{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Rekapitulace stavby","E - E-ZÁSADY ORGANIZACE V...","C- SO 000 - VEDLEJŠÍ A OS...","C - SO 121 - CHODNÍKY","Pokyny pro vyplnění"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":9,"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":"Rekapitulace stavby","index":0,"n_rows":52,"n_cols":91,"rows_kept":52,"cut":false,"hidden":false,"merged":[[50,39,50,41],[50,32,50,38],[50,3,50,7],[50,9,50,31],[51,39,51,41],[51,32,51,38],[51,3,51,7],[51,9,51,31],[49,3,49,7],[49,9,49,31],[48,32,48,38],[48,39,48,41],[1,43,1,56],[46,2,46,6],[43,44,45,45],[46,8,46,31],[46,32,46,38],[46,39,46,41],[49,39,49,41],[49,32,49,38],[30,23,30,27],[30,36,30,40],[37,2,37,42],[39,11,39,40],[43,38,43,41],[27,11,27,14],[27,22,27,30],[27,36,27,40],[28,11,28,14],[28,22,28,30],[28,36,28,40],[1,2,1,42],[3,2,3,42],[4,56,31,56],[5,10,5,40],[13,4,13,35],[19,4,19,39],[22,36,22,40],[24,11,24,14],[24,22,24,30],[24,36,24,40],[25,11,25,14],[25,22,25,30],[25,36,25,40],[26,11,26,14],[26,22,26,30],[26,36,26,40]]}
["Export VZ",null,null,"List obsahuje:",null,null,null,null,null,null,"1) Rekapitulace stavby",null,null,null,null,null,null,null,null,null,null,null,"2) Rekapitulace objektů stavby a soupisů prací",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.0","False","False","{65F73D0C-549D-4A12-9F3C-1DAFA063FF34}"]
[null,null,"optimalizováno pro tisk sestav ve formátu A4 - na výšku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">>  skryté sloupce  <<",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,01","21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,01","15"]
[null,null,"REKAPITULACE STAVBY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v ---  níže se nacházejí doplnkové a pomocné údaje k sestavám  --- v",null,null,null,null,null,null,null,null,null,null,null,"Návod na vyplnění",null,null,null,null,null,null,null,null,null,null,null,null,null,"0,001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Měnit lze pouze buňky se žlutým podbarvením!\n\n1) v Rekapitulaci stavby vyplňte údaje o Uchazeči (přenesou se do ostatních sestav i v jiných listech)\n\n2) na vybraných listech vyplňte v sestavě Soupis prací ceny u položek\n\nPodrobnosti k vyplnění naleznete na poslední záložce s Pokyny pro vyplnění",null,null,null,null,null,null,null,null,null,null,null,null,null,"0,01"]
[null,null,null,"Stavba:",null,null,null,null,null,null,"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
[null,null,null,"Místo:",null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum:",null,null,"09.04.2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100"]
[null,null,null,"Zadavatel:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IČ:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,1"]
[null,null,null,null,"Úmob Krásné Pole",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIČ:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,1"]
[null,null,null,"Uchazeč:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IČ:",null,null,"Vyplň údaj",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,1"]
[null,null,null,null,"Vyplň údaj",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIČ:",null,null,"Vyplň údaj",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"False"]
[null,null,null,"Projektant:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IČ:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"False"]
[null,null,null,null,"Doparvoprojekt Ostrava spol. s r.o.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIČ:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"True"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0,01"]
