{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Stavba","01 332301 KL","01 332301 Rek","01 332301 Pol","02 332302 KL","02 332302 Rek","02 332302 Pol","03 332303 KL","03 332303 Rek","03 332303 Pol","OaVNS"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":53,"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":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9]]}
[]
[null,null,"Položkový rozpočet stavby",null,null,null,null,"Datum: ",{"$f":"TODAY()","v":"2022-08-10"}]
[null,null,null," "]
[]
[null,null,"Stavba :","3323","Areál letního kina v Turnově - Dostavba zázemí"]
[]
[null,null,"Objednatel : ","Kulturní centrum Turnov s.r.o.",null,null,null,"IČO :"]
[null,null,null,"Markova 311",null,null,null,"DIČ :"]
[null,null,"51101","Turnov"]
[]
[null,null,"Zhotovitel : ",".",null,null,null,"IČO :"]
[null,null,null,null,null,null,null,"DIČ :"]
[]
[null,null,"Za zhotovitele :",null,null,null,null,"Za objednatele :"]
[]
[null,null,"_______________",null,null,null,null,"_______________"]
[]
[null,null,null,null,null,null,null,null,null,"Rozpočtové náklady"]
[null,"Základ pro DPH",null,15,"%",null,null,null,{"$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,"01","Přístavba WC",null,null,{"$f":"G30+H30+I30","v":0},0,{"$f":"SUM(H39)","v":0},{"$f":"(G30*SazbaDPH1)/100+(H30*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F30/CelkemObjekty*100)","v":""}]
[null,"02","Novostavba skladu",null,null,{"$f":"G31+H31+I31","v":0},0,{"$f":"SUM(H40)","v":0},0,""]
[null,"03","Oplocení",null,null,0,0,{"$f":"SUM(H41)","v":0},0,""]
[null,"OaVNS","Ostatní a vedlejší náklady stavby",null,null,0,0,{"$f":"SUM(OaVNS!G24)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F30:F33)","v":0},{"$f":"SUM(G30:G33)","v":0},{"$f":"SUM(H30:H33)","v":0},{"$f":"SUM(I30: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 %"},{"$f":"CONCATENATE(\"Základ DPH \",SazbaDPH2,\" %\")","v":"Základ DPH 21 %"},"DPH celkem","%"]
[null,"01","3323/01 Přístavba WC",null,null,{"$f":"G39+H39+I39","v":0},0,{"$f":"SUM('01 332301 KL'!C23)","v":0},{"$f":"(G39*SazbaDPH1)/100+(H39*SazbaDPH2)/100","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F39/CelkemObjekty*100)","v":""}]
[null,"02","3323/02 Novostavba skladu",null,null,{"$f":"G40+H40+I40","v":0},0,{"$f":"SUM('02 332302 KL'!C23)","v":0},0,""]
[null,"03","3323/03 Oplocení",null,null,0,0,{"$f":"SUM('03 332303 KL'!C23)","v":0},0,""]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUM(F39:F41)","v":0},{"$f":"SUM(G39:G41)","v":0},{"$f":"SUM(H39:H41)","v":0},{"$f":"SUM(I39:I41)","v":0},{"$f":"IF(CelkemObjekty=0,\"\",F42/CelkemObjekty*100)","v":""}]

{"sheet":"01 332301 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,"3323/01","Přístavba WC",null,"JKSO ","801.29"]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"Přístavba WC",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3323",null,"Areál letního kina v Turnově",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"Ing. arch. Zdeněk Bičík",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Kulturní centrum Turnov s.r.o."]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'01 332301 Rek'!E17","v":0}]
["Z","PSV celkem",{"$f":"'01 332301 Rek'!F17","v":0}]
["R","M práce celkem",{"$f":"'01 332301 Rek'!H17","v":0}]
["N","M dodávky celkem",{"$f":"'01 332301 Rek'!G17","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'01 332301 Rek'!I17","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"01 332301 Rek","index":2,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3323 Areál letního kina v Turnově",null,null,null,"Rozpočet :","3323/01"]
["Objekt :",null,"01 Přístavba WC",null,null,null,"Přístavba WC"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 332301 Pol'!B7","v":"1"},{"$f":"'01 332301 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'01 332301 Pol'!BA21","v":0},{"$f":"'01 332301 Pol'!BB21","v":0},{"$f":"'01 332301 Pol'!BC21","v":0},{"$f":"'01 332301 Pol'!BD21","v":0},{"$f":"'01 332301 Pol'!BE21","v":0}]
[{"$f":"'01 332301 Pol'!B22","v":"2"},{"$f":"'01 332301 Pol'!C22","v":"Základy a zvláštní zakládání"},null,null,{"$f":"'01 332301 Pol'!BA25","v":0},{"$f":"'01 332301 Pol'!BB25","v":0},{"$f":"'01 332301 Pol'!BC25","v":0},{"$f":"'01 332301 Pol'!BD25","v":0},{"$f":"'01 332301 Pol'!BE25","v":0}]
[{"$f":"'01 332301 Pol'!B26","v":"5"},{"$f":"'01 332301 Pol'!C26","v":"Komunikace"},null,null,{"$f":"'01 332301 Pol'!BA35","v":0},{"$f":"'01 332301 Pol'!BB35","v":0},{"$f":"'01 332301 Pol'!BC35","v":0},{"$f":"'01 332301 Pol'!BD35","v":0},{"$f":"'01 332301 Pol'!BE35","v":0}]
[{"$f":"'01 332301 Pol'!B36","v":"63"},{"$f":"'01 332301 Pol'!C36","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 332301 Pol'!BA54","v":0},{"$f":"'01 332301 Pol'!BB54","v":0},{"$f":"'01 332301 Pol'!BC54","v":0},{"$f":"'01 332301 Pol'!BD54","v":0},{"$f":"'01 332301 Pol'!BE54","v":0}]
[{"$f":"'01 332301 Pol'!B55","v":"94"},{"$f":"'01 332301 Pol'!C55","v":"Lešení a stavební výtahy"},null,null,{"$f":"'01 332301 Pol'!BA57","v":0},{"$f":"'01 332301 Pol'!BB57","v":0},{"$f":"'01 332301 Pol'!BC57","v":0},{"$f":"'01 332301 Pol'!BD57","v":0},{"$f":"'01 332301 Pol'!BE57","v":0}]
[{"$f":"'01 332301 Pol'!B58","v":"95"},{"$f":"'01 332301 Pol'!C58","v":"Dokončovací konstrukce na pozemních stavbách"},null,null,{"$f":"'01 332301 Pol'!BA61","v":0},{"$f":"'01 332301 Pol'!BB61","v":0},{"$f":"'01 332301 Pol'!BC61","v":0},{"$f":"'01 332301 Pol'!BD61","v":0},{"$f":"'01 332301 Pol'!BE61","v":0}]
[{"$f":"'01 332301 Pol'!B62","v":"99"},{"$f":"'01 332301 Pol'!C62","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 332301 Pol'!BA64","v":0},{"$f":"'01 332301 Pol'!BB64","v":0},{"$f":"'01 332301 Pol'!BC64","v":0},{"$f":"'01 332301 Pol'!BD64","v":0},{"$f":"'01 332301 Pol'!BE64","v":0}]
[{"$f":"'01 332301 Pol'!B65","v":"762"},{"$f":"'01 332301 Pol'!C65","v":"Konstrukce tesařské"},null,null,{"$f":"'01 332301 Pol'!BA128","v":0},{"$f":"'01 332301 Pol'!BB128","v":0},{"$f":"'01 332301 Pol'!BC128","v":0},{"$f":"'01 332301 Pol'!BD128","v":0},{"$f":"'01 332301 Pol'!BE128","v":0}]
[{"$f":"'01 332301 Pol'!B129","v":"764"},{"$f":"'01 332301 Pol'!C129","v":"Konstrukce klempířské"},null,null,{"$f":"'01 332301 Pol'!BA148","v":0},{"$f":"'01 332301 Pol'!BB148","v":0},{"$f":"'01 332301 Pol'!BC148","v":0},{"$f":"'01 332301 Pol'!BD148","v":0},{"$f":"'01 332301 Pol'!BE148","v":0}]
[{"$f":"'01 332301 Pol'!B149","v":"783"},{"$f":"'01 332301 Pol'!C149","v":"Nátěry"},null,null,{"$f":"'01 332301 Pol'!BA160","v":0},{"$f":"'01 332301 Pol'!BB160","v":0},{"$f":"'01 332301 Pol'!BC160","v":0},{"$f":"'01 332301 Pol'!BD160","v":0},{"$f":"'01 332301 Pol'!BE160","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E16)","v":0},{"$f":"SUM(F7:F16)","v":0},{"$f":"SUM(G7:G16)","v":0},{"$f":"SUM(H7:H16)","v":0},{"$f":"SUM(I7:I16)","v":0}]

{"sheet":"01 332301 Pol","index":3,"n_rows":160,"n_cols":80,"rows_kept":160,"cut":false,"hidden":false,"merged":[[158,2,158,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[157,2,157,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3323 Areál letního kina v Turnově",null,"Rozpočet:",{"$f":"'01 332301 Rek'!H1","v":"3323/01"}]
["Objekt :",null,"01 Přístavba WC",null,{"$f":"'01 332301 Rek'!G2","v":"Přístavba WC"}]
[]
["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,"121101103R00","Sejmutí ornice s přemístěním přes 100 do 250 m ","m3",10.9366,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,"Plocha pod betonovou desku:2,14*14,60*0,15",null,4.6866000000000003,null,null,null,null,null,null,null,"Plocha pod betonovou desku:2,14*14,60*0,15"]
[null,null,"Zpevněná ploca mezi SO01 a SO02:25,00*0,25",null,6.25,null,null,null,null,null,null,null,"Zpevněná ploca mezi SO01 a SO02:25,00*0,25"]
[2,"139601102R00","Ruční výkop jam, rýh a šachet v hornině tř. 3 ","m3",0.6885,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ11=1,G11,0)","v":0},{"$f":"IF(AZ11=2,G11,0)","v":0},{"$f":"IF(AZ11=3,G11,0)","v":0},{"$f":"IF(AZ11=4,G11,0)","v":0},{"$f":"IF(AZ11=5,G11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Výkop pro patky:0,30*0,30*0,85*9",null,0.6885,null,null,null,null,null,null,null,"Výkop pro patky:0,30*0,30*0,85*9"]
[3,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-4 na skládku zhotovitele","m3",0.6885,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Výkop pro patky:0,30*0,30*0,85*9",null,0.6885,null,null,null,null,null,null,null,"Výkop pro patky:0,30*0,30*0,85*9"]
[4,"167101101R00","Nakládání výkopku z hor.1-4 v množství do 100 m3 ","m3",0.6885,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},0,{"$f":"E15*J15","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Výkop pro patky:0,30*0,30*0,85*9",null,0.6885,null,null,null,null,null,null,null,"Výkop pro patky:0,30*0,30*0,85*9"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",31.244,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},0,{"$f":"E17*J17","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ17=1,G17,0)","v":0},{"$f":"IF(AZ17=2,G17,0)","v":0},{"$f":"IF(AZ17=3,G17,0)","v":0},{"$f":"IF(AZ17=4,G17,0)","v":0},{"$f":"IF(AZ17=5,G17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Plocha pod betonovou desku:2,14*14,60",null,31.244,null,null,null,null,null,null,null,"Plocha pod betonovou desku:2,14*14,60"]
[6,"199000002R00","Poplatek za skládku horniny 1- 4 ","m3",0.6885,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Výkop pro patky:0,30*0,30*0,85*9",null,0.6885,null,null,null,null,null,null,null,"Výkop pro patky:0,30*0,30*0,85*9"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G20)","v":0},null,{"$f":"SUM(I7:I20)","v":0},null,{"$f":"SUM(K7:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA20)","v":0},{"$f":"SUM(BB7:BB20)","v":0},{"$f":"SUM(BC7:BC20)","v":0},{"$f":"SUM(BD7:BD20)","v":0},{"$f":"SUM(BE7:BE20)","v":0}]
["Díl:","2","Základy a zvláštní zakládání",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"275313611R00","Beton základových patek prostý C 16/20 ","m3",0.76549999999999996,null,{"$f":"E23*F23","v":0},2.5249999999999999,{"$f":"E23*H23","v":1.9328874999999999},0,{"$f":"E23*J23","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ23=1,G23,0)","v":0},{"$f":"IF(AZ23=2,G23,0)","v":0},{"$f":"IF(AZ23=3,G23,0)","v":0},{"$f":"IF(AZ23=4,G23,0)","v":0},{"$f":"IF(AZ23=5,G23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Patka betonované do výkop:0,30*0,30*0,90*1,05*9",null,0.76549999999999996,null,null,null,null,null,null,null,"Patka betonované do výkop:0,30*0,30*0,90*1,05*9"]
[null,"Celkem za","2 Základy a zvláštní zakládání",null,null,null,{"$f":"SUM(G22:G24)","v":0},null,{"$f":"SUM(I22:I24)","v":1.9328874999999999},null,{"$f":"SUM(K22:K24)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA24)","v":0},{"$f":"SUM(BB22:BB24)","v":0},{"$f":"SUM(BC22:BC24)","v":0},{"$f":"SUM(BD22:BD24)","v":0},{"$f":"SUM(BE22:BE24)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[8,"591100020RAA","Chodník z dlažby zámkové, podklad štěrkodrť dlažba přírodní tloušťka 6 cm","m2",25,null,{"$f":"E27*F27","v":0},0.66954999999999998,{"$f":"E27*H27","v":16.73875},0,{"$f":"E27*J27","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ27=1,G27,0)","v":0},{"$f":"IF(AZ27=2,G27,0)","v":0},{"$f":"IF(AZ27=3,G27,0)","v":0},{"$f":"IF(AZ27=4,G27,0)","v":0},{"$f":"IF(AZ27=5,G27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Skladba:",null,null,null,null,null,null,null,null,"Skladba:",null,null,3]
[null,null,"podklad ze štěrkodrti                     15 cm",null,null,null,null,null,null,null,null,"podklad ze štěrkodrti                     15 cm",null,null,3]
