{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Krycí list","Rekapitulace","Položky"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":52,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Krycí list","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[36,1,44,6],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[22,0,22,1],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,{"$f":"Rekapitulace!H1","v":"3153/01"},{"$f":"Rekapitulace!G2","v":"Parkovací plochy autobusové nádraží"},null,"JKSO ","822.54"]
[]
["Objekt",null,"Název objektu",null,null,"SKP "]
["01",null,"Parkovací plochy autobusové nádraží",null,null,"Měrná jednotka"]
["Stavba",null,"Název stavby",null,null,"Počet jednotek"]
["3153",null,"Parkovací plochy autobusové nádraží Turnov",null,null,"Náklady na m.j."]
["Projektant",null,"ing. Jaroslav Wolf - WM ATELIÉR",null,null,"Typ rozpočtu"]
["Zpracovatel projektu",null,{"$f":"Projektant","v":"ing. Jaroslav Wolf - WM ATELIÉR"}]
["Objednatel",null,"Město TURNOV"]
["Dodavatel",null,null,null,null,"Zakázkové číslo ","1553/2018"]
["Rozpočtoval",null,null,null,null,"Počet listů",5]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní náklady stavby"]
[null,"HSV celkem",{"$f":"HSV","v":0},{"$f":"Rekapitulace!A17","v":"Zařízení staveniště"},null,null,{"$f":"Rekapitulace!I17","v":0}]
["Z","PSV celkem",{"$f":"PSV","v":0},{"$f":"Rekapitulace!A18","v":"Provoz investora"},null,null,{"$f":"Rekapitulace!I18","v":0}]
["R","M práce celkem",{"$f":"Mont","v":0},{"$f":"Rekapitulace!A19","v":"Kompletační činnost (IČD)"},null,null,{"$f":"Rekapitulace!I19","v":0}]
["N","M dodávky celkem",{"$f":"Dodavka","v":0},{"$f":"Rekapitulace!A20","v":"Vytýčení stavby a podz. inženýrských sítí"},null,null,{"$f":"Rekapitulace!I20","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"Rekapitulace!A21","v":"Dokumentace skutečného provedení"},null,null,{"$f":"Rekapitulace!I21","v":0}]
[]
["HZS",null,{"$f":"HZS","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"VRN","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,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":"SazbaDPH1","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"SazbaDPH2","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"Rekapitulace","index":1,"n_rows":22,"n_cols":53,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[21,7,21,8]]}
["Stavba :",null,{"$f":"CONCATENATE(cislostavby,\" \",nazevstavby)","v":"3153 Parkovací plochy autobusové nádraží Turnov"},null,null,null,"Rozpočet :","3153/01"]
["Objekt :",null,{"$f":"CONCATENATE(cisloobjektu,\" \",nazevobjektu)","v":"01 Parkovací plochy autobusové nádraží"},null,null,null,"Parkovací plochy autobusové nádraží"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"Položky!B7","v":"1"},{"$f":"Položky!C7","v":"Zemní práce"},null,null,{"$f":"Položky!BA40","v":0},{"$f":"Položky!BB40","v":0},{"$f":"Položky!BC40","v":0},{"$f":"Položky!BD40","v":0},{"$f":"Položky!BE40","v":0}]
[{"$f":"Položky!B41","v":"5"},{"$f":"Položky!C41","v":"Komunikace"},null,null,{"$f":"Položky!BA63","v":0},{"$f":"Položky!BB63","v":0},{"$f":"Položky!BC63","v":0},{"$f":"Položky!BD63","v":0},{"$f":"Položky!BE63","v":0}]