[null,null,null,"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,"0,1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"False"]
[]
[]
[null,null,null,"Cena bez DPH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($AG$49,2)","v":1695634.55}]
[]
[null,null,null,"DPH",null,"základní",null,null,null,null,null,0.21,null,null,null,null,null,null,null,"ze",null,null,{"$f":"ROUNDUP($AZ$49,2)","v":1695634.55},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($AV$49,1)","v":356083.3}]
[null,null,null,null,null,"snížená",null,null,null,null,null,0.15,null,null,null,null,null,null,null,"ze",null,null,{"$f":"ROUNDUP($BA$49,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($AW$49,1)","v":0}]
[null,null,null,null,null,"zákl. přenesená",null,null,null,null,null,0.21,null,null,null,null,null,null,null,"ze",null,null,{"$f":"ROUNDUP($BB$49,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"sníž. přenesená",null,null,null,null,null,0.15,null,null,null,null,null,null,null,"ze",null,null,{"$f":"ROUNDUP($BC$49,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"nulová",null,null,null,null,null,0,null,null,null,null,null,null,null,"ze",null,null,{"$f":"ROUNDUP($BD$49,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Cena s DPH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v",null,null,null,"CZK",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUM($AK$23:$AK$29),2)","v":2051717.85}]
[]
[]
[]
[]
[]
[]
[null,null,"REKAPITULACE OBJEKTŮ STAVBY A SOUPISŮ PRACÍ"]
[]
[null,null,"Stavba:",null,null,null,null,null,null,null,null,{"$f":"$K$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[]
[null,null,"Místo:",null,null,null,null,null,null,null,null,{"$f":"IF($K$8=\"\",\"\",$K$8)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum:",null,null,null,{"$f":"IF($AN$8=\"\",\"\",$AN$8)","v":"09.04.2014"}]
[]
[null,null,"Zadavatel:",null,null,null,null,null,null,null,null,{"$f":"IF($E$11=\"\",\"\",$E$11)","v":"Úmob Krásné Pole"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projektant:",null,null,null,{"$f":"IF($E$17=\"\",\"\",$E$17)","v":"Doparvoprojekt Ostrava spol. s r.o."},null,null,null,null,null,"Informatívní údaje z listů zakázek"]
[null,null,"Uchazeč:",null,null,null,null,null,null,null,null,{"$f":"IF($E$14=\"Vyplň údaj\",\"\",$E$14)","v":""}]
[]
[null,null,"Kód",null,null,null,null,null,"Objekt, Soupis prací",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena bez DPH [CZK]",null,null,null,null,null,null,"Cena s DPH [CZK]",null,null,"Typ",null,"z toho Ostat.\nnáklady [CZK]","DPH [CZK]","Normohodiny [h]","DPH základní [CZK]","DPH snížená [CZK]","DPH základní přenesená\n[CZK]","DPH snížená přenesená\n[CZK]","Základna\nDPH základní","Základna\nDPH snížená","Základna\nDPH zákl. přenesená","Základna\nDPH sníž. přenesená","Základna\nDPH nulová"]
[]
[null,null,"Náklady stavby celkem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUM($AG$50:$AG$52),2)","v":1695634.55},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM($AG$49,$AT$49),2)","v":2051717.85},null,null,null,null,{"$f":"ROUNDUP(SUM($AS$50:$AS$52),2)","v":0},{"$f":"ROUNDUP(SUM($AV$49:$AW$49),1)","v":356083.3},{"$f":"ROUNDUP(SUM($AU$50:$AU$52),5)","v":0},{"$f":"ROUNDUP($AZ$49*$L$25,2)","v":356083.26},{"$f":"ROUNDUP($BA$49*$L$26,2)","v":0},{"$f":"ROUNDUP($BB$49*$L$25,2)","v":0},{"$f":"ROUNDUP($BC$49*$L$26,2)","v":0},{"$f":"ROUNDUP(SUM($AZ$50:$AZ$52),2)","v":1695634.55},{"$f":"ROUNDUP(SUM($BA$50:$BA$52),2)","v":0},{"$f":"ROUNDUP(SUM($BB$50:$BB$52),2)","v":0},{"$f":"ROUNDUP(SUM($BC$50:$BC$52),2)","v":0},{"$f":"ROUNDUP(SUM($BD$50:$BD$52),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D","0","###NOIMPORT###","IMPORT","{65F73D0C-549D-4A12-9F3C-1DAFA063FF34}","{00000000-0000-0000-0000-000000000000}",null,null,null,null,null,null,null,null,null,null,null,null,null,"822 29"]
