0.18143999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 3 210x160 cm:2,10*1,60*1",null,3.36,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:2,10*1,60*1"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G32:G44)","v":0},null,{"$f":"SUM(I32:I44)","v":5.9711999999999994E-3},null,{"$f":"SUM(K32:K44)","v":-0.58274999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA32:BA44)","v":0},{"$f":"SUM(BB32:BB44)","v":0},{"$f":"SUM(BC32:BC44)","v":0},{"$f":"SUM(BD32:BD44)","v":0},{"$f":"SUM(BE32:BE44)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[13,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.2108961,null,{"$f":"E47*F47","v":0},0,{"$f":"E47*H47","v":0},null,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G46:G47)","v":0},null,{"$f":"SUM(I46:I47)","v":0},null,{"$f":"SUM(K46:K47)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA46:BA47)","v":0},{"$f":"SUM(BB46:BB47)","v":0},{"$f":"SUM(BC46:BC47)","v":0},{"$f":"SUM(BD46:BD47)","v":0},{"$f":"SUM(BE46:BE47)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"764231921RRX","Oprava lemov. zdí Cu rš 250 mm Přichycení stávajícího oplechování k novému oknu","m",8.1999999999999993,null,{"$f":"E50*F50","v":0},1.57E-3,{"$f":"E50*H50","v":1.2873999999999998E-2},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 3 90x160 cm:(0,90+2*1,60)*2",null,8.1999999999999993,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:(0,90+2*1,60)*2"]
[15,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",3.9,null,{"$f":"E52*F52","v":0},3.6099999999999999E-3,{"$f":"E52*H52","v":1.4079E-2},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 3 90x160 cm:0,90*2",null,1.8,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:0,90*2"]
[null,null,"Byt č. 3 210x160 cm:2,10*1",null,2.1,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:2,10*1"]
[16,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",2.6953000000000001E-2,null,{"$f":"E55*F55","v":0},0,{"$f":"E55*H55","v":0},null,{"$f":"E55*J55","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ55=1,G55,0)","v":0},{"$f":"IF(AZ55=2,G55,0)","v":0},{"$f":"IF(AZ55=3,G55,0)","v":0},{"$f":"IF(AZ55=4,G55,0)","v":0},{"$f":"IF(AZ55=5,G55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G49:G55)","v":0},null,{"$f":"SUM(I49:I55)","v":2.6952999999999998E-2},null,{"$f":"SUM(K49:K55)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA49:BA55)","v":0},{"$f":"SUM(BB49:BB55)","v":0},{"$f":"SUM(BC49:BC55)","v":0},{"$f":"SUM(BD49:BD55)","v":0},{"$f":"SUM(BE49:BE55)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[17,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",17.399999999999999,null,{"$f":"E58*F58","v":0},0,{"$f":"E58*H58","v":0},0,{"$f":"E58*J58","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ58=1,G58,0)","v":0},{"$f":"IF(AZ58=2,G58,0)","v":0},{"$f":"IF(AZ58=3,G58,0)","v":0},{"$f":"IF(AZ58=4,G58,0)","v":0},{"$f":"IF(AZ58=5,G58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 3 90x160 cm:(0,90+1,60)*2*2",null,10,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:(0,90+1,60)*2*2"]
[null,null,"Byt č. 3 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:(2,10+1,60)*2*1"]
[18,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",1.8,null,{"$f":"E62*F62","v":0},1.0000000000000001E-5,{"$f":"E62*H62","v":1.8E-5},0,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 3 90x160 cm:0,90*2",null,1.8,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:0,90*2"]
[19,"766694113R00","Montáž parapetních desek š.do 30 cm,dl.do 260 cm ","kus",2.1,null,{"$f":"E64*F64","v":0},2.0000000000000002E-5,{"$f":"E64*H64","v":4.2000000000000004E-5},0,{"$f":"E64*J64","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ64=1,G64,0)","v":0},{"$f":"IF(AZ64=2,G64,0)","v":0},{"$f":"IF(AZ64=3,G64,0)","v":0},{"$f":"IF(AZ64=4,G64,0)","v":0},{"$f":"IF(AZ64=5,G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 3 210x160 cm:2,10*1",null,2.1,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:2,10*1"]
[20,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",17.399999999999999,null,{"$f":"E66*F66","v":0},2.0000000000000002E-5,{"$f":"E66*H66","v":3.48E-4},0,{"$f":"E66*J66","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ66=1,G66,0)","v":0},{"$f":"IF(AZ66=2,G66,0)","v":0},{"$f":"IF(AZ66=3,G66,0)","v":0},{"$f":"IF(AZ66=4,G66,0)","v":0},{"$f":"IF(AZ66=5,G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 3 90x160 cm:(0,90+1,60)*2*2",null,10,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:(0,90+1,60)*2*2"]
[null,null,"Byt č. 3 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:(2,10+1,60)*2*1"]
[21,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",2,null,{"$f":"E70*F70","v":0},4.5999999999999999E-2,{"$f":"E70*H70","v":9.1999999999999998E-2},null,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 3:2",null,2,null,null,null,null,null,null,null,"Byt č. 3:2"]
[22,"61130951","Okno dřevěné 3křídl. OS3B 210x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",1,null,{"$f":"E80*F80","v":0},0.127,{"$f":"E80*H80","v":0.127},null,{"$f":"E80*J80","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61130951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ80=1,G80,0)","v":0},{"$f":"IF(AZ80=2,G80,0)","v":0},{"$f":"IF(AZ80=3,G80,0)","v":0},{"$f":"IF(AZ80=4,G80,0)","v":0},{"$f":"IF(AZ80=5,G80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"tříkřídlé, dvouřídlé otevíravé + jednokřídlé otevírací a sklápěcí ",null,null,null,null,null,null,null,null,"tříkřídlé, dvouřídlé otevíravé + jednokřídlé otevírací a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 3:1",null,1,null,null,null,null,null,null,null,"Byt č. 3:1"]
[23,"61187552","Deska parapetní šířka 30 cm","m",4.29,null,{"$f":"E90*F90","v":0},4.9500000000000004E-3,{"$f":"E90*H90","v":2.1235500000000001E-2},null,{"$f":"E90*J90","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ90=1,G90,0)","v":0},{"$f":"IF(AZ90=2,G90,0)","v":0},{"$f":"IF(AZ90=3,G90,0)","v":0},{"$f":"IF(AZ90=4,G90,0)","v":0},{"$f":"IF(AZ90=5,G90,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Byt č. 3 90x160 cm:0,90*2*1,1",null,1.98,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:0,90*2*1,1"]
[null,null,"Byt č. 3 210x160 cm:2,10*1*1,1",null,2.31,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:2,10*1*1,1"]
[24,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.24064350000000001,null,{"$f":"E93*F93","v":0},0,{"$f":"E93*H93","v":0},null,{"$f":"E93*J93","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ93=1,G93,0)","v":0},{"$f":"IF(AZ93=2,G93,0)","v":0},{"$f":"IF(AZ93=3,G93,0)","v":0},{"$f":"IF(AZ93=4,G93,0)","v":0},{"$f":"IF(AZ93=5,G93,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G57:G93)","v":0},null,{"$f":"SUM(I57:I93)","v":0.24064349999999998},null,{"$f":"SUM(K57:K93)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA57:BA93)","v":0},{"$f":"SUM(BB57:BB93)","v":0},{"$f":"SUM(BC57:BC93)","v":0},{"$f":"SUM(BD57:BD93)","v":0},{"$f":"SUM(BE57:BE93)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",13.5,null,{"$f":"E96*F96","v":0},1.4999999999999999E-4,{"$f":"E96*H96","v":2.0249999999999999E-3},0,{"$f":"E96*J96","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ96=1,G96,0)","v":0},{"$f":"IF(AZ96=2,G96,0)","v":0},{"$f":"IF(AZ96=3,G96,0)","v":0},{"$f":"IF(AZ96=4,G96,0)","v":0},{"$f":"IF(AZ96=5,G96,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 3 90x160 cm:(0,90+2*1,60)*2",null,8.1999999999999993,null,null,null,null,null,null,null,"Byt č. 3 90x160 cm:(0,90+2*1,60)*2"]
[null,null,"Byt č. 3 210x160 cm:(2,10+2*1,60)*1",null,5.3,null,null,null,null,null,null,null,"Byt č. 3 210x160 cm:(2,10+2*1,60)*1"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G95:G98)","v":0},null,{"$f":"SUM(I95:I98)","v":2.0249999999999999E-3},null,{"$f":"SUM(K95:K98)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA95:BA98)","v":0},{"$f":"SUM(BB95:BB98)","v":0},{"$f":"SUM(BC95:BC98)","v":0},{"$f":"SUM(BD95:BD98)","v":0},{"$f":"SUM(BE95:BE98)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[26,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.58274999999999999,null,{"$f":"E101*F101","v":0},0,{"$f":"E101*H101","v":0},null,{"$f":"E101*J101","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ101=1,G101,0)","v":0},{"$f":"IF(AZ101=2,G101,0)","v":0},{"$f":"IF(AZ101=3,G101,0)","v":0},{"$f":"IF(AZ101=4,G101,0)","v":0},{"$f":"IF(AZ101=5,G101,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[27,"979011219R00","Přípl.k svislé dopr.suti za každé další NP nošením ","t",0.58274999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[28,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.58274999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[29,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.58274999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[30,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",7.5757500000000002,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[31,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.58274999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G100:G106)","v":0},null,{"$f":"SUM(I100:I106)","v":0},null,{"$f":"SUM(K100:K106)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA100:BA106)","v":0},{"$f":"SUM(BB100:BB106)","v":0},{"$f":"SUM(BC100:BC106)","v":0},{"$f":"SUM(BD100:BD106)","v":0},{"$f":"SUM(BE100:BE106)","v":0}]

{"sheet":"01 325701.4 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,"3257/01.4","Byt č. 4 - 3.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.4 Rek'!E16","v":0},{"$f":"'01 325701.4 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.4 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.4 Rek'!F16","v":0},{"$f":"'01 325701.4 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.4 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.4 Rek'!H16","v":0},{"$f":"'01 325701.4 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.4 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.4 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.4 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.4 Rek'!H24","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.4 Rek","index":11,"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,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.4"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 4 - 3.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.4 Pol'!B7","v":"61"},{"$f":"'01 325701.4 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.4 Pol'!BA17","v":0},{"$f":"'01 325701.4 Pol'!BB17","v":0},{"$f":"'01 325701.4 Pol'!BC17","v":0},{"$f":"'01 325701.4 Pol'!BD17","v":0},{"$f":"'01 325701.4 Pol'!BE17","v":0}]
[{"$f":"'01 325701.4 Pol'!B18","v":"63"},{"$f":"'01 325701.4 Pol'!C18","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.4 Pol'!BA21","v":0},{"$f":"'01 325701.4 Pol'!BB21","v":0},{"$f":"'01 325701.4 Pol'!BC21","v":0},{"$f":"'01 325701.4 Pol'!BD21","v":0},{"$f":"'01 325701.4 Pol'!BE21","v":0}]
[{"$f":"'01 325701.4 Pol'!B22","v":"94"},{"$f":"'01 325701.4 Pol'!C22","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.4 Pol'!BA25","v":0},{"$f":"'01 325701.4 Pol'!BB25","v":0},{"$f":"'01 325701.4 Pol'!BC25","v":0},{"$f":"'01 325701.4 Pol'!BD25","v":0},{"$f":"'01 325701.4 Pol'!BE25","v":0}]
[{"$f":"'01 325701.4 Pol'!B26","v":"96"},{"$f":"'01 325701.4 Pol'!C26","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.4 Pol'!BA33","v":0},{"$f":"'01 325701.4 Pol'!BB33","v":0},{"$f":"'01 325701.4 Pol'!BC33","v":0},{"$f":"'01 325701.4 Pol'!BD33","v":0},{"$f":"'01 325701.4 Pol'!BE33","v":0}]
[{"$f":"'01 325701.4 Pol'!B34","v":"99"},{"$f":"'01 325701.4 Pol'!C34","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.4 Pol'!BA36","v":0},{"$f":"'01 325701.4 Pol'!BB36","v":0},{"$f":"'01 325701.4 Pol'!BC36","v":0},{"$f":"'01 325701.4 Pol'!BD36","v":0},{"$f":"'01 325701.4 Pol'!BE36","v":0}]
[{"$f":"'01 325701.4 Pol'!B37","v":"764"},{"$f":"'01 325701.4 Pol'!C37","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.4 Pol'!BA43","v":0},{"$f":"'01 325701.4 Pol'!BB43","v":0},{"$f":"'01 325701.4 Pol'!BC43","v":0},{"$f":"'01 325701.4 Pol'!BD43","v":0},{"$f":"'01 325701.4 Pol'!BE43","v":0}]
[{"$f":"'01 325701.4 Pol'!B44","v":"766"},{"$f":"'01 325701.4 Pol'!C44","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.4 Pol'!BA66","v":0},{"$f":"'01 325701.4 Pol'!BB66","v":0},{"$f":"'01 325701.4 Pol'!BC66","v":0},{"$f":"'01 325701.4 Pol'!BD66","v":0},{"$f":"'01 325701.4 Pol'!BE66","v":0}]
[{"$f":"'01 325701.4 Pol'!B67","v":"784"},{"$f":"'01 325701.4 Pol'!C67","v":"Malby"},null,null,{"$f":"'01 325701.4 Pol'!BA70","v":0},{"$f":"'01 325701.4 Pol'!BB70","v":0},{"$f":"'01 325701.4 Pol'!BC70","v":0},{"$f":"'01 325701.4 Pol'!BD70","v":0},{"$f":"'01 325701.4 Pol'!BE70","v":0}]
