{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Stavba","101 3297101 KL","101 3297101 Rek","101 3297101 Pol","103 3297103 KL","103 3297103 Rek","103 3297103 Pol","104 3297104 KL","104 3297104 Rek","104 3297104 Pol","105 3297105 KL","105 3297105 Rek","105 3297105 Pol","106 3297106 KL","106 3297106 Rek","106 3297106 Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":72,"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":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9]]}
[]
[null,null,"Položkový rozpočet stavby",null,null,null,null,"Datum: "]
[null,null,null," "]
[]
[null,null,"Stavba :","3297","Turnov - Opravy MK a chodníků - II.pololetí 2021"]
[]
[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,{"$f":"ROUND(G34,0)","v":0}]
[null,"DPH ",null,{"$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(H34,0)","v":0}]
[null,"DPH ",null,{"$f":"SazbaDPH2","v":21},"%",null,null,null,{"$f":"ROUND(I21*D21/100,0)","v":0}]
[null,"Cena celkem za stavbu",null,null,null,null,null,null,{"$f":"SUM(I19:I22)","v":0}]
[]
[]
[null,"Rekapitulace stavebních objektů a provozních souborů"]
[]
[null,"Číslo a název objektu / provozního souboru",null,null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 15 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"101","Oprava komunikace Kadeřavec I.",null,null,{"$f":"G29+H29+I29","v":0},0,{"$f":"SUM(H39)","v":0},{"$f":"(G29*SazbaDPH1)/100+(H29*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F29/CelkemObjekty*100)","v":""}]
[null,"103","Oprava komunikace \"Ve Struhách\"",null,null,{"$f":"G30+H30+I30","v":0},0,{"$f":"SUM(H40)","v":0},0,""]
[null,"104","Oprava komunikace \"Pod Stránkou\"",null,null,0,0,{"$f":"SUM(H41)","v":0},0,""]
[null,"105","Oprava komunikace \"Bukovina u kostela\"",null,null,0,0,{"$f":"SUM(H42)","v":0},0,""]
[null,"106","Oprava chodníků v ul. Žizkova u čp. 2030 a 2031",null,null,0,0,{"$f":"SUM(H43)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F29:F33)","v":0},{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":0},{"$f":"SUM(I29:I33)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F34/CelkemObjekty*100)","v":""}]
[]
[null,"Rekapitulace stavebních rozpočtů"]
[]
[null,"Číslo objektu","Číslo a název rozpočtu",null,null,"Cena celkem",{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH1,\" %\")","v":"Základ DPH 15 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"101","3297/101 Oprava komunikace Kadeřavec I.",null,null,{"$f":"G39+H39+I39","v":0},0,{"$f":"SUM('101 3297101 KL'!C23)","v":0},{"$f":"(G39*SazbaDPH1)/100+(H39*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F39/CelkemObjekty*100)","v":""}]
[null,"103","3297/103 Oprava komunikace \"Ve Struhách\" k čp. 908",null,null,{"$f":"G40+H40+I40","v":0},0,{"$f":"SUM('103 3297103 KL'!C23)","v":0},0,""]
[null,"104","3297/104 Oprava komunikace \"Pod Stránkou\"",null,null,0,0,{"$f":"SUM('104 3297104 KL'!C23)","v":0},0,""]
[null,"105","3297/105 Oprava komunikace \"Bukovina u kostela\"",null,null,0,0,{"$f":"SUM('105 3297105 KL'!C23)","v":0},0,""]
[null,"106","3297/106 Oprava chodníků v ul. Žizkova u čp. 2030 a 2031",null,null,0,0,{"$f":"SUM('106 3297106 KL'!C23)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F39:F43)","v":0},{"$f":"SUM(G39:G43)","v":0},{"$f":"SUM(H39:H43)","v":0},{"$f":"SUM(I39:I43)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F44/CelkemObjekty*100)","v":""}]

{"sheet":"101 3297101 KL","index":1,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3297/101","Oprava komunikace Kadeřavec I.",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["101",null,"Oprava komunikace Kadeřavec I.",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",650]
["3297",null,"Turnov - Opravy MK a chodníků",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní a vedlejší rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'101 3297101 Rek'!E12","v":0},{"$f":"'101 3297101 Rek'!A17","v":"Zařízení staveniště"},null,null,{"$f":"'101 3297101 Rek'!I17","v":0}]
["Z","PSV celkem",{"$f":"'101 3297101 Rek'!F12","v":0},{"$f":"'101 3297101 Rek'!A18","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'101 3297101 Rek'!I18","v":0}]
["R","M práce celkem",{"$f":"'101 3297101 Rek'!H12","v":0}]
["N","M dodávky celkem",{"$f":"'101 3297101 Rek'!G12","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'101 3297101 Rek'!I12","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'101 3297101 Rek'!H19","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"101 3297101 Rek","index":2,"n_rows":19,"n_cols":53,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[18,7,18,8]]}
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,null,null,"Rozpočet :","3297/101"]
["Objekt :",null,"101 Oprava komunikace Kadeřavec I.",null,null,null,"Oprava komunikace Kadeřavec I."]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'101 3297101 Pol'!B7","v":"1"},{"$f":"'101 3297101 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'101 3297101 Pol'!BA14","v":0},{"$f":"'101 3297101 Pol'!BB14","v":0},{"$f":"'101 3297101 Pol'!BC14","v":0},{"$f":"'101 3297101 Pol'!BD14","v":0},{"$f":"'101 3297101 Pol'!BE14","v":0}]
[{"$f":"'101 3297101 Pol'!B15","v":"5"},{"$f":"'101 3297101 Pol'!C15","v":"Komunikace"},null,null,{"$f":"'101 3297101 Pol'!BA24","v":0},{"$f":"'101 3297101 Pol'!BB24","v":0},{"$f":"'101 3297101 Pol'!BC24","v":0},{"$f":"'101 3297101 Pol'!BD24","v":0},{"$f":"'101 3297101 Pol'!BE24","v":0}]
[{"$f":"'101 3297101 Pol'!B25","v":"91"},{"$f":"'101 3297101 Pol'!C25","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'101 3297101 Pol'!BA30","v":0},{"$f":"'101 3297101 Pol'!BB30","v":0},{"$f":"'101 3297101 Pol'!BC30","v":0},{"$f":"'101 3297101 Pol'!BD30","v":0},{"$f":"'101 3297101 Pol'!BE30","v":0}]
[{"$f":"'101 3297101 Pol'!B31","v":"93"},{"$f":"'101 3297101 Pol'!C31","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'101 3297101 Pol'!BA36","v":0},{"$f":"'101 3297101 Pol'!BB36","v":0},{"$f":"'101 3297101 Pol'!BC36","v":0},{"$f":"'101 3297101 Pol'!BD36","v":0},{"$f":"'101 3297101 Pol'!BE36","v":0}]
[{"$f":"'101 3297101 Pol'!B37","v":"99"},{"$f":"'101 3297101 Pol'!C37","v":"Staveništní přesun hmot"},null,null,{"$f":"'101 3297101 Pol'!BA39","v":0},{"$f":"'101 3297101 Pol'!BB39","v":0},{"$f":"'101 3297101 Pol'!BC39","v":0},{"$f":"'101 3297101 Pol'!BD39","v":0},{"$f":"'101 3297101 Pol'!BE39","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E11)","v":0},{"$f":"SUM(F7:F11)","v":0},{"$f":"SUM(G7:G11)","v":0},{"$f":"SUM(H7:H11)","v":0},{"$f":"SUM(I7:I11)","v":0}]
[]
["OSTATNÍ A VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název OaVRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E18+F18*G18/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM OaVRN",null,null,null,null,null,{"$f":"SUM(I17:I18)","v":0}]

{"sheet":"101 3297101 Pol","index":3,"n_rows":39,"n_cols":80,"rows_kept":39,"cut":false,"hidden":false,"merged":[[26,2,26,3],[28,2,28,3],[32,2,32,3],[34,2,34,3],[16,2,16,3],[18,2,18,3],[20,2,20,3],[22,2,22,3],[10,2,10,3],[12,2,12,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,"Rozpočet:",{"$f":"'101 3297101 Rek'!H1","v":"3297/101"}]
["Objekt :",null,"101 Oprava komunikace Kadeřavec I.",null,{"$f":"'101 3297101 Rek'!G2","v":"Oprava komunikace Kadeřavec I."}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"111301111R00","Sejmutí drnu tl. do 10 cm, s přemístěním do 50 m ","m2",85,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:170,00*0,25*2",null,85,null,null,null,null,null,null,null,"Krajnice komunikace:170,00*0,25*2"]
[2,"162702111RSZ","Vodorovné přemístění drnu na skládku zhotovitele ","m2",85,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:170,00*0,25*2",null,85,null,null,null,null,null,null,null,"Krajnice komunikace:170,00*0,25*2"]
[3,"162702199R00","Poplatek za skládku drnu ","m3",8.5,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:170,00*0,25*2*0,10",null,8.5,null,null,null,null,null,null,null,"Krajnice komunikace:170,00*0,25*2*0,10"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G13)","v":0},null,{"$f":"SUM(I7:I13)","v":0},null,{"$f":"SUM(K7:K13)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA13)","v":0},{"$f":"SUM(BB7:BB13)","v":0},{"$f":"SUM(BC7:BC13)","v":0},{"$f":"SUM(BD7:BD13)","v":0},{"$f":"SUM(BE7:BE13)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[4,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",85,null,{"$f":"E16*F16","v":0},0.19694999999999999,{"$f":"E16*H16","v":16.740749999999998},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:170,00*0,25*2",null,85,null,null,null,null,null,null,null,"Krajnice komunikace:170,00*0,25*2"]
[5,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",48.75,null,{"$f":"E18*F18","v":0},1,{"$f":"E18*H18","v":48.75},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,"Komunikace Kadeřavec I.:650,00*(0,02+0,04)/2*2,5",null,48.75,null,null,null,null,null,null,null,"Komunikace Kadeřavec I.:650,00*(0,02+0,04)/2*2,5"]
[6,"573231111R00","Postřik živičný spojovací z emulze 0,5-0,7 kg/m2 ","m2",1300,null,{"$f":"E20*F20","v":0},7.1000000000000002E-4,{"$f":"E20*H20","v":0.92300000000000004},0,{"$f":"E20*J20","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Kadeřavec I.:650,00*2",null,1300,null,null,null,null,null,null,null,"Komunikace Kadeřavec I.:650,00*2"]
