{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Krycí list","Rekapitulace","Položky"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":52,"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":"Krycí list","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[36,1,44,6],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,{"$f":"Rekapitulace!H1","v":"3313/100"},{"$f":"Rekapitulace!G2","v":"Komunikace - Podél Rododendronů u Letního kina"},null,"JKSO ","822.29"]
[]
["Objekt",null,"Název objektu",null,null,"SKP "]
["100",null,"Komunikace - Podél Rododendronů u Letního kina",null,null,"Měrná jednotka","m2"]
["Stavba",null,"Název stavby",null,null,"Počet jednotek",145]
["3313",null,"Městský park Turnov - 4.Etapa - 1. část",null,null,"Náklady na m.j.",{"$f":"IF(PocetMJ=0,,ROUND((F30+F32)/PocetMJ,1))","v":0}]
["Projektant",null,"AND, spol. s r.o. Praha 8",null,null,"Typ rozpočtu"]
["Zpracovatel projektu",null,{"$f":"Projektant","v":"AND, spol. s r.o. Praha 8"}]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,null,null,null,"Zakázkové číslo ","1713/2022"]
["Rozpočtoval",null,"Jiří Vocásek, Ohrazenice 266, 511 01 Turnov",null,null,"Počet listů",3]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"HSV","v":0},{"$f":"Rekapitulace!A17","v":"Zařízení staveniště"},null,null,{"$f":"Rekapitulace!I17","v":0}]
["Z","PSV celkem",{"$f":"PSV","v":0},{"$f":"Rekapitulace!A18","v":"Kompletační činnost (IČD)"},null,null,{"$f":"Rekapitulace!I18","v":0}]
["R","M práce celkem",{"$f":"Mont","v":0},{"$f":"Rekapitulace!A19","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"Rekapitulace!I19","v":0}]
["N","M dodávky celkem",{"$f":"Dodavka","v":0},{"$f":"Rekapitulace!A20","v":"Dokumentace skutečného provedení"},null,null,{"$f":"Rekapitulace!I20","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"Rekapitulace!A21","v":"Geodetické zaměření stavby"},null,null,{"$f":"Rekapitulace!I21","v":0}]
[]
["HZS",null,{"$f":"HZS","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,{"$f":"VRN","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,"Jiří Vocásek","Jméno :",null,"Jméno :"]
["Datum :",null,"2022-02-01","Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"SazbaDPH1","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"SazbaDPH2","v":0},"% ",null,{"$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":"Rekapitulace","index":1,"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,{"$f":"CONCATENATE(cislostavby,\" \",nazevstavby)","v":"3313 Městský park Turnov - 4.Etapa - 1. část"},null,null,null,"Rozpočet :","3313/100"]
["Objekt :",null,{"$f":"CONCATENATE(cisloobjektu,\" \",nazevobjektu)","v":"100 Komunikace - Podél Rododendronů u Letního kina"},null,null,null,"Komunikace - Podél Rododendronů u Letního kina"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"Položky!B7","v":"1"},{"$f":"Položky!C7","v":"Zemní práce"},null,null,{"$f":"Položky!BA25","v":0},{"$f":"Položky!BB25","v":0},{"$f":"Položky!BC25","v":0},{"$f":"Položky!BD25","v":0},{"$f":"Položky!BE25","v":0}]
[{"$f":"Položky!B26","v":"5"},{"$f":"Položky!C26","v":"Komunikace"},null,null,{"$f":"Položky!BA35","v":0},{"$f":"Položky!BB35","v":0},{"$f":"Položky!BC35","v":0},{"$f":"Položky!BD35","v":0},{"$f":"Položky!BE35","v":0}]
[{"$f":"Položky!B36","v":"91"},{"$f":"Položky!C36","v":"Doplňující práce na komunikaci"},null,null,{"$f":"Položky!BA43","v":0},{"$f":"Položky!BB43","v":0},{"$f":"Položky!BC43","v":0},{"$f":"Položky!BD43","v":0},{"$f":"Položky!BE43","v":0}]
[{"$f":"Položky!B44","v":"99"},{"$f":"Položky!C44","v":"Staveništní přesun hmot"},null,null,{"$f":"Položky!BA46","v":0},{"$f":"Položky!BB46","v":0},{"$f":"Položky!BC46","v":0},{"$f":"Položky!BD46","v":0},{"$f":"Položky!BE46","v":0}]
[{"$f":"Položky!B47","v":"D96"},{"$f":"Položky!C47","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"Položky!BA51","v":0},{"$f":"Položky!BB51","v":0},{"$f":"Položky!BC51","v":0},{"$f":"Položky!BD51","v":0},{"$f":"Položky!BE51","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$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,null,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,null,null,null,null,{"$f":"E18+F18*G18/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,null,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,null,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Geodetické zaměření stavby",null,null,null,null,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I17:I21)","v":0}]