[{"$f":"'01 325701.4 Pol'!B71","v":"D96"},{"$f":"'01 325701.4 Pol'!C71","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.4 Pol'!BA78","v":0},{"$f":"'01 325701.4 Pol'!BB78","v":0},{"$f":"'01 325701.4 Pol'!BC78","v":0},{"$f":"'01 325701.4 Pol'!BD78","v":0},{"$f":"'01 325701.4 Pol'!BE78","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.4 Pol","index":12,"n_rows":78,"n_cols":80,"rows_kept":78,"cut":false,"hidden":false,"merged":[[11,2,11,3],[13,2,13,3],[15,2,15,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[27,2,27,3],[29,2,29,3],[31,2,31,3],[19,2,19,3],[23,2,23,3],[38,2,38,3],[40,2,40,3],[57,2,57,6],[58,2,58,6],[59,2,59,6],[61,2,61,3],[63,2,63,3],[68,2,68,3],[45,2,45,6],[46,2,46,3],[48,2,48,3],[50,2,50,6],[51,2,51,3],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[60,2,60,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.4 Rek'!H1","v":"3257/01.4"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.4 Rek'!G2","v":"Byt č. 4 - 3.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",5.13,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":2.052E-4},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,"Byt č. 4 90x160 cm:0,90*(1,60+0,30)*3",null,5.13,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:0,90*(1,60+0,30)*3"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",15,null,{"$f":"E11*F11","v":0},2.3800000000000002E-3,{"$f":"E11*H11","v":3.5700000000000003E-2},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,"Byt č. 4 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:(0,90+1,60)*2*3"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",3.69,null,{"$f":"E13*F13","v":0},3.4909999999999997E-2,{"$f":"E13*H13","v":0.12881789999999999},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,"Byt č. 4 90x160 cm:0,30*(0,90+2*1,60)*3",null,3.69,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:0,30*(0,90+2*1,60)*3"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",12.3,null,{"$f":"E15*F15","v":0},1.4999999999999999E-4,{"$f":"E15*H15","v":1.8449999999999999E-3},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,"Byt č. 4 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:(0,90+2*1,60)*3"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G16)","v":0},null,{"$f":"SUM(I7:I16)","v":0.1665681},null,{"$f":"SUM(K7:K16)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA16)","v":0},{"$f":"SUM(BB7:BB16)","v":0},{"$f":"SUM(BC7:BC16)","v":0},{"$f":"SUM(BD7:BD16)","v":0},{"$f":"SUM(BE7:BE16)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",0.81,null,{"$f":"E19*F19","v":0},7.0000000000000001E-3,{"$f":"E19*H19","v":5.6700000000000006E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 4 90x160 cm - parapet:0,90*0,30*3",null,0.81,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm - parapet:0,90*0,30*3"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G18:G20)","v":0},null,{"$f":"SUM(I18:I20)","v":5.6700000000000006E-3},null,{"$f":"SUM(K18:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA18:BA20)","v":0},{"$f":"SUM(BB18:BB20)","v":0},{"$f":"SUM(BC18:BC20)","v":0},{"$f":"SUM(BD18:BD20)","v":0},{"$f":"SUM(BE18:BE20)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",7.2,null,{"$f":"E23*F23","v":0},1.2099999999999999E-3,{"$f":"E23*H23","v":8.7119999999999993E-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,"Byt č. 4 90x160 cm:1,20*1,00*2*3",null,7.2,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:1,20*1,00*2*3"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G22:G24)","v":0},null,{"$f":"SUM(I22:I24)","v":8.7119999999999993E-3},null,{"$f":"SUM(K22:K24)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA24)","v":0},{"$f":"SUM(BB22:BB24)","v":0},{"$f":"SUM(BC22:BC24)","v":0},{"$f":"SUM(BD22:BD24)","v":0},{"$f":"SUM(BE22:BE24)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",3.69,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},-5.5E-2,{"$f":"E27*J27","v":-0.20294999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 4 90x160 cm:0,30*(0,90+2*1,60)*3",null,3.69,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:0,30*(0,90+2*1,60)*3"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",3,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 4 90x160 cm:1*3",null,3,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:1*3"]
[10,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",4.32,null,{"$f":"E31*F31","v":0},1E-3,{"$f":"E31*H31","v":4.3200000000000001E-3},-6.2E-2,{"$f":"E31*J31","v":-0.26784000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 4 90x160 cm:0,90*1,60*3",null,4.32,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:0,90*1,60*3"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G26:G32)","v":0},null,{"$f":"SUM(I26:I32)","v":4.3200000000000001E-3},null,{"$f":"SUM(K26:K32)","v":-0.47079000000000004},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA32)","v":0},{"$f":"SUM(BB26:BB32)","v":0},{"$f":"SUM(BC26:BC32)","v":0},{"$f":"SUM(BD26:BD32)","v":0},{"$f":"SUM(BE26:BE32)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.18527009999999999,null,{"$f":"E35*F35","v":0},0,{"$f":"E35*H35","v":0},null,{"$f":"E35*J35","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G34:G35)","v":0},null,{"$f":"SUM(I34:I35)","v":0},null,{"$f":"SUM(K34:K35)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA34:BA35)","v":0},{"$f":"SUM(BB34:BB35)","v":0},{"$f":"SUM(BC34:BC35)","v":0},{"$f":"SUM(BD34:BD35)","v":0},{"$f":"SUM(BE34:BE35)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"764231921RRX","Oprava lemov. zdí Cu rš 250 mm Přichycení stávajícího oplechování k novému oknu","m",12.3,null,{"$f":"E38*F38","v":0},1.57E-3,{"$f":"E38*H38","v":1.9311000000000002E-2},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 4 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:(0,90+2*1,60)*3"]
[13,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",2.7,null,{"$f":"E40*F40","v":0},3.6099999999999999E-3,{"$f":"E40*H40","v":9.7470000000000005E-3},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 4 90x160 cm:0,90*3",null,2.7,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:0,90*3"]
[14,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",2.9058E-2,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},null,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G37:G42)","v":0},null,{"$f":"SUM(I37:I42)","v":2.9058E-2},null,{"$f":"SUM(K37:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA37:BA42)","v":0},{"$f":"SUM(BB37:BB42)","v":0},{"$f":"SUM(BC37:BC42)","v":0},{"$f":"SUM(BD37:BD42)","v":0},{"$f":"SUM(BE37:BE42)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[15,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",15,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 4 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:(0,90+1,60)*2*3"]
[16,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",2.7,null,{"$f":"E48*F48","v":0},1.0000000000000001E-5,{"$f":"E48*H48","v":2.7000000000000002E-5},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 4 90x160 cm:0,90*3",null,2.7,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:0,90*3"]
[17,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",15,null,{"$f":"E50*F50","v":0},2.0000000000000002E-5,{"$f":"E50*H50","v":3.0000000000000003E-4},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 4 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:(0,90+1,60)*2*3"]
[18,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",3,null,{"$f":"E53*F53","v":0},4.5999999999999999E-2,{"$f":"E53*H53","v":0.13800000000000001},null,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 4:3",null,3,null,null,null,null,null,null,null,"Byt č. 4:3"]
[19,"61187552","Deska parapetní šířka 30 cm","m",2.97,null,{"$f":"E63*F63","v":0},4.9500000000000004E-3,{"$f":"E63*H63","v":1.4701500000000003E-2},null,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"Byt č. 4 90x160 cm:0,90*3*1,1",null,2.97,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:0,90*3*1,1"]
[20,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.15302850000000001,null,{"$f":"E65*F65","v":0},0,{"$f":"E65*H65","v":0},null,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G44:G65)","v":0},null,{"$f":"SUM(I44:I65)","v":0.15302850000000001},null,{"$f":"SUM(K44:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA44:BA65)","v":0},{"$f":"SUM(BB44:BB65)","v":0},{"$f":"SUM(BC44:BC65)","v":0},{"$f":"SUM(BD44:BD65)","v":0},{"$f":"SUM(BE44:BE65)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",12.3,null,{"$f":"E68*F68","v":0},1.4999999999999999E-4,{"$f":"E68*H68","v":1.8449999999999999E-3},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 4 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 4 90x160 cm:(0,90+2*1,60)*3"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G67:G69)","v":0},null,{"$f":"SUM(I67:I69)","v":1.8449999999999999E-3},null,{"$f":"SUM(K67:K69)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA69)","v":0},{"$f":"SUM(BB67:BB69)","v":0},{"$f":"SUM(BC67:BC69)","v":0},{"$f":"SUM(BD67:BD69)","v":0},{"$f":"SUM(BE67:BE69)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[22,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.47078999999999999,null,{"$f":"E72*F72","v":0},0,{"$f":"E72*H72","v":0},null,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[23,"979011219R00","Přípl.k svislé dopr.suti za každé další NP nošením ","t",0.47078999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[24,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.47078999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[25,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.47078999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[26,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",6.1202699999999997,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[27,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.47078999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G71:G77)","v":0},null,{"$f":"SUM(I71:I77)","v":0},null,{"$f":"SUM(K71:K77)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA71:BA77)","v":0},{"$f":"SUM(BB71:BB77)","v":0},{"$f":"SUM(BC71:BC77)","v":0},{"$f":"SUM(BD71:BD77)","v":0},{"$f":"SUM(BE71:BE77)","v":0}]

{"sheet":"01 325701.5 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,"3257/01.5","Byt č. 5 - 3.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.5 Rek'!E16","v":0},{"$f":"'01 325701.5 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.5 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.5 Rek'!F16","v":0},{"$f":"'01 325701.5 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.5 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.5 Rek'!H16","v":0},{"$f":"'01 325701.5 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.5 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.5 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.5 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.5 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,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.5 Rek","index":14,"n_rows":24,"n_cols":53,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[23,7,23,8]]}
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.5"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 5 - 3.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.5 Pol'!B7","v":"61"},{"$f":"'01 325701.5 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.5 Pol'!BA17","v":0},{"$f":"'01 325701.5 Pol'!BB17","v":0},{"$f":"'01 325701.5 Pol'!BC17","v":0},{"$f":"'01 325701.5 Pol'!BD17","v":0},{"$f":"'01 325701.5 Pol'!BE17","v":0}]
[{"$f":"'01 325701.5 Pol'!B18","v":"63"},{"$f":"'01 325701.5 Pol'!C18","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.5 Pol'!BA21","v":0},{"$f":"'01 325701.5 Pol'!BB21","v":0},{"$f":"'01 325701.5 Pol'!BC21","v":0},{"$f":"'01 325701.5 Pol'!BD21","v":0},{"$f":"'01 325701.5 Pol'!BE21","v":0}]
[{"$f":"'01 325701.5 Pol'!B22","v":"94"},{"$f":"'01 325701.5 Pol'!C22","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.5 Pol'!BA25","v":0},{"$f":"'01 325701.5 Pol'!BB25","v":0},{"$f":"'01 325701.5 Pol'!BC25","v":0},{"$f":"'01 325701.5 Pol'!BD25","v":0},{"$f":"'01 325701.5 Pol'!BE25","v":0}]
[{"$f":"'01 325701.5 Pol'!B26","v":"96"},{"$f":"'01 325701.5 Pol'!C26","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.5 Pol'!BA33","v":0},{"$f":"'01 325701.5 Pol'!BB33","v":0},{"$f":"'01 325701.5 Pol'!BC33","v":0},{"$f":"'01 325701.5 Pol'!BD33","v":0},{"$f":"'01 325701.5 Pol'!BE33","v":0}]