[7,"577141312RT2","Beton asfalt. ACO 8 CH,ACO 11,ACO 16, do 3 m, 5 cm plochy 201-1000 m2","m2",650,null,{"$f":"E22*F22","v":0},0.12715000000000001,{"$f":"E22*H22","v":82.647500000000008},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,"Komunikace Kadeřavec I.:650,00",null,650,null,null,null,null,null,null,null,"Komunikace Kadeřavec I.:650,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G15:G23)","v":0},null,{"$f":"SUM(I15:I23)","v":149.06125},null,{"$f":"SUM(K15:K23)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA15:BA23)","v":0},{"$f":"SUM(BB15:BB23)","v":0},{"$f":"SUM(BC15:BC23)","v":0},{"$f":"SUM(BD15:BD23)","v":0},{"$f":"SUM(BE15:BE23)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",3.5,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Kadeřavec I.:3,50",null,3.5,null,null,null,null,null,null,null,"Komunikace Kadeřavec I.:3,50"]
[9,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",3.5,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,"Komunikace Kadeřavec I.:3,50",null,3.5,null,null,null,null,null,null,null,"Komunikace Kadeřavec I.:3,50"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G25:G29)","v":0},null,{"$f":"SUM(I25:I29)","v":0},null,{"$f":"SUM(K25:K29)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA25:BA29)","v":0},{"$f":"SUM(BB25:BB29)","v":0},{"$f":"SUM(BC25:BC29)","v":0},{"$f":"SUM(BD25:BD29)","v":0},{"$f":"SUM(BE25:BE29)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"938908411R00","Očištění povrchu krytu saponátovým roztokem ","m2",650,null,{"$f":"E32*F32","v":0},1.0000000000000001E-5,{"$f":"E32*H32","v":6.5000000000000006E-3},0,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ32=1,G32,0)","v":0},{"$f":"IF(AZ32=2,G32,0)","v":0},{"$f":"IF(AZ32=3,G32,0)","v":0},{"$f":"IF(AZ32=4,G32,0)","v":0},{"$f":"IF(AZ32=5,G32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Kadeřavec I.:650,00",null,650,null,null,null,null,null,null,null,"Komunikace Kadeřavec I.:650,00"]
[11,"938909311R00","Odstranění nánosu z povrchu živičného nebo beton. ","m2",650,null,{"$f":"E34*F34","v":0},0,{"$f":"E34*H34","v":0},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Kadeřavec I.:650,00",null,650,null,null,null,null,null,null,null,"Komunikace Kadeřavec I.:650,00"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G31:G35)","v":0},null,{"$f":"SUM(I31:I35)","v":6.5000000000000006E-3},null,{"$f":"SUM(K31:K35)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA31:BA35)","v":0},{"$f":"SUM(BB31:BB35)","v":0},{"$f":"SUM(BC31:BC35)","v":0},{"$f":"SUM(BD31:BD35)","v":0},{"$f":"SUM(BE31:BE35)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"998225311R00","Přesun hmot, oprava komunikací, kryt živič. a bet. ","t",149.06774999999999,null,{"$f":"E38*F38","v":0},0,{"$f":"E38*H38","v":0},null,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G37:G38)","v":0},null,{"$f":"SUM(I37:I38)","v":0},null,{"$f":"SUM(K37:K38)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA37:BA38)","v":0},{"$f":"SUM(BB37:BB38)","v":0},{"$f":"SUM(BC37:BC38)","v":0},{"$f":"SUM(BD37:BD38)","v":0},{"$f":"SUM(BE37:BE38)","v":0}]

{"sheet":"103 3297103 KL","index":4,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3297/103","Oprava komunikace \"Ve Struhách\" k čp. 908",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["103",null,"Oprava komunikace \"Ve Struhách\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",350]
["3297",null,"Turnov - Opravy MK a chodníků",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní a vedlejší rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'103 3297103 Rek'!E12","v":0},{"$f":"'103 3297103 Rek'!A17","v":"Zařízení staveniště"},null,null,{"$f":"'103 3297103 Rek'!I17","v":0}]
["Z","PSV celkem",{"$f":"'103 3297103 Rek'!F12","v":0},{"$f":"'103 3297103 Rek'!A18","v":"Provoz investora"},null,null,{"$f":"'103 3297103 Rek'!I18","v":0}]
["R","M práce celkem",{"$f":"'103 3297103 Rek'!H12","v":0},{"$f":"'103 3297103 Rek'!A19","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'103 3297103 Rek'!I19","v":0}]
["N","M dodávky celkem",{"$f":"'103 3297103 Rek'!G12","v":0},{"$f":"'103 3297103 Rek'!A20","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'103 3297103 Rek'!I20","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'103 3297103 Rek'!A21","v":"DIO"},null,null,{"$f":"'103 3297103 Rek'!I21","v":0}]
[]
["HZS",null,{"$f":"'103 3297103 Rek'!I12","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'103 3297103 Rek'!H22","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"103 3297103 Rek","index":5,"n_rows":22,"n_cols":53,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[21,7,21,8]]}
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,null,null,"Rozpočet :","3297/103"]
["Objekt :",null,"103 Oprava komunikace \"Ve Struhách\"",null,null,null,"Oprava komunikace \"Ve Struhách\" k čp. 908"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'103 3297103 Pol'!B7","v":"1"},{"$f":"'103 3297103 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'103 3297103 Pol'!BA16","v":0},{"$f":"'103 3297103 Pol'!BB16","v":0},{"$f":"'103 3297103 Pol'!BC16","v":0},{"$f":"'103 3297103 Pol'!BD16","v":0},{"$f":"'103 3297103 Pol'!BE16","v":0}]
[{"$f":"'103 3297103 Pol'!B17","v":"5"},{"$f":"'103 3297103 Pol'!C17","v":"Komunikace"},null,null,{"$f":"'103 3297103 Pol'!BA30","v":0},{"$f":"'103 3297103 Pol'!BB30","v":0},{"$f":"'103 3297103 Pol'!BC30","v":0},{"$f":"'103 3297103 Pol'!BD30","v":0},{"$f":"'103 3297103 Pol'!BE30","v":0}]
[{"$f":"'103 3297103 Pol'!B31","v":"8"},{"$f":"'103 3297103 Pol'!C31","v":"Trubní vedení"},null,null,{"$f":"'103 3297103 Pol'!BA34","v":0},{"$f":"'103 3297103 Pol'!BB34","v":0},{"$f":"'103 3297103 Pol'!BC34","v":0},{"$f":"'103 3297103 Pol'!BD34","v":0},{"$f":"'103 3297103 Pol'!BE34","v":0}]
[{"$f":"'103 3297103 Pol'!B35","v":"91"},{"$f":"'103 3297103 Pol'!C35","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'103 3297103 Pol'!BA40","v":0},{"$f":"'103 3297103 Pol'!BB40","v":0},{"$f":"'103 3297103 Pol'!BC40","v":0},{"$f":"'103 3297103 Pol'!BD40","v":0},{"$f":"'103 3297103 Pol'!BE40","v":0}]
[{"$f":"'103 3297103 Pol'!B41","v":"99"},{"$f":"'103 3297103 Pol'!C41","v":"Staveništní přesun hmot"},null,null,{"$f":"'103 3297103 Pol'!BA43","v":0},{"$f":"'103 3297103 Pol'!BB43","v":0},{"$f":"'103 3297103 Pol'!BC43","v":0},{"$f":"'103 3297103 Pol'!BD43","v":0},{"$f":"'103 3297103 Pol'!BE43","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E11)","v":0},{"$f":"SUM(F7:F11)","v":0},{"$f":"SUM(G7:G11)","v":0},{"$f":"SUM(H7:H11)","v":0},{"$f":"SUM(I7:I11)","v":0}]
[]
["OSTATNÍ A VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název OaVRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E18+F18*G18/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM OaVRN",null,null,null,null,null,{"$f":"SUM(I17:I21)","v":0}]

{"sheet":"103 3297103 Pol","index":6,"n_rows":43,"n_cols":80,"rows_kept":43,"cut":false,"hidden":false,"merged":[[32,2,32,3],[36,2,36,3],[38,2,38,3],[18,2,18,3],[20,2,20,3],[22,2,22,3],[24,2,24,3],[26,2,26,3],[28,2,28,3],[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]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,"Rozpočet:",{"$f":"'103 3297103 Rek'!H1","v":"3297/103"}]
["Objekt :",null,"103 Oprava komunikace \"Ve Struhách\"",null,{"$f":"'103 3297103 Rek'!G2","v":"Oprava komunikace \"Ve Struhách\" k čp. 908"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"111301111R00","Sejmutí drnu tl. do 10 cm, s přemístěním do 50 m ","m2",57.5,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách:115,00*0,25*2",null,57.5,null,null,null,null,null,null,null,"Komunikace Ve Struhách:115,00*0,25*2"]
[2,"113108442R00","Rozrytí krytu,kamenivo bez zhut.,se živič. pojivem ","m2",360,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]
[null,null,"Komunikace Ve Struhách:360,00",null,360,null,null,null,null,null,null,null,"Komunikace Ve Struhách:360,00"]
[3,"162702111RSZ","Vodorovné přemístění drnu na skládku zhotovitele ","m2",57.5,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách:115,00*0,25*2",null,57.5,null,null,null,null,null,null,null,"Komunikace Ve Struhách:115,00*0,25*2"]
[4,"162702199R00","Poplatek za skládku drnu ","m3",5.75,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},0,{"$f":"E14*J14","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ14=1,G14,0)","v":0},{"$f":"IF(AZ14=2,G14,0)","v":0},{"$f":"IF(AZ14=3,G14,0)","v":0},{"$f":"IF(AZ14=4,G14,0)","v":0},{"$f":"IF(AZ14=5,G14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách:115,00*0,25*2*0,10",null,5.75,null,null,null,null,null,null,null,"Komunikace Ve Struhách:115,00*0,25*2*0,10"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G15)","v":0},null,{"$f":"SUM(I7:I15)","v":0},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:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[5,"564901113R00","Recyklace podkladu s přid.kameniva drc. 0,08 m3/m2 ","m2",360,null,{"$f":"E18*F18","v":0},0.13769000000000001,{"$f":"E18*H18","v":49.568400000000004},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,"Komunikace Ve Struhách:360,00",null,360,null,null,null,null,null,null,null,"Komunikace Ve Struhách:360,00"]