[{"$f":"Položky!B64","v":"91"},{"$f":"Položky!C64","v":"Doplňující práce na komunikaci"},null,null,{"$f":"Položky!BA102","v":0},{"$f":"Položky!BB102","v":0},{"$f":"Položky!BC102","v":0},{"$f":"Položky!BD102","v":0},{"$f":"Položky!BE102","v":0}]
[{"$f":"Položky!B103","v":"99"},{"$f":"Položky!C103","v":"Staveništní přesun hmot"},null,null,{"$f":"Položky!BA105","v":0},{"$f":"Položky!BB105","v":0},{"$f":"Položky!BC105","v":0},{"$f":"Položky!BD105","v":0},{"$f":"Položky!BE105","v":0}]
[{"$f":"Položky!B106","v":"M21"},{"$f":"Položky!C106","v":"Elektromontáže"},null,null,{"$f":"Položky!BA110","v":0},{"$f":"Položky!BB110","v":0},{"$f":"Položky!BC110","v":0},{"$f":"Položky!BD110","v":0},{"$f":"Položky!BE110","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E11)","v":0},{"$f":"SUM(F7:F11)","v":0},{"$f":"SUM(G7:G11)","v":0},{"$f":"SUM(H7:H11)","v":0},{"$f":"SUM(I7:I11)","v":0}]
[]
["OSTATNÍ NÁKLADY STAVBY"]
[]
["Název ONS",null,null,null,"Kč",null,null,null,"Kč"]
["Zařízení staveniště",null,null,null,0,null,null,null,{"$f":"E17+F17*G17/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,null,null,null,{"$f":"E18+F18*G18/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kompletační činnost (IČD)",null,null,null,0,null,null,null,{"$f":"E19+F19*G19/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Vytýčení stavby a podz. inženýrských sítí",null,null,null,0,null,null,null,{"$f":"E20+F20*G20/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dokumentace skutečného provedení",null,null,null,0,null,null,null,{"$f":"E21+F21*G21/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CELKEM ONS",null,null,null,null,null,{"$f":"SUM(I17:I21)","v":0}]

{"sheet":"Položky","index":2,"n_rows":110,"n_cols":104,"rows_kept":110,"cut":false,"hidden":false,"merged":[[108,2,108,6],[93,2,93,3],[94,2,94,3],[96,2,96,3],[97,2,97,3],[99,2,99,3],[100,2,100,3],[91,2,91,3],[72,2,72,3],[74,2,74,3],[76,2,76,3],[78,2,78,3],[81,2,81,3],[82,2,82,3],[83,2,83,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[89,2,89,3],[68,2,68,6],[69,2,69,3],[70,2,70,3],[52,2,52,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[58,2,58,6],[59,2,59,3],[60,2,60,3],[61,2,61,3],[65,2,65,6],[66,2,66,6],[67,2,67,6],[48,2,48,3],[50,2,50,3],[51,2,51,3],[29,2,29,3],[30,2,30,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[46,2,46,3],[47,2,47,3],[28,2,28,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[9,2,9,3],[10,2,10,3],[12,2,12,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[8,2,8,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,{"$f":"CONCATENATE(cislostavby,\" \",nazevstavby)","v":"3153 Parkovací plochy autobusové nádraží Turnov"},null,"Rozpočet:",{"$f":"Rekapitulace!H1","v":"3153/01"}]
["Objekt :",null,{"$f":"CONCATENATE(cisloobjektu,\" \",nazevobjektu)","v":"01 Parkovací plochy autobusové nádraží"},null,{"$f":"Rekapitulace!G2","v":"Parkovací plochy autobusové nádraží"}]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)"]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113105113R00","Rozebrání dlažeb - přídlažby do MC, spáry s MC ","m2",74.808800000000005,null,{"$f":"E8*F8","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:(27,00*2+3,40*Pi)*0,20",null,12.936299999999999,null,null,null,null,null,null,null,"Ostrůvek č.1:(27,00*2+3,40*Pi)*0,20"]