[{"$f":"'01 325701.5 Pol'!B34","v":"99"},{"$f":"'01 325701.5 Pol'!C34","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.5 Pol'!BA36","v":0},{"$f":"'01 325701.5 Pol'!BB36","v":0},{"$f":"'01 325701.5 Pol'!BC36","v":0},{"$f":"'01 325701.5 Pol'!BD36","v":0},{"$f":"'01 325701.5 Pol'!BE36","v":0}]
[{"$f":"'01 325701.5 Pol'!B37","v":"764"},{"$f":"'01 325701.5 Pol'!C37","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.5 Pol'!BA43","v":0},{"$f":"'01 325701.5 Pol'!BB43","v":0},{"$f":"'01 325701.5 Pol'!BC43","v":0},{"$f":"'01 325701.5 Pol'!BD43","v":0},{"$f":"'01 325701.5 Pol'!BE43","v":0}]
[{"$f":"'01 325701.5 Pol'!B44","v":"766"},{"$f":"'01 325701.5 Pol'!C44","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.5 Pol'!BA66","v":0},{"$f":"'01 325701.5 Pol'!BB66","v":0},{"$f":"'01 325701.5 Pol'!BC66","v":0},{"$f":"'01 325701.5 Pol'!BD66","v":0},{"$f":"'01 325701.5 Pol'!BE66","v":0}]
[{"$f":"'01 325701.5 Pol'!B67","v":"784"},{"$f":"'01 325701.5 Pol'!C67","v":"Malby"},null,null,{"$f":"'01 325701.5 Pol'!BA70","v":0},{"$f":"'01 325701.5 Pol'!BB70","v":0},{"$f":"'01 325701.5 Pol'!BC70","v":0},{"$f":"'01 325701.5 Pol'!BD70","v":0},{"$f":"'01 325701.5 Pol'!BE70","v":0}]
[{"$f":"'01 325701.5 Pol'!B71","v":"D96"},{"$f":"'01 325701.5 Pol'!C71","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.5 Pol'!BA78","v":0},{"$f":"'01 325701.5 Pol'!BB78","v":0},{"$f":"'01 325701.5 Pol'!BC78","v":0},{"$f":"'01 325701.5 Pol'!BD78","v":0},{"$f":"'01 325701.5 Pol'!BE78","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.5 Pol","index":15,"n_rows":78,"n_cols":80,"rows_kept":78,"cut":false,"hidden":false,"merged":[[11,2,11,3],[13,2,13,3],[15,2,15,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[27,2,27,3],[29,2,29,3],[31,2,31,3],[19,2,19,3],[23,2,23,3],[38,2,38,3],[40,2,40,3],[57,2,57,6],[58,2,58,6],[59,2,59,6],[61,2,61,3],[63,2,63,3],[68,2,68,3],[45,2,45,6],[46,2,46,3],[48,2,48,3],[50,2,50,6],[51,2,51,3],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[60,2,60,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.5 Rek'!H1","v":"3257/01.5"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.5 Rek'!G2","v":"Byt č. 5 - 3.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",8.5500000000000007,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":3.4200000000000007E-4},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,"Byt č. 5 90x160 cm:0,90*(1,60+0,30)*5",null,8.5500000000000007,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:0,90*(1,60+0,30)*5"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",25,null,{"$f":"E11*F11","v":0},2.3800000000000002E-3,{"$f":"E11*H11","v":5.9500000000000004E-2},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,"Byt č. 5 90x160 cm:(0,90+1,60)*2*5",null,25,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:(0,90+1,60)*2*5"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",6.15,null,{"$f":"E13*F13","v":0},3.4909999999999997E-2,{"$f":"E13*H13","v":0.21469649999999998},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,"Byt č. 5 90x160 cm:0,30*(0,90+2*1,60)*5",null,6.15,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:0,30*(0,90+2*1,60)*5"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",20.5,null,{"$f":"E15*F15","v":0},1.4999999999999999E-4,{"$f":"E15*H15","v":3.0749999999999996E-3},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,"Byt č. 5 90x160 cm:(0,90+2*1,60)*5",null,20.5,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:(0,90+2*1,60)*5"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G16)","v":0},null,{"$f":"SUM(I7:I16)","v":0.27761350000000001},null,{"$f":"SUM(K7:K16)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA16)","v":0},{"$f":"SUM(BB7:BB16)","v":0},{"$f":"SUM(BC7:BC16)","v":0},{"$f":"SUM(BD7:BD16)","v":0},{"$f":"SUM(BE7:BE16)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",1.35,null,{"$f":"E19*F19","v":0},7.0000000000000001E-3,{"$f":"E19*H19","v":9.4500000000000001E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 5 90x160 cm - parapet:0,90*0,30*5",null,1.35,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm - parapet:0,90*0,30*5"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G18:G20)","v":0},null,{"$f":"SUM(I18:I20)","v":9.4500000000000001E-3},null,{"$f":"SUM(K18:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA18:BA20)","v":0},{"$f":"SUM(BB18:BB20)","v":0},{"$f":"SUM(BC18:BC20)","v":0},{"$f":"SUM(BD18:BD20)","v":0},{"$f":"SUM(BE18:BE20)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",12,null,{"$f":"E23*F23","v":0},1.2099999999999999E-3,{"$f":"E23*H23","v":1.4519999999999998E-2},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,"Byt č. 5 90x160 cm:1,20*1,00*2*5",null,12,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:1,20*1,00*2*5"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G22:G24)","v":0},null,{"$f":"SUM(I22:I24)","v":1.4519999999999998E-2},null,{"$f":"SUM(K22:K24)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA24)","v":0},{"$f":"SUM(BB22:BB24)","v":0},{"$f":"SUM(BC22:BC24)","v":0},{"$f":"SUM(BD22:BD24)","v":0},{"$f":"SUM(BE22:BE24)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",6.15,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},-5.5E-2,{"$f":"E27*J27","v":-0.33825},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 5 90x160 cm:0,30*(0,90+2*1,60)*5",null,6.15,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:0,30*(0,90+2*1,60)*5"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",5,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 5 90x160 cm:1*5",null,5,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:1*5"]
[10,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",7.2,null,{"$f":"E31*F31","v":0},1E-3,{"$f":"E31*H31","v":7.2000000000000007E-3},-6.2E-2,{"$f":"E31*J31","v":-0.44640000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 5 90x160 cm:0,90*1,60*5",null,7.2,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:0,90*1,60*5"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G26:G32)","v":0},null,{"$f":"SUM(I26:I32)","v":7.2000000000000007E-3},null,{"$f":"SUM(K26:K32)","v":-0.78465000000000007},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA32)","v":0},{"$f":"SUM(BB26:BB32)","v":0},{"$f":"SUM(BC26:BC32)","v":0},{"$f":"SUM(BD26:BD32)","v":0},{"$f":"SUM(BE26:BE32)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.30878349999999999,null,{"$f":"E35*F35","v":0},0,{"$f":"E35*H35","v":0},null,{"$f":"E35*J35","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G34:G35)","v":0},null,{"$f":"SUM(I34:I35)","v":0},null,{"$f":"SUM(K34:K35)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA34:BA35)","v":0},{"$f":"SUM(BB34:BB35)","v":0},{"$f":"SUM(BC34:BC35)","v":0},{"$f":"SUM(BD34:BD35)","v":0},{"$f":"SUM(BE34:BE35)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"764231921RRX","Oprava lemov. zdí Cu rš 250 mm Přichycení stávajícího oplechování k novému oknu","m",20.5,null,{"$f":"E38*F38","v":0},1.57E-3,{"$f":"E38*H38","v":3.2184999999999998E-2},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 5 90x160 cm:(0,90+2*1,60)*5",null,20.5,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:(0,90+2*1,60)*5"]
[13,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",4.5,null,{"$f":"E40*F40","v":0},3.6099999999999999E-3,{"$f":"E40*H40","v":1.6244999999999999E-2},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 5 90x160 cm:0,90*5",null,4.5,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:0,90*5"]
[14,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",4.8430000000000001E-2,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},null,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G37:G42)","v":0},null,{"$f":"SUM(I37:I42)","v":4.8430000000000001E-2},null,{"$f":"SUM(K37:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA37:BA42)","v":0},{"$f":"SUM(BB37:BB42)","v":0},{"$f":"SUM(BC37:BC42)","v":0},{"$f":"SUM(BD37:BD42)","v":0},{"$f":"SUM(BE37:BE42)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[15,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",25,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 5 90x160 cm:(0,90+1,60)*2*5",null,25,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:(0,90+1,60)*2*5"]
[16,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",4.5,null,{"$f":"E48*F48","v":0},1.0000000000000001E-5,{"$f":"E48*H48","v":4.5000000000000003E-5},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 5 90x160 cm:0,90*5",null,4.5,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:0,90*5"]
[17,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",25,null,{"$f":"E50*F50","v":0},2.0000000000000002E-5,{"$f":"E50*H50","v":5.0000000000000001E-4},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 5 90x160 cm:(0,90+1,60)*2*5",null,25,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:(0,90+1,60)*2*5"]
[18,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",5,null,{"$f":"E53*F53","v":0},4.5999999999999999E-2,{"$f":"E53*H53","v":0.22999999999999998},null,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 5:5",null,5,null,null,null,null,null,null,null,"Byt č. 5:5"]
[19,"61187552","Deska parapetní šířka 30 cm","m",4.95,null,{"$f":"E63*F63","v":0},4.9500000000000004E-3,{"$f":"E63*H63","v":2.4502500000000003E-2},null,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"Byt č. 5 90x160 cm:0,90*5*1,1",null,4.95,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:0,90*5*1,1"]
[20,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.25504749999999998,null,{"$f":"E65*F65","v":0},0,{"$f":"E65*H65","v":0},null,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G44:G65)","v":0},null,{"$f":"SUM(I44:I65)","v":0.25504749999999998},null,{"$f":"SUM(K44:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA44:BA65)","v":0},{"$f":"SUM(BB44:BB65)","v":0},{"$f":"SUM(BC44:BC65)","v":0},{"$f":"SUM(BD44:BD65)","v":0},{"$f":"SUM(BE44:BE65)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",20.5,null,{"$f":"E68*F68","v":0},1.4999999999999999E-4,{"$f":"E68*H68","v":3.0749999999999996E-3},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 5 90x160 cm:(0,90+2*1,60)*5",null,20.5,null,null,null,null,null,null,null,"Byt č. 5 90x160 cm:(0,90+2*1,60)*5"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G67:G69)","v":0},null,{"$f":"SUM(I67:I69)","v":3.0749999999999996E-3},null,{"$f":"SUM(K67:K69)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA69)","v":0},{"$f":"SUM(BB67:BB69)","v":0},{"$f":"SUM(BC67:BC69)","v":0},{"$f":"SUM(BD67:BD69)","v":0},{"$f":"SUM(BE67:BE69)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[22,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.78464999999999996,null,{"$f":"E72*F72","v":0},0,{"$f":"E72*H72","v":0},null,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[23,"979011219R00","Přípl.k svislé dopr.suti za každé další NP nošením ","t",0.78464999999999996,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[24,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.78464999999999996,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[25,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.78464999999999996,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[26,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",10.20045,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[27,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.78464999999999996,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G71:G77)","v":0},null,{"$f":"SUM(I71:I77)","v":0},null,{"$f":"SUM(K71:K77)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA71:BA77)","v":0},{"$f":"SUM(BB71:BB77)","v":0},{"$f":"SUM(BC71:BC77)","v":0},{"$f":"SUM(BD71:BD77)","v":0},{"$f":"SUM(BE71:BE77)","v":0}]

{"sheet":"01 325701.6 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,"3257/01.6","Byt č. 6 - 3.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.6 Rek'!E16","v":0},{"$f":"'01 325701.6 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.6 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.6 Rek'!F16","v":0},{"$f":"'01 325701.6 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.6 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.6 Rek'!H16","v":0},{"$f":"'01 325701.6 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.6 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.6 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.6 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.6 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,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.6 Rek","index":17,"n_rows":24,"n_cols":53,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[23,7,23,8]]}