[6,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",46,null,{"$f":"E20*F20","v":0},0.19694999999999999,{"$f":"E20*H20","v":9.0596999999999994},0,{"$f":"E20*J20","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách:115,00*0,20*2",null,46,null,null,null,null,null,null,null,"Komunikace Ve Struhách:115,00*0,20*2"]
[7,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",36,null,{"$f":"E22*F22","v":0},1,{"$f":"E22*H22","v":36},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,"Komunikace Ve Struhách:360,00*(0,02+0,06)/2*2,5",null,36,null,null,null,null,null,null,null,"Komunikace Ve Struhách:360,00*(0,02+0,06)/2*2,5"]
[8,"573231111R00","Postřik živičný spojovací z emulze 0,5-0,7 kg/m2 ","m2",360,null,{"$f":"E24*F24","v":0},7.1000000000000002E-4,{"$f":"E24*H24","v":0.25559999999999999},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách:360,00",null,360,null,null,null,null,null,null,null,"Komunikace Ve Struhách:360,00"]
[9,"577151113RT2","Beton asfalt. ACO 16+ obrusný, š. do 3 m, tl. 6 cm plochy 201-1000 m2","m2",360,null,{"$f":"E26*F26","v":0},0.15559000000000001,{"$f":"E26*H26","v":56.0124},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách:360,00",null,360,null,null,null,null,null,null,null,"Komunikace Ve Struhách:360,00"]
[10,"597081111R00","Svodnice ocelová Viaqua Forest 120 s roštem ","m",16,null,{"$f":"E28*F28","v":0},0.48499999999999999,{"$f":"E28*H28","v":7.76},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,"Komunikace Ve Struhách:4,00*4",null,16,null,null,null,null,null,null,null,"Komunikace Ve Struhách:4,00*4"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G17:G29)","v":0},null,{"$f":"SUM(I17:I29)","v":158.65609999999998},null,{"$f":"SUM(K17:K29)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA17:BA29)","v":0},{"$f":"SUM(BB17:BB29)","v":0},{"$f":"SUM(BC17:BC29)","v":0},{"$f":"SUM(BD17:BD29)","v":0},{"$f":"SUM(BE17:BE29)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",4,null,{"$f":"E32*F32","v":0},0.43381999999999998,{"$f":"E32*H32","v":1.7352799999999999},0,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ32=1,G32,0)","v":0},{"$f":"IF(AZ32=2,G32,0)","v":0},{"$f":"IF(AZ32=3,G32,0)","v":0},{"$f":"IF(AZ32=4,G32,0)","v":0},{"$f":"IF(AZ32=5,G32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách - stávající UV:4",null,4,null,null,null,null,null,null,null,"Komunikace Ve Struhách - stávající UV:4"]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G31:G33)","v":0},null,{"$f":"SUM(I31:I33)","v":1.7352799999999999},null,{"$f":"SUM(K31:K33)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA31:BA33)","v":0},{"$f":"SUM(BB31:BB33)","v":0},{"$f":"SUM(BC31:BC33)","v":0},{"$f":"SUM(BD31:BD33)","v":0},{"$f":"SUM(BE31:BE33)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",2.6,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,"Komunikace Ve Struhách:2,60",null,2.6,null,null,null,null,null,null,null,"Komunikace Ve Struhách:2,60"]
[13,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",2.6,null,{"$f":"E38*F38","v":0},0,{"$f":"E38*H38","v":0},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Ve Struhách:2,60",null,2.6,null,null,null,null,null,null,null,"Komunikace Ve Struhách:2,60"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G35:G39)","v":0},null,{"$f":"SUM(I35:I39)","v":0},null,{"$f":"SUM(K35:K39)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA35:BA39)","v":0},{"$f":"SUM(BB35:BB39)","v":0},{"$f":"SUM(BC35:BC39)","v":0},{"$f":"SUM(BD35:BD39)","v":0},{"$f":"SUM(BE35:BE39)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"998225311R00","Přesun hmot, oprava komunikací, kryt živič. a bet. ","t",160.39138,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},null,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G41:G42)","v":0},null,{"$f":"SUM(I41:I42)","v":0},null,{"$f":"SUM(K41:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA41:BA42)","v":0},{"$f":"SUM(BB41:BB42)","v":0},{"$f":"SUM(BC41:BC42)","v":0},{"$f":"SUM(BD41:BD42)","v":0},{"$f":"SUM(BE41:BE42)","v":0}]

{"sheet":"104 3297104 KL","index":7,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3297/104","Oprava komunikace \"Pod Stránkou\"",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["104",null,"Oprava komunikace \"Pod Stránkou\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",180]
["3297",null,"Turnov - Opravy MK a chodníků",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní a vedlejší rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'104 3297104 Rek'!E11","v":0},{"$f":"'104 3297104 Rek'!A16","v":"Zařízení staveniště"},null,null,{"$f":"'104 3297104 Rek'!I16","v":0}]
["Z","PSV celkem",{"$f":"'104 3297104 Rek'!F11","v":0},{"$f":"'104 3297104 Rek'!A17","v":"Provoz investora"},null,null,{"$f":"'104 3297104 Rek'!I17","v":0}]
["R","M práce celkem",{"$f":"'104 3297104 Rek'!H11","v":0},{"$f":"'104 3297104 Rek'!A18","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'104 3297104 Rek'!I18","v":0}]
["N","M dodávky celkem",{"$f":"'104 3297104 Rek'!G11","v":0},{"$f":"'104 3297104 Rek'!A19","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'104 3297104 Rek'!I19","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'104 3297104 Rek'!A20","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'104 3297104 Rek'!I20","v":0}]
[null,null,null,{"$f":"'104 3297104 Rek'!A21","v":"DIO"},null,null,{"$f":"'104 3297104 Rek'!I21","v":0}]
["HZS",null,{"$f":"'104 3297104 Rek'!I11","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'104 3297104 Rek'!H22","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"104 3297104 Rek","index":8,"n_rows":22,"n_cols":53,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[21,7,21,8]]}
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,null,null,"Rozpočet :","3297/104"]
["Objekt :",null,"104 Oprava komunikace \"Pod Stránkou\"",null,null,null,"Oprava komunikace \"Pod Stránkou\""]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'104 3297104 Pol'!B7","v":"1"},{"$f":"'104 3297104 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'104 3297104 Pol'!BA18","v":0},{"$f":"'104 3297104 Pol'!BB18","v":0},{"$f":"'104 3297104 Pol'!BC18","v":0},{"$f":"'104 3297104 Pol'!BD18","v":0},{"$f":"'104 3297104 Pol'!BE18","v":0}]
[{"$f":"'104 3297104 Pol'!B19","v":"5"},{"$f":"'104 3297104 Pol'!C19","v":"Komunikace"},null,null,{"$f":"'104 3297104 Pol'!BA32","v":0},{"$f":"'104 3297104 Pol'!BB32","v":0},{"$f":"'104 3297104 Pol'!BC32","v":0},{"$f":"'104 3297104 Pol'!BD32","v":0},{"$f":"'104 3297104 Pol'!BE32","v":0}]
[{"$f":"'104 3297104 Pol'!B33","v":"91"},{"$f":"'104 3297104 Pol'!C33","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'104 3297104 Pol'!BA38","v":0},{"$f":"'104 3297104 Pol'!BB38","v":0},{"$f":"'104 3297104 Pol'!BC38","v":0},{"$f":"'104 3297104 Pol'!BD38","v":0},{"$f":"'104 3297104 Pol'!BE38","v":0}]
[{"$f":"'104 3297104 Pol'!B39","v":"99"},{"$f":"'104 3297104 Pol'!C39","v":"Staveništní přesun hmot"},null,null,{"$f":"'104 3297104 Pol'!BA41","v":0},{"$f":"'104 3297104 Pol'!BB41","v":0},{"$f":"'104 3297104 Pol'!BC41","v":0},{"$f":"'104 3297104 Pol'!BD41","v":0},{"$f":"'104 3297104 Pol'!BE41","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E10)","v":0},{"$f":"SUM(F7:F10)","v":0},{"$f":"SUM(G7:G10)","v":0},{"$f":"SUM(H7:H10)","v":0},{"$f":"SUM(I7:I10)","v":0}]
[]
["OSTATNÍ A VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název OaVRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E16+F16*G16/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM OaVRN",null,null,null,null,null,{"$f":"SUM(I16:I21)","v":0}]

{"sheet":"104 3297104 Pol","index":9,"n_rows":41,"n_cols":80,"rows_kept":41,"cut":false,"hidden":false,"merged":[[34,2,34,3],[36,2,36,3],[16,2,16,3],[20,2,20,3],[22,2,22,3],[24,2,24,3],[26,2,26,3],[28,2,28,3],[30,2,30,3],[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]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,"Rozpočet:",{"$f":"'104 3297104 Rek'!H1","v":"3297/104"}]
["Objekt :",null,"104 Oprava komunikace \"Pod Stránkou\"",null,{"$f":"'104 3297104 Rek'!G2","v":"Oprava komunikace \"Pod Stránkou\""}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"122202201R00","Odkopávky pro silnice v hor. 3 do 100 m3 ","m3",28.8,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32",null,28.8,null,null,null,null,null,null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32"]
[2,"122202209R00","Příplatek za lepivost - odkop. pro silnice v hor.3 ","m3",14.4,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32*0,5",null,14.4,null,null,null,null,null,null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32*0,5"]
[3,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-4 na skládku zhotovitele","m3",28.8,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32",null,28.8,null,null,null,null,null,null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32"]
[4,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",90,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},0,{"$f":"E14*J14","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ14=1,G14,0)","v":0},{"$f":"IF(AZ14=2,G14,0)","v":0},{"$f":"IF(AZ14=3,G14,0)","v":0},{"$f":"IF(AZ14=4,G14,0)","v":0},{"$f":"IF(AZ14=5,G14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2",null,90,null,null,null,null,null,null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2"]