[null,null,"Ostrůvek č.2:(67,00*2+3,40*Pi)*0,20",null,28.936299999999999,null,null,null,null,null,null,null,"Ostrůvek č.2:(67,00*2+3,40*Pi)*0,20"]
[null,null,"Ostrůvek č.3:(77,00*2+3,40*Pi)*0,20",null,32.936300000000003,null,null,null,null,null,null,null,"Ostrůvek č.3:(77,00*2+3,40*Pi)*0,20"]
[2,"113107620R00","Odstranění podkladu nad 50 m2,kam.drcené tl.20 cm ","m2",497.27260000000001,null,{"$f":"E12*F12","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:27,00*2,80+1,40^2*Pi",null,81.757499999999993,null,null,null,null,null,null,null,"Ostrůvek č.1:27,00*2,80+1,40^2*Pi"]
[null,null,"Ostrůvek č.2:67,00*2,80+1,40^2*Pi",null,193.75749999999999,null,null,null,null,null,null,null,"Ostrůvek č.2:67,00*2,80+1,40^2*Pi"]
[null,null,"Ostrůvek č.3:77,00*2,80+1,40^2*Pi",null,221.75749999999999,null,null,null,null,null,null,null,"Ostrůvek č.3:77,00*2,80+1,40^2*Pi"]
[3,"113108315R00","Odstranění podkladu pl.do 50 m2, živice tl. 15 cm ","m2",45.842399999999998,null,{"$f":"E16*F16","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:30,60*3,60-27,00*3,40-1,70^2*Pi",null,9.2807999999999993,null,null,null,null,null,null,null,"Ostrůvek č.1:30,60*3,60-27,00*3,40-1,70^2*Pi"]
[null,null,"Ostrůvek č.2:70,60*3,60-67,00*3,40-1,70^2*Pi",null,17.280799999999999,null,null,null,null,null,null,null,"Ostrůvek č.2:70,60*3,60-67,00*3,40-1,70^2*Pi"]
[null,null,"Ostrůvek č.3:80,60*3,60-77,00*3,40-1,70^2*Pi",null,19.280799999999999,null,null,null,null,null,null,null,"Ostrůvek č.3:80,60*3,60-77,00*3,40-1,70^2*Pi"]
[4,"113108406R00","Odstranění podkladu pl. nad 50 m2, živice tl.6 cm ","m2",497.27260000000001,null,{"$f":"E20*F20","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:27,00*2,80+1,40^2*Pi",null,81.757499999999993,null,null,null,null,null,null,null,"Ostrůvek č.1:27,00*2,80+1,40^2*Pi"]
[null,null,"Ostrůvek č.2:67,00*2,80+1,40^2*Pi",null,193.75749999999999,null,null,null,null,null,null,null,"Ostrůvek č.2:67,00*2,80+1,40^2*Pi"]
[null,null,"Ostrůvek č.3:77,00*2,80+1,40^2*Pi",null,221.75749999999999,null,null,null,null,null,null,null,"Ostrůvek č.3:77,00*2,80+1,40^2*Pi"]
[5,"113109310R00","Odstranění podkladu pl.50 m2, bet.prostý tl.10 cm ","m2",74.808800000000005,null,{"$f":"E24*F24","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ24=1,G24,0)","v":0},{"$f":"IF(AZ24=2,G24,0)","v":0},{"$f":"IF(AZ24=3,G24,0)","v":0},{"$f":"IF(AZ24=4,G24,0)","v":0},{"$f":"IF(AZ24=5,G24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:(27,00*2+3,40*Pi)*0,20",null,12.936299999999999,null,null,null,null,null,null,null,"Ostrůvek č.1:(27,00*2+3,40*Pi)*0,20"]
[null,null,"Ostrůvek č.2:(67,00*2+3,40*Pi)*0,20",null,28.936299999999999,null,null,null,null,null,null,null,"Ostrůvek č.2:(67,00*2+3,40*Pi)*0,20"]
[null,null,"Ostrůvek č.3:(77,00*2+3,40*Pi)*0,20",null,32.936300000000003,null,null,null,null,null,null,null,"Ostrůvek č.3:(77,00*2+3,40*Pi)*0,20"]
[6,"113202111R00","Vytrhání obrub z krajníků nebo obrubníků stojatých ","m",370.27429999999998,null,{"$f":"E28*F28","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:27,00*2+3,00*Pi",null,63.424799999999998,null,null,null,null,null,null,null,"Ostrůvek č.1:27,00*2+3,00*Pi"]