[null,null,"lože z kameniva                               4 cm",null,null,null,null,null,null,null,null,"lože z kameniva                               4 cm",null,null,3]
[null,null,"dlažba zámková, betonová             6 cm",null,null,null,null,null,null,null,null,"dlažba zámková, betonová             6 cm",null,null,3]
[null,null,"celkem                                            25 cm",null,null,null,null,null,null,null,null,"celkem                                            25 cm",null,null,3]
[null,null,"Včetně zemních prací.",null,null,null,null,null,null,null,null,"Včetně zemních prací.",null,null,3]
[null,null,"Zpevněná ploca mezi SO01 a SO02:25,00",null,25,null,null,null,null,null,null,null,"Zpevněná ploca mezi SO01 a SO02:25,00"]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G26:G34)","v":0},null,{"$f":"SUM(I26:I34)","v":16.73875},null,{"$f":"SUM(K26:K34)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA34)","v":0},{"$f":"SUM(BB26:BB34)","v":0},{"$f":"SUM(BC26:BC34)","v":0},{"$f":"SUM(BD26:BD34)","v":0},{"$f":"SUM(BE26:BE34)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[9,"631313611R00","Mazanina betonová tl. 8 - 12 cm C 16/20 ","m3",3.1244000000000001,null,{"$f":"E37*F37","v":0},2.5249999999999999,{"$f":"E37*H37","v":7.8891099999999996},0,{"$f":"E37*J37","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ37=1,G37,0)","v":0},{"$f":"IF(AZ37=2,G37,0)","v":0},{"$f":"IF(AZ37=3,G37,0)","v":0},{"$f":"IF(AZ37=4,G37,0)","v":0},{"$f":"IF(AZ37=5,G37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně vytvoření dilatačních spár, bez zaplnění.",null,null,null,null,null,null,null,null,"Včetně vytvoření dilatačních spár, bez zaplnění.",null,null,3]
[null,null,"Betonová deska podlahy:2,14*14,60*0,10",null,3.1244000000000001,null,null,null,null,null,null,null,"Betonová deska podlahy:2,14*14,60*0,10"]
[10,"631319163R00","Příplatek za konečnou úpravu mazanin tl. 12 cm ","m3",3.1244000000000001,null,{"$f":"E40*F40","v":0},0.02,{"$f":"E40*H40","v":6.2488000000000002E-2},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Betonová deska podlahy:2,14*14,60*0,10",null,3.1244000000000001,null,null,null,null,null,null,null,"Betonová deska podlahy:2,14*14,60*0,10"]
[11,"631319173R00","Příplatek za stržení povrchu mazaniny tl. 12 cm ","m3",3.1244000000000001,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]
[null,null,"Betonová deska podlahy:2,14*14,60*0,10",null,3.1244000000000001,null,null,null,null,null,null,null,"Betonová deska podlahy:2,14*14,60*0,10"]
[12,"631351101R00","Bednění stěn, rýh a otvorů v podlahách - zřízení ","m2",1.8879999999999999,null,{"$f":"E44*F44","v":0},1.41E-2,{"$f":"E44*H44","v":2.6620799999999997E-2},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]
[null,null,"Betonová deska podlahy:(2,14*2+14,60)*0,10",null,1.8879999999999999,null,null,null,null,null,null,null,"Betonová deska podlahy:(2,14*2+14,60)*0,10"]
[13,"631351102R00","Bednění stěn, rýh a otvorů v podlahách -odstranění ","m2",1.8879999999999999,null,{"$f":"E46*F46","v":0},0,{"$f":"E46*H46","v":0},0,{"$f":"E46*J46","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ46=1,G46,0)","v":0},{"$f":"IF(AZ46=2,G46,0)","v":0},{"$f":"IF(AZ46=3,G46,0)","v":0},{"$f":"IF(AZ46=4,G46,0)","v":0},{"$f":"IF(AZ46=5,G46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Betonová deska podlahy:(2,14*2+14,60)*0,10",null,1.8879999999999999,null,null,null,null,null,null,null,"Betonová deska podlahy:(2,14*2+14,60)*0,10"]
[14,"631361921RT4","Výztuž mazanin svařovanou sítí průměr drátu  6,0, oka 100/100 mm KH30","t",0.16500000000000001,null,{"$f":"E48*F48","v":0},1.0662499999999999,{"$f":"E48*H48","v":0.17593124999999998},0,{"$f":"E48*J48","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[null,null,"Betonová deska podlahy:2,14*14,60*0,0044*1,2",null,0.16500000000000001,null,null,null,null,null,null,null,"Betonová deska podlahy:2,14*14,60*0,0044*1,2"]
[15,"631571010R00","Zřízení násypu, podlahy nebo střechy, bez dodávky ","m3",1.5622,null,{"$f":"E50*F50","v":0},0,{"$f":"E50*H50","v":0},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Betonová deska podlahy:2,14*14,60*0,05",null,1.5622,null,null,null,null,null,null,null,"Betonová deska podlahy:2,14*14,60*0,05"]
[16,"583417003R","Kamenivo drcené frakce  0/32 A","t",2.9260000000000002,null,{"$f":"E52*F52","v":0},1,{"$f":"E52*H52","v":2.9260000000000002},null,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"583417003R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Betonová deska podlahy:2,14*14,60*0,05*1,873",null,2.9260000000000002,null,null,null,null,null,null,null,"Betonová deska podlahy:2,14*14,60*0,05*1,873"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G36:G53)","v":0},null,{"$f":"SUM(I36:I53)","v":11.08015005},null,{"$f":"SUM(K36:K53)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA36:BA53)","v":0},{"$f":"SUM(BB36:BB53)","v":0},{"$f":"SUM(BC36:BC53)","v":0},{"$f":"SUM(BD36:BD53)","v":0},{"$f":"SUM(BE36:BE53)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[17,"941955002R00","Lešení lehké pomocné, výška podlahy do 1,9 m ","m2",125,null,{"$f":"E56*F56","v":0},1.58E-3,{"$f":"E56*H56","v":0.19750000000000001},0,{"$f":"E56*J56","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ56=1,G56,0)","v":0},{"$f":"IF(AZ56=2,G56,0)","v":0},{"$f":"IF(AZ56=3,G56,0)","v":0},{"$f":"IF(AZ56=4,G56,0)","v":0},{"$f":"IF(AZ56=5,G56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G55:G56)","v":0},null,{"$f":"SUM(I55:I56)","v":0.19750000000000001},null,{"$f":"SUM(K55:K56)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA55:BA56)","v":0},{"$f":"SUM(BB55:BB56)","v":0},{"$f":"SUM(BC55:BC56)","v":0},{"$f":"SUM(BD55:BD56)","v":0},{"$f":"SUM(BE55:BE56)","v":0}]
["Díl:","95","Dokončovací konstrukce na pozemních stavbách",null,null,null,null,null,null,null,null,null,null,null,1]
[18,"952901111R00","Vyčištění budov o výšce podlaží do 4 m ","m2",31.244,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,"Betonová deska podlahy:2,14*14,60",null,31.244,null,null,null,null,null,null,null,"Betonová deska podlahy:2,14*14,60"]
[null,"Celkem za","95 Dokončovací konstrukce na pozemních stavbách",null,null,null,{"$f":"SUM(G58:G60)","v":0},null,{"$f":"SUM(I58:I60)","v":0},null,{"$f":"SUM(K58:K60)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA58:BA60)","v":0},{"$f":"SUM(BB58:BB60)","v":0},{"$f":"SUM(BC58:BC60)","v":0},{"$f":"SUM(BD58:BD60)","v":0},{"$f":"SUM(BE58:BE60)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"998011001R00","Přesun hmot pro budovy zděné výšky do 6 m ","t",29.949287550000001,null,{"$f":"E63*F63","v":0},0,{"$f":"E63*H63","v":0},null,{"$f":"E63*J63","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ63=1,G63,0)","v":0},{"$f":"IF(AZ63=2,G63,0)","v":0},{"$f":"IF(AZ63=3,G63,0)","v":0},{"$f":"IF(AZ63=4,G63,0)","v":0},{"$f":"IF(AZ63=5,G63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G62:G63)","v":0},null,{"$f":"SUM(I62:I63)","v":0},null,{"$f":"SUM(K62:K63)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA62:BA63)","v":0},{"$f":"SUM(BB62:BB63)","v":0},{"$f":"SUM(BC62:BC63)","v":0},{"$f":"SUM(BD62:BD63)","v":0},{"$f":"SUM(BE62:BE63)","v":0}]
["Díl:","762","Konstrukce tesařské",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"762085151R00","Hoblování řeziva ","m3",1.7905,null,{"$f":"E66*F66","v":0},0,{"$f":"E66*H66","v":0},0,{"$f":"E66*J66","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ66=1,G66,0)","v":0},{"$f":"IF(AZ66=2,G66,0)","v":0},{"$f":"IF(AZ66=3,G66,0)","v":0},{"$f":"IF(AZ66=4,G66,0)","v":0},{"$f":"IF(AZ66=5,G66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10*1,1",null,0.1774,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10*1,1"]
[null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10*1,1",null,0.16700000000000001,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10*1,1"]
[null,null,"Sloupky 14/10:1,80*2*0,14*0,10*1,1",null,5.5399999999999998E-2,null,null,null,null,null,null,null,"Sloupky 14/10:1,80*2*0,14*0,10*1,1"]
[null,null,"Sloupky 14/14:2,04*9*0,14*0,14*1,1",null,0.39579999999999999,null,null,null,null,null,null,null,"Sloupky 14/14:2,04*9*0,14*0,14*1,1"]
[null,null,"Pásek 14/14:1,05*4*0,14*0,14*1,1",null,9.06E-2,null,null,null,null,null,null,null,"Pásek 14/14:1,05*4*0,14*0,14*1,1"]
[null,null,"Krokve 4/14:2,40*2*18*0,04*0,14*1,1",null,0.53220000000000001,null,null,null,null,null,null,null,"Krokve 4/14:2,40*2*18*0,04*0,14*1,1"]
[null,null,"Vaznice 14/16:15,10*1*0,14*0,16*1,1",null,0.37209999999999999,null,null,null,null,null,null,null,"Vaznice 14/16:15,10*1*0,14*0,16*1,1"]
[21,"762123110R00","Montáž konstrukce stěn z fošen, hranolů do 100 cm2 ","m",47.44,null,{"$f":"E74*F74","v":0},2.0000000000000001E-4,{"$f":"E74*H74","v":9.4879999999999999E-3},0,{"$f":"E74*J74","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ74=1,G74,0)","v":0},{"$f":"IF(AZ74=2,G74,0)","v":0},{"$f":"IF(AZ74=3,G74,0)","v":0},{"$f":"IF(AZ74=4,G74,0)","v":0},{"$f":"IF(AZ74=5,G74,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:1,66*8*2+1,90*3",null,32.26,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:1,66*8*2+1,90*3"]
[null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:1,66*8+1,90*1",null,15.18,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:1,66*8+1,90*1"]
[22,"762123120R00","Montáž konstrukce stěn z fošen, hranolů do 144 cm2 ","m",3.6,null,{"$f":"E77*F77","v":0},2.0000000000000001E-4,{"$f":"E77*H77","v":7.2000000000000005E-4},0,{"$f":"E77*J77","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ77=1,G77,0)","v":0},{"$f":"IF(AZ77=2,G77,0)","v":0},{"$f":"IF(AZ77=3,G77,0)","v":0},{"$f":"IF(AZ77=4,G77,0)","v":0},{"$f":"IF(AZ77=5,G77,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Sloupky 14/10:1,80*2",null,3.6,null,null,null,null,null,null,null,"Sloupky 14/10:1,80*2"]
[23,"762123130R00","Montáž konstrukce stěn z fošen, hranolů do 224 cm2 ","m",22.56,null,{"$f":"E79*F79","v":0},2.0000000000000001E-4,{"$f":"E79*H79","v":4.5120000000000004E-3},0,{"$f":"E79*J79","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ79=1,G79,0)","v":0},{"$f":"IF(AZ79=2,G79,0)","v":0},{"$f":"IF(AZ79=3,G79,0)","v":0},{"$f":"IF(AZ79=4,G79,0)","v":0},{"$f":"IF(AZ79=5,G79,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Sloupky 14/14:2,04*9",null,18.36,null,null,null,null,null,null,null,"Sloupky 14/14:2,04*9"]
[null,null,"Pásek 14/14:1,05*4",null,4.2,null,null,null,null,null,null,null,"Pásek 14/14:1,05*4"]
[24,"762132135RT3","Montáž bednění stěn, prkna hoblovaná 32 mm na sraz včetně dodávky řeziva, prkna tl. 24 mm","m2",27.63,null,{"$f":"E82*F82","v":0},1.468E-2,{"$f":"E82*H82","v":0.40560839999999998},0,{"$f":"E82*J82","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ82=1,G82,0)","v":0},{"$f":"IF(AZ82=2,G82,0)","v":0},{"$f":"IF(AZ82=3,G82,0)","v":0},{"$f":"IF(AZ82=4,G82,0)","v":0},{"$f":"IF(AZ82=5,G82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Bednění stěn:1,67*1,80*8+1,99*1,80*1",null,27.63,null,null,null,null,null,null,null,"Bednění stěn:1,67*1,80*8+1,99*1,80*1"]
[25,"762195000R00","Spojovací a ochranné prostředky pro montáž stěn ","m3",1.4135,null,{"$f":"E84*F84","v":0},1.549E-2,{"$f":"E84*H84","v":2.1895115E-2},0,{"$f":"E84*J84","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ84=1,G84,0)","v":0},{"$f":"IF(AZ84=2,G84,0)","v":0},{"$f":"IF(AZ84=3,G84,0)","v":0},{"$f":"IF(AZ84=4,G84,0)","v":0},{"$f":"IF(AZ84=5,G84,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10",null,0.1613,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10"]