[5,"199000002R00","Poplatek za skládku horniny ","m3",28.8,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32",null,28.8,null,null,null,null,null,null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2*0,32"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G17)","v":0},null,{"$f":"SUM(I7:I17)","v":0},null,{"$f":"SUM(K7:K17)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA17)","v":0},{"$f":"SUM(BB7:BB17)","v":0},{"$f":"SUM(BC7:BC17)","v":0},{"$f":"SUM(BD7:BD17)","v":0},{"$f":"SUM(BE7:BE17)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[6,"564851111RT2","Podklad ze štěrkodrti po zhutnění tloušťky 15 cm štěrkodrť frakce 0-32 mm","m2",90,null,{"$f":"E20*F20","v":0},0.378,{"$f":"E20*H20","v":34.020000000000003},0,{"$f":"E20*J20","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2",null,90,null,null,null,null,null,null,null,"Komunikace Pod Stránkou doplnění části plochy po výkopech:180,00/2"]
[7,"565131111RT3","Podklad z obal kamen. ACP 16+, š. do 3 m, tl. 5 cm plochy 101-200 m2","m2",180,null,{"$f":"E22*F22","v":0},0.13188,{"$f":"E22*H22","v":23.738399999999999},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,"Komunikace Pod Stránkou:180,00",null,180,null,null,null,null,null,null,null,"Komunikace Pod Stránkou:180,00"]
[8,"566201111R00","Úprava krytu kamenivem drceným do 0,04 m3/m2 ","m2",90,null,{"$f":"E24*F24","v":0},5.9089999999999997E-2,{"$f":"E24*H24","v":5.3180999999999994},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou - na původní štěrkové komunikaci:180,00/2",null,90,null,null,null,null,null,null,null,"Komunikace Pod Stránkou - na původní štěrkové komunikaci:180,00/2"]
[9,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",27,null,{"$f":"E26*F26","v":0},0.19694999999999999,{"$f":"E26*H26","v":5.3176499999999995},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:90,00*0,15*2",null,27,null,null,null,null,null,null,null,"Krajnice komunikace:90,00*0,15*2"]
[10,"573231111R00","Postřik živičný spojovací z emulze 0,5-0,7 kg/m2 ","m2",180,null,{"$f":"E28*F28","v":0},7.1000000000000002E-4,{"$f":"E28*H28","v":0.1278},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,"Komunikace Pod Stránkou:180,00",null,180,null,null,null,null,null,null,null,"Komunikace Pod Stránkou:180,00"]
[11,"577131111RT3","Beton asfalt. ACO 11+ obrusný, š. do 3 m, tl. 4 cm plochy 101-200 m2","m2",180,null,{"$f":"E30*F30","v":0},0.10373,{"$f":"E30*H30","v":18.671400000000002},0,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ30=1,G30,0)","v":0},{"$f":"IF(AZ30=2,G30,0)","v":0},{"$f":"IF(AZ30=3,G30,0)","v":0},{"$f":"IF(AZ30=4,G30,0)","v":0},{"$f":"IF(AZ30=5,G30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou:180,00",null,180,null,null,null,null,null,null,null,"Komunikace Pod Stránkou:180,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G19:G31)","v":0},null,{"$f":"SUM(I19:I31)","v":87.193349999999995},null,{"$f":"SUM(K19:K31)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA19:BA31)","v":0},{"$f":"SUM(BB19:BB31)","v":0},{"$f":"SUM(BC19:BC31)","v":0},{"$f":"SUM(BD19:BD31)","v":0},{"$f":"SUM(BE19:BE31)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",2,null,{"$f":"E34*F34","v":0},0,{"$f":"E34*H34","v":0},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Pod Stránkou:2,00",null,2,null,null,null,null,null,null,null,"Komunikace Pod Stránkou:2,00"]
[13,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",2,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,"Komunikace Pod Stránkou:2,00",null,2,null,null,null,null,null,null,null,"Komunikace Pod Stránkou:2,00"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G33:G37)","v":0},null,{"$f":"SUM(I33:I37)","v":0},null,{"$f":"SUM(K33:K37)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA33:BA37)","v":0},{"$f":"SUM(BB33:BB37)","v":0},{"$f":"SUM(BC33:BC37)","v":0},{"$f":"SUM(BD33:BD37)","v":0},{"$f":"SUM(BE33:BE37)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"998225311R00","Přesun hmot, oprava komunikací, kryt živič. a bet. ","t",87.193349999999995,null,{"$f":"E40*F40","v":0},0,{"$f":"E40*H40","v":0},null,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G39:G40)","v":0},null,{"$f":"SUM(I39:I40)","v":0},null,{"$f":"SUM(K39:K40)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA39:BA40)","v":0},{"$f":"SUM(BB39:BB40)","v":0},{"$f":"SUM(BC39:BC40)","v":0},{"$f":"SUM(BD39:BD40)","v":0},{"$f":"SUM(BE39:BE40)","v":0}]

{"sheet":"105 3297105 KL","index":10,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3297/105","Oprava komunikace \"Bukovina u kostela\"",null,"JKSO ","822.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["105",null,"Oprava komunikace \"Bukovina u kostela\"",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",400]
["3297",null,"Turnov - Opravy MK a chodníků",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní a vedlejší rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'105 3297105 Rek'!E13","v":0},{"$f":"'105 3297105 Rek'!A18","v":"Zařízení staveniště"},null,null,{"$f":"'105 3297105 Rek'!I18","v":0}]
["Z","PSV celkem",{"$f":"'105 3297105 Rek'!F13","v":0},{"$f":"'105 3297105 Rek'!A19","v":"Provoz investora"},null,null,{"$f":"'105 3297105 Rek'!I19","v":0}]
["R","M práce celkem",{"$f":"'105 3297105 Rek'!H13","v":0},{"$f":"'105 3297105 Rek'!A20","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'105 3297105 Rek'!I20","v":0}]
["N","M dodávky celkem",{"$f":"'105 3297105 Rek'!G13","v":0},{"$f":"'105 3297105 Rek'!A21","v":"DIO"},null,null,{"$f":"'105 3297105 Rek'!I21","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'105 3297105 Rek'!I13","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'105 3297105 Rek'!H22","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"105 3297105 Rek","index":11,"n_rows":22,"n_cols":53,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[21,7,21,8]]}
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,null,null,"Rozpočet :","3297/105"]
["Objekt :",null,"105 Oprava komunikace \"Bukovina u kostela\"",null,null,null,"Oprava komunikace \"Bukovina u kostela\""]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'105 3297105 Pol'!B7","v":"1"},{"$f":"'105 3297105 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'105 3297105 Pol'!BA22","v":0},{"$f":"'105 3297105 Pol'!BB22","v":0},{"$f":"'105 3297105 Pol'!BC22","v":0},{"$f":"'105 3297105 Pol'!BD22","v":0},{"$f":"'105 3297105 Pol'!BE22","v":0}]
[{"$f":"'105 3297105 Pol'!B23","v":"5"},{"$f":"'105 3297105 Pol'!C23","v":"Komunikace"},null,null,{"$f":"'105 3297105 Pol'!BA34","v":0},{"$f":"'105 3297105 Pol'!BB34","v":0},{"$f":"'105 3297105 Pol'!BC34","v":0},{"$f":"'105 3297105 Pol'!BD34","v":0},{"$f":"'105 3297105 Pol'!BE34","v":0}]
[{"$f":"'105 3297105 Pol'!B35","v":"8"},{"$f":"'105 3297105 Pol'!C35","v":"Trubní vedení"},null,null,{"$f":"'105 3297105 Pol'!BA37","v":0},{"$f":"'105 3297105 Pol'!BB37","v":0},{"$f":"'105 3297105 Pol'!BC37","v":0},{"$f":"'105 3297105 Pol'!BD37","v":0},{"$f":"'105 3297105 Pol'!BE37","v":0}]
[{"$f":"'105 3297105 Pol'!B38","v":"91"},{"$f":"'105 3297105 Pol'!C38","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'105 3297105 Pol'!BA43","v":0},{"$f":"'105 3297105 Pol'!BB43","v":0},{"$f":"'105 3297105 Pol'!BC43","v":0},{"$f":"'105 3297105 Pol'!BD43","v":0},{"$f":"'105 3297105 Pol'!BE43","v":0}]
[{"$f":"'105 3297105 Pol'!B44","v":"93"},{"$f":"'105 3297105 Pol'!C44","v":"Dokončovací práce inženýrských staveb"},null,null,{"$f":"'105 3297105 Pol'!BA47","v":0},{"$f":"'105 3297105 Pol'!BB47","v":0},{"$f":"'105 3297105 Pol'!BC47","v":0},{"$f":"'105 3297105 Pol'!BD47","v":0},{"$f":"'105 3297105 Pol'!BE47","v":0}]
[{"$f":"'105 3297105 Pol'!B48","v":"99"},{"$f":"'105 3297105 Pol'!C48","v":"Staveništní přesun hmot"},null,null,{"$f":"'105 3297105 Pol'!BA50","v":0},{"$f":"'105 3297105 Pol'!BB50","v":0},{"$f":"'105 3297105 Pol'!BC50","v":0},{"$f":"'105 3297105 Pol'!BD50","v":0},{"$f":"'105 3297105 Pol'!BE50","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},{"$f":"SUM(I7:I12)","v":0}]
[]
["OSTATNÍ A VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název OaVRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E18+F18*G18/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["DIO",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM OaVRN",null,null,null,null,null,{"$f":"SUM(I18:I21)","v":0}]

{"sheet":"105 3297105 Pol","index":12,"n_rows":50,"n_cols":80,"rows_kept":50,"cut":false,"hidden":false,"merged":[[45,2,45,3],[39,2,39,3],[41,2,41,3],[16,2,16,3],[20,2,20,6],[24,2,24,3],[26,2,26,3],[28,2,28,3],[30,2,30,3],[32,2,32,3],[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]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,"Rozpočet:",{"$f":"'105 3297105 Rek'!H1","v":"3297/105"}]
["Objekt :",null,"105 Oprava komunikace \"Bukovina u kostela\"",null,{"$f":"'105 3297105 Rek'!G2","v":"Oprava komunikace \"Bukovina u kostela\""}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"111301111R00","Sejmutí drnu tl. do 10 cm, s přemístěním do 50 m ","m2",36.5,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:146,00*0,25",null,36.5,null,null,null,null,null,null,null,"Krajnice komunikace:146,00*0,25"]