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.6"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 6 - 3.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.6 Pol'!B7","v":"61"},{"$f":"'01 325701.6 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.6 Pol'!BA17","v":0},{"$f":"'01 325701.6 Pol'!BB17","v":0},{"$f":"'01 325701.6 Pol'!BC17","v":0},{"$f":"'01 325701.6 Pol'!BD17","v":0},{"$f":"'01 325701.6 Pol'!BE17","v":0}]
[{"$f":"'01 325701.6 Pol'!B18","v":"63"},{"$f":"'01 325701.6 Pol'!C18","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.6 Pol'!BA21","v":0},{"$f":"'01 325701.6 Pol'!BB21","v":0},{"$f":"'01 325701.6 Pol'!BC21","v":0},{"$f":"'01 325701.6 Pol'!BD21","v":0},{"$f":"'01 325701.6 Pol'!BE21","v":0}]
[{"$f":"'01 325701.6 Pol'!B22","v":"94"},{"$f":"'01 325701.6 Pol'!C22","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.6 Pol'!BA25","v":0},{"$f":"'01 325701.6 Pol'!BB25","v":0},{"$f":"'01 325701.6 Pol'!BC25","v":0},{"$f":"'01 325701.6 Pol'!BD25","v":0},{"$f":"'01 325701.6 Pol'!BE25","v":0}]
[{"$f":"'01 325701.6 Pol'!B26","v":"96"},{"$f":"'01 325701.6 Pol'!C26","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.6 Pol'!BA33","v":0},{"$f":"'01 325701.6 Pol'!BB33","v":0},{"$f":"'01 325701.6 Pol'!BC33","v":0},{"$f":"'01 325701.6 Pol'!BD33","v":0},{"$f":"'01 325701.6 Pol'!BE33","v":0}]
[{"$f":"'01 325701.6 Pol'!B34","v":"99"},{"$f":"'01 325701.6 Pol'!C34","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.6 Pol'!BA36","v":0},{"$f":"'01 325701.6 Pol'!BB36","v":0},{"$f":"'01 325701.6 Pol'!BC36","v":0},{"$f":"'01 325701.6 Pol'!BD36","v":0},{"$f":"'01 325701.6 Pol'!BE36","v":0}]
[{"$f":"'01 325701.6 Pol'!B37","v":"764"},{"$f":"'01 325701.6 Pol'!C37","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.6 Pol'!BA43","v":0},{"$f":"'01 325701.6 Pol'!BB43","v":0},{"$f":"'01 325701.6 Pol'!BC43","v":0},{"$f":"'01 325701.6 Pol'!BD43","v":0},{"$f":"'01 325701.6 Pol'!BE43","v":0}]
[{"$f":"'01 325701.6 Pol'!B44","v":"766"},{"$f":"'01 325701.6 Pol'!C44","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.6 Pol'!BA66","v":0},{"$f":"'01 325701.6 Pol'!BB66","v":0},{"$f":"'01 325701.6 Pol'!BC66","v":0},{"$f":"'01 325701.6 Pol'!BD66","v":0},{"$f":"'01 325701.6 Pol'!BE66","v":0}]
[{"$f":"'01 325701.6 Pol'!B67","v":"784"},{"$f":"'01 325701.6 Pol'!C67","v":"Malby"},null,null,{"$f":"'01 325701.6 Pol'!BA70","v":0},{"$f":"'01 325701.6 Pol'!BB70","v":0},{"$f":"'01 325701.6 Pol'!BC70","v":0},{"$f":"'01 325701.6 Pol'!BD70","v":0},{"$f":"'01 325701.6 Pol'!BE70","v":0}]
[{"$f":"'01 325701.6 Pol'!B71","v":"D96"},{"$f":"'01 325701.6 Pol'!C71","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.6 Pol'!BA78","v":0},{"$f":"'01 325701.6 Pol'!BB78","v":0},{"$f":"'01 325701.6 Pol'!BC78","v":0},{"$f":"'01 325701.6 Pol'!BD78","v":0},{"$f":"'01 325701.6 Pol'!BE78","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.6 Pol","index":18,"n_rows":78,"n_cols":80,"rows_kept":78,"cut":false,"hidden":false,"merged":[[11,2,11,3],[13,2,13,3],[15,2,15,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[27,2,27,3],[29,2,29,3],[31,2,31,3],[19,2,19,3],[23,2,23,3],[38,2,38,3],[40,2,40,3],[57,2,57,6],[58,2,58,6],[59,2,59,6],[61,2,61,3],[63,2,63,3],[68,2,68,3],[45,2,45,6],[46,2,46,3],[48,2,48,3],[50,2,50,6],[51,2,51,3],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[60,2,60,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.6 Rek'!H1","v":"3257/01.6"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.6 Rek'!G2","v":"Byt č. 6 - 3.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",6.84,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":2.7360000000000004E-4},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,"Byt č. 6 90x160 cm:0,90*(1,60+0,30)*4",null,6.84,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:0,90*(1,60+0,30)*4"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",20,null,{"$f":"E11*F11","v":0},2.3800000000000002E-3,{"$f":"E11*H11","v":4.7600000000000003E-2},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,"Byt č. 6 90x160 cm:(0,90+1,60)*2*4",null,20,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:(0,90+1,60)*2*4"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",4.92,null,{"$f":"E13*F13","v":0},3.4909999999999997E-2,{"$f":"E13*H13","v":0.17175719999999997},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,"Byt č. 6 90x160 cm:0,30*(0,90+2*1,60)*4",null,4.92,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:0,30*(0,90+2*1,60)*4"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",16.399999999999999,null,{"$f":"E15*F15","v":0},1.4999999999999999E-4,{"$f":"E15*H15","v":2.4599999999999995E-3},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,"Byt č. 6 90x160 cm:(0,90+2*1,60)*4",null,16.399999999999999,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:(0,90+2*1,60)*4"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G16)","v":0},null,{"$f":"SUM(I7:I16)","v":0.22209079999999995},null,{"$f":"SUM(K7:K16)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA16)","v":0},{"$f":"SUM(BB7:BB16)","v":0},{"$f":"SUM(BC7:BC16)","v":0},{"$f":"SUM(BD7:BD16)","v":0},{"$f":"SUM(BE7:BE16)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",1.08,null,{"$f":"E19*F19","v":0},7.0000000000000001E-3,{"$f":"E19*H19","v":7.5600000000000007E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 6 90x160 cm - parapet:0,90*0,30*4",null,1.08,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm - parapet:0,90*0,30*4"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G18:G20)","v":0},null,{"$f":"SUM(I18:I20)","v":7.5600000000000007E-3},null,{"$f":"SUM(K18:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA18:BA20)","v":0},{"$f":"SUM(BB18:BB20)","v":0},{"$f":"SUM(BC18:BC20)","v":0},{"$f":"SUM(BD18:BD20)","v":0},{"$f":"SUM(BE18:BE20)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",9.6,null,{"$f":"E23*F23","v":0},1.2099999999999999E-3,{"$f":"E23*H23","v":1.1616E-2},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,"Byt č. 6 90x160 cm:1,20*1,00*2*4",null,9.6,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:1,20*1,00*2*4"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G22:G24)","v":0},null,{"$f":"SUM(I22:I24)","v":1.1616E-2},null,{"$f":"SUM(K22:K24)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA24)","v":0},{"$f":"SUM(BB22:BB24)","v":0},{"$f":"SUM(BC22:BC24)","v":0},{"$f":"SUM(BD22:BD24)","v":0},{"$f":"SUM(BE22:BE24)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",4.92,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},-5.5E-2,{"$f":"E27*J27","v":-0.27060000000000001},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 6 90x160 cm:0,30*(0,90+2*1,60)*4",null,4.92,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:0,30*(0,90+2*1,60)*4"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",4,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 6 90x160 cm:1*4",null,4,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:1*4"]
[10,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",5.76,null,{"$f":"E31*F31","v":0},1E-3,{"$f":"E31*H31","v":5.7599999999999995E-3},-6.2E-2,{"$f":"E31*J31","v":-0.35711999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 6 90x160 cm:0,90*1,60*4",null,5.76,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:0,90*1,60*4"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G26:G32)","v":0},null,{"$f":"SUM(I26:I32)","v":5.7599999999999995E-3},null,{"$f":"SUM(K26:K32)","v":-0.62772000000000006},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA32)","v":0},{"$f":"SUM(BB26:BB32)","v":0},{"$f":"SUM(BC26:BC32)","v":0},{"$f":"SUM(BD26:BD32)","v":0},{"$f":"SUM(BE26:BE32)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.24702679999999999,null,{"$f":"E35*F35","v":0},0,{"$f":"E35*H35","v":0},null,{"$f":"E35*J35","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G34:G35)","v":0},null,{"$f":"SUM(I34:I35)","v":0},null,{"$f":"SUM(K34:K35)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA34:BA35)","v":0},{"$f":"SUM(BB34:BB35)","v":0},{"$f":"SUM(BC34:BC35)","v":0},{"$f":"SUM(BD34:BD35)","v":0},{"$f":"SUM(BE34:BE35)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"764231921RRX","Oprava lemov. zdí Cu rš 250 mm Přichycení stávajícího oplechování k novému oknu","m",16.399999999999999,null,{"$f":"E38*F38","v":0},1.57E-3,{"$f":"E38*H38","v":2.5747999999999997E-2},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 6 90x160 cm:(0,90+2*1,60)*4",null,16.399999999999999,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:(0,90+2*1,60)*4"]
[13,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",3.6,null,{"$f":"E40*F40","v":0},3.6099999999999999E-3,{"$f":"E40*H40","v":1.2996000000000001E-2},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 6 90x160 cm:0,90*4",null,3.6,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:0,90*4"]
[14,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",3.8744000000000001E-2,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},null,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G37:G42)","v":0},null,{"$f":"SUM(I37:I42)","v":3.8744000000000001E-2},null,{"$f":"SUM(K37:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA37:BA42)","v":0},{"$f":"SUM(BB37:BB42)","v":0},{"$f":"SUM(BC37:BC42)","v":0},{"$f":"SUM(BD37:BD42)","v":0},{"$f":"SUM(BE37:BE42)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[15,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",20,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 6 90x160 cm:(0,90+1,60)*2*4",null,20,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:(0,90+1,60)*2*4"]
[16,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",3.6,null,{"$f":"E48*F48","v":0},1.0000000000000001E-5,{"$f":"E48*H48","v":3.6000000000000001E-5},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 6 90x160 cm:0,90*4",null,3.6,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:0,90*4"]
[17,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",20,null,{"$f":"E50*F50","v":0},2.0000000000000002E-5,{"$f":"E50*H50","v":4.0000000000000002E-4},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 6 90x160 cm:(0,90+1,60)*2*4",null,20,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:(0,90+1,60)*2*4"]
[18,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",4,null,{"$f":"E53*F53","v":0},4.5999999999999999E-2,{"$f":"E53*H53","v":0.184},null,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 6:4",null,4,null,null,null,null,null,null,null,"Byt č. 6:4"]
[19,"61187552","Deska parapetní šířka 30 cm","m",3.96,null,{"$f":"E63*F63","v":0},4.9500000000000004E-3,{"$f":"E63*H63","v":1.9602000000000001E-2},null,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"Byt č. 6 90x160 cm:0,90*4*1,1",null,3.96,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:0,90*4*1,1"]
[20,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.204038,null,{"$f":"E65*F65","v":0},0,{"$f":"E65*H65","v":0},null,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G44:G65)","v":0},null,{"$f":"SUM(I44:I65)","v":0.204038},null,{"$f":"SUM(K44:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA44:BA65)","v":0},{"$f":"SUM(BB44:BB65)","v":0},{"$f":"SUM(BC44:BC65)","v":0},{"$f":"SUM(BD44:BD65)","v":0},{"$f":"SUM(BE44:BE65)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",16.399999999999999,null,{"$f":"E68*F68","v":0},1.4999999999999999E-4,{"$f":"E68*H68","v":2.4599999999999995E-3},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 6 90x160 cm:(0,90+2*1,60)*4",null,16.399999999999999,null,null,null,null,null,null,null,"Byt č. 6 90x160 cm:(0,90+2*1,60)*4"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G67:G69)","v":0},null,{"$f":"SUM(I67:I69)","v":2.4599999999999995E-3},null,{"$f":"SUM(K67:K69)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA69)","v":0},{"$f":"SUM(BB67:BB69)","v":0},{"$f":"SUM(BC67:BC69)","v":0},{"$f":"SUM(BD67:BD69)","v":0},{"$f":"SUM(BE67:BE69)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[22,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.62771999999999994,null,{"$f":"E72*F72","v":0},0,{"$f":"E72*H72","v":0},null,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[23,"979011219R00","Přípl.k svislé dopr.suti za každé další NP nošením ","t",0.62771999999999994,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[24,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.62771999999999994,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[25,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.62771999999999994,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[26,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",9.4158000000000008,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[27,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.62771999999999994,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G71:G77)","v":0},null,{"$f":"SUM(I71:I77)","v":0},null,{"$f":"SUM(K71:K77)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA71:BA77)","v":0},{"$f":"SUM(BB71:BB77)","v":0},{"$f":"SUM(BC71:BC77)","v":0},{"$f":"SUM(BD71:BD77)","v":0},{"$f":"SUM(BE71:BE77)","v":0}]