["/",null,null,"E",null,null,null,null,null,"E-ZÁSADY ORGANIZACE VÝSTAVBY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$M$25","v":52178.5},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM($AG$50,$AT$50),2)","v":63136},null,null,"STA",null,0,{"$f":"ROUNDUP(SUM($AV$50:$AW$50),1)","v":10957.5},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$W$71","v":0},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$M$27","v":10957.484999999999},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$M$28","v":0},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$M$29","v":0},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$M$30","v":0},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$H$27","v":52178.5},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$H$28","v":0},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$H$29","v":0},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$H$30","v":0},{"$f":"'E - E-ZÁSADY ORGANIZACE V...'!$H$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"IMPORT","{08CB21A3-517C-4948-8480-B4193D04491A}","{65F73D0C-549D-4A12-9F3C-1DAFA063FF34}",null,null,null,null,null,null,null,null,null,null,null,null,null,"822 29","2"]
["/",null,null,"C- SO 000",null,null,null,null,null,"VEDLEJŠÍ A OSTATNÍ NÁKLADY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$M$25","v":437740},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM($AG$51,$AT$51),2)","v":529665.4},null,null,"STA",null,0,{"$f":"ROUNDUP(SUM($AV$51:$AW$51),1)","v":91925.4},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$W$71","v":0},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$M$27","v":91925.4},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$M$28","v":0},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$M$29","v":0},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$M$30","v":0},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$H$27","v":437740},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$H$28","v":0},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$H$29","v":0},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$H$30","v":0},{"$f":"'C- SO 000 - VEDLEJŠÍ A OS...'!$H$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"IMPORT","{4C6443E4-29F3-45B7-853E-7E0E695111C7}","{65F73D0C-549D-4A12-9F3C-1DAFA063FF34}",null,null,null,null,null,null,null,null,null,null,null,null,null,"822 29","2"]
["/",null,null,"C - SO 121",null,null,null,null,null,"CHODNÍKY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C - SO 121 - CHODNÍKY'!$M$25","v":1205716.05},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM($AG$52,$AT$52),2)","v":1458916.45},null,null,"STA",null,0,{"$f":"ROUNDUP(SUM($AV$52:$AW$52),1)","v":253200.4},{"$f":"'C - SO 121 - CHODNÍKY'!$W$82","v":0},{"$f":"'C - SO 121 - CHODNÍKY'!$M$27","v":253200.37049999999},{"$f":"'C - SO 121 - CHODNÍKY'!$M$28","v":0},{"$f":"'C - SO 121 - CHODNÍKY'!$M$29","v":0},{"$f":"'C - SO 121 - CHODNÍKY'!$M$30","v":0},{"$f":"'C - SO 121 - CHODNÍKY'!$H$27","v":1205716.05},{"$f":"'C - SO 121 - CHODNÍKY'!$H$28","v":0},{"$f":"'C - SO 121 - CHODNÍKY'!$H$29","v":0},{"$f":"'C - SO 121 - CHODNÍKY'!$H$30","v":0},{"$f":"'C - SO 121 - CHODNÍKY'!$H$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"IMPORT","{825ADD61-98A8-4455-91E3-8EB0D98D8DF6}","{65F73D0C-549D-4A12-9F3C-1DAFA063FF34}",null,null,null,null,null,null,null,null,null,null,null,null,null,"822 59","2"]