[null,null,"Ostrůvek č.2:67,00*2+3,00*Pi",null,143.4248,null,null,null,null,null,null,null,"Ostrůvek č.2:67,00*2+3,00*Pi"]
[null,null,"Ostrůvek č.3:77,00*2+3,00*Pi",null,163.4248,null,null,null,null,null,null,null,"Ostrůvek č.3:77,00*2+3,00*Pi"]
[7,"181101102R00","Úprava pláně v zářezech v hor. 1-4, se zhutněním ","m2",654.48,null,{"$f":"E32*F32","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ32=1,G32,0)","v":0},{"$f":"IF(AZ32=2,G32,0)","v":0},{"$f":"IF(AZ32=3,G32,0)","v":0},{"$f":"IF(AZ32=4,G32,0)","v":0},{"$f":"IF(AZ32=5,G32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:30,60*3,60",null,110.16,null,null,null,null,null,null,null,"Ostrůvek č.1:30,60*3,60"]
[null,null,"Ostrůvek č.2:70,60*3,60",null,254.16,null,null,null,null,null,null,null,"Ostrůvek č.2:70,60*3,60"]
[null,null,"Ostrůvek č.3:80,60*3,60",null,290.16000000000003,null,null,null,null,null,null,null,"Ostrůvek č.3:80,60*3,60"]
[8,"979082213RXX","Vodorovná doprava suti po suchu na skládku zhotovitele","t",415.04969999999997,null,{"$f":"E36*F36","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ36=1,G36,0)","v":0},{"$f":"IF(AZ36=2,G36,0)","v":0},{"$f":"IF(AZ36=3,G36,0)","v":0},{"$f":"IF(AZ36=4,G36,0)","v":0},{"$f":"IF(AZ36=5,G36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[9,"979990112RAS","Poplatek za skládku suti - obalovaný asfalt ","t",80.768000000000001,null,{"$f":"E37*F37","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,"979990112RBE","Poplatek za skládku suti (beton a vyb. mat.,...) ","t",115.48180000000001,null,{"$f":"E38*F38","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,"979999997RŠT","Poplatek za skládku suťi - štěrky ","t",218.79990000000001,null,{"$f":"E39*F39","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ39=1,G39,0)","v":0},{"$f":"IF(AZ39=2,G39,0)","v":0},{"$f":"IF(AZ39=3,G39,0)","v":0},{"$f":"IF(AZ39=4,G39,0)","v":0},{"$f":"IF(AZ39=5,G39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Celkem za",{"$f":"CONCATENATE(B7,\" \",C7)","v":"1 Zemní práce"},null,null,null,{"$f":"SUM(G7:G39)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA39)","v":0},{"$f":"SUM(BB7:BB39)","v":0},{"$f":"SUM(BC7:BC39)","v":0},{"$f":"SUM(BD7:BD39)","v":0},{"$f":"SUM(BE7:BE39)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"566401111R00","Úprava krytu kamenivem drceným do 0,08 m3/m2 ","m2",654.48,null,{"$f":"E42*F42","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13769000000000001]
[null,null,"Ostrůvek č.1:30,60*3,60",null,110.16,null,null,null,null,null,null,null,"Ostrůvek č.1:30,60*3,60"]
[null,null,"Ostrůvek č.2:70,60*3,60",null,254.16,null,null,null,null,null,null,null,"Ostrůvek č.2:70,60*3,60"]
[null,null,"Ostrůvek č.3:80,60*3,60",null,290.16000000000003,null,null,null,null,null,null,null,"Ostrůvek č.3:80,60*3,60"]
[13,"573231111R00","Postřik živičný spojovací z emulze 0,5-0,7 kg/m2 ","m2",654.48,null,{"$f":"E46*F46","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ46=1,G46,0)","v":0},{"$f":"IF(AZ46=2,G46,0)","v":0},{"$f":"IF(AZ46=3,G46,0)","v":0},{"$f":"IF(AZ46=4,G46,0)","v":0},{"$f":"IF(AZ46=5,G46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1000000000000002E-4]
[null,null,"Ostrůvek č.1:30,60*3,60",null,110.16,null,null,null,null,null,null,null,"Ostrůvek č.1:30,60*3,60"]