{"sheet":"01 325701.7 KL","index":19,"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,"3257/01.7","Byt č. 7 - 4.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.7 Rek'!E16","v":0},{"$f":"'01 325701.7 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.7 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.7 Rek'!F16","v":0},{"$f":"'01 325701.7 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.7 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.7 Rek'!H16","v":0},{"$f":"'01 325701.7 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.7 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.7 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.7 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.7 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,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.7 Rek","index":20,"n_rows":24,"n_cols":53,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[23,7,23,8]]}
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.7"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 7 - 4.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.7 Pol'!B7","v":"61"},{"$f":"'01 325701.7 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.7 Pol'!BA21","v":0},{"$f":"'01 325701.7 Pol'!BB21","v":0},{"$f":"'01 325701.7 Pol'!BC21","v":0},{"$f":"'01 325701.7 Pol'!BD21","v":0},{"$f":"'01 325701.7 Pol'!BE21","v":0}]
[{"$f":"'01 325701.7 Pol'!B22","v":"63"},{"$f":"'01 325701.7 Pol'!C22","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.7 Pol'!BA26","v":0},{"$f":"'01 325701.7 Pol'!BB26","v":0},{"$f":"'01 325701.7 Pol'!BC26","v":0},{"$f":"'01 325701.7 Pol'!BD26","v":0},{"$f":"'01 325701.7 Pol'!BE26","v":0}]
[{"$f":"'01 325701.7 Pol'!B27","v":"94"},{"$f":"'01 325701.7 Pol'!C27","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.7 Pol'!BA31","v":0},{"$f":"'01 325701.7 Pol'!BB31","v":0},{"$f":"'01 325701.7 Pol'!BC31","v":0},{"$f":"'01 325701.7 Pol'!BD31","v":0},{"$f":"'01 325701.7 Pol'!BE31","v":0}]
[{"$f":"'01 325701.7 Pol'!B32","v":"96"},{"$f":"'01 325701.7 Pol'!C32","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.7 Pol'!BA45","v":0},{"$f":"'01 325701.7 Pol'!BB45","v":0},{"$f":"'01 325701.7 Pol'!BC45","v":0},{"$f":"'01 325701.7 Pol'!BD45","v":0},{"$f":"'01 325701.7 Pol'!BE45","v":0}]
[{"$f":"'01 325701.7 Pol'!B46","v":"99"},{"$f":"'01 325701.7 Pol'!C46","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.7 Pol'!BA48","v":0},{"$f":"'01 325701.7 Pol'!BB48","v":0},{"$f":"'01 325701.7 Pol'!BC48","v":0},{"$f":"'01 325701.7 Pol'!BD48","v":0},{"$f":"'01 325701.7 Pol'!BE48","v":0}]
[{"$f":"'01 325701.7 Pol'!B49","v":"764"},{"$f":"'01 325701.7 Pol'!C49","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.7 Pol'!BA57","v":0},{"$f":"'01 325701.7 Pol'!BB57","v":0},{"$f":"'01 325701.7 Pol'!BC57","v":0},{"$f":"'01 325701.7 Pol'!BD57","v":0},{"$f":"'01 325701.7 Pol'!BE57","v":0}]
[{"$f":"'01 325701.7 Pol'!B58","v":"766"},{"$f":"'01 325701.7 Pol'!C58","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.7 Pol'!BA95","v":0},{"$f":"'01 325701.7 Pol'!BB95","v":0},{"$f":"'01 325701.7 Pol'!BC95","v":0},{"$f":"'01 325701.7 Pol'!BD95","v":0},{"$f":"'01 325701.7 Pol'!BE95","v":0}]
[{"$f":"'01 325701.7 Pol'!B96","v":"784"},{"$f":"'01 325701.7 Pol'!C96","v":"Malby"},null,null,{"$f":"'01 325701.7 Pol'!BA100","v":0},{"$f":"'01 325701.7 Pol'!BB100","v":0},{"$f":"'01 325701.7 Pol'!BC100","v":0},{"$f":"'01 325701.7 Pol'!BD100","v":0},{"$f":"'01 325701.7 Pol'!BE100","v":0}]
[{"$f":"'01 325701.7 Pol'!B101","v":"D96"},{"$f":"'01 325701.7 Pol'!C101","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.7 Pol'!BA108","v":0},{"$f":"'01 325701.7 Pol'!BB108","v":0},{"$f":"'01 325701.7 Pol'!BC108","v":0},{"$f":"'01 325701.7 Pol'!BD108","v":0},{"$f":"'01 325701.7 Pol'!BE108","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.7 Pol","index":21,"n_rows":108,"n_cols":80,"rows_kept":108,"cut":false,"hidden":false,"merged":[[9,2,9,3],[12,2,12,3],[13,2,13,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[37,2,37,3],[15,2,15,3],[16,2,16,3],[18,2,18,3],[19,2,19,3],[23,2,23,3],[24,2,24,3],[28,2,28,3],[29,2,29,3],[33,2,33,3],[34,2,34,3],[36,2,36,3],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[39,2,39,3],[41,2,41,3],[43,2,43,3],[67,2,67,6],[68,2,68,3],[69,2,69,3],[71,2,71,6],[50,2,50,3],[51,2,51,3],[53,2,53,3],[54,2,54,3],[59,2,59,6],[60,2,60,3],[61,2,61,3],[63,2,63,3],[65,2,65,3],[88,2,88,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,3],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,6],[87,2,87,6],[89,2,89,3],[91,2,91,3],[92,2,92,3],[97,2,97,3],[98,2,98,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.7 Rek'!H1","v":"3257/01.7"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.7 Rek'!G2","v":"Byt č. 7 - 4.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",9.1199999999999992,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":3.6479999999999998E-4},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,"Byt č. 7 90x160 cm:0,90*(1,60+0,30)*3",null,5.13,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:0,90*(1,60+0,30)*3"]
[null,null,"Byt č. 7 210x160 cm:2,10*(1,60+0,30)*1",null,3.99,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:2,10*(1,60+0,30)*1"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",22.4,null,{"$f":"E12*F12","v":0},2.3800000000000002E-3,{"$f":"E12*H12","v":5.3311999999999998E-2},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,"Byt č. 7 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:(0,90+1,60)*2*3"]
[null,null,"Byt č. 7 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:(2,10+1,60)*2*1"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",5.28,null,{"$f":"E15*F15","v":0},3.4909999999999997E-2,{"$f":"E15*H15","v":0.18432479999999998},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,"Byt č. 7 90x160 cm:0,30*(0,90+2*1,60)*3",null,3.69,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:0,30*(0,90+2*1,60)*3"]
[null,null,"Byt č. 7 210x160 cm:0,30*(2,10+2*1,60)*1",null,1.59,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:0,30*(2,10+2*1,60)*1"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",17.600000000000001,null,{"$f":"E18*F18","v":0},1.4999999999999999E-4,{"$f":"E18*H18","v":2.64E-3},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,"Byt č. 7 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:(0,90+2*1,60)*3"]
[null,null,"Byt č. 7 210x160 cm:(2,10+2*1,60)*1",null,5.3,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:(2,10+2*1,60)*1"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G20)","v":0},null,{"$f":"SUM(I7:I20)","v":0.24064159999999998},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:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",1.44,null,{"$f":"E23*F23","v":0},7.0000000000000001E-3,{"$f":"E23*H23","v":1.008E-2},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,"Byt č. 7 90x160 cm - parapet:0,90*0,30*3",null,0.81,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm - parapet:0,90*0,30*3"]
[null,null,"Byt č. 7 210x160 cm - parapet:2,10*0,30*1",null,0.63,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm - parapet:2,10*0,30*1"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G22:G25)","v":0},null,{"$f":"SUM(I22:I25)","v":1.008E-2},null,{"$f":"SUM(K22:K25)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA25)","v":0},{"$f":"SUM(BB22:BB25)","v":0},{"$f":"SUM(BC22:BC25)","v":0},{"$f":"SUM(BD22:BD25)","v":0},{"$f":"SUM(BE22:BE25)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",12,null,{"$f":"E28*F28","v":0},1.2099999999999999E-3,{"$f":"E28*H28","v":1.4519999999999998E-2},0,{"$f":"E28*J28","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ28=1,G28,0)","v":0},{"$f":"IF(AZ28=2,G28,0)","v":0},{"$f":"IF(AZ28=3,G28,0)","v":0},{"$f":"IF(AZ28=4,G28,0)","v":0},{"$f":"IF(AZ28=5,G28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 7 90x160 cm:1,20*1,00*3*2",null,7.2,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:1,20*1,00*3*2"]
[null,null,"Byt č. 7 210x160 cm:2,40*1,00*1*2",null,4.8,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:2,40*1,00*1*2"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G27:G30)","v":0},null,{"$f":"SUM(I27:I30)","v":1.4519999999999998E-2},null,{"$f":"SUM(K27:K30)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA27:BA30)","v":0},{"$f":"SUM(BB27:BB30)","v":0},{"$f":"SUM(BC27:BC30)","v":0},{"$f":"SUM(BD27:BD30)","v":0},{"$f":"SUM(BE27:BE30)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",5.28,null,{"$f":"E33*F33","v":0},0,{"$f":"E33*H33","v":0},-5.5E-2,{"$f":"E33*J33","v":-0.29039999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 7 90x160 cm:0,30*(0,90+2*1,60)*3",null,3.69,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:0,30*(0,90+2*1,60)*3"]
[null,null,"Byt č. 7 210x160 cm:0,30*(2,10+2*1,60)*1",null,1.59,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:0,30*(2,10+2*1,60)*1"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",4,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]
[null,null,"Byt č. 7 90x160 cm:1*3",null,3,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:1*3"]
[null,null,"Byt č. 7 210x160 cm:1*1",null,1,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:1*1"]
[10,"968061113R00","Vyvěšení dřevěných okenních křídel pl. nad 1,5 m2 ","kus",1,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},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,"Byt č. 7 210x160 cm:1*1",null,1,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:1*1"]
[11,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",4.32,null,{"$f":"E41*F41","v":0},1E-3,{"$f":"E41*H41","v":4.3200000000000001E-3},-6.2E-2,{"$f":"E41*J41","v":-0.26784000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 7 90x160 cm:0,90*1,60*3",null,4.32,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:0,90*1,60*3"]
[12,"968062356RRX","Vybourání dřevěných rámů oken dvojitých pl. 4 m2 včetně parapetů oken","m2",3.36,null,{"$f":"E43*F43","v":0},9.2000000000000003E-4,{"$f":"E43*H43","v":3.0912000000000001E-3},-5.3999999999999999E-2,{"$f":"E43*J43","v":-0.18143999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 7 210x160 cm:2,10*1,60*1",null,3.36,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:2,10*1,60*1"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G32:G44)","v":0},null,{"$f":"SUM(I32:I44)","v":7.4111999999999997E-3},null,{"$f":"SUM(K32:K44)","v":-0.73968000000000012},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA32:BA44)","v":0},{"$f":"SUM(BB32:BB44)","v":0},{"$f":"SUM(BC32:BC44)","v":0},{"$f":"SUM(BD32:BD44)","v":0},{"$f":"SUM(BE32:BE44)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[13,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.27265279999999997,null,{"$f":"E47*F47","v":0},0,{"$f":"E47*H47","v":0},null,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G46:G47)","v":0},null,{"$f":"SUM(I46:I47)","v":0},null,{"$f":"SUM(K46:K47)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA46:BA47)","v":0},{"$f":"SUM(BB46:BB47)","v":0},{"$f":"SUM(BC46:BC47)","v":0},{"$f":"SUM(BD46:BD47)","v":0},{"$f":"SUM(BE46:BE47)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"764231921RRX","Oprava lemov. zdí Cu rš 250 mm Přichycení stávajícího oplechování k novému oknu","m",17.600000000000001,null,{"$f":"E50*F50","v":0},1.57E-3,{"$f":"E50*H50","v":2.7632000000000004E-2},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 7 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:(0,90+2*1,60)*3"]
[null,null,"Byt č. 7 210x160 cm:(2,10+2*1,60)*1",null,5.3,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:(2,10+2*1,60)*1"]
[15,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",4.8,null,{"$f":"E53*F53","v":0},3.6099999999999999E-3,{"$f":"E53*H53","v":1.7328E-2},0,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 7 90x160 cm:0,90*3",null,2.7,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:0,90*3"]
[null,null,"Byt č. 7 210x160 cm:2,10*1",null,2.1,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:2,10*1"]