[null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10",null,0.15179999999999999,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10"]
[null,null,"Sloupky 14/10:1,80*2*0,14*0,10",null,5.04E-2,null,null,null,null,null,null,null,"Sloupky 14/10:1,80*2*0,14*0,10"]
[null,null,"Sloupky 14/14:2,04*9*0,14*0,14",null,0.3599,null,null,null,null,null,null,null,"Sloupky 14/14:2,04*9*0,14*0,14"]
[null,null,"Pásek 14/14:1,05*4*0,14*0,14",null,8.2299999999999998E-2,null,null,null,null,null,null,null,"Pásek 14/14:1,05*4*0,14*0,14"]
[null,null,"Bednění stěn:(1,67*1,80*8+1,99*1,80*1)*0,022",null,0.6079,null,null,null,null,null,null,null,"Bednění stěn:(1,67*1,80*8+1,99*1,80*1)*0,022"]
[26,"762311103R00","Montáž kotevních želez, příložek, patek, táhel ","kus",9,null,{"$f":"E91*F91","v":0},3.32E-3,{"$f":"E91*H91","v":2.988E-2},0,{"$f":"E91*J91","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ91=1,G91,0)","v":0},{"$f":"IF(AZ91=2,G91,0)","v":0},{"$f":"IF(AZ91=3,G91,0)","v":0},{"$f":"IF(AZ91=4,G91,0)","v":0},{"$f":"IF(AZ91=5,G91,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[27,"762313112R00","Montáž svorníků, šroubů délky 300 mm ","kus",18,null,{"$f":"E92*F92","v":0},0,{"$f":"E92*H92","v":0},0,{"$f":"E92*J92","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(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,1,7]
[28,"762332110R00","Montáž vázaných krovů pravidelných do 120 cm2 ","m",82.8,null,{"$f":"E93*F93","v":0},9.8999999999999999E-4,{"$f":"E93*H93","v":8.1972000000000003E-2},0,{"$f":"E93*J93","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(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,1,7]
[null,null,"Krokve 4/14:2,30*2*18",null,82.8,null,null,null,null,null,null,null,"Krokve 4/14:2,30*2*18"]
[29,"762332120R00","Montáž vázaných krovů pravidelných do 224 cm2 ","m",15.1,null,{"$f":"E95*F95","v":0},9.8999999999999999E-4,{"$f":"E95*H95","v":1.4948999999999999E-2},0,{"$f":"E95*J95","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ95=1,G95,0)","v":0},{"$f":"IF(AZ95=2,G95,0)","v":0},{"$f":"IF(AZ95=3,G95,0)","v":0},{"$f":"IF(AZ95=4,G95,0)","v":0},{"$f":"IF(AZ95=5,G95,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Vaznice 14/16:15,10*1",null,15.1,null,null,null,null,null,null,null,"Vaznice 14/16:15,10*1"]
[30,"762341210RT2","Montáž bednění střech rovných, prkna hrubá na sraz včetně dodávky řeziva, prkna tl. 24 mm","m2",36.24,null,{"$f":"E97*F97","v":0},1.452E-2,{"$f":"E97*H97","v":0.52620480000000003},0,{"$f":"E97*J97","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ97=1,G97,0)","v":0},{"$f":"IF(AZ97=2,G97,0)","v":0},{"$f":"IF(AZ97=3,G97,0)","v":0},{"$f":"IF(AZ97=4,G97,0)","v":0},{"$f":"IF(AZ97=5,G97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Střecha včetně napojení na stávající bednění:15,10*2,40",null,36.24,null,null,null,null,null,null,null,"Střecha včetně napojení na stávající bednění:15,10*2,40"]
[31,"762395000R00","Spojovací a ochranné prostředky pro střechy ","m3",1.6717,null,{"$f":"E99*F99","v":0},2.3570000000000001E-2,{"$f":"E99*H99","v":3.9401969000000002E-2},0,{"$f":"E99*J99","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ99=1,G99,0)","v":0},{"$f":"IF(AZ99=2,G99,0)","v":0},{"$f":"IF(AZ99=3,G99,0)","v":0},{"$f":"IF(AZ99=4,G99,0)","v":0},{"$f":"IF(AZ99=5,G99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Krokve 4/14:2,30*2*18*0,04*0,14",null,0.4637,null,null,null,null,null,null,null,"Krokve 4/14:2,30*2*18*0,04*0,14"]
[null,null,"Vaznice 14/16:15,10*1*0,14*0,16",null,0.3382,null,null,null,null,null,null,null,"Vaznice 14/16:15,10*1*0,14*0,16"]
[null,null,"Bednění střechy:15,10*2,40*0,024",null,0.86980000000000002,null,null,null,null,null,null,null,"Bednění střechy:15,10*2,40*0,024"]
[32,"762633110R00","Montáž vrat tesařských otočných ","m2",3.42,null,{"$f":"E103*F103","v":0},0,{"$f":"E103*H103","v":0},0,{"$f":"E103*J103","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ103=1,G103,0)","v":0},{"$f":"IF(AZ103=2,G103,0)","v":0},{"$f":"IF(AZ103=3,G103,0)","v":0},{"$f":"IF(AZ103=4,G103,0)","v":0},{"$f":"IF(AZ103=5,G103,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Vrata tesařská :1,90*1,80",null,3.42,null,null,null,null,null,null,null,"Vrata tesařská :1,90*1,80"]
[33,"762911125R00","Impregnace řeziv.tlakovakuová Bochemit FORTE PROFI (nebo Lignofix EKO)","m3",3.0851999999999999,null,{"$f":"E105*F105","v":0},1.21E-2,{"$f":"E105*H105","v":3.7330919999999997E-2},0,{"$f":"E105*J105","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$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,1,0]
[null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10",null,0.1613,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10"]
[null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10",null,0.15179999999999999,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10"]
[null,null,"Sloupky 14/10:1,80*2*0,14*0,10",null,5.04E-2,null,null,null,null,null,null,null,"Sloupky 14/10:1,80*2*0,14*0,10"]
[null,null,"Sloupky 14/14:2,04*9*0,14*0,14",null,0.3599,null,null,null,null,null,null,null,"Sloupky 14/14:2,04*9*0,14*0,14"]
[null,null,"Pásek 14/14:1,05*4*0,14*0,14",null,8.2299999999999998E-2,null,null,null,null,null,null,null,"Pásek 14/14:1,05*4*0,14*0,14"]
[null,null,"Bednění stěn:(1,67*1,80*8+1,99*1,80*1)*0,022",null,0.6079,null,null,null,null,null,null,null,"Bednění stěn:(1,67*1,80*8+1,99*1,80*1)*0,022"]
[null,null,"Krokve 4/14:2,30*2*18*0,04*0,14",null,0.4637,null,null,null,null,null,null,null,"Krokve 4/14:2,30*2*18*0,04*0,14"]
[null,null,"Vaznice 14/16:15,10*1*0,14*0,16",null,0.3382,null,null,null,null,null,null,null,"Vaznice 14/16:15,10*1*0,14*0,16"]
[null,null,"Bednění střechy:15,10*2,40*0,024",null,0.86980000000000002,null,null,null,null,null,null,null,"Bednění střechy:15,10*2,40*0,024"]
[34,"55300019R","Kotevní deska pro sloup 140x140 mm","kus",9,null,{"$f":"E115*F115","v":0},8.0999999999999996E-3,{"$f":"E115*H115","v":7.2899999999999993E-2},null,{"$f":"E115*J115","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"55300019R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ115=1,G115,0)","v":0},{"$f":"IF(AZ115=2,G115,0)","v":0},{"$f":"IF(AZ115=3,G115,0)","v":0},{"$f":"IF(AZ115=4,G115,0)","v":0},{"$f":"IF(AZ115=5,G115,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[35,"55300028R","Svorníky M16 - 300 mm","kus",18,null,{"$f":"E116*F116","v":0},0.03,{"$f":"E116*H116","v":0.54},null,{"$f":"E116*J116","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"55300028R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ116=1,G116,0)","v":0},{"$f":"IF(AZ116=2,G116,0)","v":0},{"$f":"IF(AZ116=3,G116,0)","v":0},{"$f":"IF(AZ116=4,G116,0)","v":0},{"$f":"IF(AZ116=5,G116,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"n",null,null,null,null,null,null,null,null,"n",null,null,3]
[36,"60508550R","Vrata tesař. z hoblov. prken 1900x1800 mm včetně kování a povrchové úpravy","kus",1,null,{"$f":"E118*F118","v":0},8.3000000000000001E-4,{"$f":"E118*H118","v":8.3000000000000001E-4},null,{"$f":"E118*J118","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"60508550R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ118=1,G118,0)","v":0},{"$f":"IF(AZ118=2,G118,0)","v":0},{"$f":"IF(AZ118=3,G118,0)","v":0},{"$f":"IF(AZ118=4,G118,0)","v":0},{"$f":"IF(AZ118=5,G118,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[37,"60510025R","Hranoly a fošny SM dle PD - stěny a krov","m3",1.7905,null,{"$f":"E119*F119","v":0},0.55000000000000004,{"$f":"E119*H119","v":0.98477500000000007},null,{"$f":"E119*J119","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"60510025R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ119=1,G119,0)","v":0},{"$f":"IF(AZ119=2,G119,0)","v":0},{"$f":"IF(AZ119=3,G119,0)","v":0},{"$f":"IF(AZ119=4,G119,0)","v":0},{"$f":"IF(AZ119=5,G119,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10*1,1",null,0.1774,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*0,05*0,10*1,1"]
[null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10*1,1",null,0.16700000000000001,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*0,10*1,1"]
[null,null,"Sloupky 14/10:1,80*2*0,14*0,10*1,1",null,5.5399999999999998E-2,null,null,null,null,null,null,null,"Sloupky 14/10:1,80*2*0,14*0,10*1,1"]
[null,null,"Sloupky 14/14:2,04*9*0,14*0,14*1,1",null,0.39579999999999999,null,null,null,null,null,null,null,"Sloupky 14/14:2,04*9*0,14*0,14*1,1"]
[null,null,"Pásek 14/14:1,05*4*0,14*0,14*1,1",null,9.06E-2,null,null,null,null,null,null,null,"Pásek 14/14:1,05*4*0,14*0,14*1,1"]
[null,null,"Krokve 4/14:2,40*2*18*0,04*0,14*1,1",null,0.53220000000000001,null,null,null,null,null,null,null,"Krokve 4/14:2,40*2*18*0,04*0,14*1,1"]
[null,null,"Vaznice 14/16:15,10*1*0,14*0,16*1,1",null,0.37209999999999999,null,null,null,null,null,null,null,"Vaznice 14/16:15,10*1*0,14*0,16*1,1"]
[38,"998762102R00","Přesun hmot pro tesařské konstrukce, výšky do 12 m ","t",2.770467204,null,{"$f":"E127*F127","v":0},0,{"$f":"E127*H127","v":0},null,{"$f":"E127*J127","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ127=1,G127,0)","v":0},{"$f":"IF(AZ127=2,G127,0)","v":0},{"$f":"IF(AZ127=3,G127,0)","v":0},{"$f":"IF(AZ127=4,G127,0)","v":0},{"$f":"IF(AZ127=5,G127,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","762 Konstrukce tesařské",null,null,null,{"$f":"SUM(G65:G127)","v":0},null,{"$f":"SUM(I65:I127)","v":2.7704672040000005},null,{"$f":"SUM(K65:K127)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA65:BA127)","v":0},{"$f":"SUM(BB65:BB127)","v":0},{"$f":"SUM(BC65:BC127)","v":0},{"$f":"SUM(BD65:BD127)","v":0},{"$f":"SUM(BE65:BE127)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[39,"764904010RS2","Lindab, zastřešení hladkými plechy, do 30° FOP/PO tl. 0,5 mm, povrch.úpr.Classic, ostat.barvy","m2",36.24,null,{"$f":"E130*F130","v":0},4.4099999999999999E-3,{"$f":"E130*H130","v":0.1598184},0,{"$f":"E130*J130","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ130=1,G130,0)","v":0},{"$f":"IF(AZ130=2,G130,0)","v":0},{"$f":"IF(AZ130=3,G130,0)","v":0},{"$f":"IF(AZ130=4,G130,0)","v":0},{"$f":"IF(AZ130=5,G130,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně spojovacích prostředků.",null,null,null,null,null,null,null,null,"včetně spojovacích prostředků.",null,null,3]
[null,null,"Střecha včetně napojení na stávající oplechování:15,10*2,40",null,36.24,null,null,null,null,null,null,null,"Střecha včetně napojení na stávající oplechování:15,10*2,40"]
[40,"764904203R00","Lindab rov.plechy, štítové lemování vrchní ","m",4.8,null,{"$f":"E133*F133","v":0},1.2800000000000001E-3,{"$f":"E133*H133","v":6.1440000000000002E-3},0,{"$f":"E133*J133","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ133=1,G133,0)","v":0},{"$f":"IF(AZ133=2,G133,0)","v":0},{"$f":"IF(AZ133=3,G133,0)","v":0},{"$f":"IF(AZ133=4,G133,0)","v":0},{"$f":"IF(AZ133=5,G133,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně závětrné lišty a spojovacích prostředků.",null,null,null,null,null,null,null,null,"včetně závětrné lišty a spojovacích prostředků.",null,null,3]
[null,null,"Střecha:2,40*2",null,4.8,null,null,null,null,null,null,null,"Střecha:2,40*2"]
[41,"764904205R00","Lindab rovinné plechy, okapový plech ","m",15.1,null,{"$f":"E136*F136","v":0},8.4999999999999995E-4,{"$f":"E136*H136","v":1.2834999999999999E-2},0,{"$f":"E136*J136","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ136=1,G136,0)","v":0},{"$f":"IF(AZ136=2,G136,0)","v":0},{"$f":"IF(AZ136=3,G136,0)","v":0},{"$f":"IF(AZ136=4,G136,0)","v":0},{"$f":"IF(AZ136=5,G136,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně spojovacích prostředků.",null,null,null,null,null,null,null,null,"včetně spojovacích prostředků.",null,null,3]