[2,"113107510R00","Odstranění podkladu pl. 50 m2,kam.drcené tl.10 cm ","m2",15,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},-0.22,{"$f":"E10*J10","v":-3.3},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Komunikace Bukovina u kostela:15,00",null,15,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:15,00"]
[3,"113108305R00","Odstranění asfaltové vrstvy pl.do 50 m2, tl. 5 cm ","m2",25,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},-0.11,{"$f":"E12*J12","v":-2.75},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,"Komunikace Bukovina u kostela:25,00",null,25,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:25,00"]
[4,"162702111RSZ","Vodorovné přemístění drnu na skládku zhotovitele ","m2",36.5,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},0,{"$f":"E14*J14","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ14=1,G14,0)","v":0},{"$f":"IF(AZ14=2,G14,0)","v":0},{"$f":"IF(AZ14=3,G14,0)","v":0},{"$f":"IF(AZ14=4,G14,0)","v":0},{"$f":"IF(AZ14=5,G14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:146,00*0,25",null,36.5,null,null,null,null,null,null,null,"Krajnice komunikace:146,00*0,25"]
[5,"162702199R00","Poplatek za skládku drnu ","m3",3.65,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:146,00*0,25*0,10",null,3.65,null,null,null,null,null,null,null,"Krajnice komunikace:146,00*0,25*0,10"]
[6,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",6.05,null,{"$f":"E18*F18","v":0},0,{"$f":"E18*H18","v":0},0,{"$f":"E18*J18","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ18=1,G18,0)","v":0},{"$f":"IF(AZ18=2,G18,0)","v":0},{"$f":"IF(AZ18=3,G18,0)","v":0},{"$f":"IF(AZ18=4,G18,0)","v":0},{"$f":"IF(AZ18=5,G18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[7,"979990002RRŠ","Poplatek za skládku stavební suti štěrky z komunikací","t",3.3,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[8,"979990112RRA","Poplatek za skládku suti - obalované kam. - asfalt ","t",2.75,null,{"$f":"E20*F20","v":0},0,{"$f":"E20*H20","v":0},0,{"$f":"E20*J20","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G21)","v":0},null,{"$f":"SUM(I7:I21)","v":0},null,{"$f":"SUM(K7:K21)","v":-6.05},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA21)","v":0},{"$f":"SUM(BB7:BB21)","v":0},{"$f":"SUM(BC7:BC21)","v":0},{"$f":"SUM(BD7:BD21)","v":0},{"$f":"SUM(BE7:BE21)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[9,"566501111R00","Úprava krytu kamenivem drceným do 0,10 m3/m2 ","m2",40,null,{"$f":"E24*F24","v":0},0.17726,{"$f":"E24*H24","v":7.0903999999999998},0,{"$f":"E24*J24","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Bukovina u kostela:40,00",null,40,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:40,00"]
[10,"569731111R00","Zpevnění krajnic kamenivem drceným tl. 10 cm ","m2",36.5,null,{"$f":"E26*F26","v":0},0.19694999999999999,{"$f":"E26*H26","v":7.1886749999999999},0,{"$f":"E26*J26","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ26=1,G26,0)","v":0},{"$f":"IF(AZ26=2,G26,0)","v":0},{"$f":"IF(AZ26=3,G26,0)","v":0},{"$f":"IF(AZ26=4,G26,0)","v":0},{"$f":"IF(AZ26=5,G26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Krajnice komunikace:146,00*0,25",null,36.5,null,null,null,null,null,null,null,"Krajnice komunikace:146,00*0,25"]
[11,"572713112R00","Vyrovnání povrchu krytů kamen. obaleným asfaltem ","t",34,null,{"$f":"E28*F28","v":0},1,{"$f":"E28*H28","v":34},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,"Komunikace Bukovina u kostela:400,00*(0,02+0,04)/2*2,5+40,00*0,04*2,5",null,34,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:400,00*(0,02+0,04)/2*2,5+40,00*0,04*2,5"]
[12,"573231111R00","Postřik živičný spojovací z emulze 0,5-0,7 kg/m2 ","m2",400,null,{"$f":"E30*F30","v":0},7.1000000000000002E-4,{"$f":"E30*H30","v":0.28400000000000003},0,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ30=1,G30,0)","v":0},{"$f":"IF(AZ30=2,G30,0)","v":0},{"$f":"IF(AZ30=3,G30,0)","v":0},{"$f":"IF(AZ30=4,G30,0)","v":0},{"$f":"IF(AZ30=5,G30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Bukovina u kostela:400,00",null,400,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:400,00"]
[13,"577141312RT2","Beton asfalt. ACO 8 CH,ACO 11,ACO 16, do 3 m, 5 cm plochy 201-1000 m2","m2",400,null,{"$f":"E32*F32","v":0},0.12715000000000001,{"$f":"E32*H32","v":50.860000000000007},0,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ32=1,G32,0)","v":0},{"$f":"IF(AZ32=2,G32,0)","v":0},{"$f":"IF(AZ32=3,G32,0)","v":0},{"$f":"IF(AZ32=4,G32,0)","v":0},{"$f":"IF(AZ32=5,G32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Bukovina u kostela:400,00",null,400,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:400,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G23:G33)","v":0},null,{"$f":"SUM(I23:I33)","v":99.423075000000011},null,{"$f":"SUM(K23:K33)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA23:BA33)","v":0},{"$f":"SUM(BB23:BB33)","v":0},{"$f":"SUM(BC23:BC33)","v":0},{"$f":"SUM(BD23:BD33)","v":0},{"$f":"SUM(BE23:BE33)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",3,null,{"$f":"E36*F36","v":0},0.31590000000000001,{"$f":"E36*H36","v":0.94769999999999999},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,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G35:G36)","v":0},null,{"$f":"SUM(I35:I36)","v":0.94769999999999999},null,{"$f":"SUM(K35:K36)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA35:BA36)","v":0},{"$f":"SUM(BB35:BB36)","v":0},{"$f":"SUM(BC35:BC36)","v":0},{"$f":"SUM(BD35:BD36)","v":0},{"$f":"SUM(BE35:BE36)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[15,"919731122R00","Zarovnání styčné plochy živičné tl. do 10 cm ","m",15,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,"Komunikace Bukovina u kostela:12,00+3,00",null,15,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:12,00+3,00"]
[16,"919735112R00","Řezání stávajícího živičného krytu tl. 5 - 10 cm ","m",15,null,{"$f":"E41*F41","v":0},0,{"$f":"E41*H41","v":0},0,{"$f":"E41*J41","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ41=1,G41,0)","v":0},{"$f":"IF(AZ41=2,G41,0)","v":0},{"$f":"IF(AZ41=3,G41,0)","v":0},{"$f":"IF(AZ41=4,G41,0)","v":0},{"$f":"IF(AZ41=5,G41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Bukovina u kostela:12,00+3,00",null,15,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:12,00+3,00"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G38:G42)","v":0},null,{"$f":"SUM(I38:I42)","v":0},null,{"$f":"SUM(K38:K42)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA38:BA42)","v":0},{"$f":"SUM(BB38:BB42)","v":0},{"$f":"SUM(BC38:BC42)","v":0},{"$f":"SUM(BD38:BD42)","v":0},{"$f":"SUM(BE38:BE42)","v":0}]
["Díl:","93","Dokončovací práce inženýrských staveb",null,null,null,null,null,null,null,null,null,null,null,1]
[17,"938909111R00","Odstranění nánosu s povrchu podkladu štěrkového ","m2",400,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Komunikace Bukovina u kostela:400,00",null,400,null,null,null,null,null,null,null,"Komunikace Bukovina u kostela:400,00"]
[null,"Celkem za","93 Dokončovací práce inženýrských staveb",null,null,null,{"$f":"SUM(G44:G46)","v":0},null,{"$f":"SUM(I44:I46)","v":0},null,{"$f":"SUM(K44:K46)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA44:BA46)","v":0},{"$f":"SUM(BB44:BB46)","v":0},{"$f":"SUM(BC44:BC46)","v":0},{"$f":"SUM(BD44:BD46)","v":0},{"$f":"SUM(BE44:BE46)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[18,"998225311R00","Přesun hmot, oprava komunikací, kryt živič. a bet. ","t",100.37077499999999,null,{"$f":"E49*F49","v":0},0,{"$f":"E49*H49","v":0},null,{"$f":"E49*J49","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ49=1,G49,0)","v":0},{"$f":"IF(AZ49=2,G49,0)","v":0},{"$f":"IF(AZ49=3,G49,0)","v":0},{"$f":"IF(AZ49=4,G49,0)","v":0},{"$f":"IF(AZ49=5,G49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G48:G49)","v":0},null,{"$f":"SUM(I48:I49)","v":0},null,{"$f":"SUM(K48:K49)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA48:BA49)","v":0},{"$f":"SUM(BB48:BB49)","v":0},{"$f":"SUM(BC48:BC49)","v":0},{"$f":"SUM(BD48:BD49)","v":0},{"$f":"SUM(BE48:BE49)","v":0}]

{"sheet":"106 3297106 KL","index":13,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"3297/106","Oprava chodníků v ul. Žizkova u čp. 2030 a 2031",null,"JKSO ","822.24"]
[]
["Objekt",null,null,null,null,"SKP "]
["106",null,"Oprava chodníků v ul. Žizkova u čp. 2030 a 2031",null,null,"Měrná jednotka","m2"]
["Stavba",null,null,null,null,"Počet jednotek",420]
["3297",null,"Turnov - Opravy MK a chodníků",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,null,null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'106 3297106 Rek'!E12","v":0},{"$f":"'106 3297106 Rek'!A17","v":"Zařízení staveniště"},null,null,{"$f":"'106 3297106 Rek'!I17","v":0}]
["Z","PSV celkem",{"$f":"'106 3297106 Rek'!F12","v":0},{"$f":"'106 3297106 Rek'!A18","v":"Provoz investora"},null,null,{"$f":"'106 3297106 Rek'!I18","v":0}]
["R","M práce celkem",{"$f":"'106 3297106 Rek'!H12","v":0},{"$f":"'106 3297106 Rek'!A19","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'106 3297106 Rek'!I19","v":0}]
["N","M dodávky celkem",{"$f":"'106 3297106 Rek'!G12","v":0},{"$f":"'106 3297106 Rek'!A20","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"'106 3297106 Rek'!I20","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'106 3297106 Rek'!A21","v":"Dokumentace skutečného provedení"},null,null,{"$f":"'106 3297106 Rek'!I21","v":0}]