[null,null,"Ostrůvek č.2:70,60*3,60",null,254.16,null,null,null,null,null,null,null,"Ostrůvek č.2:70,60*3,60"]
[null,null,"Ostrůvek č.3:80,60*3,60",null,290.16000000000003,null,null,null,null,null,null,null,"Ostrůvek č.3:80,60*3,60"]
[14,"577142212RT2","Beton asfalt. ACO 11, š.nad 3 m, 5 cm plochy 201-1000 m2","m2",654.48,null,{"$f":"E50*F50","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,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},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12715000000000001]
[null,null,"Ostrůvek č.1:30,60*3,60",null,110.16,null,null,null,null,null,null,null,"Ostrůvek č.1:30,60*3,60"]
[null,null,"Ostrůvek č.2:70,60*3,60",null,254.16,null,null,null,null,null,null,null,"Ostrůvek č.2:70,60*3,60"]
[null,null,"Ostrůvek č.3:80,60*3,60",null,290.16000000000003,null,null,null,null,null,null,null,"Ostrůvek č.3:80,60*3,60"]
[15,"577162124RT2","Beton asfalt. ACL 16+ ložný, š. nad 3 m, tl. 7 cm plochy 201-1000 m2","m2",654.48,null,{"$f":"E54*F54","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ54=1,G54,0)","v":0},{"$f":"IF(AZ54=2,G54,0)","v":0},{"$f":"IF(AZ54=3,G54,0)","v":0},{"$f":"IF(AZ54=4,G54,0)","v":0},{"$f":"IF(AZ54=5,G54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18151999999999999]
[null,null,"Ostrůvek č.1:30,60*3,60",null,110.16,null,null,null,null,null,null,null,"Ostrůvek č.1:30,60*3,60"]
[null,null,"Ostrůvek č.2:70,60*3,60",null,254.16,null,null,null,null,null,null,null,"Ostrůvek č.2:70,60*3,60"]
[null,null,"Ostrůvek č.3:80,60*3,60",null,290.16000000000003,null,null,null,null,null,null,null,"Ostrůvek č.3:80,60*3,60"]
[16,"599142111RRX","Úprava zálivky spár ","m",385.2,null,{"$f":"E58*F58","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ58=1,G58,0)","v":0},{"$f":"IF(AZ58=2,G58,0)","v":0},{"$f":"IF(AZ58=3,G58,0)","v":0},{"$f":"IF(AZ58=4,G58,0)","v":0},{"$f":"IF(AZ58=5,G58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2399999999999998E-3]
[null,null,"Včetně vyčištění spár, zalití spár asfaltovou zálivkou, nátěru asfaltovým lakem a posyp drtí.",null,null,null,null,null,null,null,null,"Včetně vyčištění spár, zalití spár asfaltovou zálivkou, nátěru asfaltovým lakem a posyp drtí.",null,null,3]
[null,null,"Ostrůvek č.1:(30,60+3,60)*2",null,68.400000000000006,null,null,null,null,null,null,null,"Ostrůvek č.1:(30,60+3,60)*2"]
[null,null,"Ostrůvek č.2:(70,60+3,60)*2",null,148.4,null,null,null,null,null,null,null,"Ostrůvek č.2:(70,60+3,60)*2"]
[null,null,"Ostrůvek č.3:(80,60+3,60)*2",null,168.4,null,null,null,null,null,null,null,"Ostrůvek č.3:(80,60+3,60)*2"]
[null,"Celkem za",{"$f":"CONCATENATE(B41,\" \",C41)","v":"5 Komunikace"},null,null,null,{"$f":"SUM(G41:G62)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA41:BA62)","v":0},{"$f":"SUM(BB41:BB62)","v":0},{"$f":"SUM(BC41:BC62)","v":0},{"$f":"SUM(BD41:BD62)","v":0},{"$f":"SUM(BE41:BE62)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[17,"914001111R00","Osaz sloupků, montáž svislých dopr.značek ","kus",3,null,{"$f":"E65*F65","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ65=1,G65,0)","v":0},{"$f":"IF(AZ65=2,G65,0)","v":0},{"$f":"IF(AZ65=3,G65,0)","v":0},{"$f":"IF(AZ65=4,G65,0)","v":0},{"$f":"IF(AZ65=5,G65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,"Včetně:",null,null,null,null,null,null,null,null,"Včetně:",null,null,3]