{"sheet":"E - E-ZÁSADY ORGANIZACE V...","index":1,"n_rows":119,"n_cols":65,"rows_kept":119,"cut":false,"hidden":false,"merged":[[118,5,118,8],[70,13,70,16],[71,13,71,16],[72,13,72,16],[0,7,0,10],[1,18,1,28],[114,5,114,17],[115,5,115,8],[116,5,116,8],[116,11,116,12],[109,5,109,17],[116,13,116,16],[117,5,117,17],[110,5,110,8],[111,5,111,8],[111,11,111,12],[111,13,111,16],[112,5,112,17],[113,5,113,8],[113,11,113,12],[113,13,113,16],[103,5,103,17],[104,5,104,8],[105,5,105,8],[105,11,105,12],[105,13,105,16],[106,5,106,17],[107,5,107,8],[108,5,108,8],[108,11,108,12],[108,13,108,16],[97,5,97,17],[98,5,98,8],[99,5,99,8],[99,11,99,12],[99,13,99,16],[100,5,100,17],[101,5,101,8],[102,5,102,8],[102,11,102,12],[102,13,102,16],[91,5,91,8],[92,5,92,8],[93,5,93,8],[93,11,93,12],[93,13,93,16],[94,5,94,17],[95,5,95,8],[96,5,96,8],[96,11,96,12],[96,13,96,16],[83,11,83,12],[83,13,83,16],[84,5,84,17],[85,5,85,8],[86,5,86,8],[87,5,87,8],[88,5,88,8],[89,5,89,8],[90,5,90,8],[75,5,75,8],[76,5,76,8],[77,5,77,8],[78,5,78,8],[79,5,79,8],[80,5,80,8],[81,5,81,8],[82,5,82,8],[83,5,83,8],[64,12,64,15],[66,12,66,16],[69,5,69,8],[69,11,69,12],[69,13,69,16],[73,5,73,8],[73,11,73,12],[73,13,73,16],[74,5,74,17],[45,12,45,16],[48,2,48,6],[48,13,48,16],[50,13,50,16],[51,13,51,16],[52,13,52,16],[59,2,59,17],[61,5,61,16],[62,5,62,16],[29,7,29,9],[29,12,29,15],[30,7,30,9],[30,12,30,15],[32,11,32,15],[38,2,38,17],[40,5,40,16],[41,5,41,16],[43,12,43,15],[17,14,17,15],[18,14,18,15],[21,4,21,15],[24,12,24,15],[26,7,26,9],[26,12,26,15],[27,7,27,9],[27,12,27,15],[28,7,28,9],[28,12,28,15],[1,2,1,17],[3,2,3,17],[5,5,5,16],[6,5,6,16],[9,14,9,15],[11,14,11,15],[12,14,12,15],[14,14,14,15],[15,14,15,15]]}
[null,null,null,"List obsahuje:",null,"1) Krycí list soupisu",null,"2) Rekapitulace",null,null,null,"3) Soupis prací",null,null,"Zpět na list:",null,null,null,"Rekapitulace stavby"]
[null,null,"optimalizováno pro tisk sestav ve formátu A4 - na výšku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">>  skryté sloupce  <<",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"{08CB21A3-517C-4948-8480-B4193D04491A}"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2"]
[null,null,"KRYCÍ LIST SOUPISU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v ---  níže se nacházejí doplnkové a pomocné údaje k sestavám  --- v",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"False"]
[]
[null,null,null,"Stavba:",null,{"$f":"'Rekapitulace stavby'!$K$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,null,"Objekt:",null,"E - E-ZÁSADY ORGANIZACE VÝSTAVBY"]
[]
[null,null,null,"KSO:",null,"822 29"]
[null,null,null,"Místo:",null," ",null,null,null,null,null,null,"Datum:",null,{"$f":"'Rekapitulace stavby'!$AN$8","v":"09.04.2014"}]
[]
[null,null,null,"Zadavatel:",null,null,null,null,null,null,null,null,"IČ:"]
[null,null,null,null,"Úmob Krásné Pole",null,null,null,null,null,null,null,"DIČ:"]
[]
[null,null,null,"Uchazeč:",null,null,null,null,null,null,null,null,"IČ:",null,{"$f":"IF('Rekapitulace stavby'!$AN$13=\"\",\"\",'Rekapitulace stavby'!$AN$13)","v":"Vyplň údaj"}]
[null,null,null,null,{"$f":"IF('Rekapitulace stavby'!$E$14=\"\",\"\",'Rekapitulace stavby'!$E$14)","v":"Vyplň údaj"},null,null,null,null,null,null,null,"DIČ:",null,{"$f":"IF('Rekapitulace stavby'!$AN$14=\"\",\"\",'Rekapitulace stavby'!$AN$14)","v":"Vyplň údaj"}]
[]
[null,null,null,"Projektant:",null,null,null,null,null,null,null,null,"IČ:"]
[null,null,null,null,"Dopravoprojekt Ostrava spol. s r.o.",null,null,null,null,null,null,null,"DIČ:"]
[]
[null,null,null,"Poznámka:"]
[]
[]
[]
[null,null,null,"Cena bez DPH",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$71,2)","v":52178.5}]
[]
[null,null,null,"DPH","základní",0.21,"ze",{"$f":"SUM($BE$71:$BE$119)","v":52178.5},null,null,null,null,{"$f":"SUM($BE$71:$BE$119)*$F$27","v":10957.484999999999}]