[null,null,null,{"$f":"'106 3297106 Rek'!A22","v":"Geodetické zaměření stavby"},null,null,{"$f":"'106 3297106 Rek'!I22","v":0}]
["HZS",null,{"$f":"'106 3297106 Rek'!I12","v":0},{"$f":"'106 3297106 Rek'!A23","v":"DIO"},null,null,{"$f":"'106 3297106 Rek'!I23","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'106 3297106 Rek'!H24","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"106 3297106 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,"3297 Turnov - Opravy MK a chodníků",null,null,null,"Rozpočet :","3297/106"]
["Objekt :",null,"106 Oprava chodníků v ul. Žizkova u čp. 2030 a 2031",null,null,null,"Oprava chodníků v ul. Žizkova u čp. 2030 a 2031"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'106 3297106 Pol'!B7","v":"1"},{"$f":"'106 3297106 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'106 3297106 Pol'!BA47","v":0},{"$f":"'106 3297106 Pol'!BB47","v":0},{"$f":"'106 3297106 Pol'!BC47","v":0},{"$f":"'106 3297106 Pol'!BD47","v":0},{"$f":"'106 3297106 Pol'!BE47","v":0}]
[{"$f":"'106 3297106 Pol'!B48","v":"5"},{"$f":"'106 3297106 Pol'!C48","v":"Komunikace"},null,null,{"$f":"'106 3297106 Pol'!BA90","v":0},{"$f":"'106 3297106 Pol'!BB90","v":0},{"$f":"'106 3297106 Pol'!BC90","v":0},{"$f":"'106 3297106 Pol'!BD90","v":0},{"$f":"'106 3297106 Pol'!BE90","v":0}]
[{"$f":"'106 3297106 Pol'!B91","v":"8"},{"$f":"'106 3297106 Pol'!C91","v":"Trubní vedení"},null,null,{"$f":"'106 3297106 Pol'!BA95","v":0},{"$f":"'106 3297106 Pol'!BB95","v":0},{"$f":"'106 3297106 Pol'!BC95","v":0},{"$f":"'106 3297106 Pol'!BD95","v":0},{"$f":"'106 3297106 Pol'!BE95","v":0}]
[{"$f":"'106 3297106 Pol'!B96","v":"91"},{"$f":"'106 3297106 Pol'!C96","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'106 3297106 Pol'!BA115","v":0},{"$f":"'106 3297106 Pol'!BB115","v":0},{"$f":"'106 3297106 Pol'!BC115","v":0},{"$f":"'106 3297106 Pol'!BD115","v":0},{"$f":"'106 3297106 Pol'!BE115","v":0}]
[{"$f":"'106 3297106 Pol'!B116","v":"99"},{"$f":"'106 3297106 Pol'!C116","v":"Staveništní přesun hmot"},null,null,{"$f":"'106 3297106 Pol'!BA118","v":0},{"$f":"'106 3297106 Pol'!BB118","v":0},{"$f":"'106 3297106 Pol'!BC118","v":0},{"$f":"'106 3297106 Pol'!BD118","v":0},{"$f":"'106 3297106 Pol'!BE118","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E11)","v":0},{"$f":"SUM(F7:F11)","v":0},{"$f":"SUM(G7:G11)","v":0},{"$f":"SUM(H7:H11)","v":0},{"$f":"SUM(I7:I11)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DIO",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I17:I23)","v":0}]

{"sheet":"106 3297106 Pol","index":15,"n_rows":118,"n_cols":80,"rows_kept":118,"cut":false,"hidden":false,"merged":[[108,2,108,3],[110,2,110,3],[112,2,112,6],[113,2,113,3],[97,2,97,6],[98,2,98,3],[100,2,100,3],[102,2,102,6],[103,2,103,3],[105,2,105,3],[106,2,106,3],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,3],[88,2,88,3],[81,2,81,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[72,2,72,3],[73,2,73,3],[74,2,74,3],[76,2,76,3],[77,2,77,3],[78,2,78,3],[79,2,79,3],[80,2,80,3],[68,2,68,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[55,2,55,3],[57,2,57,3],[59,2,59,3],[61,2,61,3],[63,2,63,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[45,2,45,6],[24,2,24,3],[26,2,26,3],[28,2,28,3],[30,2,30,3],[32,2,32,3],[34,2,34,3],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[23,2,23,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3],[10,2,10,3],[12,2,12,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[18,2,18,3],[20,2,20,3],[22,2,22,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3297 Turnov - Opravy MK a chodníků",null,"Rozpočet:",{"$f":"'106 3297106 Rek'!H1","v":"3297/106"}]
["Objekt :",null,"106 Oprava chodníků v ul. Žizkova u čp. 2030 a 2031",null,{"$f":"'106 3297106 Rek'!G2","v":"Oprava chodníků v ul. Žizkova u čp. 2030 a 2031"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113106121R00","Rozebrání dlažeb z betonových dlaždic na sucho ","m2",44,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},-0.13800000000000001,{"$f":"E8*J8","v":-6.072000000000001},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Procha pro kontejnery - stávající zatravňpvací dlažba:44,00",null,44,null,null,null,null,null,null,null,"Procha pro kontejnery - stávající zatravňpvací dlažba:44,00"]
[2,"113107410R00","Odstranění podkladu nad 50 m2,kam.těžené tl.10 cm ","m2",40,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},-0.22,{"$f":"E10*J10","v":-8.8000000000000007},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník podél čp.2031:40,00",null,40,null,null,null,null,null,null,null,"Chodník podél čp.2031:40,00"]
[3,"113107413R00","Odstranění podkladu nad 50 m2,kam.těžené tl.13 cm ","m2",307,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},-0.28599999999999998,{"$f":"E12*J12","v":-87.801999999999992},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030:307,00",null,307,null,null,null,null,null,null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030:307,00"]
[4,"113107415R00","Odstranění podkladu nad 50 m2,kam.těžené tl.15 cm ","m2",57,null,{"$f":"E14*F14","v":0},0,{"$f":"E14*H14","v":0},-0.33,{"$f":"E14*J14","v":-18.810000000000002},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Přístupový chodník k čp.2031:15,75",null,15.75,null,null,null,null,null,null,null,"Přístupový chodník k čp.2031:15,75"]
[null,null,"Přístupový chodník k čp.2030:17,25",null,17.25,null,null,null,null,null,null,null,"Přístupový chodník k čp.2030:17,25"]
[null,null,"Pro osazení nových silničních obrubníků podél komunikace:48,00*0,50",null,24,null,null,null,null,null,null,null,"Pro osazení nových silničních obrubníků podél komunikace:48,00*0,50"]
[5,"113107610R00","Odstranění podkladu nad 50 m2,kam.drcené tl.10 cm ","m2",44,null,{"$f":"E18*F18","v":0},0,{"$f":"E18*H18","v":0},-0.22,{"$f":"E18*J18","v":-9.68},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Plocha pro kontejnery:44,00",null,44,null,null,null,null,null,null,null,"Plocha pro kontejnery:44,00"]
[6,"113108315R00","Odstranění asfaltové vrstvy pl. do 50 m2, tl.15 cm ","m2",24,null,{"$f":"E20*F20","v":0},0,{"$f":"E20*H20","v":0},-0.33,{"$f":"E20*J20","v":-7.92},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Podél části sávajících obrubníků:48,00*0,50",null,24,null,null,null,null,null,null,null,"Podél části sávajících obrubníků:48,00*0,50"]
[7,"113108405R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl. 5 cm ","m2",73,null,{"$f":"E22*F22","v":0},0,{"$f":"E22*H22","v":0},-0.11,{"$f":"E22*J22","v":-8.0299999999999994},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Chodník podél čp.2031:40,00",null,40,null,null,null,null,null,null,null,"Chodník podél čp.2031:40,00"]
[null,null,"Přístupový chodník k čp.2031:15,75",null,15.75,null,null,null,null,null,null,null,"Přístupový chodník k čp.2031:15,75"]
[null,null,"Přístupový chodník k čp.2030:17,25",null,17.25,null,null,null,null,null,null,null,"Přístupový chodník k čp.2030:17,25"]
[8,"113108407R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl. 7 cm ","m2",307,null,{"$f":"E26*F26","v":0},0,{"$f":"E26*H26","v":0},-0.154,{"$f":"E26*J26","v":-47.277999999999999},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030:307,00",null,307,null,null,null,null,null,null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030:307,00"]
[9,"113202111R00","Vytrhání obrub obrubníků silničních ","m",93,null,{"$f":"E28*F28","v":0},0,{"$f":"E28*H28","v":0},-0.27,{"$f":"E28*J28","v":-25.110000000000003},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající silniční obruby:93,00",null,93,null,null,null,null,null,null,null,"Stávající silniční obruby:93,00"]
[10,"113204111R00","Vytrhání obrubníků zahradních ","m",115,null,{"$f":"E30*F30","v":0},0,{"$f":"E30*H30","v":0},-0.125,{"$f":"E30*J30","v":-14.375},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"Stávající záhonové obruby:115,00",null,115,null,null,null,null,null,null,null,"Stávající záhonové obruby:115,00"]
[11,"139601101R00","Ruční výkop jam, rýh a šachet v hornině tř. 1 - 2 ","m3",6.9,null,{"$f":"E32*F32","v":0},0,{"$f":"E32*H32","v":0},0,{"$f":"E32*J32","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ32=1,G32,0)","v":0},{"$f":"IF(AZ32=2,G32,0)","v":0},{"$f":"IF(AZ32=3,G32,0)","v":0},{"$f":"IF(AZ32=4,G32,0)","v":0},{"$f":"IF(AZ32=5,G32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pro osazení nových záhonových obrubníků:115,00*0,20*0,30",null,6.9,null,null,null,null,null,null,null,"Pro osazení nových záhonových obrubníků:115,00*0,20*0,30"]
[12,"174101102R00","Zásyp ruční se zhutněním ","m3",6.9,null,{"$f":"E34*F34","v":0},0,{"$f":"E34*H34","v":0},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Po osazení nových záhonových obrubníků:115,00*0,20*0,30",null,6.9,null,null,null,null,null,null,null,"Po osazení nových záhonových obrubníků:115,00*0,20*0,30"]
[13,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",477.25,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,"Asfaltové chodníky:40,00",null,40,null,null,null,null,null,null,null,"Asfaltové chodníky:40,00"]
[null,null,"Dlážděné chodníky:336,00",null,336,null,null,null,null,null,null,null,"Dlážděné chodníky:336,00"]
[null,null,"Plocha pro kontejnery:44,00",null,44,null,null,null,null,null,null,null,"Plocha pro kontejnery:44,00"]