[null,null,"- osazení sloupků, sloupů nebo ocelových nosných konstrukcí a upevňovadel včetně   montáže,",null,null,null,null,null,null,null,null,"- osazení sloupků, sloupů nebo ocelových nosných konstrukcí a upevňovadel včetně   montáže,",null,null,3]
[null,null,"- výkopu jam pro sloupky s odhozem výkopku na vzdálenost do 3 m,",null,null,null,null,null,null,null,null,"- výkopu jam pro sloupky s odhozem výkopku na vzdálenost do 3 m,",null,null,3]
[null,null,"- zabetonování sloupků nebo vysekání otvorů ve zdivu pro konzoly a na zaplnění a zatření   otvorů cementovou maltou.",null,null,null,null,null,null,null,null,"- zabetonování sloupků nebo vysekání otvorů ve zdivu pro konzoly a na zaplnění a zatření   otvorů cementovou maltou.",null,null,3]
[null,null,"B2:2",null,2,null,null,null,null,null,null,null,"B2:2"]
[null,null,"IP 4b:1",null,1,null,null,null,null,null,null,null,"IP 4b:1"]
[18,"915711112R00","Vodorovné značení dělících čar š.12 cm silnovrstvé ","m",560,null,{"$f":"E72*F72","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ72=1,G72,0)","v":0},{"$f":"IF(AZ72=2,G72,0)","v":0},{"$f":"IF(AZ72=3,G72,0)","v":0},{"$f":"IF(AZ72=4,G72,0)","v":0},{"$f":"IF(AZ72=5,G72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6999999999999999E-4]
[null,null,"Rozdělení parkovacích stání:560,00",null,560,null,null,null,null,null,null,null,"Rozdělení parkovacích stání:560,00"]
[19,"915721112R00","Vodorovné značení silnovrstvé stopčar,zeber atd. ","m2",56,null,{"$f":"E74*F74","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8900000000000002E-3]
[null,null,"Stíny, šipky a pod.:56,00",null,56,null,null,null,null,null,null,null,"Stíny, šipky a pod.:56,00"]
[20,"915791111R00","Předznačení pro značení dělící čáry,vodící proužky ","m",560,null,{"$f":"E76*F76","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ76=1,G76,0)","v":0},{"$f":"IF(AZ76=2,G76,0)","v":0},{"$f":"IF(AZ76=3,G76,0)","v":0},{"$f":"IF(AZ76=4,G76,0)","v":0},{"$f":"IF(AZ76=5,G76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Rozdělení parkovacích stání:560,00",null,560,null,null,null,null,null,null,null,"Rozdělení parkovacích stání:560,00"]
[21,"915791112R00","Předznačení pro značení stopčáry, zebry, nápisů ","m2",56,null,{"$f":"E78*F78","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ78=1,G78,0)","v":0},{"$f":"IF(AZ78=2,G78,0)","v":0},{"$f":"IF(AZ78=3,G78,0)","v":0},{"$f":"IF(AZ78=4,G78,0)","v":0},{"$f":"IF(AZ78=5,G78,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Stíny, šipky a pod.:56,00",null,56,null,null,null,null,null,null,null,"Stíny, šipky a pod.:56,00"]
[22,"917862111RT5","Osazení stojat. obrub.bet. s opěrou,lože z C 12/15 včetně obrubníku 100/10/25","m",82,null,{"$f":"E80*F80","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ80=1,G80,0)","v":0},{"$f":"IF(AZ80=2,G80,0)","v":0},{"$f":"IF(AZ80=3,G80,0)","v":0},{"$f":"IF(AZ80=4,G80,0)","v":0},{"$f":"IF(AZ80=5,G80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20164000000000001]