{"sheet":"Položky","index":2,"n_rows":51,"n_cols":104,"rows_kept":51,"cut":false,"hidden":false,"merged":[[22,2,22,3],[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],[13,2,13,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[19,2,19,3],[21,2,21,3],[37,2,37,3],[39,2,39,3],[41,2,41,3],[23,2,23,3],[27,2,27,3],[29,2,29,3],[31,2,31,3],[33,2,33,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,{"$f":"CONCATENATE(cislostavby,\" \",nazevstavby)","v":"3313 Městský park Turnov - 4.Etapa - 1. část"},null,"Rozpočet:",{"$f":"Rekapitulace!H1","v":"3313/100"}]
["Objekt :",null,{"$f":"CONCATENATE(cisloobjektu,\" \",nazevobjektu)","v":"100 Komunikace - Podél Rododendronů u Letního kina"},null,{"$f":"Rekapitulace!G2","v":"Komunikace - Podél Rododendronů u Letního kina"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)"]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113107610R00","Odstranění podkladu nad 50 m2,kam.drcené tl.10 cm ","m2",135,null,{"$f":"E8*F8","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Stávající asfaltová plocha:135,00",null,135,null,null,null,null,null,null,null,"Stávající asfaltová plocha:135,00"]
[2,"113108410R00","Odstranění asfaltové vrstvy pl.nad 50 m2, tl.10 cm ","m2",135,null,{"$f":"E10*F10","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Stávající asfaltová plocha:135,00",null,135,null,null,null,null,null,null,null,"Stávající asfaltová plocha:135,00"]
[3,"122102201R00","Odkopávky pro silnice v hor. 2 do 100 m3 ","m3",24,null,{"$f":"E12*F12","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zemní práce pro komunikace - chodník:150,00*0,34",null,51,null,null,null,null,null,null,null,"Zemní práce pro komunikace - chodník:150,00*0,34"]
[null,null,"Odpočet objemu vybouraných hmot:-135,00*0,20",null,-27,null,null,null,null,null,null,null,"Odpočet objemu vybouraných hmot:-135,00*0,20"]
[4,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-4 na skládku zhotovitele","m3",18.22,null,{"$f":"E15*F15","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zemní práce pro komunikace - chodník:150,00*0,34",null,51,null,null,null,null,null,null,null,"Zemní práce pro komunikace - chodník:150,00*0,34"]
[null,null,"Odpočet objemu vybouraných hmot:-135,00*0,20",null,-27,null,null,null,null,null,null,null,"Odpočet objemu vybouraných hmot:-135,00*0,20"]
[null,null,"Odpočet objemu zeminy pro krajnice:-5,7800",null,-5.78,null,null,null,null,null,null,null,"Odpočet objemu zeminy pro krajnice:-5,7800"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",150,null,{"$f":"E19*F19","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zemní práce pro komunikace - chodník:150,00",null,150,null,null,null,null,null,null,null,"Zemní práce pro komunikace - chodník:150,00"]
[6,"199000002R00","Poplatek za skládku horniny 1- 4 ","m3",18.22,null,{"$f":"E21*F21","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ21=1,G21,0)","v":0},{"$f":"IF(AZ21=2,G21,0)","v":0},{"$f":"IF(AZ21=3,G21,0)","v":0},{"$f":"IF(AZ21=4,G21,0)","v":0},{"$f":"IF(AZ21=5,G21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zemní práce pro komunikace - chodník:150,00*0,34",null,51,null,null,null,null,null,null,null,"Zemní práce pro komunikace - chodník:150,00*0,34"]
[null,null,"Odpočet objemu vybouraných hmot:-135,00*0,20",null,-27,null,null,null,null,null,null,null,"Odpočet objemu vybouraných hmot:-135,00*0,20"]
[null,null,"Odpočet objemu zeminy pro krajnice:-5,7800",null,-5.78,null,null,null,null,null,null,null,"Odpočet objemu zeminy pro krajnice:-5,7800"]
[null,"Celkem za",{"$f":"CONCATENATE(B7,\" \",C7)","v":"1 Zemní práce"},null,null,null,{"$f":"SUM(G7:G24)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA24)","v":0},{"$f":"SUM(BB7:BB24)","v":0},{"$f":"SUM(BC7:BC24)","v":0},{"$f":"SUM(BD7:BD24)","v":0},{"$f":"SUM(BE7:BE24)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"564861111RT2","Podklad ze štěrkodrti po zhutnění tloušťky 20 cm štěrkodrť frakce 0-32 mm","m2",145,null,{"$f":"E27*F27","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ27=1,G27,0)","v":0},{"$f":"IF(AZ27=2,G27,0)","v":0},{"$f":"IF(AZ27=3,G27,0)","v":0},{"$f":"IF(AZ27=4,G27,0)","v":0},{"$f":"IF(AZ27=5,G27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.441]
[null,null,"Plocha komunikace :145,00",null,145,null,null,null,null,null,null,null,"Plocha komunikace :145,00"]
[8,"569903321R00","Zřízení zemních krajnic bez zhutnění ","m3",5.78,null,{"$f":"E29*F29","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dosypání krajnic a ploch podél obrubníků:5,7800",null,5.78,null,null,null,null,null,null,null,"Dosypání krajnic a ploch podél obrubníků:5,7800"]