[null,null,"Plocha pod záhonové obrubníky:115,00*0,25",null,28.75,null,null,null,null,null,null,null,"Plocha pod záhonové obrubníky:115,00*0,25"]
[null,null,"Plocha pod silniční obrubníky:95,00*0,30",null,28.5,null,null,null,null,null,null,null,"Plocha pod silniční obrubníky:95,00*0,30"]
[14,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",233.87700000000001,null,{"$f":"E42*F42","v":0},0,{"$f":"E42*H42","v":0},0,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[15,"979990002RRŠ","Poplatek za skládku stavební suti štěrky z komunikací","t",125.092,null,{"$f":"E43*F43","v":0},0,{"$f":"E43*H43","v":0},0,{"$f":"E43*J43","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[16,"979990011RRB","Poplatek za skládku stavební suti beton z komunikací","t",45.557000000000002,null,{"$f":"E44*F44","v":0},0,{"$f":"E44*H44","v":0},0,{"$f":"E44*J44","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ44=1,G44,0)","v":0},{"$f":"IF(AZ44=2,G44,0)","v":0},{"$f":"IF(AZ44=3,G44,0)","v":0},{"$f":"IF(AZ44=4,G44,0)","v":0},{"$f":"IF(AZ44=5,G44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[17,"979990112RRA","Poplatek za skládku suti - obalované kam. - asfalt ","t",63.228000000000002,null,{"$f":"E45*F45","v":0},0,{"$f":"E45*H45","v":0},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,null,null,null,null,null,null,"Položka je určena pro suť o velikosti kusu do 30x30 cm (technologický materiál určený k recyklaci).",null,null,3]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G46)","v":0},null,{"$f":"SUM(I7:I46)","v":0},null,{"$f":"SUM(K7:K46)","v":-233.87699999999998},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA46)","v":0},{"$f":"SUM(BB7:BB46)","v":0},{"$f":"SUM(BC7:BC46)","v":0},{"$f":"SUM(BD7:BD46)","v":0},{"$f":"SUM(BE7:BE46)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[18,"564831111RT2","Podklad ze štěrkodrti po zhutnění tloušťky 10 cm štěrkodrť frakce 0-32 mm","m2",424,null,{"$f":"E49*F49","v":0},0.28799999999999998,{"$f":"E49*H49","v":122.11199999999999},0,{"$f":"E49*J49","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ49=1,G49,0)","v":0},{"$f":"IF(AZ49=2,G49,0)","v":0},{"$f":"IF(AZ49=3,G49,0)","v":0},{"$f":"IF(AZ49=4,G49,0)","v":0},{"$f":"IF(AZ49=5,G49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník podél čp.2031 - asfaltový:40,00",null,40,null,null,null,null,null,null,null,"Chodník podél čp.2031 - asfaltový:40,00"]
[null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75",null,15.75,null,null,null,null,null,null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75"]
[null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25",null,17.25,null,null,null,null,null,null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25"]
[null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00",null,307,null,null,null,null,null,null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00"]
[null,null,"Procha pro kontejnery - dlážděná:44,00",null,44,null,null,null,null,null,null,null,"Procha pro kontejnery - dlážděná:44,00"]
[19,"566903111R00","Vyspravení podkladu po překopech kam.hrubě drceným ","t",6.7427999999999999,null,{"$f":"E55*F55","v":0},0,{"$f":"E55*H55","v":0},0,{"$f":"E55*J55","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ55=1,G55,0)","v":0},{"$f":"IF(AZ55=2,G55,0)","v":0},{"$f":"IF(AZ55=3,G55,0)","v":0},{"$f":"IF(AZ55=4,G55,0)","v":0},{"$f":"IF(AZ55=5,G55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Podél části nových obrubníků:48,00*0,50*0,15*1,873",null,6.7427999999999999,null,null,null,null,null,null,null,"Podél části nových obrubníků:48,00*0,50*0,15*1,873"]
[20,"566904111R00","Vyspravení podkladu po překopech kam.obal.asfaltem ","t",9,null,{"$f":"E57*F57","v":0},0,{"$f":"E57*H57","v":0},0,{"$f":"E57*J57","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ57=1,G57,0)","v":0},{"$f":"IF(AZ57=2,G57,0)","v":0},{"$f":"IF(AZ57=3,G57,0)","v":0},{"$f":"IF(AZ57=4,G57,0)","v":0},{"$f":"IF(AZ57=5,G57,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Podél části nových obrubníků:48,00*0,50*0,15*2,5",null,9,null,null,null,null,null,null,null,"Podél části nových obrubníků:48,00*0,50*0,15*2,5"]
[21,"573231111R00","Postřik živičný spojovací z emulze 0,5-0,7 kg/m2 ","m2",40,null,{"$f":"E59*F59","v":0},0,{"$f":"E59*H59","v":0},0,{"$f":"E59*J59","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ59=1,G59,0)","v":0},{"$f":"IF(AZ59=2,G59,0)","v":0},{"$f":"IF(AZ59=3,G59,0)","v":0},{"$f":"IF(AZ59=4,G59,0)","v":0},{"$f":"IF(AZ59=5,G59,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník podél čp.2031 - asfaltový:40,00",null,40,null,null,null,null,null,null,null,"Chodník podél čp.2031 - asfaltový:40,00"]
[22,"577141112RT3","Beton asfalt. ACO 11+,nebo ACO 16+,do 3 m, tl.5 cm plochy 101-200 m2","m2",40,null,{"$f":"E61*F61","v":0},0.12966,{"$f":"E61*H61","v":5.1863999999999999},0,{"$f":"E61*J61","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ61=1,G61,0)","v":0},{"$f":"IF(AZ61=2,G61,0)","v":0},{"$f":"IF(AZ61=3,G61,0)","v":0},{"$f":"IF(AZ61=4,G61,0)","v":0},{"$f":"IF(AZ61=5,G61,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Chodník podél čp.2031 - asfaltový:40,00",null,40,null,null,null,null,null,null,null,"Chodník podél čp.2031 - asfaltový:40,00"]
[23,"596215021R00","Kladení zámkové dlažby tl. 6 cm do drtě tl. 4 cm ","m2",384,null,{"$f":"E63*F63","v":0},7.3899999999999993E-2,{"$f":"E63*H63","v":28.377599999999997},0,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ63=1,G63,0)","v":0},{"$f":"IF(AZ63=2,G63,0)","v":0},{"$f":"IF(AZ63=3,G63,0)","v":0},{"$f":"IF(AZ63=4,G63,0)","v":0},{"$f":"IF(AZ63=5,G63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75",null,15.75,null,null,null,null,null,null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75"]
[null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25",null,17.25,null,null,null,null,null,null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25"]
[null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00",null,307,null,null,null,null,null,null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00"]
[null,null,"Procha pro kontejnery - dlážděná:44,00",null,44,null,null,null,null,null,null,null,"Procha pro kontejnery - dlážděná:44,00"]
[24,"596291111R00","Řezání zámkové dlažby tl. 60 mm ","m",288,null,{"$f":"E68*F68","v":0},3.3E-4,{"$f":"E68*H68","v":9.5039999999999999E-2},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Začátek provozního součtu",null,0,null,null,null,null,null,null,null,"Začátek provozního součtu"]
[null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75",null,15.75,null,null,null,null,null,null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75"]
[null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25",null,17.25,null,null,null,null,null,null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25"]
[null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00",null,307,null,null,null,null,null,null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00"]
[null,null,"Procha pro kontejnery - dlážděná:44,00",null,44,null,null,null,null,null,null,null,"Procha pro kontejnery - dlážděná:44,00"]
[null,null,"Konec provozního součtu",null,384,null,null,null,null,null,null,null,"Konec provozního součtu"]
[null,null,"384,00*0,75",null,288,null,null,null,null,null,null,null,"384,00*0,75"]
[25,"59245287R","Dlažba zámková přírodní tvar I 20x16,5x6 cm povrch standart","m2",353.32499999999999,null,{"$f":"E76*F76","v":0},0.113,{"$f":"E76*H76","v":39.925725},null,{"$f":"E76*J76","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245287R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ76=1,G76,0)","v":0},{"$f":"IF(AZ76=2,G76,0)","v":0},{"$f":"IF(AZ76=3,G76,0)","v":0},{"$f":"IF(AZ76=4,G76,0)","v":0},{"$f":"IF(AZ76=5,G76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75*1,05",null,16.537500000000001,null,null,null,null,null,null,null,"Přístupový chodník k čp.2031 - dlážděný:15,75*1,05"]
[null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25*1,05",null,18.112500000000001,null,null,null,null,null,null,null,"Přístupový chodník k čp.2030 - dlážděný:17,25*1,05"]
[null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00*1,05",null,322.35000000000002,null,null,null,null,null,null,null,"Chodník před čp.2030 a 2031 včetně bočního chodníku podél čp.2030 - dlážděný:307,00*1,05"]
[null,null,"Procha pro kontejnery - dlážděná:44,00*1,05",null,46.2,null,null,null,null,null,null,null,"Procha pro kontejnery - dlážděná:44,00*1,05"]
[null,null,"Odpočet dlažby pro nevidomé a slabozraké:-6,50*1,05",null,-6.8250000000000002,null,null,null,null,null,null,null,"Odpočet dlažby pro nevidomé a slabozraké:-6,50*1,05"]
[null,null,"Odpočet dlažby u hlavního vstupu do objektu čp. 2030 a 2031:-41,00*1,05",null,-43.05,null,null,null,null,null,null,null,"Odpočet dlažby u hlavního vstupu do objektu čp. 2030 a 2031:-41,00*1,05"]