[16,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",4.496E-2,null,{"$f":"E56*F56","v":0},0,{"$f":"E56*H56","v":0},null,{"$f":"E56*J56","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ56=1,G56,0)","v":0},{"$f":"IF(AZ56=2,G56,0)","v":0},{"$f":"IF(AZ56=3,G56,0)","v":0},{"$f":"IF(AZ56=4,G56,0)","v":0},{"$f":"IF(AZ56=5,G56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G49:G56)","v":0},null,{"$f":"SUM(I49:I56)","v":4.496E-2},null,{"$f":"SUM(K49:K56)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA49:BA56)","v":0},{"$f":"SUM(BB49:BB56)","v":0},{"$f":"SUM(BC49:BC56)","v":0},{"$f":"SUM(BD49:BD56)","v":0},{"$f":"SUM(BE49:BE56)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[17,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",22.4,null,{"$f":"E59*F59","v":0},0,{"$f":"E59*H59","v":0},0,{"$f":"E59*J59","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 7 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:(0,90+1,60)*2*3"]
[null,null,"Byt č. 7 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:(2,10+1,60)*2*1"]
[18,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",2.7,null,{"$f":"E63*F63","v":0},1.0000000000000001E-5,{"$f":"E63*H63","v":2.7000000000000002E-5},0,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 7 90x160 cm:0,90*3",null,2.7,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:0,90*3"]
[19,"766694113R00","Montáž parapetních desek š.do 30 cm,dl.do 260 cm ","kus",2.1,null,{"$f":"E65*F65","v":0},2.0000000000000002E-5,{"$f":"E65*H65","v":4.2000000000000004E-5},0,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 7 210x160 cm:2,10*1",null,2.1,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:2,10*1"]
[20,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",22.4,null,{"$f":"E67*F67","v":0},2.0000000000000002E-5,{"$f":"E67*H67","v":4.4799999999999999E-4},0,{"$f":"E67*J67","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 7 90x160 cm:(0,90+1,60)*2*3",null,15,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:(0,90+1,60)*2*3"]
[null,null,"Byt č. 7 210x160 cm:(2,10+1,60)*2*1",null,7.4,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:(2,10+1,60)*2*1"]
[21,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",3,null,{"$f":"E71*F71","v":0},4.5999999999999999E-2,{"$f":"E71*H71","v":0.13800000000000001},null,{"$f":"E71*J71","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ71=1,G71,0)","v":0},{"$f":"IF(AZ71=2,G71,0)","v":0},{"$f":"IF(AZ71=3,G71,0)","v":0},{"$f":"IF(AZ71=4,G71,0)","v":0},{"$f":"IF(AZ71=5,G71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 7:3",null,3,null,null,null,null,null,null,null,"Byt č. 7:3"]
[22,"61130951","Okno dřevěné 3křídl. OS3B 210x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",1,null,{"$f":"E81*F81","v":0},0.127,{"$f":"E81*H81","v":0.127},null,{"$f":"E81*J81","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61130951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"tříkřídlé, dvouřídlé otevíravé + jednokřídlé otevírací a sklápěcí ",null,null,null,null,null,null,null,null,"tříkřídlé, dvouřídlé otevíravé + jednokřídlé otevírací a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 7:1",null,1,null,null,null,null,null,null,null,"Byt č. 7:1"]
[23,"61187551","Deska parapetní šířka 25 cm","m",5.28,null,{"$f":"E91*F91","v":0},4.13E-3,{"$f":"E91*H91","v":2.18064E-2},null,{"$f":"E91*J91","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"Byt č. 7 90x160 cm:0,90*3*1,1",null,2.97,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:0,90*3*1,1"]
[null,null,"Byt č. 7 210x160 cm:2,10*1*1,1",null,2.31,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:2,10*1*1,1"]
[24,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.28732340000000001,null,{"$f":"E94*F94","v":0},0,{"$f":"E94*H94","v":0},null,{"$f":"E94*J94","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ94=1,G94,0)","v":0},{"$f":"IF(AZ94=2,G94,0)","v":0},{"$f":"IF(AZ94=3,G94,0)","v":0},{"$f":"IF(AZ94=4,G94,0)","v":0},{"$f":"IF(AZ94=5,G94,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G58:G94)","v":0},null,{"$f":"SUM(I58:I94)","v":0.28732340000000001},null,{"$f":"SUM(K58:K94)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA58:BA94)","v":0},{"$f":"SUM(BB58:BB94)","v":0},{"$f":"SUM(BC58:BC94)","v":0},{"$f":"SUM(BD58:BD94)","v":0},{"$f":"SUM(BE58:BE94)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",17.600000000000001,null,{"$f":"E97*F97","v":0},1.4999999999999999E-4,{"$f":"E97*H97","v":2.64E-3},0,{"$f":"E97*J97","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 7 90x160 cm:(0,90+2*1,60)*3",null,12.3,null,null,null,null,null,null,null,"Byt č. 7 90x160 cm:(0,90+2*1,60)*3"]
[null,null,"Byt č. 7 210x160 cm:(2,10+2*1,60)*1",null,5.3,null,null,null,null,null,null,null,"Byt č. 7 210x160 cm:(2,10+2*1,60)*1"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G96:G99)","v":0},null,{"$f":"SUM(I96:I99)","v":2.64E-3},null,{"$f":"SUM(K96:K99)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA96:BA99)","v":0},{"$f":"SUM(BB96:BB99)","v":0},{"$f":"SUM(BC96:BC99)","v":0},{"$f":"SUM(BD96:BD99)","v":0},{"$f":"SUM(BE96:BE99)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[26,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.73968,null,{"$f":"E102*F102","v":0},0,{"$f":"E102*H102","v":0},null,{"$f":"E102*J102","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[27,"979011219R00","Přípl.k svislé dopr.suti za každé další NP nošením ","t",1.47936,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[28,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.73968,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[29,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.73968,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[30,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",11.83488,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[31,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.73968,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G101:G107)","v":0},null,{"$f":"SUM(I101:I107)","v":0},null,{"$f":"SUM(K101:K107)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA101:BA107)","v":0},{"$f":"SUM(BB101:BB107)","v":0},{"$f":"SUM(BC101:BC107)","v":0},{"$f":"SUM(BD101:BD107)","v":0},{"$f":"SUM(BE101:BE107)","v":0}]

{"sheet":"01 325701.8 KL","index":22,"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,"3257/01.8","Byt č. 8 - 4.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.8 Rek'!E16","v":0},{"$f":"'01 325701.8 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.8 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.8 Rek'!F16","v":0},{"$f":"'01 325701.8 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.8 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.8 Rek'!H16","v":0},{"$f":"'01 325701.8 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.8 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.8 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.8 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.8 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,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.8 Rek","index":23,"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,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.8"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Byt č. 8 - 4.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.8 Pol'!B7","v":"61"},{"$f":"'01 325701.8 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.8 Pol'!BA17","v":0},{"$f":"'01 325701.8 Pol'!BB17","v":0},{"$f":"'01 325701.8 Pol'!BC17","v":0},{"$f":"'01 325701.8 Pol'!BD17","v":0},{"$f":"'01 325701.8 Pol'!BE17","v":0}]
[{"$f":"'01 325701.8 Pol'!B18","v":"63"},{"$f":"'01 325701.8 Pol'!C18","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.8 Pol'!BA21","v":0},{"$f":"'01 325701.8 Pol'!BB21","v":0},{"$f":"'01 325701.8 Pol'!BC21","v":0},{"$f":"'01 325701.8 Pol'!BD21","v":0},{"$f":"'01 325701.8 Pol'!BE21","v":0}]
[{"$f":"'01 325701.8 Pol'!B22","v":"94"},{"$f":"'01 325701.8 Pol'!C22","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.8 Pol'!BA25","v":0},{"$f":"'01 325701.8 Pol'!BB25","v":0},{"$f":"'01 325701.8 Pol'!BC25","v":0},{"$f":"'01 325701.8 Pol'!BD25","v":0},{"$f":"'01 325701.8 Pol'!BE25","v":0}]
[{"$f":"'01 325701.8 Pol'!B26","v":"96"},{"$f":"'01 325701.8 Pol'!C26","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.8 Pol'!BA33","v":0},{"$f":"'01 325701.8 Pol'!BB33","v":0},{"$f":"'01 325701.8 Pol'!BC33","v":0},{"$f":"'01 325701.8 Pol'!BD33","v":0},{"$f":"'01 325701.8 Pol'!BE33","v":0}]
[{"$f":"'01 325701.8 Pol'!B34","v":"99"},{"$f":"'01 325701.8 Pol'!C34","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.8 Pol'!BA36","v":0},{"$f":"'01 325701.8 Pol'!BB36","v":0},{"$f":"'01 325701.8 Pol'!BC36","v":0},{"$f":"'01 325701.8 Pol'!BD36","v":0},{"$f":"'01 325701.8 Pol'!BE36","v":0}]
[{"$f":"'01 325701.8 Pol'!B37","v":"764"},{"$f":"'01 325701.8 Pol'!C37","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.8 Pol'!BA43","v":0},{"$f":"'01 325701.8 Pol'!BB43","v":0},{"$f":"'01 325701.8 Pol'!BC43","v":0},{"$f":"'01 325701.8 Pol'!BD43","v":0},{"$f":"'01 325701.8 Pol'!BE43","v":0}]
[{"$f":"'01 325701.8 Pol'!B44","v":"766"},{"$f":"'01 325701.8 Pol'!C44","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.8 Pol'!BA66","v":0},{"$f":"'01 325701.8 Pol'!BB66","v":0},{"$f":"'01 325701.8 Pol'!BC66","v":0},{"$f":"'01 325701.8 Pol'!BD66","v":0},{"$f":"'01 325701.8 Pol'!BE66","v":0}]
[{"$f":"'01 325701.8 Pol'!B67","v":"784"},{"$f":"'01 325701.8 Pol'!C67","v":"Malby"},null,null,{"$f":"'01 325701.8 Pol'!BA70","v":0},{"$f":"'01 325701.8 Pol'!BB70","v":0},{"$f":"'01 325701.8 Pol'!BC70","v":0},{"$f":"'01 325701.8 Pol'!BD70","v":0},{"$f":"'01 325701.8 Pol'!BE70","v":0}]
[{"$f":"'01 325701.8 Pol'!B71","v":"D96"},{"$f":"'01 325701.8 Pol'!C71","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.8 Pol'!BA78","v":0},{"$f":"'01 325701.8 Pol'!BB78","v":0},{"$f":"'01 325701.8 Pol'!BC78","v":0},{"$f":"'01 325701.8 Pol'!BD78","v":0},{"$f":"'01 325701.8 Pol'!BE78","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.8 Pol","index":24,"n_rows":78,"n_cols":80,"rows_kept":78,"cut":false,"hidden":false,"merged":[[11,2,11,3],[13,2,13,3],[15,2,15,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[27,2,27,3],[29,2,29,3],[31,2,31,3],[19,2,19,3],[23,2,23,3],[38,2,38,3],[40,2,40,3],[57,2,57,6],[58,2,58,6],[59,2,59,6],[61,2,61,3],[63,2,63,3],[68,2,68,3],[45,2,45,6],[46,2,46,3],[48,2,48,3],[50,2,50,6],[51,2,51,3],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[60,2,60,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.8 Rek'!H1","v":"3257/01.8"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.8 Rek'!G2","v":"Byt č. 8 - 4.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",8.5500000000000007,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":3.4200000000000007E-4},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,"Byt č. 8 90x160 cm:0,90*(1,60+0,30)*5",null,8.5500000000000007,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:0,90*(1,60+0,30)*5"]
[2,"610991199RRX","Zakrývání vybavení částí bytu dle potřeb zhotovitele pro realizaci výměny oken","soubor",1,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,0]
[3,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",25,null,{"$f":"E11*F11","v":0},2.3800000000000002E-3,{"$f":"E11*H11","v":5.9500000000000004E-2},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,"Byt č. 8 90x160 cm:(0,90+1,60)*2*5",null,25,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:(0,90+1,60)*2*5"]
[4,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",6.15,null,{"$f":"E13*F13","v":0},3.4909999999999997E-2,{"$f":"E13*H13","v":0.21469649999999998},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,"Byt č. 8 90x160 cm:0,30*(0,90+2*1,60)*5",null,6.15,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:0,30*(0,90+2*1,60)*5"]
[5,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",20.5,null,{"$f":"E15*F15","v":0},1.4999999999999999E-4,{"$f":"E15*H15","v":3.0749999999999996E-3},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,"Byt č. 8 90x160 cm:(0,90+2*1,60)*5",null,20.5,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:(0,90+2*1,60)*5"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G16)","v":0},null,{"$f":"SUM(I7:I16)","v":0.27761350000000001},null,{"$f":"SUM(K7:K16)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA16)","v":0},{"$f":"SUM(BB7:BB16)","v":0},{"$f":"SUM(BC7:BC16)","v":0},{"$f":"SUM(BD7:BD16)","v":0},{"$f":"SUM(BE7:BE16)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",1.125,null,{"$f":"E19*F19","v":0},7.0000000000000001E-3,{"$f":"E19*H19","v":7.8750000000000001E-3},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 8 90x160 cm - parapet:0,90*0,25*5",null,1.125,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm - parapet:0,90*0,25*5"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G18:G20)","v":0},null,{"$f":"SUM(I18:I20)","v":7.8750000000000001E-3},null,{"$f":"SUM(K18:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA18:BA20)","v":0},{"$f":"SUM(BB18:BB20)","v":0},{"$f":"SUM(BC18:BC20)","v":0},{"$f":"SUM(BD18:BD20)","v":0},{"$f":"SUM(BE18:BE20)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",12,null,{"$f":"E23*F23","v":0},1.2099999999999999E-3,{"$f":"E23*H23","v":1.4519999999999998E-2},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,"Byt č. 8 90x160 cm:1,20*1,00*2*5",null,12,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:1,20*1,00*2*5"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G22:G24)","v":0},null,{"$f":"SUM(I22:I24)","v":1.4519999999999998E-2},null,{"$f":"SUM(K22:K24)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA24)","v":0},{"$f":"SUM(BB22:BB24)","v":0},{"$f":"SUM(BC22:BC24)","v":0},{"$f":"SUM(BD22:BD24)","v":0},{"$f":"SUM(BE22:BE24)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",5.125,null,{"$f":"E27*F27","v":0},0,{"$f":"E27*H27","v":0},-5.5E-2,{"$f":"E27*J27","v":-0.28187499999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 8 90x160 cm:0,25*(0,90+2*1,60)*5",null,5.125,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:0,25*(0,90+2*1,60)*5"]