[23,"919731123R00","Zarovnání styčné plochy živičné tl. do 20 cm ","m",385.2,null,{"$f":"E81*F81","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ81=1,G81,0)","v":0},{"$f":"IF(AZ81=2,G81,0)","v":0},{"$f":"IF(AZ81=3,G81,0)","v":0},{"$f":"IF(AZ81=4,G81,0)","v":0},{"$f":"IF(AZ81=5,G81,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:(30,60+3,60)*2",null,68.400000000000006,null,null,null,null,null,null,null,"Ostrůvek č.1:(30,60+3,60)*2"]
[null,null,"Ostrůvek č.2:(70,60+3,60)*2",null,148.4,null,null,null,null,null,null,null,"Ostrůvek č.2:(70,60+3,60)*2"]
[null,null,"Ostrůvek č.3:(80,60+3,60)*2",null,168.4,null,null,null,null,null,null,null,"Ostrůvek č.3:(80,60+3,60)*2"]
[24,"919735113R00","Řezání stávajícího živičného krytu tl. 10 - 15 cm ","m",385.2,null,{"$f":"E85*F85","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ostrůvek č.1:(30,60+3,60)*2",null,68.400000000000006,null,null,null,null,null,null,null,"Ostrůvek č.1:(30,60+3,60)*2"]
[null,null,"Ostrůvek č.2:(70,60+3,60)*2",null,148.4,null,null,null,null,null,null,null,"Ostrůvek č.2:(70,60+3,60)*2"]
[null,null,"Ostrůvek č.3:(80,60+3,60)*2",null,168.4,null,null,null,null,null,null,null,"Ostrůvek č.3:(80,60+3,60)*2"]
[25,"40445023.A","Značka doprav zákazová B1-B34 700 fól 1, EG 7letá","kus",2,null,{"$f":"E89*F89","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"40445023.A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ89=1,G89,0)","v":0},{"$f":"IF(AZ89=2,G89,0)","v":0},{"$f":"IF(AZ89=3,G89,0)","v":0},{"$f":"IF(AZ89=4,G89,0)","v":0},{"$f":"IF(AZ89=5,G89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000004E-3]
[null,null,"B2:2",null,2,null,null,null,null,null,null,null,"B2:2"]
[26,"40445044.A","Značka dopr inf IP 4b-7,10a,b 500/500 fól1,EG7letá","kus",1,null,{"$f":"E91*F91","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"40445044.A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ91=1,G91,0)","v":0},{"$f":"IF(AZ91=2,G91,0)","v":0},{"$f":"IF(AZ91=3,G91,0)","v":0},{"$f":"IF(AZ91=4,G91,0)","v":0},{"$f":"IF(AZ91=5,G91,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000004E-3]
[null,null,"IP 4b:1",null,1,null,null,null,null,null,null,null,"IP 4b:1"]
[27,"40445961","Sloupek Al 60/5 hladký drážkový","m",9,null,{"$f":"E93*F93","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,40445961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ93=1,G93,0)","v":0},{"$f":"IF(AZ93=2,G93,0)","v":0},{"$f":"IF(AZ93=3,G93,0)","v":0},{"$f":"IF(AZ93=4,G93,0)","v":0},{"$f":"IF(AZ93=5,G93,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2999999999999999E-3]
[null,null,"B2:3,00*2",null,6,null,null,null,null,null,null,null,"B2:3,00*2"]
[null,null,"IP 4b:3,00*1",null,3,null,null,null,null,null,null,null,"IP 4b:3,00*1"]
[28,"40445962.A","Dopravní příslušenství, patka AL 4 ks kot šroubů","kus",3,null,{"$f":"E96*F96","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"40445962.A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ96=1,G96,0)","v":0},{"$f":"IF(AZ96=2,G96,0)","v":0},{"$f":"IF(AZ96=3,G96,0)","v":0},{"$f":"IF(AZ96=4,G96,0)","v":0},{"$f":"IF(AZ96=5,G96,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2600000000000001E-3]
[null,null,"B2:2",null,2,null,null,null,null,null,null,null,"B2:2"]
[null,null,"IP 4b:1",null,1,null,null,null,null,null,null,null,"IP 4b:1"]