[9,"591211111RRX","Kladení dlažby z odseků,lože z kamen.tl. 5 cm ","m2",145,null,{"$f":"E31*F31","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ31=1,G31,0)","v":0},{"$f":"IF(AZ31=2,G31,0)","v":0},{"$f":"IF(AZ31=3,G31,0)","v":0},{"$f":"IF(AZ31=4,G31,0)","v":0},{"$f":"IF(AZ31=5,G31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11]
[null,null,"Plocha komunikace :145,00",null,145,null,null,null,null,null,null,null,"Plocha komunikace :145,00"]
[10,"583810R1","Dlažba - žulové odseky 100 mm, žlutý odstín","m2",152.25,null,{"$f":"E33*F33","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"583810R1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ33=1,G33,0)","v":0},{"$f":"IF(AZ33=2,G33,0)","v":0},{"$f":"IF(AZ33=3,G33,0)","v":0},{"$f":"IF(AZ33=4,G33,0)","v":0},{"$f":"IF(AZ33=5,G33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.222]
[null,null,"Plocha komunikace :145,00*1,05",null,152.25,null,null,null,null,null,null,null,"Plocha komunikace :145,00*1,05"]
[null,"Celkem za",{"$f":"CONCATENATE(B26,\" \",C26)","v":"5 Komunikace"},null,null,null,{"$f":"SUM(G26:G34)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA34)","v":0},{"$f":"SUM(BB26:BB34)","v":0},{"$f":"SUM(BC26:BC34)","v":0},{"$f":"SUM(BD26:BD34)","v":0},{"$f":"SUM(BE26:BE34)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[11,"917461111R00","Osaz. stoj. obrub. kam. s opěrou, lože z C 12/15 ","m",126,null,{"$f":"E37*F37","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ37=1,G37,0)","v":0},{"$f":"IF(AZ37=2,G37,0)","v":0},{"$f":"IF(AZ37=3,G37,0)","v":0},{"$f":"IF(AZ37=4,G37,0)","v":0},{"$f":"IF(AZ37=5,G37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15673999999999999]
[null,null,"Chodníkové kamenné obruby:126,00",null,126,null,null,null,null,null,null,null,"Chodníkové kamenné obruby:126,00"]
[12,"918101111R00","Lože pod obrubníky nebo obruby dlažeb z C 12/15 ","m3",3.15,null,{"$f":"E39*F39","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5249999999999999]
[null,null,"Chodníkové kamenné obruby:126,00*0,25*0,10",null,3.15,null,null,null,null,null,null,null,"Chodníkové kamenné obruby:126,00*0,25*0,10"]
[13,"583804R01","Štípaný žulový obrubník 80/250/1000 mm","m",132.30000000000001,null,{"$f":"E41*F41","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"583804R01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,"Chodníkové kamenné obruby:126,00*1,05",null,132.30000000000001,null,null,null,null,null,null,null,"Chodníkové kamenné obruby:126,00*1,05"]
[null,"Celkem za",{"$f":"CONCATENATE(B36,\" \",C36)","v":"91 Doplňující práce na komunikaci"},null,null,null,{"$f":"SUM(G36:G42)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA36:BA42)","v":0},{"$f":"SUM(BB36:BB42)","v":0},{"$f":"SUM(BC36:BC42)","v":0},{"$f":"SUM(BD36:BD42)","v":0},{"$f":"SUM(BE36:BE42)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[14,"998223011R00","Přesun hmot, pozemní komunikace, kryt dlážděný ","t",148.01249000000001,null,{"$f":"E45*F45","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Celkem za",{"$f":"CONCATENATE(B44,\" \",C44)","v":"99 Staveništní přesun hmot"},null,null,null,{"$f":"SUM(G44:G45)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA44:BA45)","v":0},{"$f":"SUM(BB44:BB45)","v":0},{"$f":"SUM(BC44:BC45)","v":0},{"$f":"SUM(BD44:BD45)","v":0},{"$f":"SUM(BE44:BE45)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[15,"979082113RSZ","Vodorovná doprava suti po suchu na skládku zhotovitele","t",59.4,null,{"$f":"E48*F48","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ48=1,G48,0)","v":0},{"$f":"IF(AZ48=2,G48,0)","v":0},{"$f":"IF(AZ48=3,G48,0)","v":0},{"$f":"IF(AZ48=4,G48,0)","v":0},{"$f":"IF(AZ48=5,G48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"979990003RRX","Poplatek za skládku stavební suti - štěrky z komun ","t",29.7,null,{"$f":"E49*F49","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,8,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[17,"979990112R00","Poplatek za skládku suti-obal.kam.-asfalt do 30x30 ","t",29.7,null,{"$f":"E50*F50","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,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 za",{"$f":"CONCATENATE(B47,\" \",C47)","v":"D96 Přesuny suti a vybouraných hmot"},null,null,null,{"$f":"SUM(G47:G50)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA47:BA50)","v":0},{"$f":"SUM(BB47:BB50)","v":0},{"$f":"SUM(BC47:BC50)","v":0},{"$f":"SUM(BD47:BD50)","v":0},{"$f":"SUM(BE47:BE50)","v":0}]