[null,null,null,null,"snížená",0.15,"ze",{"$f":"SUM($BF$71:$BF$119)","v":0},null,null,null,null,{"$f":"SUM($BF$71:$BF$119)*$F$28","v":0}]
[null,null,null,null,"zákl. přenesená",0.21,"ze",{"$f":"SUM($BG$71:$BG$119)","v":0},null,null,null,null,0]
[null,null,null,null,"sníž. přenesená",0.15,"ze",{"$f":"SUM($BH$71:$BH$119)","v":0},null,null,null,null,0]
[null,null,null,null,"nulová",0,"ze",{"$f":"SUM($BI$71:$BI$119)","v":0},null,null,null,null,0]
[]
[null,null,null,"Cena s DPH",null,null,"v","CZK",null,null,null,{"$f":"ROUNDUP(SUM($M$25:$M$31),2)","v":63135.990000000005}]
[]
[]
[]
[]
[]
[null,null,"REKAPITULACE ČLENĚNÍ SOUPISU PRACÍ"]
[]
[null,null,"Stavba:",null,null,{"$f":"$F$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,"Objekt:",null,null,{"$f":"$F$7","v":"E - E-ZÁSADY ORGANIZACE VÝSTAVBY"}]
[]
[null,null,"Místo:",null,null,{"$f":"$F$10","v":" "},null,null,null,null,"Datum:",null,{"$f":"IF($O$10=\"\",\"\",$O$10)","v":"09.04.2014"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"$E$13","v":"Úmob Krásné Pole"},null,null,null,null,"Projektant:",null,{"$f":"$E$19","v":"Dopravoprojekt Ostrava spol. s r.o."}]
[null,null,"Uchazeč:",null,null,{"$f":"IF($E$16=\"\",\"\",$E$16)","v":"Vyplň údaj"}]
[]
[null,null,"Kód dílu - Popis",null,null,null,null,null,null,null,null,null,null,"Cena celkem [CZK]"]
[]
[null,null,"Náklady soupisu celkem",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$71,2)","v":52178.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-1"]
[null,null,null,"HSV - Práce a dodávky HSV",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$72,2)","v":52178.5}]
[null,null,null,"    9 - Ostatní konstrukce a práce-bourání",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$73,2)","v":52178.5}]
[]
[]
[]
[]
[]
[]
[null,null,"SOUPIS PRACÍ"]
[]
[null,null,"Stavba:",null,null,{"$f":"$F$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,"Objekt:",null,null,{"$f":"$F$7","v":"E - E-ZÁSADY ORGANIZACE VÝSTAVBY"}]
[]
[null,null,"Místo:",null,null,{"$f":"$F$10","v":" "},null,null,null,null,"Datum:",null,{"$f":"IF($O$10=\"\",\"\",$O$10)","v":"09.04.2014"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"$E$13","v":"Úmob Krásné Pole"},null,null,null,null,"Projektant:",null,{"$f":"$E$19","v":"Dopravoprojekt Ostrava spol. s r.o."}]
[null,null,"Uchazeč:",null,null,{"$f":"IF($E$16=\"\",\"\",$E$16)","v":"Vyplň údaj"}]
[]
[null,null,"PČ","Typ","Kód","Popis",null,null,null,"MJ","Množství","J.cena [CZK]",null,"Cena celkem\n[CZK]",null,null,null,"Cenová soustava",null,"Poznámka","DPH","J. Nh [h]","Nh celkem [h]","J. hmotnost\n[t]","Hmotnost\ncelkem [t]","J. suť [t]","Suť Celkem [t]"]
[null,null,"Náklady soupisu celkem",null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$71","v":52178.5},null,null,null,null,null,null,null,null,{"$f":"$W$72","v":0},null,{"$f":"$Y$72","v":0},null,{"$f":"$AA$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D","-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$72","v":52178.5}]
[null,null,null,"HSV - Práce a dodávky HSV",null,null,null,null,null,null,null,null,null,{"$f":"$BK$72","v":52178.5},null,null,null,null,null,null,null,null,{"$f":"$W$73","v":0},null,{"$f":"$Y$73","v":0},null,{"$f":"$AA$73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","0",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$73","v":52178.5}]
[null,null,null,"    9 - Ostatní konstrukce a práce-bourání",null,null,null,null,null,null,null,null,null,{"$f":"$BK$73","v":52178.5},null,null,null,null,null,null,null,null,{"$f":"SUM($W$74:$W$119)","v":0},null,{"$f":"SUM($Y$74:$Y$119)","v":0},null,{"$f":"SUM($AA$74:$AA$119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$74:$BK$119)","v":52178.5}]