[29,"40445976.A","Dopravní příslušenství, objímka Al-2c průměr 60","kus",6,null,{"$f":"E99*F99","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,"40445976.A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ99=1,G99,0)","v":0},{"$f":"IF(AZ99=2,G99,0)","v":0},{"$f":"IF(AZ99=3,G99,0)","v":0},{"$f":"IF(AZ99=4,G99,0)","v":0},{"$f":"IF(AZ99=5,G99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2600000000000001E-3]
[null,null,"B2:2*2",null,4,null,null,null,null,null,null,null,"B2:2*2"]
[null,null,"IP 4b:2*1",null,2,null,null,null,null,null,null,null,"IP 4b:2*1"]
[null,"Celkem za",{"$f":"CONCATENATE(B64,\" \",C64)","v":"91 Doplňující práce na komunikaci"},null,null,null,{"$f":"SUM(G64:G101)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA64:BA101)","v":0},{"$f":"SUM(BB64:BB101)","v":0},{"$f":"SUM(BC64:BC101)","v":0},{"$f":"SUM(BD64:BD101)","v":0},{"$f":"SUM(BE64:BE101)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[30,"998225311R00","Přesun hmot, oprava komunikací, kryt živič. a bet. ","t",311.15308160000001,null,{"$f":"E104*F104","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ104=1,G104,0)","v":0},{"$f":"IF(AZ104=2,G104,0)","v":0},{"$f":"IF(AZ104=3,G104,0)","v":0},{"$f":"IF(AZ104=4,G104,0)","v":0},{"$f":"IF(AZ104=5,G104,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Celkem za",{"$f":"CONCATENATE(B103,\" \",C103)","v":"99 Staveništní přesun hmot"},null,null,null,{"$f":"SUM(G103:G104)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA103:BA104)","v":0},{"$f":"SUM(BB103:BB104)","v":0},{"$f":"SUM(BC103:BC104)","v":0},{"$f":"SUM(BD103:BD104)","v":0},{"$f":"SUM(BE103:BE104)","v":0}]
["Díl:","M21","Elektromontáže",null,null,null,null,null,null,null,null,null,null,null,1]
[31,"210500010RRX","Venkovní osvětlení - demontáž stáv. osvětlení včetně úpravy stáv. kabelové trasy - spojkování","kus",9,null,{"$f":"E107*F107","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,2,9,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$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,2,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8552999999999997]
[32,"210500015RAD","Venkovní osvětlení stožár ocelový výška 6 m včetně svítidla a propojení stáv. kabelových tras","kus",6,null,{"$f":"E108*F108","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,2,9,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(AZ108=1,G108,0)","v":0},{"$f":"IF(AZ108=2,G108,0)","v":0},{"$f":"IF(AZ108=3,G108,0)","v":0},{"$f":"IF(AZ108=4,G108,0)","v":0},{"$f":"IF(AZ108=5,G108,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8892600000000002]
[null,null,"Součástí položky je i vybudování základů pro sloup osvětlení a ostatní práce pro realizaci VO včetně výchozí revize.",null,null,null,null,null,null,null,null,"Součástí položky je i vybudování základů pro sloup osvětlení a ostatní práce pro realizaci VO včetně výchozí revize.",null,null,3]
[null,"Celkem za",{"$f":"CONCATENATE(B106,\" \",C106)","v":"M21 Elektromontáže"},null,null,null,{"$f":"SUM(G106:G109)","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA106:BA109)","v":0},{"$f":"SUM(BB106:BB109)","v":0},{"$f":"SUM(BC106:BC109)","v":0},{"$f":"SUM(BD106:BD109)","v":0},{"$f":"SUM(BE106:BE109)","v":0}]