[null,null,"Střecha:14,60+0,25*2",null,15.1,null,null,null,null,null,null,null,"Střecha:14,60+0,25*2"]
[42,"764908101RT2","Lindab,kotlík žlabový kónický SOK,vel.žlabu 125 mm v ostatních barvách","kus",2,null,{"$f":"E139*F139","v":0},3.4000000000000002E-4,{"$f":"E139*H139","v":6.8000000000000005E-4},0,{"$f":"E139*J139","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ139=1,G139,0)","v":0},{"$f":"IF(AZ139=2,G139,0)","v":0},{"$f":"IF(AZ139=3,G139,0)","v":0},{"$f":"IF(AZ139=4,G139,0)","v":0},{"$f":"IF(AZ139=5,G139,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[43,"764908104RT2","Lindab žlab podokapní půlkruhový R,velikost 125 mm v ostatních barvách","m",15.1,null,{"$f":"E140*F140","v":0},2.0500000000000002E-3,{"$f":"E140*H140","v":3.0955000000000003E-2},0,{"$f":"E140*J140","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ140=1,G140,0)","v":0},{"$f":"IF(AZ140=2,G140,0)","v":0},{"$f":"IF(AZ140=3,G140,0)","v":0},{"$f":"IF(AZ140=4,G140,0)","v":0},{"$f":"IF(AZ140=5,G140,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně háku, čela a spojky.",null,null,null,null,null,null,null,null,"včetně háku, čela a spojky.",null,null,3]
[44,"764908109RT2","Lindab odpadní trouby kruhové SROR, D 100 mm v ostatních barvách","m",5,null,{"$f":"E142*F142","v":0},3.1199999999999999E-3,{"$f":"E142*H142","v":1.5599999999999999E-2},0,{"$f":"E142*J142","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ142=1,G142,0)","v":0},{"$f":"IF(AZ142=2,G142,0)","v":0},{"$f":"IF(AZ142=3,G142,0)","v":0},{"$f":"IF(AZ142=4,G142,0)","v":0},{"$f":"IF(AZ142=5,G142,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně kolena, objímky, mezikusu, spojovacího materiálu a zednické výpomoci.",null,null,null,null,null,null,null,null,"včetně kolena, objímky, mezikusu, spojovacího materiálu a zednické výpomoci.",null,null,3]
[45,"764909401.R0","Lindab, izolační fólie TYVEK - SOLID ","m2",36.24,null,{"$f":"E144*F144","v":0},3.3E-4,{"$f":"E144*H144","v":1.1959200000000001E-2},0,{"$f":"E144*J144","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ144=1,G144,0)","v":0},{"$f":"IF(AZ144=2,G144,0)","v":0},{"$f":"IF(AZ144=3,G144,0)","v":0},{"$f":"IF(AZ144=4,G144,0)","v":0},{"$f":"IF(AZ144=5,G144,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Dodávka a montáž hydroizolační fólie včetně spojovacích prostředků.",null,null,null,null,null,null,null,null,"Dodávka a montáž hydroizolační fólie včetně spojovacích prostředků.",null,null,3]
[null,null,"Střecha včetně napojení na stávající oplechování:15,10*2,40",null,36.24,null,null,null,null,null,null,null,"Střecha včetně napojení na stávající oplechování:15,10*2,40"]
[46,"998764101R00","Přesun hmot pro klempířské konstr., výšky do 6 m ","t",0.2379916,null,{"$f":"E147*F147","v":0},0,{"$f":"E147*H147","v":0},null,{"$f":"E147*J147","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ147=1,G147,0)","v":0},{"$f":"IF(AZ147=2,G147,0)","v":0},{"$f":"IF(AZ147=3,G147,0)","v":0},{"$f":"IF(AZ147=4,G147,0)","v":0},{"$f":"IF(AZ147=5,G147,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G129:G147)","v":0},null,{"$f":"SUM(I129:I147)","v":0.23799160000000003},null,{"$f":"SUM(K129:K147)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA129:BA147)","v":0},{"$f":"SUM(BB129:BB147)","v":0},{"$f":"SUM(BC129:BC147)","v":0},{"$f":"SUM(BD129:BD147)","v":0},{"$f":"SUM(BE129:BE147)","v":0}]
["Díl:","783","Nátěry",null,null,null,null,null,null,null,null,null,null,null,1]
[47,"783726300R00","Nátěr synt. lazurovací tesařských konstr. 3x lak ","m2",159.72059999999999,null,{"$f":"E150*F150","v":0},4.2000000000000002E-4,{"$f":"E150*H150","v":6.7082651999999993E-2},0,{"$f":"E150*J150","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ150=1,G150,0)","v":0},{"$f":"IF(AZ150=2,G150,0)","v":0},{"$f":"IF(AZ150=3,G150,0)","v":0},{"$f":"IF(AZ150=4,G150,0)","v":0},{"$f":"IF(AZ150=5,G150,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*(0,05+0,10)*2",null,9.6780000000000008,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - střední a vrchní 5/10:(1,66*8*2+1,90*3)*(0,05+0,10)*2"]
[null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*3",null,4.5540000000000003,null,null,null,null,null,null,null,"Pomocné prvky pro montáž bednění - spodní 10/10:(1,66*8+1,90*1)*0,10*3"]
[null,null,"Sloupky 14/10:1,80*2*(0,14+0,10*2)",null,1.224,null,null,null,null,null,null,null,"Sloupky 14/10:1,80*2*(0,14+0,10*2)"]
[null,null,"Sloupky 14/14:2,04*9*0,14*4",null,10.281599999999999,null,null,null,null,null,null,null,"Sloupky 14/14:2,04*9*0,14*4"]
[null,null,"Pásek 14/14:1,05*4*0,14*4",null,2.3519999999999999,null,null,null,null,null,null,null,"Pásek 14/14:1,05*4*0,14*4"]
[null,null,"Bednění stěn:(1,67*1,80*8+1,99*1,80*1)*2*1,05",null,58.023000000000003,null,null,null,null,null,null,null,"Bednění stěn:(1,67*1,80*8+1,99*1,80*1)*2*1,05"]
[null,null,"Krokve 4/14:2,30*2*18*(0,04+0,14*2)",null,26.495999999999999,null,null,null,null,null,null,null,"Krokve 4/14:2,30*2*18*(0,04+0,14*2)"]
[null,null,"Vaznice 14/16:15,10*1*(0,14+0,16)*2",null,9.06,null,null,null,null,null,null,null,"Vaznice 14/16:15,10*1*(0,14+0,16)*2"]
[null,null,"Bednění střechy:15,10*2,40*1,05",null,38.052,null,null,null,null,null,null,null,"Bednění střechy:15,10*2,40*1,05"]
[null,"Celkem za","783 Nátěry",null,null,null,{"$f":"SUM(G149:G159)","v":0},null,{"$f":"SUM(I149:I159)","v":6.7082651999999993E-2},null,{"$f":"SUM(K149:K159)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA149:BA159)","v":0},{"$f":"SUM(BB149:BB159)","v":0},{"$f":"SUM(BC149:BC159)","v":0},{"$f":"SUM(BD149:BD159)","v":0},{"$f":"SUM(BE149:BE159)","v":0}]

{"sheet":"02 332302 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,"3323/02","Novostavba skladu",null,"JKSO ","812.7"]
[]
["Objekt",null,null,null,null,"SKP "]
["02",null,"Novostavba skladu",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3323",null,"Areál letního kina v Turnově",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"Ing. arch. Zdeněk Bičík",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Kulturní centrum Turnov s.r.o."]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'02 332302 Rek'!E19","v":0}]
["Z","PSV celkem",{"$f":"'02 332302 Rek'!F19","v":0}]
["R","M práce celkem",{"$f":"'02 332302 Rek'!H19","v":0}]
["N","M dodávky celkem",{"$f":"'02 332302 Rek'!G19","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'02 332302 Rek'!I19","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":"02 332302 Rek","index":5,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3323 Areál letního kina v Turnově",null,null,null,"Rozpočet :","3323/02"]
["Objekt :",null,"02 Novostavba skladu",null,null,null,"Novostavba skladu"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'02 332302 Pol'!B7","v":"1"},{"$f":"'02 332302 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'02 332302 Pol'!BA20","v":0},{"$f":"'02 332302 Pol'!BB20","v":0},{"$f":"'02 332302 Pol'!BC20","v":0},{"$f":"'02 332302 Pol'!BD20","v":0},{"$f":"'02 332302 Pol'!BE20","v":0}]
[{"$f":"'02 332302 Pol'!B21","v":"2"},{"$f":"'02 332302 Pol'!C21","v":"Základy a zvláštní zakládání"},null,null,{"$f":"'02 332302 Pol'!BA32","v":0},{"$f":"'02 332302 Pol'!BB32","v":0},{"$f":"'02 332302 Pol'!BC32","v":0},{"$f":"'02 332302 Pol'!BD32","v":0},{"$f":"'02 332302 Pol'!BE32","v":0}]
[{"$f":"'02 332302 Pol'!B33","v":"63"},{"$f":"'02 332302 Pol'!C33","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'02 332302 Pol'!BA56","v":0},{"$f":"'02 332302 Pol'!BB56","v":0},{"$f":"'02 332302 Pol'!BC56","v":0},{"$f":"'02 332302 Pol'!BD56","v":0},{"$f":"'02 332302 Pol'!BE56","v":0}]
[{"$f":"'02 332302 Pol'!B57","v":"94"},{"$f":"'02 332302 Pol'!C57","v":"Lešení a stavební výtahy"},null,null,{"$f":"'02 332302 Pol'!BA59","v":0},{"$f":"'02 332302 Pol'!BB59","v":0},{"$f":"'02 332302 Pol'!BC59","v":0},{"$f":"'02 332302 Pol'!BD59","v":0},{"$f":"'02 332302 Pol'!BE59","v":0}]
[{"$f":"'02 332302 Pol'!B60","v":"95"},{"$f":"'02 332302 Pol'!C60","v":"Dokončovací konstrukce na pozemních stavbách"},null,null,{"$f":"'02 332302 Pol'!BA63","v":0},{"$f":"'02 332302 Pol'!BB63","v":0},{"$f":"'02 332302 Pol'!BC63","v":0},{"$f":"'02 332302 Pol'!BD63","v":0},{"$f":"'02 332302 Pol'!BE63","v":0}]
[{"$f":"'02 332302 Pol'!B64","v":"99"},{"$f":"'02 332302 Pol'!C64","v":"Staveništní přesun hmot"},null,null,{"$f":"'02 332302 Pol'!BA66","v":0},{"$f":"'02 332302 Pol'!BB66","v":0},{"$f":"'02 332302 Pol'!BC66","v":0},{"$f":"'02 332302 Pol'!BD66","v":0},{"$f":"'02 332302 Pol'!BE66","v":0}]
[{"$f":"'02 332302 Pol'!B67","v":"711"},{"$f":"'02 332302 Pol'!C67","v":"Izolace proti vodě"},null,null,{"$f":"'02 332302 Pol'!BA73","v":0},{"$f":"'02 332302 Pol'!BB73","v":0},{"$f":"'02 332302 Pol'!BC73","v":0},{"$f":"'02 332302 Pol'!BD73","v":0},{"$f":"'02 332302 Pol'!BE73","v":0}]
[{"$f":"'02 332302 Pol'!B74","v":"713"},{"$f":"'02 332302 Pol'!C74","v":"Izolace tepelné"},null,null,{"$f":"'02 332302 Pol'!BA80","v":0},{"$f":"'02 332302 Pol'!BB80","v":0},{"$f":"'02 332302 Pol'!BC80","v":0},{"$f":"'02 332302 Pol'!BD80","v":0},{"$f":"'02 332302 Pol'!BE80","v":0}]
[{"$f":"'02 332302 Pol'!B81","v":"762"},{"$f":"'02 332302 Pol'!C81","v":"Konstrukce tesařské"},null,null,{"$f":"'02 332302 Pol'!BA131","v":0},{"$f":"'02 332302 Pol'!BB131","v":0},{"$f":"'02 332302 Pol'!BC131","v":0},{"$f":"'02 332302 Pol'!BD131","v":0},{"$f":"'02 332302 Pol'!BE131","v":0}]
[{"$f":"'02 332302 Pol'!B132","v":"764"},{"$f":"'02 332302 Pol'!C132","v":"Konstrukce klempířské"},null,null,{"$f":"'02 332302 Pol'!BA153","v":0},{"$f":"'02 332302 Pol'!BB153","v":0},{"$f":"'02 332302 Pol'!BC153","v":0},{"$f":"'02 332302 Pol'!BD153","v":0},{"$f":"'02 332302 Pol'!BE153","v":0}]
[{"$f":"'02 332302 Pol'!B154","v":"766"},{"$f":"'02 332302 Pol'!C154","v":"Konstrukce truhlářské"},null,null,{"$f":"'02 332302 Pol'!BA167","v":0},{"$f":"'02 332302 Pol'!BB167","v":0},{"$f":"'02 332302 Pol'!BC167","v":0},{"$f":"'02 332302 Pol'!BD167","v":0},{"$f":"'02 332302 Pol'!BE167","v":0}]
[{"$f":"'02 332302 Pol'!B168","v":"783"},{"$f":"'02 332302 Pol'!C168","v":"Nátěry"},null,null,{"$f":"'02 332302 Pol'!BA176","v":0},{"$f":"'02 332302 Pol'!BB176","v":0},{"$f":"'02 332302 Pol'!BC176","v":0},{"$f":"'02 332302 Pol'!BD176","v":0},{"$f":"'02 332302 Pol'!BE176","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E18)","v":0},{"$f":"SUM(F7:F18)","v":0},{"$f":"SUM(G7:G18)","v":0},{"$f":"SUM(H7:H18)","v":0},{"$f":"SUM(I7:I18)","v":0}]

{"sheet":"02 332302 Pol","index":6,"n_rows":176,"n_cols":80,"rows_kept":176,"cut":false,"hidden":false,"merged":[[68,2,68,3],[70,2,70,3],[61,2,61,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[54,2,54,3],[40,2,40,3],[42,2,42,3],[44,2,44,3],[45,2,45,3],[47,2,47,3],[48,2,48,3],[50,2,50,3],[52,2,52,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3323 Areál letního kina v Turnově",null,"Rozpočet:",{"$f":"'02 332302 Rek'!H1","v":"3323/02"}]
["Objekt :",null,"02 Novostavba skladu",null,{"$f":"'02 332302 Rek'!G2","v":"Novostavba skladu"}]
[]
["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,"121101103R00","Sejmutí ornice s přemístěním přes 100 do 250 m ","m3",6.5279999999999996,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,"Plocha skladu:10,20*3,20*0,20",null,6.5279999999999996,null,null,null,null,null,null,null,"Plocha skladu:10,20*3,20*0,20"]
[2,"139601102R00","Ruční výkop jam, rýh a šachet v hornině tř. 3 ","m3",6.1440000000000001,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,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)",null,6.1440000000000001,null,null,null,null,null,null,null,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)"]