[null,null,"1","K","913121111","Montáž a demontáž dočasné dopravní značky kompletní základní",null,null,null,"kus",170,22,null,{"$f":"ROUND($L$74*$K$74,2)","v":3740},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$74*$K$74","v":0},0,{"$f":"$Z$74*$K$74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$74=\"základní\",$N$74,0)","v":3740},{"$f":"IF($U$74=\"snížená\",$N$74,0)","v":0},{"$f":"IF($U$74=\"zákl. přenesená\",$N$74,0)","v":0},{"$f":"IF($U$74=\"sníž. přenesená\",$N$74,0)","v":0},{"$f":"IF($U$74=\"nulová\",$N$74,0)","v":0},"1",{"$f":"ROUND($L$74*$K$74,2)","v":3740},"4","-507617625"]
[null,null,null,null,null,"Montáž a demontáž dočasné dopravní značky kompletní základní",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"B1\"2*2",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,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"IP10a\"1*2",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"A15\"2*(17+17)+(4*2)",null,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"E7b\"2*4",null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"A6b\"2*(17+17)+(4*2)",null,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"P7\"1*2",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"C4a\"1*2",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"2","K","913121211","Příplatek k dočasné dopravní značce kompletní základní za první a ZKD den použití ",null,null,null,"kus",535,1.1000000000000001,null,{"$f":"ROUND($L$84*$K$84,2)","v":588.5},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$84*$K$84","v":0},0,{"$f":"$Z$84*$K$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$84=\"základní\",$N$84,0)","v":588.5},{"$f":"IF($U$84=\"snížená\",$N$84,0)","v":0},{"$f":"IF($U$84=\"zákl. přenesená\",$N$84,0)","v":0},{"$f":"IF($U$84=\"sníž. přenesená\",$N$84,0)","v":0},{"$f":"IF($U$84=\"nulová\",$N$84,0)","v":0},"1",{"$f":"ROUND($L$84*$K$84,2)","v":588.5},"4","1155092098"]
[null,null,null,null,null,"Příplatek k dočasné dopravní značce kompletní základní za první a ZKD den použití",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"B1\"2*21\"dnů\"",null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"IP10a\"1*21 \"dnů\"",null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"A15\"2*60 \"dnů\"+(4*14)\"dnů\"",null,null,null,null,176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"E7b\"2*60 \"dnů\"",null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"A6b\"2*60\"dnů\"+(2*14)\"dnů\"",null,null,null,null,148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"P7\"1*14\"dnů\"",null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"C4a\"1*14\"dnů\"",null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"3","K","913221112","Montáž a demontáž dočasné dopravní zábrany Z2 světelné šířky 2,5 m s 3 světly",null,null,null,"kus",4,22,null,{"$f":"ROUND($L$94*$K$94,2)","v":88},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$94*$K$94","v":0},0,{"$f":"$Z$94*$K$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$94=\"základní\",$N$94,0)","v":88},{"$f":"IF($U$94=\"snížená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"zákl. přenesená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"sníž. přenesená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"nulová\",$N$94,0)","v":0},"1",{"$f":"ROUND($L$94*$K$94,2)","v":88},"4","-453961447"]