[26,"592453044R","Dlažba zámková tvar I antarc. pro nevid.20x16,5x6","m2",6.8250000000000002,null,{"$f":"E83*F83","v":0},0.13600000000000001,{"$f":"E83*H83","v":0.92820000000000014},null,{"$f":"E83*J83","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"592453044R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ83=1,G83,0)","v":0},{"$f":"IF(AZ83=2,G83,0)","v":0},{"$f":"IF(AZ83=3,G83,0)","v":0},{"$f":"IF(AZ83=4,G83,0)","v":0},{"$f":"IF(AZ83=5,G83,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"dlažba s reliéfním povrchem pro nevidomé a slabozraké k vytvoření signálních a varovných pásů na chodnících, pro přechody a na nástupištích MHD ",null,null,null,null,null,null,null,null,"dlažba s reliéfním povrchem pro nevidomé a slabozraké k vytvoření signálních a varovných pásů na chodnících, pro přechody a na nástupištích MHD ",null,null,3]
[null,null,"vhodná pro ryze pochozí plochy ",null,null,null,null,null,null,null,null,"vhodná pro ryze pochozí plochy ",null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,"Dlažba pro nevidomé a slabozraké:6,50*1,05",null,6.8250000000000002,null,null,null,null,null,null,null,"Dlažba pro nevidomé a slabozraké:6,50*1,05"]
[27,"59245315R","Dlaždice betonová  se zdrsněných povrchem","m2",43.05,null,{"$f":"E88*F88","v":0},0.12,{"$f":"E88*H88","v":5.1659999999999995},null,{"$f":"E88*J88","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"59245315R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ88=1,G88,0)","v":0},{"$f":"IF(AZ88=2,G88,0)","v":0},{"$f":"IF(AZ88=3,G88,0)","v":0},{"$f":"IF(AZ88=4,G88,0)","v":0},{"$f":"IF(AZ88=5,G88,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Dlažba u hlavního vstupu do objektu čp. 2030 a 2031:41,00*1,05",null,43.05,null,null,null,null,null,null,null,"Dlažba u hlavního vstupu do objektu čp. 2030 a 2031:41,00*1,05"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G48:G89)","v":0},null,{"$f":"SUM(I48:I89)","v":201.790965},null,{"$f":"SUM(K48:K89)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA48:BA89)","v":0},{"$f":"SUM(BB48:BB89)","v":0},{"$f":"SUM(BC48:BC89)","v":0},{"$f":"SUM(BD48:BD89)","v":0},{"$f":"SUM(BE48:BE89)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[28,"899231111R00","Výšková úprava vstupu do 20 cm, zvýšení mříže ","kus",1,null,{"$f":"E92*F92","v":0},0.43381999999999998,{"$f":"E92*H92","v":0.43381999999999998},0,{"$f":"E92*J92","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ92=1,G92,0)","v":0},{"$f":"IF(AZ92=2,G92,0)","v":0},{"$f":"IF(AZ92=3,G92,0)","v":0},{"$f":"IF(AZ92=4,G92,0)","v":0},{"$f":"IF(AZ92=5,G92,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[29,"899331111R00","Výšková úprava vstupu do 20 cm, zvýšení poklopu ","kus",1,null,{"$f":"E93*F93","v":0},0.43093999999999999,{"$f":"E93*H93","v":0.43093999999999999},0,{"$f":"E93*J93","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,1,1]
[30,"899431111R00","Výšková úprava do 20 cm, zvýšení krytu šoupěte ","kus",5,null,{"$f":"E94*F94","v":0},0.31590000000000001,{"$f":"E94*H94","v":1.5795000000000001},0,{"$f":"E94*J94","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ94=1,G94,0)","v":0},{"$f":"IF(AZ94=2,G94,0)","v":0},{"$f":"IF(AZ94=3,G94,0)","v":0},{"$f":"IF(AZ94=4,G94,0)","v":0},{"$f":"IF(AZ94=5,G94,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G91:G94)","v":0},null,{"$f":"SUM(I91:I94)","v":2.4442599999999999},null,{"$f":"SUM(K91:K94)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA91:BA94)","v":0},{"$f":"SUM(BB91:BB94)","v":0},{"$f":"SUM(BC91:BC94)","v":0},{"$f":"SUM(BD91:BD94)","v":0},{"$f":"SUM(BE91:BE94)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[31,"911131111RRX","Osazení a montáž silnič.zábradlí ocelového,1 madlo včetně dodávky zábradlí dle požadavku investora","m",8,null,{"$f":"E97*F97","v":0},0.125,{"$f":"E97*H97","v":1},0,{"$f":"E97*J97","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ97=1,G97,0)","v":0},{"$f":"IF(AZ97=2,G97,0)","v":0},{"$f":"IF(AZ97=3,G97,0)","v":0},{"$f":"IF(AZ97=4,G97,0)","v":0},{"$f":"IF(AZ97=5,G97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Součástí položky jsou i základy pro zábradlí",null,null,null,null,null,null,null,null,"Součástí položky jsou i základy pro zábradlí",null,null,3]
[null,null,"U hlavního vstupu do objektu čp. 2030 a 2031:4,00*2",null,8,null,null,null,null,null,null,null,"U hlavního vstupu do objektu čp. 2030 a 2031:4,00*2"]
[32,"916531111RT4","Osazení záhon.obrubníků do lože z C12/15 bez opěry včetně obrubníku ABO 4 - 5    50/5/25","m",115,null,{"$f":"E100*F100","v":0},0.1242,{"$f":"E100*H100","v":14.283000000000001},0,{"$f":"E100*J100","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ100=1,G100,0)","v":0},{"$f":"IF(AZ100=2,G100,0)","v":0},{"$f":"IF(AZ100=3,G100,0)","v":0},{"$f":"IF(AZ100=4,G100,0)","v":0},{"$f":"IF(AZ100=5,G100,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Nové záhonové obruby:115,00",null,115,null,null,null,null,null,null,null,"Nové záhonové obruby:115,00"]
[33,"917862111RT7","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku ABO 2 - 15 100/15/25","m",93,null,{"$f":"E102*F102","v":0},0.26980999999999999,{"$f":"E102*H102","v":25.09233},0,{"$f":"E102*J102","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ102=1,G102,0)","v":0},{"$f":"IF(AZ102=2,G102,0)","v":0},{"$f":"IF(AZ102=3,G102,0)","v":0},{"$f":"IF(AZ102=4,G102,0)","v":0},{"$f":"IF(AZ102=5,G102,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"U přechodů pro chodce a v prostoru zakončení chodníků u vjezdů na parkovací plochy budou obrubníky sníženy s odsazením nad asfaltovou vrstvou komunikace na 2 cm",null,null,null,null,null,null,null,null,"U přechodů pro chodce a v prostoru zakončení chodníků u vjezdů na parkovací plochy budou obrubníky sníženy s odsazením nad asfaltovou vrstvou komunikace na 2 cm",null,null,3]
[null,null,"Nové silniční obruby:93,00",null,93,null,null,null,null,null,null,null,"Nové silniční obruby:93,00"]
[34,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",5.665,null,{"$f":"E105*F105","v":0},2.5249999999999999,{"$f":"E105*H105","v":14.304124999999999},0,{"$f":"E105*J105","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ105=1,G105,0)","v":0},{"$f":"IF(AZ105=2,G105,0)","v":0},{"$f":"IF(AZ105=3,G105,0)","v":0},{"$f":"IF(AZ105=4,G105,0)","v":0},{"$f":"IF(AZ105=5,G105,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Nové záhonové obruby:115,00*0,25*0,10",null,2.875,null,null,null,null,null,null,null,"Nové záhonové obruby:115,00*0,25*0,10"]
[null,null,"Nové silniční obruby:93,00*0,30*0,10",null,2.79,null,null,null,null,null,null,null,"Nové silniční obruby:93,00*0,30*0,10"]
[35,"919735111R00","Řezání stávajícího živičného krytu tl. do 5 cm ","m",50,null,{"$f":"E108*F108","v":0},0,{"$f":"E108*H108","v":0},0,{"$f":"E108*J108","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ108=1,G108,0)","v":0},{"$f":"IF(AZ108=2,G108,0)","v":0},{"$f":"IF(AZ108=3,G108,0)","v":0},{"$f":"IF(AZ108=4,G108,0)","v":0},{"$f":"IF(AZ108=5,G108,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Podél nových obrubníků v prostoru asf. komunikace:50,00",null,50,null,null,null,null,null,null,null,"Podél nových obrubníků v prostoru asf. komunikace:50,00"]
[36,"919735113R00","Řezání stávajícího živičného krytu tl. 10 - 15 cm ","m",50,null,{"$f":"E110*F110","v":0},0,{"$f":"E110*H110","v":0},0,{"$f":"E110*J110","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ110=1,G110,0)","v":0},{"$f":"IF(AZ110=2,G110,0)","v":0},{"$f":"IF(AZ110=3,G110,0)","v":0},{"$f":"IF(AZ110=4,G110,0)","v":0},{"$f":"IF(AZ110=5,G110,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Podél části sávajících obrubníků:50,00",null,50,null,null,null,null,null,null,null,"Podél části sávajících obrubníků:50,00"]
[37,"931627111R00","Úprava dilatační spáry asfaltovou izolač. zálivkou ","kg",50,null,{"$f":"E112*F112","v":0},1E-3,{"$f":"E112*H112","v":0.05},0,{"$f":"E112*J112","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ112=1,G112,0)","v":0},{"$f":"IF(AZ112=2,G112,0)","v":0},{"$f":"IF(AZ112=3,G112,0)","v":0},{"$f":"IF(AZ112=4,G112,0)","v":0},{"$f":"IF(AZ112=5,G112,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Včetně očistění ploch spár před úpravou a očistění okolí spáry po úpravě.",null,null,null,null,null,null,null,null,"Včetně očistění ploch spár před úpravou a očistění okolí spáry po úpravě.",null,null,3]
[null,null,"Podél nových obrubníků v prostoru asf. komunikace:50,00",null,50,null,null,null,null,null,null,null,"Podél nových obrubníků v prostoru asf. komunikace:50,00"]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G96:G114)","v":0},null,{"$f":"SUM(I96:I114)","v":54.729455000000002},null,{"$f":"SUM(K96:K114)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA96:BA114)","v":0},{"$f":"SUM(BB96:BB114)","v":0},{"$f":"SUM(BC96:BC114)","v":0},{"$f":"SUM(BD96:BD114)","v":0},{"$f":"SUM(BE96:BE114)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[38,"998223011R00","Přesun hmot, pozemní komunikace, kryt dlážděný ","t",258.96467999999999,null,{"$f":"E117*F117","v":0},0,{"$f":"E117*H117","v":0},null,{"$f":"E117*J117","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ117=1,G117,0)","v":0},{"$f":"IF(AZ117=2,G117,0)","v":0},{"$f":"IF(AZ117=3,G117,0)","v":0},{"$f":"IF(AZ117=4,G117,0)","v":0},{"$f":"IF(AZ117=5,G117,0)","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,{"$f":"SUM(G116:G117)","v":0},null,{"$f":"SUM(I116:I117)","v":0},null,{"$f":"SUM(K116:K117)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA116:BA117)","v":0},{"$f":"SUM(BB116:BB117)","v":0},{"$f":"SUM(BC116:BC117)","v":0},{"$f":"SUM(BD116:BD117)","v":0},{"$f":"SUM(BE116:BE117)","v":0}]