[3,"162701105RSZ","Vodorovné přemístění výkopku z hor.1-4 na skládku zhotovitele","m3",6.1440000000000001,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,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)",null,6.1440000000000001,null,null,null,null,null,null,null,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)"]
[4,"167101101R00","Nakládání výkopku z hor.1-4 v množství do 100 m3 ","m3",6.1440000000000001,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,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)",null,6.1440000000000001,null,null,null,null,null,null,null,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)"]
[5,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",32.64,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,"Plocha skladu:10,20*3,20",null,32.64,null,null,null,null,null,null,null,"Plocha skladu:10,20*3,20"]
[6,"199000002R00","Poplatek za skládku horniny 1- 4 ","m3",6.1440000000000001,null,{"$f":"E18*F18","v":0},0,{"$f":"E18*H18","v":0},0,{"$f":"E18*J18","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ18=1,G18,0)","v":0},{"$f":"IF(AZ18=2,G18,0)","v":0},{"$f":"IF(AZ18=3,G18,0)","v":0},{"$f":"IF(AZ18=4,G18,0)","v":0},{"$f":"IF(AZ18=5,G18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)",null,6.1440000000000001,null,null,null,null,null,null,null,"Základy skladu:(10,20+2,60)*2*0,30*(0,90-0,10)"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G19)","v":0},null,{"$f":"SUM(I7:I19)","v":0},null,{"$f":"SUM(K7:K19)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA19)","v":0},{"$f":"SUM(BB7:BB19)","v":0},{"$f":"SUM(BC7:BC19)","v":0},{"$f":"SUM(BD7:BD19)","v":0},{"$f":"SUM(BE7:BE19)","v":0}]
["Díl:","2","Základy a zvláštní zakládání",null,null,null,null,null,null,null,null,null,null,null,1]
[7,"274313611R00","Beton základových pasů prostý C 16/20 ","m3",7.2576000000000001,null,{"$f":"E22*F22","v":0},2.5249999999999999,{"$f":"E22*H22","v":18.32544},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Včetně dodávky a uložení betonu a kamene.",null,null,null,null,null,null,null,null,"Včetně dodávky a uložení betonu a kamene.",null,null,3]
[null,null,"Základy skladu:(10,20+2,60)*2*0,30*0,90*1,05",null,7.2576000000000001,null,null,null,null,null,null,null,"Základy skladu:(10,20+2,60)*2*0,30*0,90*1,05"]
[8,"274351215RT1","Bednění stěn základových pasů - zřízení bednicí materiál prkna","m2",10.24,null,{"$f":"E25*F25","v":0},3.6339999999999997E-2,{"$f":"E25*H25","v":0.3721216},0,{"$f":"E25*J25","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ25=1,G25,0)","v":0},{"$f":"IF(AZ25=2,G25,0)","v":0},{"$f":"IF(AZ25=3,G25,0)","v":0},{"$f":"IF(AZ25=4,G25,0)","v":0},{"$f":"IF(AZ25=5,G25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Základy skladu:(10,20+3,20)*2*0,20",null,5.36,null,null,null,null,null,null,null,"Základy skladu:(10,20+3,20)*2*0,20"]
[null,null,"(9,60+2,60)*2*0,20",null,4.88,null,null,null,null,null,null,null,"(9,60+2,60)*2*0,20"]
[9,"274351216R00","Bednění stěn základových pasů - odstranění ","m2",10.24,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,"Včetně očištění, vytřídění a uložení bednicího materiálu.",null,null,null,null,null,null,null,null,"Včetně očištění, vytřídění a uložení bednicího materiálu.",null,null,3]
[null,null,"Základy skladu:(10,20+3,20)*2*0,20",null,5.36,null,null,null,null,null,null,null,"Základy skladu:(10,20+3,20)*2*0,20"]
[null,null,"(9,60+2,60)*2*0,20",null,4.88,null,null,null,null,null,null,null,"(9,60+2,60)*2*0,20"]
[null,"Celkem za","2 Základy a zvláštní zakládání",null,null,null,{"$f":"SUM(G21:G31)","v":0},null,{"$f":"SUM(I21:I31)","v":18.6975616},null,{"$f":"SUM(K21:K31)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA21:BA31)","v":0},{"$f":"SUM(BB21:BB31)","v":0},{"$f":"SUM(BC21:BC31)","v":0},{"$f":"SUM(BD21:BD31)","v":0},{"$f":"SUM(BE21:BE31)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[10,"631312611R00","Mazanina betonová tl. 5 - 8 cm C 16/20 ","m3",3.04,null,{"$f":"E34*F34","v":0},2.5249999999999999,{"$f":"E34*H34","v":7.6760000000000002},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,"Včetně vytvoření dilatačních spár, bez zaplnění.",null,null,null,null,null,null,null,null,"Včetně vytvoření dilatačních spár, bez zaplnění.",null,null,3]
[null,null,"Podkladní beton:10,20*3,20*0,05",null,1.6319999999999999,null,null,null,null,null,null,null,"Podkladní beton:10,20*3,20*0,05"]
[null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,05",null,1.4079999999999999,null,null,null,null,null,null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,05"]
[11,"631319151R00","Příplatek za přehlaz. mazanin pod povlaky tl. 8 cm ","m3",1.6319999999999999,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,"Podkladní beton:10,20*3,20*0,05",null,1.6319999999999999,null,null,null,null,null,null,null,"Podkladní beton:10,20*3,20*0,05"]
[12,"631319161R00","Příplatek za konečnou úpravu mazanin tl. 8 cm ","m3",1.4079999999999999,null,{"$f":"E40*F40","v":0},0.04,{"$f":"E40*H40","v":5.6319999999999995E-2},0,{"$f":"E40*J40","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ40=1,G40,0)","v":0},{"$f":"IF(AZ40=2,G40,0)","v":0},{"$f":"IF(AZ40=3,G40,0)","v":0},{"$f":"IF(AZ40=4,G40,0)","v":0},{"$f":"IF(AZ40=5,G40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,05",null,1.4079999999999999,null,null,null,null,null,null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,05"]
[13,"631319171R00","Příplatek za stržení povrchu mazaniny tl. 8 cm ","m3",1.4079999999999999,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]
[null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,05",null,1.4079999999999999,null,null,null,null,null,null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,05"]
[14,"631351101R00","Bednění stěn, rýh a otvorů v podlahách - zřízení ","m2",1.52,null,{"$f":"E44*F44","v":0},1.41E-2,{"$f":"E44*H44","v":2.1432E-2},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]
[null,null,"Podkladní beton:(10,20+3,20)*2*0,05",null,1.34,null,null,null,null,null,null,null,"Podkladní beton:(10,20+3,20)*2*0,05"]
[null,null,"Vrchní beton:1,80*0,05*2",null,0.18,null,null,null,null,null,null,null,"Vrchní beton:1,80*0,05*2"]
[15,"631351102R00","Bednění stěn, rýh a otvorů v podlahách -odstranění ","m2",1.52,null,{"$f":"E47*F47","v":0},0,{"$f":"E47*H47","v":0},0,{"$f":"E47*J47","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ47=1,G47,0)","v":0},{"$f":"IF(AZ47=2,G47,0)","v":0},{"$f":"IF(AZ47=3,G47,0)","v":0},{"$f":"IF(AZ47=4,G47,0)","v":0},{"$f":"IF(AZ47=5,G47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Podkladní beton:(10,20+3,20)*2*0,05",null,1.34,null,null,null,null,null,null,null,"Podkladní beton:(10,20+3,20)*2*0,05"]
[null,null,"Vrchní beton:1,80*0,05*2",null,0.18,null,null,null,null,null,null,null,"Vrchní beton:1,80*0,05*2"]
[16,"631361921RT3","Výztuž mazanin svařovanou sítí průměr drátu  5,0, oka 150/150 mm KD37","t",7.0900000000000005E-2,null,{"$f":"E50*F50","v":0},1.0662499999999999,{"$f":"E50*H50","v":7.5597125000000001E-2},0,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,002099*1,2",null,7.0900000000000005E-2,null,null,null,null,null,null,null,"Vrchní beton:((10,20-0,20*2)*(3,20-0,20*2)+1,80*0,20*2)*0,002099*1,2"]
[17,"631571010R00","Zřízení násypu, podlahy nebo střechy, bez dodávky ","m3",1.248,null,{"$f":"E52*F52","v":0},0,{"$f":"E52*H52","v":0},0,{"$f":"E52*J52","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ52=1,G52,0)","v":0},{"$f":"IF(AZ52=2,G52,0)","v":0},{"$f":"IF(AZ52=3,G52,0)","v":0},{"$f":"IF(AZ52=4,G52,0)","v":0},{"$f":"IF(AZ52=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Pod podkladní beton:9,60*2,60*0,05",null,1.248,null,null,null,null,null,null,null,"Pod podkladní beton:9,60*2,60*0,05"]
[18,"583417003R","Kamenivo drcené frakce  0/32 A","t",2.3374999999999999,null,{"$f":"E54*F54","v":0},1,{"$f":"E54*H54","v":2.3374999999999999},null,{"$f":"E54*J54","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"583417003R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ54=1,G54,0)","v":0},{"$f":"IF(AZ54=2,G54,0)","v":0},{"$f":"IF(AZ54=3,G54,0)","v":0},{"$f":"IF(AZ54=4,G54,0)","v":0},{"$f":"IF(AZ54=5,G54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Pod podkladní beton:9,60*2,60*0,05*1,873",null,2.3374999999999999,null,null,null,null,null,null,null,"Pod podkladní beton:9,60*2,60*0,05*1,873"]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G33:G55)","v":0},null,{"$f":"SUM(I33:I55)","v":10.166849125000001},null,{"$f":"SUM(K33:K55)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA33:BA55)","v":0},{"$f":"SUM(BB33:BB55)","v":0},{"$f":"SUM(BC33:BC55)","v":0},{"$f":"SUM(BD33:BD55)","v":0},{"$f":"SUM(BE33:BE55)","v":0}]
["Díl:","94","Lešení a stavební výtahy",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"941955002R00","Lešení lehké pomocné, výška podlahy do 1,9 m ","m2",150,null,{"$f":"E58*F58","v":0},1.58E-3,{"$f":"E58*H58","v":0.23700000000000002},0,{"$f":"E58*J58","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ58=1,G58,0)","v":0},{"$f":"IF(AZ58=2,G58,0)","v":0},{"$f":"IF(AZ58=3,G58,0)","v":0},{"$f":"IF(AZ58=4,G58,0)","v":0},{"$f":"IF(AZ58=5,G58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","94 Lešení a stavební výtahy",null,null,null,{"$f":"SUM(G57:G58)","v":0},null,{"$f":"SUM(I57:I58)","v":0.23700000000000002},null,{"$f":"SUM(K57:K58)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA57:BA58)","v":0},{"$f":"SUM(BB57:BB58)","v":0},{"$f":"SUM(BC57:BC58)","v":0},{"$f":"SUM(BD57:BD58)","v":0},{"$f":"SUM(BE57:BE58)","v":0}]
["Díl:","95","Dokončovací konstrukce na pozemních stavbách",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"952901111R00","Vyčištění budov o výšce podlaží do 4 m ","m2",32.64,null,{"$f":"E61*F61","v":0},0,{"$f":"E61*H61","v":0},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,"Sklad:10,20*3,20",null,32.64,null,null,null,null,null,null,null,"Sklad:10,20*3,20"]
[null,"Celkem za","95 Dokončovací konstrukce na pozemních stavbách",null,null,null,{"$f":"SUM(G60:G62)","v":0},null,{"$f":"SUM(I60:I62)","v":0},null,{"$f":"SUM(K60:K62)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA60:BA62)","v":0},{"$f":"SUM(BB60:BB62)","v":0},{"$f":"SUM(BC60:BC62)","v":0},{"$f":"SUM(BD60:BD62)","v":0},{"$f":"SUM(BE60:BE62)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"998011001R00","Přesun hmot pro budovy zděné výšky do 6 m ","t",29.101410725000001,null,{"$f":"E65*F65","v":0},0,{"$f":"E65*H65","v":0},null,{"$f":"E65*J65","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ65=1,G65,0)","v":0},{"$f":"IF(AZ65=2,G65,0)","v":0},{"$f":"IF(AZ65=3,G65,0)","v":0},{"$f":"IF(AZ65=4,G65,0)","v":0},{"$f":"IF(AZ65=5,G65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G64:G65)","v":0},null,{"$f":"SUM(I64:I65)","v":0},null,{"$f":"SUM(K64:K65)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA64:BA65)","v":0},{"$f":"SUM(BB64:BB65)","v":0},{"$f":"SUM(BC64:BC65)","v":0},{"$f":"SUM(BD64:BD65)","v":0},{"$f":"SUM(BE64:BE65)","v":0}]
["Díl:","711","Izolace proti vodě",null,null,null,null,null,null,null,null,null,null,null,1]
[22,"711111001RZ1","Izolace proti vlhkosti vodor. nátěr ALP za studena 1x nátěr - včetně dodávky penetračního laku ALP","m2",32.64,null,{"$f":"E68*F68","v":0},3.3E-4,{"$f":"E68*H68","v":1.07712E-2},0,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Podkladní beton:10,20*3,20",null,32.64,null,null,null,null,null,null,null,"Podkladní beton:10,20*3,20"]