[9,"968061112R00","Vyvěšení dřevěných okenních křídel pl. do 1,5 m2 ","kus",5,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Byt č. 8 90x160 cm:1*5",null,5,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:1*5"]
[10,"968062355RRX","Vybourání dřevěných rámů oken dvojitých pl. 2 m2 včetně parapetů oken","m2",7.2,null,{"$f":"E31*F31","v":0},1E-3,{"$f":"E31*H31","v":7.2000000000000007E-3},-6.2E-2,{"$f":"E31*J31","v":-0.44640000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Byt č. 8 90x160 cm:0,90*1,60*5",null,7.2,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:0,90*1,60*5"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G26:G32)","v":0},null,{"$f":"SUM(I26:I32)","v":7.2000000000000007E-3},null,{"$f":"SUM(K26:K32)","v":-0.72827500000000001},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA32)","v":0},{"$f":"SUM(BB26:BB32)","v":0},{"$f":"SUM(BC26:BC32)","v":0},{"$f":"SUM(BD26:BD32)","v":0},{"$f":"SUM(BE26:BE32)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.3072085,null,{"$f":"E35*F35","v":0},0,{"$f":"E35*H35","v":0},null,{"$f":"E35*J35","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G34:G35)","v":0},null,{"$f":"SUM(I34:I35)","v":0},null,{"$f":"SUM(K34:K35)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA34:BA35)","v":0},{"$f":"SUM(BB34:BB35)","v":0},{"$f":"SUM(BC34:BC35)","v":0},{"$f":"SUM(BD34:BD35)","v":0},{"$f":"SUM(BE34:BE35)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"764231921RRX","Oprava lemov. zdí Cu rš 250 mm Přichycení stávajícího oplechování k novému oknu","m",20.5,null,{"$f":"E38*F38","v":0},1.57E-3,{"$f":"E38*H38","v":3.2184999999999998E-2},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Byt č. 8 90x160 cm:(0,90+2*1,60)*5",null,20.5,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:(0,90+2*1,60)*5"]
[13,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",4.5,null,{"$f":"E40*F40","v":0},3.6099999999999999E-3,{"$f":"E40*H40","v":1.6244999999999999E-2},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 8 90x160 cm:0,90*5",null,4.5,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:0,90*5"]
[14,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",4.8430000000000001E-2,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},null,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G37:G42)","v":0},null,{"$f":"SUM(I37:I42)","v":4.8430000000000001E-2},null,{"$f":"SUM(K37:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA37:BA42)","v":0},{"$f":"SUM(BB37:BB42)","v":0},{"$f":"SUM(BC37:BC42)","v":0},{"$f":"SUM(BD37:BD42)","v":0},{"$f":"SUM(BE37:BE42)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[15,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",25,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Byt č. 8 90x160 cm:(0,90+1,60)*2*5",null,25,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:(0,90+1,60)*2*5"]
[16,"766694111R00","Montáž parapetních desek š.do 30 cm,dl.do 100 cm ","kus",4.5,null,{"$f":"E48*F48","v":0},1.0000000000000001E-5,{"$f":"E48*H48","v":4.5000000000000003E-5},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 8 90x160 cm:0,90*5",null,4.5,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:0,90*5"]
[17,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",25,null,{"$f":"E50*F50","v":0},2.0000000000000002E-5,{"$f":"E50*H50","v":5.0000000000000001E-4},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Byt č. 8 90x160 cm:(0,90+1,60)*2*5",null,25,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:(0,90+1,60)*2*5"]
[18,"61111436","Okno dřevěné 1křídl. OS1A 90x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",5,null,{"$f":"E53*F53","v":0},4.5999999999999999E-2,{"$f":"E53*H53","v":0.22999999999999998},null,{"$f":"E53*J53","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61111436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"jednokřídlové, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Byt č. 8:5",null,5,null,null,null,null,null,null,null,"Byt č. 8:5"]
[19,"61187551","Deska parapetní šířka 25 cm","m",4.95,null,{"$f":"E63*F63","v":0},4.13E-3,{"$f":"E63*H63","v":2.04435E-2},null,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,3,7]
[null,null,"Byt č. 8 90x160 cm:0,90*5*1,1",null,4.95,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:0,90*5*1,1"]
[20,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.2509885,null,{"$f":"E65*F65","v":0},0,{"$f":"E65*H65","v":0},null,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G44:G65)","v":0},null,{"$f":"SUM(I44:I65)","v":0.25098849999999995},null,{"$f":"SUM(K44:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA44:BA65)","v":0},{"$f":"SUM(BB44:BB65)","v":0},{"$f":"SUM(BC44:BC65)","v":0},{"$f":"SUM(BD44:BD65)","v":0},{"$f":"SUM(BE44:BE65)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",20.5,null,{"$f":"E68*F68","v":0},1.4999999999999999E-4,{"$f":"E68*H68","v":3.0749999999999996E-3},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Byt č. 8 90x160 cm:(0,90+2*1,60)*5",null,20.5,null,null,null,null,null,null,null,"Byt č. 8 90x160 cm:(0,90+2*1,60)*5"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G67:G69)","v":0},null,{"$f":"SUM(I67:I69)","v":3.0749999999999996E-3},null,{"$f":"SUM(K67:K69)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA69)","v":0},{"$f":"SUM(BB67:BB69)","v":0},{"$f":"SUM(BC67:BC69)","v":0},{"$f":"SUM(BD67:BD69)","v":0},{"$f":"SUM(BE67:BE69)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[22,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.72827500000000001,null,{"$f":"E72*F72","v":0},0,{"$f":"E72*H72","v":0},null,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,8,0]
[23,"979011219R00","Přípl.k svislé dopr.suti za každé další NP nošením ","t",1.45655,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[24,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.72827500000000001,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[25,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.72827500000000001,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[26,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",14.5655,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[27,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.72827500000000001,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G71:G77)","v":0},null,{"$f":"SUM(I71:I77)","v":0},null,{"$f":"SUM(K71:K77)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA71:BA77)","v":0},{"$f":"SUM(BB71:BB77)","v":0},{"$f":"SUM(BC71:BC77)","v":0},{"$f":"SUM(BD71:BD77)","v":0},{"$f":"SUM(BE71:BE77)","v":0}]

{"sheet":"01 325701.9 KL","index":25,"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,"3257/01.9","Chodba - 2. - 3.NP",null,"JKSO ","803.5"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Objekt ul. 5. května čp.26",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3257",null,"Turnov - objekt ul. 5. května  čp.26",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"'01 325701.9 Rek'!E16","v":0},{"$f":"'01 325701.9 Rek'!A21","v":"Zařízení staveniště"},null,null,{"$f":"'01 325701.9 Rek'!I21","v":0}]
["Z","PSV celkem",{"$f":"'01 325701.9 Rek'!F16","v":0},{"$f":"'01 325701.9 Rek'!A22","v":"Provoz investora"},null,null,{"$f":"'01 325701.9 Rek'!I22","v":0}]
["R","M práce celkem",{"$f":"'01 325701.9 Rek'!H16","v":0},{"$f":"'01 325701.9 Rek'!A23","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 325701.9 Rek'!I23","v":0}]
["N","M dodávky celkem",{"$f":"'01 325701.9 Rek'!G16","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 325701.9 Rek'!I16","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 325701.9 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,15,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":15},"% ",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":"01 325701.9 Rek","index":26,"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,"3257 Turnov - objekt ul. 5. května  čp.26",null,null,null,"Rozpočet :","3257/01.9"]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,null,null,"Chodba - 2. - 3.NP"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 325701.9 Pol'!B7","v":"61"},{"$f":"'01 325701.9 Pol'!C7","v":"Upravy povrchů vnitřní"},null,null,{"$f":"'01 325701.9 Pol'!BA16","v":0},{"$f":"'01 325701.9 Pol'!BB16","v":0},{"$f":"'01 325701.9 Pol'!BC16","v":0},{"$f":"'01 325701.9 Pol'!BD16","v":0},{"$f":"'01 325701.9 Pol'!BE16","v":0}]
[{"$f":"'01 325701.9 Pol'!B17","v":"63"},{"$f":"'01 325701.9 Pol'!C17","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 325701.9 Pol'!BA20","v":0},{"$f":"'01 325701.9 Pol'!BB20","v":0},{"$f":"'01 325701.9 Pol'!BC20","v":0},{"$f":"'01 325701.9 Pol'!BD20","v":0},{"$f":"'01 325701.9 Pol'!BE20","v":0}]
[{"$f":"'01 325701.9 Pol'!B21","v":"94"},{"$f":"'01 325701.9 Pol'!C21","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 325701.9 Pol'!BA24","v":0},{"$f":"'01 325701.9 Pol'!BB24","v":0},{"$f":"'01 325701.9 Pol'!BC24","v":0},{"$f":"'01 325701.9 Pol'!BD24","v":0},{"$f":"'01 325701.9 Pol'!BE24","v":0}]
[{"$f":"'01 325701.9 Pol'!B25","v":"96"},{"$f":"'01 325701.9 Pol'!C25","v":"Bourání konstrukcí"},null,null,{"$f":"'01 325701.9 Pol'!BA32","v":0},{"$f":"'01 325701.9 Pol'!BB32","v":0},{"$f":"'01 325701.9 Pol'!BC32","v":0},{"$f":"'01 325701.9 Pol'!BD32","v":0},{"$f":"'01 325701.9 Pol'!BE32","v":0}]
[{"$f":"'01 325701.9 Pol'!B33","v":"99"},{"$f":"'01 325701.9 Pol'!C33","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 325701.9 Pol'!BA35","v":0},{"$f":"'01 325701.9 Pol'!BB35","v":0},{"$f":"'01 325701.9 Pol'!BC35","v":0},{"$f":"'01 325701.9 Pol'!BD35","v":0},{"$f":"'01 325701.9 Pol'!BE35","v":0}]
[{"$f":"'01 325701.9 Pol'!B36","v":"764"},{"$f":"'01 325701.9 Pol'!C36","v":"Konstrukce klempířské"},null,null,{"$f":"'01 325701.9 Pol'!BA40","v":0},{"$f":"'01 325701.9 Pol'!BB40","v":0},{"$f":"'01 325701.9 Pol'!BC40","v":0},{"$f":"'01 325701.9 Pol'!BD40","v":0},{"$f":"'01 325701.9 Pol'!BE40","v":0}]
[{"$f":"'01 325701.9 Pol'!B41","v":"766"},{"$f":"'01 325701.9 Pol'!C41","v":"Konstrukce truhlářské"},null,null,{"$f":"'01 325701.9 Pol'!BA63","v":0},{"$f":"'01 325701.9 Pol'!BB63","v":0},{"$f":"'01 325701.9 Pol'!BC63","v":0},{"$f":"'01 325701.9 Pol'!BD63","v":0},{"$f":"'01 325701.9 Pol'!BE63","v":0}]
[{"$f":"'01 325701.9 Pol'!B64","v":"784"},{"$f":"'01 325701.9 Pol'!C64","v":"Malby"},null,null,{"$f":"'01 325701.9 Pol'!BA67","v":0},{"$f":"'01 325701.9 Pol'!BB67","v":0},{"$f":"'01 325701.9 Pol'!BC67","v":0},{"$f":"'01 325701.9 Pol'!BD67","v":0},{"$f":"'01 325701.9 Pol'!BE67","v":0}]
[{"$f":"'01 325701.9 Pol'!B68","v":"D96"},{"$f":"'01 325701.9 Pol'!C68","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 325701.9 Pol'!BA75","v":0},{"$f":"'01 325701.9 Pol'!BB75","v":0},{"$f":"'01 325701.9 Pol'!BC75","v":0},{"$f":"'01 325701.9 Pol'!BD75","v":0},{"$f":"'01 325701.9 Pol'!BE75","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E22+F22*G22/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E23+F23*G23/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]

{"sheet":"01 325701.9 Pol","index":27,"n_rows":75,"n_cols":80,"rows_kept":75,"cut":false,"hidden":false,"merged":[[10,2,10,3],[12,2,12,3],[14,2,14,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[26,2,26,3],[28,2,28,3],[30,2,30,3],[18,2,18,3],[22,2,22,3],[54,2,54,6],[37,2,37,3],[42,2,42,6],[43,2,43,3],[45,2,45,3],[47,2,47,6],[48,2,48,3],[50,2,50,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[65,2,65,3],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,3],[60,2,60,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3257 Turnov - objekt ul. 5. května  čp.26",null,"Rozpočet:",{"$f":"'01 325701.9 Rek'!H1","v":"3257/01.9"}]