[23,"711141559RZ1","Izolace proti vlhk. vodorovná pásy přitavením 1 vrstva - včetně dodávky Bitubitagit S 35","m2",32.64,null,{"$f":"E70*F70","v":0},4.8700000000000002E-3,{"$f":"E70*H70","v":0.15895680000000001},0,{"$f":"E70*J70","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ70=1,G70,0)","v":0},{"$f":"IF(AZ70=2,G70,0)","v":0},{"$f":"IF(AZ70=3,G70,0)","v":0},{"$f":"IF(AZ70=4,G70,0)","v":0},{"$f":"IF(AZ70=5,G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Podkladní beton:10,20*3,20",null,32.64,null,null,null,null,null,null,null,"Podkladní beton:10,20*3,20"]
[24,"998711101R00","Přesun hmot pro izolace proti vodě, výšky do 6 m ","t",0.16972799999999999,null,{"$f":"E72*F72","v":0},0,{"$f":"E72*H72","v":0},null,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ72=1,G72,0)","v":0},{"$f":"IF(AZ72=2,G72,0)","v":0},{"$f":"IF(AZ72=3,G72,0)","v":0},{"$f":"IF(AZ72=4,G72,0)","v":0},{"$f":"IF(AZ72=5,G72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","711 Izolace proti vodě",null,null,null,{"$f":"SUM(G67:G72)","v":0},null,{"$f":"SUM(I67:I72)","v":0.16972800000000002},null,{"$f":"SUM(K67:K72)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA72)","v":0},{"$f":"SUM(BB67:BB72)","v":0},{"$f":"SUM(BC67:BC72)","v":0},{"$f":"SUM(BD67:BD72)","v":0},{"$f":"SUM(BE67:BE72)","v":0}]
["Díl:","713","Izolace tepelné",null,null,null,null,null,null,null,null,null,null,null,1]
[25,"713134211RK5","Montáž parozábrany na stěny s přelepením spojů parotěsná zábrana DEKFOL N 140 standard","m2",54.807400000000001,null,{"$f":"E75*F75","v":0},1.9000000000000001E-4,{"$f":"E75*H75","v":1.0413406E-2},0,{"$f":"E75*J75","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ75=1,G75,0)","v":0},{"$f":"IF(AZ75=2,G75,0)","v":0},{"$f":"IF(AZ75=3,G75,0)","v":0},{"$f":"IF(AZ75=4,G75,0)","v":0},{"$f":"IF(AZ75=5,G75,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Sklad - vnitřní obklad :(9,64+2,64)*2*(2,615+2,34)/2",null,60.8474,null,null,null,null,null,null,null,"Sklad - vnitřní obklad :(9,64+2,64)*2*(2,615+2,34)/2"]
[null,null,"-1,80*2,10*2+(1,80+2*2,10)*0,20*2",null,-5.16,null,null,null,null,null,null,null,"-1,80*2,10*2+(1,80+2*2,10)*0,20*2"]
[null,null,"-1,80*0,50*2+(1,80+0,50)*2*0,10*2",null,-0.88,null,null,null,null,null,null,null,"-1,80*0,50*2+(1,80+0,50)*2*0,10*2"]
[26,"998713101R00","Přesun hmot pro izolace tepelné, výšky do 6 m ","t",1.0413406E-2,null,{"$f":"E79*F79","v":0},0,{"$f":"E79*H79","v":0},null,{"$f":"E79*J79","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ79=1,G79,0)","v":0},{"$f":"IF(AZ79=2,G79,0)","v":0},{"$f":"IF(AZ79=3,G79,0)","v":0},{"$f":"IF(AZ79=4,G79,0)","v":0},{"$f":"IF(AZ79=5,G79,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","713 Izolace tepelné",null,null,null,{"$f":"SUM(G74:G79)","v":0},null,{"$f":"SUM(I74:I79)","v":1.0413406E-2},null,{"$f":"SUM(K74:K79)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA74:BA79)","v":0},{"$f":"SUM(BB74:BB79)","v":0},{"$f":"SUM(BC74:BC79)","v":0},{"$f":"SUM(BD74:BD79)","v":0},{"$f":"SUM(BE74:BE79)","v":0}]
["Díl:","762","Konstrukce tesařské",null,null,null,null,null,null,null,null,null,null,null,1]
[27,"762085151R00","Hoblování řeziva ","m3",0.22670000000000001,null,{"$f":"E82*F82","v":0},0,{"$f":"E82*H82","v":0},0,{"$f":"E82*J82","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ82=1,G82,0)","v":0},{"$f":"IF(AZ82=2,G82,0)","v":0},{"$f":"IF(AZ82=3,G82,0)","v":0},{"$f":"IF(AZ82=4,G82,0)","v":0},{"$f":"IF(AZ82=5,G82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Krokev 8/14:0,90*16*0,08*0,14*1,1",null,0.1774,null,null,null,null,null,null,null,"Krokev 8/14:0,90*16*0,08*0,14*1,1"]
[null,null,"Vaznice 16/14:1,00*2*0,16*0,14*1,1",null,4.9299999999999997E-2,null,null,null,null,null,null,null,"Vaznice 16/14:1,00*2*0,16*0,14*1,1"]
[28,"762123110R00","Montáž konstrukce stěn z fošen, hranolů do 100 cm2 ","m",135.69999999999999,null,{"$f":"E85*F85","v":0},2.0000000000000001E-4,{"$f":"E85*H85","v":2.7139999999999997E-2},0,{"$f":"E85*J85","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ85=1,G85,0)","v":0},{"$f":"IF(AZ85=2,G85,0)","v":0},{"$f":"IF(AZ85=3,G85,0)","v":0},{"$f":"IF(AZ85=4,G85,0)","v":0},{"$f":"IF(AZ85=5,G85,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Konstrukce stěn z fošen 5/20:135,70",null,135.69999999999999,null,null,null,null,null,null,null,"Konstrukce stěn z fošen 5/20:135,70"]
[29,"762131177R00","Montáž bednění stěn, prkna hrubá 32mm, osově 25 cm ","m2",60.36,null,{"$f":"E87*F87","v":0},1.6000000000000001E-4,{"$f":"E87*H87","v":9.6576000000000006E-3},0,{"$f":"E87*J87","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ87=1,G87,0)","v":0},{"$f":"IF(AZ87=2,G87,0)","v":0},{"$f":"IF(AZ87=3,G87,0)","v":0},{"$f":"IF(AZ87=4,G87,0)","v":0},{"$f":"IF(AZ87=5,G87,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Stěny skladu:10,20*(2,35+2,75)",null,52.02,null,null,null,null,null,null,null,"Stěny skladu:10,20*(2,35+2,75)"]
[null,null,"3,20*(2,35+2,75)/2*2",null,16.32,null,null,null,null,null,null,null,"3,20*(2,35+2,75)/2*2"]
[null,null,"-1,80*2,10*2",null,-7.56,null,null,null,null,null,null,null,"-1,80*2,10*2"]
[null,null,"-0,50*1,80*2+(0,50+1,80)*2*0,15*2",null,-0.42,null,null,null,null,null,null,null,"-0,50*1,80*2+(0,50+1,80)*2*0,15*2"]
[30,"762132135RT3","Montáž bednění stěn, prkna hoblovaná 32 mm na sraz včetně dodávky řeziva, prkna tl. 24 mm","m2",60.36,null,{"$f":"E92*F92","v":0},1.468E-2,{"$f":"E92*H92","v":0.88608480000000001},0,{"$f":"E92*J92","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(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,1,7]
[null,null,"Stěny skladu:10,20*(2,35+2,75)",null,52.02,null,null,null,null,null,null,null,"Stěny skladu:10,20*(2,35+2,75)"]
[null,null,"3,20*(2,35+2,75)/2*2",null,16.32,null,null,null,null,null,null,null,"3,20*(2,35+2,75)/2*2"]
[null,null,"-1,80*2,10*2",null,-7.56,null,null,null,null,null,null,null,"-1,80*2,10*2"]
[null,null,"-0,50*1,80*2+(0,50+1,80)*2*0,15*2",null,-0.42,null,null,null,null,null,null,null,"-0,50*1,80*2+(0,50+1,80)*2*0,15*2"]
[31,"762195000R00","Spojovací a ochranné prostředky pro montáž stěn ","m3",4.3773,null,{"$f":"E97*F97","v":0},1.549E-2,{"$f":"E97*H97","v":6.7804376999999999E-2},0,{"$f":"E97*J97","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ97=1,G97,0)","v":0},{"$f":"IF(AZ97=2,G97,0)","v":0},{"$f":"IF(AZ97=3,G97,0)","v":0},{"$f":"IF(AZ97=4,G97,0)","v":0},{"$f":"IF(AZ97=5,G97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Stěny skladu:60,32*0,022",null,1.327,null,null,null,null,null,null,null,"Stěny skladu:60,32*0,022"]
[null,null,"Stěny skladu - lať 4/6:271,60*0,04*0,06",null,0.65180000000000005,null,null,null,null,null,null,null,"Stěny skladu - lať 4/6:271,60*0,04*0,06"]
[null,null,"Konstrukce stěn z fošen 5/20:135,70*0,05*0,20",null,1.357,null,null,null,null,null,null,null,"Konstrukce stěn z fošen 5/20:135,70*0,05*0,20"]
[null,null,"Sklad - vnitřní obklad :54,8100*0,019",null,1.0414000000000001,null,null,null,null,null,null,null,"Sklad - vnitřní obklad :54,8100*0,019"]
[32,"762311103R00","Montáž kotevních želez, příložek, patek, táhel ","kus",45,null,{"$f":"E102*F102","v":0},3.32E-3,{"$f":"E102*H102","v":0.14940000000000001},0,{"$f":"E102*J102","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(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,1,7]
[33,"762332110R00","Montáž vázaných krovů pravidelných do 120 cm2 ","m",62.4,null,{"$f":"E103*F103","v":0},9.8999999999999999E-4,{"$f":"E103*H103","v":6.1775999999999998E-2},0,{"$f":"E103*J103","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ103=1,G103,0)","v":0},{"$f":"IF(AZ103=2,G103,0)","v":0},{"$f":"IF(AZ103=3,G103,0)","v":0},{"$f":"IF(AZ103=4,G103,0)","v":0},{"$f":"IF(AZ103=5,G103,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Krokev 8/14:3,90*16",null,62.4,null,null,null,null,null,null,null,"Krokev 8/14:3,90*16"]
[34,"762332120R00","Montáž vázaných krovů pravidelných do 224 cm2 ","m",21.6,null,{"$f":"E105*F105","v":0},9.8999999999999999E-4,{"$f":"E105*H105","v":2.1384E-2},0,{"$f":"E105*J105","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(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,1,7]
[null,null,"Vaznice 16/14:10,80*2",null,21.6,null,null,null,null,null,null,null,"Vaznice 16/14:10,80*2"]
[35,"762341210RT2","Montáž bednění střech rovných, prkna hrubá na sraz včetně dodávky řeziva, prkna tl. 24 mm","m2",41.094000000000001,null,{"$f":"E107*F107","v":0},1.452E-2,{"$f":"E107*H107","v":0.59668487999999997},0,{"$f":"E107*J107","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ107=1,G107,0)","v":0},{"$f":"IF(AZ107=2,G107,0)","v":0},{"$f":"IF(AZ107=3,G107,0)","v":0},{"$f":"IF(AZ107=4,G107,0)","v":0},{"$f":"IF(AZ107=5,G107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Střecha:10,80*3,805",null,41.094000000000001,null,null,null,null,null,null,null,"Střecha:10,80*3,805"]
[36,"762395000R00","Spojovací a ochranné prostředky pro střechy ","m3",2.169,null,{"$f":"E109*F109","v":0},2.3570000000000001E-2,{"$f":"E109*H109","v":5.1123330000000002E-2},0,{"$f":"E109*J109","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ109=1,G109,0)","v":0},{"$f":"IF(AZ109=2,G109,0)","v":0},{"$f":"IF(AZ109=3,G109,0)","v":0},{"$f":"IF(AZ109=4,G109,0)","v":0},{"$f":"IF(AZ109=5,G109,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Krokev 8/14:3,90*16*0,08*0,14",null,0.69889999999999997,null,null,null,null,null,null,null,"Krokev 8/14:3,90*16*0,08*0,14"]
[null,null,"Vaznice 16/14:10,80*2*0,16*0,14",null,0.48380000000000001,null,null,null,null,null,null,null,"Vaznice 16/14:10,80*2*0,16*0,14"]
[null,null,"Střecha - bednění:10,80*3,805*0,024",null,0.98629999999999995,null,null,null,null,null,null,null,"Střecha - bednění:10,80*3,805*0,024"]
[37,"762633110R00","Montáž vrat tesařských otočných ","m2",7.56,null,{"$f":"E113*F113","v":0},0,{"$f":"E113*H113","v":0},0,{"$f":"E113*J113","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ113=1,G113,0)","v":0},{"$f":"IF(AZ113=2,G113,0)","v":0},{"$f":"IF(AZ113=3,G113,0)","v":0},{"$f":"IF(AZ113=4,G113,0)","v":0},{"$f":"IF(AZ113=5,G113,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Vrata:1,80*2,10*2",null,7.56,null,null,null,null,null,null,null,"Vrata:1,80*2,10*2"]
[38,"762911125R00","Impregnace řeziv.tlakovakuová Bochemit FORTE PROFI (nebo Lignofix EKO)","m3",6.0560999999999998,null,{"$f":"E115*F115","v":0},1.21E-2,{"$f":"E115*H115","v":7.327881E-2},0,{"$f":"E115*J115","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ115=1,G115,0)","v":0},{"$f":"IF(AZ115=2,G115,0)","v":0},{"$f":"IF(AZ115=3,G115,0)","v":0},{"$f":"IF(AZ115=4,G115,0)","v":0},{"$f":"IF(AZ115=5,G115,0)","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,"Krokev 8/14:3,90*16*0,08*0,14*1,1",null,0.76880000000000004,null,null,null,null,null,null,null,"Krokev 8/14:3,90*16*0,08*0,14*1,1"]
[null,null,"Vaznice 16/14:10,80*2*0,16*0,14*1,1",null,0.53220000000000001,null,null,null,null,null,null,null,"Vaznice 16/14:10,80*2*0,16*0,14*1,1"]
[null,null,"Střecha - bednění:10,80*3,805*0,024*1,1",null,1.0849,null,null,null,null,null,null,null,"Střecha - bednění:10,80*3,805*0,024*1,1"]
[null,null,"Stěny - bednění:60,35*0,022*1,1",null,1.4604999999999999,null,null,null,null,null,null,null,"Stěny - bednění:60,35*0,022*1,1"]
[null,null,"Stěny skladu - lať 4/6:271,60*0,04*0,06*1,1",null,0.71699999999999997,null,null,null,null,null,null,null,"Stěny skladu - lať 4/6:271,60*0,04*0,06*1,1"]
[null,null,"Konstrukce stěn z fošen 5/20:135,70*0,05*0,20*1,1",null,1.4926999999999999,null,null,null,null,null,null,null,"Konstrukce stěn z fošen 5/20:135,70*0,05*0,20*1,1"]
[39,"553 PC 1","Kotevní podkladního dř. prvku do betonové mazaniny","kus",45,null,{"$f":"E122*F122","v":0},0.03,{"$f":"E122*H122","v":1.3499999999999999},null,{"$f":"E122*J122","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"553 PC 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ122=1,G122,0)","v":0},{"$f":"IF(AZ122=2,G122,0)","v":0},{"$f":"IF(AZ122=3,G122,0)","v":0},{"$f":"IF(AZ122=4,G122,0)","v":0},{"$f":"IF(AZ122=5,G122,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Provedení kotvení dřevěných stěn dle dílenské dokumentace zhotovitele",null,null,null,null,null,null,null,null,"Provedení kotvení dřevěných stěn dle dílenské dokumentace zhotovitele",null,null,3]
[40,"60508550R","Vrata tesař. dvoukř. z hoblov. prken 1800x2100 mm včetně kování a povrchové úpravy","kus",2,null,{"$f":"E124*F124","v":0},8.3000000000000001E-4,{"$f":"E124*H124","v":1.66E-3},null,{"$f":"E124*J124","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"60508550R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ124=1,G124,0)","v":0},{"$f":"IF(AZ124=2,G124,0)","v":0},{"$f":"IF(AZ124=3,G124,0)","v":0},{"$f":"IF(AZ124=4,G124,0)","v":0},{"$f":"IF(AZ124=5,G124,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[41,"60510025R","Hranoly a fošny SM dle PD - stěny a krov","m3",1.3009999999999999,null,{"$f":"E125*F125","v":0},0.55000000000000004,{"$f":"E125*H125","v":0.71555000000000002},null,{"$f":"E125*J125","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"60510025R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ125=1,G125,0)","v":0},{"$f":"IF(AZ125=2,G125,0)","v":0},{"$f":"IF(AZ125=3,G125,0)","v":0},{"$f":"IF(AZ125=4,G125,0)","v":0},{"$f":"IF(AZ125=5,G125,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Krokev 8/14:3,90*16*0,08*0,14*1,1",null,0.76880000000000004,null,null,null,null,null,null,null,"Krokev 8/14:3,90*16*0,08*0,14*1,1"]
[null,null,"Vaznice 16/14:10,80*2*0,16*0,14*1,1",null,0.53220000000000001,null,null,null,null,null,null,null,"Vaznice 16/14:10,80*2*0,16*0,14*1,1"]
[42,"60510055R","Lať profil dřevěný 60/40 mm l = 3 m a výše","m",298.76,null,{"$f":"E128*F128","v":0},1.32E-3,{"$f":"E128*H128","v":0.39436319999999997},null,{"$f":"E128*J128","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"60510055R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ128=1,G128,0)","v":0},{"$f":"IF(AZ128=2,G128,0)","v":0},{"$f":"IF(AZ128=3,G128,0)","v":0},{"$f":"IF(AZ128=4,G128,0)","v":0},{"$f":"IF(AZ128=5,G128,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Stěny skladu - lať 4/6:271,60*1,1",null,298.76,null,null,null,null,null,null,null,"Stěny skladu - lať 4/6:271,60*1,1"]
[43,"998762102R00","Přesun hmot pro tesařské konstrukce, výšky do 12 m ","t",4.4059069969999998,null,{"$f":"E130*F130","v":0},0,{"$f":"E130*H130","v":0},null,{"$f":"E130*J130","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ130=1,G130,0)","v":0},{"$f":"IF(AZ130=2,G130,0)","v":0},{"$f":"IF(AZ130=3,G130,0)","v":0},{"$f":"IF(AZ130=4,G130,0)","v":0},{"$f":"IF(AZ130=5,G130,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","762 Konstrukce tesařské",null,null,null,{"$f":"SUM(G81:G130)","v":0},null,{"$f":"SUM(I81:I130)","v":4.4059069970000007},null,{"$f":"SUM(K81:K130)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA81:BA130)","v":0},{"$f":"SUM(BB81:BB130)","v":0},{"$f":"SUM(BC81:BC130)","v":0},{"$f":"SUM(BD81:BD130)","v":0},{"$f":"SUM(BE81:BE130)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[44,"764904010RS2","Lindab, zastřešení hladkými plechy, do 30° FOP/PO tl. 0,5 mm, povrch.úpr.Classic, ostat.barvy","m2",41.094000000000001,null,{"$f":"E133*F133","v":0},4.4099999999999999E-3,{"$f":"E133*H133","v":0.18122453999999999},0,{"$f":"E133*J133","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ133=1,G133,0)","v":0},{"$f":"IF(AZ133=2,G133,0)","v":0},{"$f":"IF(AZ133=3,G133,0)","v":0},{"$f":"IF(AZ133=4,G133,0)","v":0},{"$f":"IF(AZ133=5,G133,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně spojovacích prostředků.",null,null,null,null,null,null,null,null,"včetně spojovacích prostředků.",null,null,3]
[null,null,"Střecha:10,80*3,805",null,41.094000000000001,null,null,null,null,null,null,null,"Střecha:10,80*3,805"]
[45,"764904203R00","Lindab rov.plechy, štítové lemování vrchní ","m",18.41,null,{"$f":"E136*F136","v":0},1.2800000000000001E-3,{"$f":"E136*H136","v":2.3564800000000004E-2},0,{"$f":"E136*J136","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ136=1,G136,0)","v":0},{"$f":"IF(AZ136=2,G136,0)","v":0},{"$f":"IF(AZ136=3,G136,0)","v":0},{"$f":"IF(AZ136=4,G136,0)","v":0},{"$f":"IF(AZ136=5,G136,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně závětrné lišty a spojovacích prostředků.",null,null,null,null,null,null,null,null,"včetně závětrné lišty a spojovacích prostředků.",null,null,3]
[null,null,"Střecha:10,80+3,805*2",null,18.41,null,null,null,null,null,null,null,"Střecha:10,80+3,805*2"]
[46,"764904205R00","Lindab rovinné plechy, okapový plech ","m",10.8,null,{"$f":"E139*F139","v":0},8.4999999999999995E-4,{"$f":"E139*H139","v":9.1800000000000007E-3},0,{"$f":"E139*J139","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ139=1,G139,0)","v":0},{"$f":"IF(AZ139=2,G139,0)","v":0},{"$f":"IF(AZ139=3,G139,0)","v":0},{"$f":"IF(AZ139=4,G139,0)","v":0},{"$f":"IF(AZ139=5,G139,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně spojovacích prostředků.",null,null,null,null,null,null,null,null,"včetně spojovacích prostředků.",null,null,3]
[null,null,"Střecha:10,80",null,10.8,null,null,null,null,null,null,null,"Střecha:10,80"]
[47,"764908101RT2","Lindab,kotlík žlabový kónický SOK,vel.žlabu 125 mm v ostatních barvách","kus",2,null,{"$f":"E142*F142","v":0},3.4000000000000002E-4,{"$f":"E142*H142","v":6.8000000000000005E-4},0,{"$f":"E142*J142","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ142=1,G142,0)","v":0},{"$f":"IF(AZ142=2,G142,0)","v":0},{"$f":"IF(AZ142=3,G142,0)","v":0},{"$f":"IF(AZ142=4,G142,0)","v":0},{"$f":"IF(AZ142=5,G142,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[48,"764908104RT2","Lindab žlab podokapní půlkruhový R,velikost 125 mm v ostatních barvách","m",10.8,null,{"$f":"E143*F143","v":0},2.0500000000000002E-3,{"$f":"E143*H143","v":2.2140000000000003E-2},0,{"$f":"E143*J143","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ143=1,G143,0)","v":0},{"$f":"IF(AZ143=2,G143,0)","v":0},{"$f":"IF(AZ143=3,G143,0)","v":0},{"$f":"IF(AZ143=4,G143,0)","v":0},{"$f":"IF(AZ143=5,G143,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně háku, čela a spojky.",null,null,null,null,null,null,null,null,"včetně háku, čela a spojky.",null,null,3]
[49,"764908109RT2","Lindab odpadní trouby kruhové SROR, D 100 mm v ostatních barvách","m",5,null,{"$f":"E145*F145","v":0},3.1199999999999999E-3,{"$f":"E145*H145","v":1.5599999999999999E-2},0,{"$f":"E145*J145","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ145=1,G145,0)","v":0},{"$f":"IF(AZ145=2,G145,0)","v":0},{"$f":"IF(AZ145=3,G145,0)","v":0},{"$f":"IF(AZ145=4,G145,0)","v":0},{"$f":"IF(AZ145=5,G145,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně kolena, objímky, mezikusu, spojovacího materiálu a zednické výpomoci.",null,null,null,null,null,null,null,null,"včetně kolena, objímky, mezikusu, spojovacího materiálu a zednické výpomoci.",null,null,3]
[50,"764908302RT2","Lindab, oplechování parapetů, rš 250 mm plech FOP/PO tl.0,5 mm, ostatní barvy","m",3.8,null,{"$f":"E147*F147","v":0},2.6900000000000001E-3,{"$f":"E147*H147","v":1.0222E-2},0,{"$f":"E147*J147","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ147=1,G147,0)","v":0},{"$f":"IF(AZ147=2,G147,0)","v":0},{"$f":"IF(AZ147=3,G147,0)","v":0},{"$f":"IF(AZ147=4,G147,0)","v":0},{"$f":"IF(AZ147=5,G147,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"včetně spojovacích prostředků a zednických výpomocí.",null,null,null,null,null,null,null,null,"včetně spojovacích prostředků a zednických výpomocí.",null,null,3]
[51,"764909401.R0","Lindab, izolační fólie TYVEK - SOLID ","m2",41.094000000000001,null,{"$f":"E149*F149","v":0},3.3E-4,{"$f":"E149*H149","v":1.356102E-2},0,{"$f":"E149*J149","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ149=1,G149,0)","v":0},{"$f":"IF(AZ149=2,G149,0)","v":0},{"$f":"IF(AZ149=3,G149,0)","v":0},{"$f":"IF(AZ149=4,G149,0)","v":0},{"$f":"IF(AZ149=5,G149,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Dodávka a montáž hydroizolační fólie včetně spojovacích prostředků.",null,null,null,null,null,null,null,null,"Dodávka a montáž hydroizolační fólie včetně spojovacích prostředků.",null,null,3]
[null,null,"Střecha:10,80*3,805",null,41.094000000000001,null,null,null,null,null,null,null,"Střecha:10,80*3,805"]
[52,"998764101R00","Přesun hmot pro klempířské konstr., výšky do 6 m ","t",0.27617236000000001,null,{"$f":"E152*F152","v":0},0,{"$f":"E152*H152","v":0},null,{"$f":"E152*J152","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ152=1,G152,0)","v":0},{"$f":"IF(AZ152=2,G152,0)","v":0},{"$f":"IF(AZ152=3,G152,0)","v":0},{"$f":"IF(AZ152=4,G152,0)","v":0},{"$f":"IF(AZ152=5,G152,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G132:G152)","v":0},null,{"$f":"SUM(I132:I152)","v":0.27617235999999995},null,{"$f":"SUM(K132:K152)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA132:BA152)","v":0},{"$f":"SUM(BB132:BB152)","v":0},{"$f":"SUM(BC132:BC152)","v":0},{"$f":"SUM(BD132:BD152)","v":0},{"$f":"SUM(BE132:BE152)","v":0}]
["Díl:","766","Konstrukce truhlářské",null,null,null,null,null,null,null,null,null,null,null,1]
[53,"766416143R00","Obložení stěn nad 5 m2, aglomer. desky nad 1,5 m2 ","m2",54.807400000000001,null,{"$f":"E155*F155","v":0},1.8000000000000001E-4,{"$f":"E155*H155","v":9.865332000000001E-3},0,{"$f":"E155*J155","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ155=1,G155,0)","v":0},{"$f":"IF(AZ155=2,G155,0)","v":0},{"$f":"IF(AZ155=3,G155,0)","v":0},{"$f":"IF(AZ155=4,G155,0)","v":0},{"$f":"IF(AZ155=5,G155,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Šroubované OSB desky tl 18 mm",null,null,null,null,null,null,null,null,"Šroubované OSB desky tl 18 mm",null,null,3]
[null,null,"Sklad - vnitřní obklad :(9,64+2,64)*2*(2,615+2,34)/2",null,60.8474,null,null,null,null,null,null,null,"Sklad - vnitřní obklad :(9,64+2,64)*2*(2,615+2,34)/2"]
[null,null,"-1,80*2,10*2+(1,80+2*2,10)*0,20*2",null,-5.16,null,null,null,null,null,null,null,"-1,80*2,10*2+(1,80+2*2,10)*0,20*2"]
[null,null,"-1,80*0,50*2+(1,80+0,50)*2*0,10*2",null,-0.88,null,null,null,null,null,null,null,"-1,80*0,50*2+(1,80+0,50)*2*0,10*2"]
[54,"766629301RRR","Montáž oken dř. EURO plochy do 1,50 m2 ","kus",2,null,{"$f":"E160*F160","v":0},8.9999999999999998E-4,{"$f":"E160*H160","v":1.8E-3},0,{"$f":"E160*J160","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ160=1,G160,0)","v":0},{"$f":"IF(AZ160=2,G160,0)","v":0},{"$f":"IF(AZ160=3,G160,0)","v":0},{"$f":"IF(AZ160=4,G160,0)","v":0},{"$f":"IF(AZ160=5,G160,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[55,"60726121","Deska dřevoštěpková OSB 3 B - 4PD tl. 18 mm","m2",62.5075,null,{"$f":"E161*F161","v":0},1.1299999999999999E-2,{"$f":"E161*H161","v":0.70633475000000001},null,{"$f":"E161*J161","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,60726121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ161=1,G161,0)","v":0},{"$f":"IF(AZ161=2,G161,0)","v":0},{"$f":"IF(AZ161=3,G161,0)","v":0},{"$f":"IF(AZ161=4,G161,0)","v":0},{"$f":"IF(AZ161=5,G161,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,"Sklad - vnitřní obklad :(9,64+2,64)*2*(2,615+2,34)/2*1,12",null,68.149100000000004,null,null,null,null,null,null,null,"Sklad - vnitřní obklad :(9,64+2,64)*2*(2,615+2,34)/2*1,12"]