["Objekt :",null,"01 Objekt ul. 5. května čp.26",null,{"$f":"'01 325701.9 Rek'!G2","v":"Chodba - 2. - 3.NP"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"610991111R00","Zakrývání výplní vnitřních otvorů ","m2",5.7,null,{"$f":"E8*F8","v":0},4.0000000000000003E-5,{"$f":"E8*H8","v":2.2800000000000001E-4},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,"Chodba 2. - 3. NP 150x160 cm:1,50*(1,60+0,30)*2",null,5.7,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*(1,60+0,30)*2"]
[2,"612409991RT2","Začištění omítek kolem oken,dveří apod. s použitím suché maltové směsi","m",12.4,null,{"$f":"E10*F10","v":0},2.3800000000000002E-3,{"$f":"E10*H10","v":2.9512000000000004E-2},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,"Chodba 2. - 3. NP 150x160 cm:(1,50+1,60)*2*2",null,12.4,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+1,60)*2*2"]
[3,"612425931RT2","Omítka vápenná vnitřního ostění - štuková s použitím suché maltové směsi","m2",3.29,null,{"$f":"E12*F12","v":0},3.4909999999999997E-2,{"$f":"E12*H12","v":0.11485389999999999},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,"Chodba 2. - 3. NP 150x160 cm:0,35*(1,50+2*1,60)*2",null,3.29,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:0,35*(1,50+2*1,60)*2"]
[4,"622473187RT2","Příplatek za okenní lištu (APU) - montáž včetně dodávky lišty","m",9.4,null,{"$f":"E14*F14","v":0},1.4999999999999999E-4,{"$f":"E14*H14","v":1.41E-3},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,"Chodba 2. - 3. NP 150x160 cm:(1,50+2*1,60)*2",null,9.4,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+2*1,60)*2"]
[null,"Celkem za","61 Upravy povrchů vnitřní",null,null,null,{"$f":"SUM(G7:G15)","v":0},null,{"$f":"SUM(I7:I15)","v":0.14600389999999999},null,{"$f":"SUM(K7:K15)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA15)","v":0},{"$f":"SUM(BB7:BB15)","v":0},{"$f":"SUM(BC7:BC15)","v":0},{"$f":"SUM(BD7:BD15)","v":0},{"$f":"SUM(BE7:BE15)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[5,"632411104R00","Vyrovnávací stěrka, ruční zprac. tl.4 mm ","m2",1.05,null,{"$f":"E18*F18","v":0},7.0000000000000001E-3,{"$f":"E18*H18","v":7.3500000000000006E-3},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,"Chodba 2. - 3. NP 150x160 cm- parapet:1,50*0,35*2",null,1.05,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm- parapet:1,50*0,35*2"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G17:G19)","v":0},null,{"$f":"SUM(I17:I19)","v":7.3500000000000006E-3},null,{"$f":"SUM(K17:K19)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA17:BA19)","v":0},{"$f":"SUM(BB17:BB19)","v":0},{"$f":"SUM(BC17:BC19)","v":0},{"$f":"SUM(BD17:BD19)","v":0},{"$f":"SUM(BE17:BE19)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"941955001R00","Lešení lehké pomocné, výška podlahy do 1,2 m ","m2",7.2,null,{"$f":"E22*F22","v":0},1.2099999999999999E-3,{"$f":"E22*H22","v":8.7119999999999993E-3},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodba 2. - 3. NP 150x160 cm:1,80*1,00*2*2",null,7.2,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:1,80*1,00*2*2"]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G21:G23)","v":0},null,{"$f":"SUM(I21:I23)","v":8.7119999999999993E-3},null,{"$f":"SUM(K21:K23)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA21:BA23)","v":0},{"$f":"SUM(BB21:BB23)","v":0},{"$f":"SUM(BC21:BC23)","v":0},{"$f":"SUM(BD21:BD23)","v":0},{"$f":"SUM(BE21:BE23)","v":0}]
["Díl:","96","Bourání konstrukcí",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"967031132R00","Přisekání rovných ostění cihelných na MVC ","m2",3.29,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},-5.5E-2,{"$f":"E26*J26","v":-0.18095},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodba 2. - 3. NP 150x160 cm:0,35*(1,50+2*1,60)*2",null,3.29,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:0,35*(1,50+2*1,60)*2"]
[8,"968061113R00","Vyvěšení dřevěných okenních křídel pl. nad 1,5 m2 ","kus",2,null,{"$f":"E28*F28","v":0},0,{"$f":"E28*H28","v":0},0,{"$f":"E28*J28","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ28=1,G28,0)","v":0},{"$f":"IF(AZ28=2,G28,0)","v":0},{"$f":"IF(AZ28=3,G28,0)","v":0},{"$f":"IF(AZ28=4,G28,0)","v":0},{"$f":"IF(AZ28=5,G28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodba 2. - 3. NP 150x160 cm:1*2",null,2,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:1*2"]
[9,"968062356RRX","Vybourání dřevěných rámů oken dvojitých pl. 4 m2 včetně parapetů oken","m2",4.8,null,{"$f":"E30*F30","v":0},9.2000000000000003E-4,{"$f":"E30*H30","v":4.4159999999999998E-3},-5.3999999999999999E-2,{"$f":"E30*J30","v":-0.25919999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Chodba 2. - 3. NP 150x160 cm:1,50*1,60*2",null,4.8,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*1,60*2"]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G25:G31)","v":0},null,{"$f":"SUM(I25:I31)","v":4.4159999999999998E-3},null,{"$f":"SUM(K25:K31)","v":-0.44014999999999999},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA25:BA31)","v":0},{"$f":"SUM(BB25:BB31)","v":0},{"$f":"SUM(BC25:BC31)","v":0},{"$f":"SUM(BD25:BD31)","v":0},{"$f":"SUM(BE25:BE31)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"999281111R00","Přesun hmot pro opravy a údržbu do výšky 25 m ","t",0.16648189999999999,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}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"764510950RRX","Oprava oplechování parapetů Cu,rš 330 mm Přichycení stávajícího parapetu k novému oknu","m",3,null,{"$f":"E37*F37","v":0},3.6099999999999999E-3,{"$f":"E37*H37","v":1.0829999999999999E-2},0,{"$f":"E37*J37","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*2",null,3,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*2"]
[12,"998764103R00","Přesun hmot pro klempířské konstr., výšky do 24 m ","t",1.0829999999999999E-2,null,{"$f":"E39*F39","v":0},0,{"$f":"E39*H39","v":0},null,{"$f":"E39*J39","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ39=1,G39,0)","v":0},{"$f":"IF(AZ39=2,G39,0)","v":0},{"$f":"IF(AZ39=3,G39,0)","v":0},{"$f":"IF(AZ39=4,G39,0)","v":0},{"$f":"IF(AZ39=5,G39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G36:G39)","v":0},null,{"$f":"SUM(I36:I39)","v":1.0829999999999999E-2},null,{"$f":"SUM(K36:K39)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA36:BA39)","v":0},{"$f":"SUM(BB36:BB39)","v":0},{"$f":"SUM(BC36:BC39)","v":0},{"$f":"SUM(BD36:BD39)","v":0},{"$f":"SUM(BE36:BE39)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[13,"766601211RT1","Těsnění okenní spáry, ostění, PT fólie+ PP páska folie š. 70 mm,  páska tl. 2 mm, š. 10 mm","m",12.4,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},0,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,null,null,null,null,null,null,"Instalace a dodávka parotěsné okenní fólie a paropropustné expanzní pásky.",null,null,3]
[null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+1,60)*2*2",null,12.4,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+1,60)*2*2"]
[14,"766694122R00","Montáž parapetních desek š.nad 30 cm,dl.do 160 cm ","kus",3,null,{"$f":"E45*F45","v":0},2.0000000000000002E-5,{"$f":"E45*H45","v":6.0000000000000008E-5},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*2",null,3,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*2"]
[15,"766711001R00","Montáž oken a balkonových dveří s vypěněním ","m",12.4,null,{"$f":"E47*F47","v":0},2.0000000000000002E-5,{"$f":"E47*H47","v":2.4800000000000001E-4},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,null,null,null,null,null,null,"Montáž dřevěných oken a dveří včetně dodávky a montáže PU pěny a spojovacích prostředků.",null,null,3]
[null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+1,60)*2*2",null,12.4,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+1,60)*2*2"]
[16,"61130946","Okno dřevěné 2křídl. OS2B 150x160 cm Profilace rámů a příček dle požadavku NPÚ","kus",2,null,{"$f":"E50*F50","v":0},0.127,{"$f":"E50*H50","v":0.254},null,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61130946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"profil EURO",null,null,null,null,null,null,null,null,"profil EURO",null,null,3]
[null,null,"dvoukřídlé, otevíravé a sklápěcí ",null,null,null,null,null,null,null,null,"dvoukřídlé, otevíravé a sklápěcí ",null,null,3]
[null,null,"materiál:  třívrstvový hranolek SM ",null,null,null,null,null,null,null,null,"materiál:  třívrstvový hranolek SM ",null,null,3]
[null,null,"sklo izolační - trojsklo",null,null,null,null,null,null,null,null,"sklo izolační - trojsklo",null,null,3]
[null,null,"okapnice: hliníková ",null,null,null,null,null,null,null,null,"okapnice: hliníková ",null,null,3]
[null,null,"nátěr dle stávající barvy v objektu",null,null,null,null,null,null,null,null,"nátěr dle stávající barvy v objektu",null,null,3]
[null,null,"Poznámka:",null,null,null,null,null,null,null,null,"Poznámka:",null,null,3]
[null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,null,null,null,null,null,null,"Před výrobou oken si zhotovitel zaměří každý otvor pro dodávku nového okna",null,null,3]
[null,null,"Chodba 2. - 3. NP :2",null,2,null,null,null,null,null,null,null,"Chodba 2. - 3. NP :2"]
[17,"61187553","Deska parapetní šířka 35 cm","m",3.3,null,{"$f":"E60*F60","v":0},5.77E-3,{"$f":"E60*H60","v":1.9040999999999999E-2},null,{"$f":"E60*J60","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,61187553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ60=1,G60,0)","v":0},{"$f":"IF(AZ60=2,G60,0)","v":0},{"$f":"IF(AZ60=3,G60,0)","v":0},{"$f":"IF(AZ60=4,G60,0)","v":0},{"$f":"IF(AZ60=5,G60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*2*1,1",null,3.3,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:1,50*2*1,1"]
[18,"998766103R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","t",0.27334900000000001,null,{"$f":"E62*F62","v":0},0,{"$f":"E62*H62","v":0},null,{"$f":"E62*J62","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ62=1,G62,0)","v":0},{"$f":"IF(AZ62=2,G62,0)","v":0},{"$f":"IF(AZ62=3,G62,0)","v":0},{"$f":"IF(AZ62=4,G62,0)","v":0},{"$f":"IF(AZ62=5,G62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G41:G62)","v":0},null,{"$f":"SUM(I41:I62)","v":0.27334899999999995},null,{"$f":"SUM(K41:K62)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA41:BA62)","v":0},{"$f":"SUM(BB41:BB62)","v":0},{"$f":"SUM(BC41:BC62)","v":0},{"$f":"SUM(BD41:BD62)","v":0},{"$f":"SUM(BE41:BE62)","v":0}]
["Díl:","784","Malby",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"784195212RRX","Malba Primalex Plus, bílá, s penetrací, 2 x ostění šířky do 50cm","m",9.4,null,{"$f":"E65*F65","v":0},1.4999999999999999E-4,{"$f":"E65*H65","v":1.41E-3},0,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,7]
[null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+2*1,60)*2",null,9.4,null,null,null,null,null,null,null,"Chodba 2. - 3. NP 150x160 cm:(1,50+2*1,60)*2"]
[null,"Celkem za","784 Malby",null,null,null,{"$f":"SUM(G64:G66)","v":0},null,{"$f":"SUM(I64:I66)","v":1.41E-3},null,{"$f":"SUM(K64:K66)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA64:BA66)","v":0},{"$f":"SUM(BB64:BB66)","v":0},{"$f":"SUM(BC64:BC66)","v":0},{"$f":"SUM(BD64:BD66)","v":0},{"$f":"SUM(BE64:BE66)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"979011211R00","Svislá doprava suti a vybour. hmot za 2.NP nošením ","t",0.44014999999999999,null,{"$f":"E69*F69","v":0},0,{"$f":"E69*H69","v":0},null,{"$f":"E69*J69","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ69=1,G69,0)","v":0},{"$f":"IF(AZ69=2,G69,0)","v":0},{"$f":"IF(AZ69=3,G69,0)","v":0},{"$f":"IF(AZ69=4,G69,0)","v":0},{"$f":"IF(AZ69=5,G69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[21,"979011219R00","Přípl.k svislé dopr.suti za každé další NP nošením ","t",0.44014999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[22,"979081111R00","Odvoz suti a vybour. hmot na skládku zhotovitele ","t",0.44014999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[23,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",0.44014999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[24,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",6.6022499999999997,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[25,"979990107R00","Poplatek za skládku suti - směs betonu,cihel,dřeva ","t",0.44014999999999999,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G68:G74)","v":0},null,{"$f":"SUM(I68:I74)","v":0},null,{"$f":"SUM(K68:K74)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA68:BA74)","v":0},{"$f":"SUM(BB68:BB74)","v":0},{"$f":"SUM(BC68:BC74)","v":0},{"$f":"SUM(BD68:BD74)","v":0},{"$f":"SUM(BE68:BE74)","v":0}]