[null,null,"-1,80*2,10*2+(1,80+2*2,10)*0,20*2*1,12",null,-4.8719999999999999,null,null,null,null,null,null,null,"-1,80*2,10*2+(1,80+2*2,10)*0,20*2*1,12"]
[null,null,"-1,80*0,50*2+(1,80+0,50)*2*0,10*2*1,12",null,-0.76959999999999995,null,null,null,null,null,null,null,"-1,80*0,50*2+(1,80+0,50)*2*0,10*2*1,12"]
[56,"61111499R","Okno dřevěné 1křídl.S1A 50x190 cm Provedení dle PD","kus",2,null,{"$f":"E165*F165","v":0},4.5999999999999999E-2,{"$f":"E165*H165","v":9.1999999999999998E-2},null,{"$f":"E165*J165","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,"61111499R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ165=1,G165,0)","v":0},{"$f":"IF(AZ165=2,G165,0)","v":0},{"$f":"IF(AZ165=3,G165,0)","v":0},{"$f":"IF(AZ165=4,G165,0)","v":0},{"$f":"IF(AZ165=5,G165,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[57,"998766101R00","Přesun hmot pro truhlářské konstr., výšky do 6 m ","t",0.81000008199999995,null,{"$f":"E166*F166","v":0},0,{"$f":"E166*H166","v":0},null,{"$f":"E166*J166","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1001,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ166=1,G166,0)","v":0},{"$f":"IF(AZ166=2,G166,0)","v":0},{"$f":"IF(AZ166=3,G166,0)","v":0},{"$f":"IF(AZ166=4,G166,0)","v":0},{"$f":"IF(AZ166=5,G166,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1001]
[null,"Celkem za","766 Konstrukce truhlářské",null,null,null,{"$f":"SUM(G154:G166)","v":0},null,{"$f":"SUM(I154:I166)","v":0.81000008199999995},null,{"$f":"SUM(K154:K166)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA154:BA166)","v":0},{"$f":"SUM(BB154:BB166)","v":0},{"$f":"SUM(BC154:BC166)","v":0},{"$f":"SUM(BD154:BD166)","v":0},{"$f":"SUM(BE154:BE166)","v":0}]
["Díl:","783","Nátěry",null,null,null,null,null,null,null,null,null,null,null,1]
[58,"783726300R00","Nátěr synt. lazurovací tesařských konstr. 3x lak ","m2",67.0304,null,{"$f":"E169*F169","v":0},4.2000000000000002E-4,{"$f":"E169*H169","v":2.8152768000000002E-2},0,{"$f":"E169*J169","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ169=1,G169,0)","v":0},{"$f":"IF(AZ169=2,G169,0)","v":0},{"$f":"IF(AZ169=3,G169,0)","v":0},{"$f":"IF(AZ169=4,G169,0)","v":0},{"$f":"IF(AZ169=5,G169,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"Krokev 8/14:0,90*16*(0,08+0,14*2)*1,1",null,5.7023999999999999,null,null,null,null,null,null,null,"Krokev 8/14:0,90*16*(0,08+0,14*2)*1,1"]
[null,null,"Vaznice 16/14:1,00*2*(0,16+0,14*2)*1,1",null,0.96799999999999997,null,null,null,null,null,null,null,"Vaznice 16/14:1,00*2*(0,16+0,14*2)*1,1"]
[null,null,"Stěny skladu:10,20*(2,35+2,75)",null,52.02,null,null,null,null,null,null,null,"Stěny skladu:10,20*(2,35+2,75)"]
[null,null,"3,20*(2,35+2,75)/2*2",null,16.32,null,null,null,null,null,null,null,"3,20*(2,35+2,75)/2*2"]
[null,null,"-1,80*2,10*2",null,-7.56,null,null,null,null,null,null,null,"-1,80*2,10*2"]
[null,null,"-0,50*1,80*2+(0,50+1,80)*2*0,15*2",null,-0.42,null,null,null,null,null,null,null,"-0,50*1,80*2+(0,50+1,80)*2*0,15*2"]
[null,"Celkem za","783 Nátěry",null,null,null,{"$f":"SUM(G168:G175)","v":0},null,{"$f":"SUM(I168:I175)","v":2.8152768000000002E-2},null,{"$f":"SUM(K168:K175)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA168:BA175)","v":0},{"$f":"SUM(BB168:BB175)","v":0},{"$f":"SUM(BC168:BC175)","v":0},{"$f":"SUM(BD168:BD175)","v":0},{"$f":"SUM(BE168:BE175)","v":0}]

{"sheet":"03 332303 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,"3323/03","Oplocení",null,"JKSO ","815.23"]
[]
["Objekt",null,null,null,null,"SKP "]
["03",null,"Oplocení",null,null,"Měrná jednotka","m3"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["3323",null,"Areál letního kina v Turnově",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"Ing. arch. Zdeněk Bičík",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Kulturní centrum Turnov s.r.o."]
["Dodavatel",null,".",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'03 332303 Rek'!E10","v":0}]
["Z","PSV celkem",{"$f":"'03 332303 Rek'!F10","v":0}]
["R","M práce celkem",{"$f":"'03 332303 Rek'!H10","v":0}]
["N","M dodávky celkem",{"$f":"'03 332303 Rek'!G10","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0}]
[]
["HZS",null,{"$f":"'03 332303 Rek'!I10","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"03 332303 Rek","index":8,"n_rows":10,"n_cols":9,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8]]}
["Stavba :",null,"3323 Areál letního kina v Turnově",null,null,null,"Rozpočet :","3323/03"]
["Objekt :",null,"03 Oplocení",null,null,null,"Oplocení"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'03 332303 Pol'!B7","v":"1"},{"$f":"'03 332303 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'03 332303 Pol'!BA10","v":0},{"$f":"'03 332303 Pol'!BB10","v":0},{"$f":"'03 332303 Pol'!BC10","v":0},{"$f":"'03 332303 Pol'!BD10","v":0},{"$f":"'03 332303 Pol'!BE10","v":0}]
[{"$f":"'03 332303 Pol'!B11","v":"90"},{"$f":"'03 332303 Pol'!C11","v":"Oploceni"},null,null,{"$f":"'03 332303 Pol'!BA18","v":0},{"$f":"'03 332303 Pol'!BB18","v":0},{"$f":"'03 332303 Pol'!BC18","v":0},{"$f":"'03 332303 Pol'!BD18","v":0},{"$f":"'03 332303 Pol'!BE18","v":0}]
[{"$f":"'03 332303 Pol'!B19","v":"99"},{"$f":"'03 332303 Pol'!C19","v":"Staveništní přesun hmot"},null,null,{"$f":"'03 332303 Pol'!BA21","v":0},{"$f":"'03 332303 Pol'!BB21","v":0},{"$f":"'03 332303 Pol'!BC21","v":0},{"$f":"'03 332303 Pol'!BD21","v":0},{"$f":"'03 332303 Pol'!BE21","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E9)","v":0},{"$f":"SUM(F7:F9)","v":0},{"$f":"SUM(G7:G9)","v":0},{"$f":"SUM(H7:H9)","v":0},{"$f":"SUM(I7:I9)","v":0}]

{"sheet":"03 332303 Pol","index":9,"n_rows":21,"n_cols":80,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3323 Areál letního kina v Turnově",null,"Rozpočet:",{"$f":"'03 332303 Rek'!H1","v":"3323/03"}]
["Objekt :",null,"03 Oplocení",null,{"$f":"'03 332303 Rek'!G2","v":"Oplocení"}]
[]
["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,"111200001RRR","Odstranění křovin a stromů do 100 mm, štěpkování ","m2",4,null,{"$f":"E8*F8","v":0},5.0000000000000002E-5,{"$f":"E8*H8","v":2.0000000000000001E-4},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,2,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,2,1]
[null,null,"Rododendron:2,00*2",null,4,null,null,null,null,null,null,null,"Rododendron:2,00*2"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G9)","v":0},null,{"$f":"SUM(I7:I9)","v":2.0000000000000001E-4},null,{"$f":"SUM(K7:K9)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA9)","v":0},{"$f":"SUM(BB7:BB9)","v":0},{"$f":"SUM(BC7:BC9)","v":0},{"$f":"SUM(BD7:BD9)","v":0},{"$f":"SUM(BE7:BE9)","v":0}]
["Díl:","90","Oploceni",null,null,null,null,null,null,null,null,null,null,null,1]
[2,"900300001RRR","Oplocení z plotových dílců a sloupků AXIS barva RAL 7016","m",21.96,null,{"$f":"E12*F12","v":0},0.27910000000000001,{"$f":"E12*H12","v":6.1290360000000002},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,"Součástí položky je dodávka a montáž kompletního oplocení včetně zemních prací a základových konstrukcí dle PD ",null,null,null,null,null,null,null,null,"Součástí položky je dodávka a montáž kompletního oplocení včetně zemních prací a základových konstrukcí dle PD ",null,null,3]
[null,null,"Délka oplocení:16,56+5,40",null,21.96,null,null,null,null,null,null,null,"Délka oplocení:16,56+5,40"]
[3,"900300099RRR","Demontáz části stávajícího oplocení ","m",16,null,{"$f":"E15*F15","v":0},0.27910000000000001,{"$f":"E15*H15","v":4.4656000000000002},0,{"$f":"E15*J15","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Součástí položky je odstranění stávajícího oplocení včetně odstranění základových konstrukcí a zasypání šachet po základech. ",null,null,null,null,null,null,null,null,"Součástí položky je odstranění stávajícího oplocení včetně odstranění základových konstrukcí a zasypání šachet po základech. ",null,null,3]
[null,null,"Délka stávajícího oplocení:16,00",null,16,null,null,null,null,null,null,null,"Délka stávajícího oplocení:16,00"]
[null,"Celkem za","90 Oploceni",null,null,null,{"$f":"SUM(G11:G17)","v":0},null,{"$f":"SUM(I11:I17)","v":10.594636000000001},null,{"$f":"SUM(K11:K17)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA11:BA17)","v":0},{"$f":"SUM(BB11:BB17)","v":0},{"$f":"SUM(BC11:BC17)","v":0},{"$f":"SUM(BD11:BD17)","v":0},{"$f":"SUM(BE11:BE17)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[4,"998151111R00","Přesun hmot, oplocení a zvláštní obj. zděné do 10m ","t",10.594635999999999,null,{"$f":"E20*F20","v":0},0,{"$f":"E20*H20","v":0},null,{"$f":"E20*J20","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G19:G20)","v":0},null,{"$f":"SUM(I19:I20)","v":0},null,{"$f":"SUM(K19:K20)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA19:BA20)","v":0},{"$f":"SUM(BB19:BB20)","v":0},{"$f":"SUM(BC19:BC20)","v":0},{"$f":"SUM(BD19:BD20)","v":0},{"$f":"SUM(BE19:BE20)","v":0}]

{"sheet":"OaVNS","index":10,"n_rows":24,"n_cols":67,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[6,2,6,6]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"3323 Areál letního kina v Turnově",null,"Rozpočet:","OaVNS "]
["Objekt :",null,"ONS - Ostatní náklady stavby - I.etapa"]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","950","Ostatní náklady stavby"]
[1,"950 99-0001.ONS","Zajištění prostoru a vybudování zařízení staveniště včetně potřebných staveništních komunikací","soubor",1,null,{"$f":"SUM(E8*F8)","v":0},8.6899999999999998E-3,{"$f":"E8*H8","v":8.6899999999999998E-3},0,{"$f":"E8*J8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[2,"950 99-0003.ONS","Zajištění bezpečnosti při provádění stavby ve smyslu bezpečnosti práce i ochrany životního prostředí a zeleně","soubor",1,null,{"$f":"SUM(E9*F9)","v":0}]
[3,"950 99-0005.ONS","Vytýčení stavby a hranic pozemků při provádění stavby ","soubor",1,null,0]
[4,"950 99-0006.ONS","Zajištění včasného oznámení o zahájení prací majitelům pozemků a správců sítí dotčených stavbou","soubor",1,null,0]
[5,"950 99-0007.ONS","Spolupráce s vlastníky pozemků při případném uvolnění pozemků pro stavbu (např. skládky osobního materiálu vlastníků)","soubor",1,null,0,2.478E-2,{"$f":"E12*H12","v":2.478E-2},0,{"$f":"E12*J12","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,null,null,null,null,null,null,null,null,null,null,null,1,1]
[6,"950 99-0008.ONS","Zajištění vytýčení podzemních zařízení, a v případě jejich křížení či souběhu v otevřeném výkopu, jejich písemné předání zpět jejich správcům před zásypem","soubor",1,null,0]
[7,"950 99-0009.ONS","Vypracování a projednání DPS a DD","soubor",1,null,0]
[10,"950 99-0013.ONS","Zajištění činnosti odpovědného geodeta zhotovitele","soubor",1,null,0]
[11,"950 99-0014.ONS","Zajištění činnosti odpovědného geologa zhotovitele","soubor",1,null,0]
[12,"950 99-0015.ONS","Zajištění čistoty na staveništi a v jeho okolí, zajištění každodenního čištění komunikací dotčených provozem zhotovitele","soubor",1,null,0]
[13,"950 99-0016.ONS","Fotodokumentace průběhu díla; zhotovitel zajistí a předá objednateli průběžnou fotodokumentaci realizace díla. Fotodokumentace bude dokladovat průběh díla a bude zejména dokumentovat části stavby a konstrukce před jejich zakrytím","soubor",1,null,0]
[16,"950 99-0021.ONS","Inženýrská a kompletační činnost zhotovitele ","soubor",1,null,0]
[17,"950 99-0022.ONS","Zhotovení dokumentace skutečného provedení díla ","soubor",1,null,0]
[18,"950 99-0023.ONS","Geodetické zaměření stavby","soubor",1,null,0]
[20,"950 99-0025.ONS","Ostatní činnosti nutné ke zdárnému provedení díla, které jsou vymezeny zejména v technické specifikaci stavby","soubor",1,null,0]
[]
[null,"ONS Celkem",null,null,null,null,{"$f":"SUM(G8:G22)","v":0}]