[null,null,null,null,null,"Montáž a demontáž dočasné dopravní zábrany Z2 světelné šířky 2,5 m s 3 světly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"Z2s VS\"2*2",null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"4","K","913221212","Příplatek k dočasné dopravní zábraně Z2 světelné šířky 2,5m s 3 světly za první a ZKD den použití",null,null,null,"kus",120,33,null,{"$f":"ROUND($L$97*$K$97,2)","v":3960},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$97*$K$97","v":0},0,{"$f":"$Z$97*$K$97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$97=\"základní\",$N$97,0)","v":3960},{"$f":"IF($U$97=\"snížená\",$N$97,0)","v":0},{"$f":"IF($U$97=\"zákl. přenesená\",$N$97,0)","v":0},{"$f":"IF($U$97=\"sníž. přenesená\",$N$97,0)","v":0},{"$f":"IF($U$97=\"nulová\",$N$97,0)","v":0},"1",{"$f":"ROUND($L$97*$K$97,2)","v":3960},"4","-271598440"]
[null,null,null,null,null,"Příplatek k dočasné dopravní zábraně Z2 světelné šířky 2,5m s 3 světly za první a ZKD den použití",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"Z2s VS\"2*60\"dnů\"",null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"5","K","913321111","Montáž a demontáž dočasné dopravní směrové desky základní Z4",null,null,null,"kus",204,5.5,null,{"$f":"ROUND($L$100*$K$100,2)","v":1122},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$100*$K$100","v":0},0,{"$f":"$Z$100*$K$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$100=\"základní\",$N$100,0)","v":1122},{"$f":"IF($U$100=\"snížená\",$N$100,0)","v":0},{"$f":"IF($U$100=\"zákl. přenesená\",$N$100,0)","v":0},{"$f":"IF($U$100=\"sníž. přenesená\",$N$100,0)","v":0},{"$f":"IF($U$100=\"nulová\",$N$100,0)","v":0},"1",{"$f":"ROUND($L$100*$K$100,2)","v":1122},"4","522173233"]
[null,null,null,null,null,"Montáž a demontáž dočasných dopravních vodících zařízení směrové desky Z4 základní",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"Z4 - 6ks na 50m stavenistě\"6*(17+17)",null,null,null,null,204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"6","K","913321115","Montáž a demontáž dočasné soupravy směrových desek Z4 s výstražným světlem 3 desky",null,null,null,"kus",2,2750,null,{"$f":"ROUND($L$103*$K$103,2)","v":5500},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$103*$K$103","v":0},0,{"$f":"$Z$103*$K$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$103=\"základní\",$N$103,0)","v":5500},{"$f":"IF($U$103=\"snížená\",$N$103,0)","v":0},{"$f":"IF($U$103=\"zákl. přenesená\",$N$103,0)","v":0},{"$f":"IF($U$103=\"sníž. přenesená\",$N$103,0)","v":0},{"$f":"IF($U$103=\"nulová\",$N$103,0)","v":0},"1",{"$f":"ROUND($L$103*$K$103,2)","v":5500},"4","760448155"]
[null,null,null,null,null,"Montáž a demontáž dočasných dopravních vodících zařízení soupravy směrových desek Z4 s výstražným světlem 3 desky",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"Z4a s SV1\"1*2",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"7","K","913321211","Příplatek k dočasné směrové desce základní Z4 za první a ZKD den použití",null,null,null,"kus",360,22,null,{"$f":"ROUND($L$106*$K$106,2)","v":7920},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$106*$K$106","v":0},0,{"$f":"$Z$106*$K$106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$106=\"základní\",$N$106,0)","v":7920},{"$f":"IF($U$106=\"snížená\",$N$106,0)","v":0},{"$f":"IF($U$106=\"zákl. přenesená\",$N$106,0)","v":0},{"$f":"IF($U$106=\"sníž. přenesená\",$N$106,0)","v":0},{"$f":"IF($U$106=\"nulová\",$N$106,0)","v":0},"1",{"$f":"ROUND($L$106*$K$106,2)","v":7920},"4","-1019800131"]
[null,null,null,null,null,"Montáž a demontáž dočasných dopravních vodících zařízení Příplatek za první a každý další den použití dočasných dopravních vodících zařízení k ceně 32-1111",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"Z4\"6*60 \"dnů\"",null,null,null,null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"8","K","913321215","Příplatek k dočasné soupravě směrových desek Z4 s výstražným světlem 3 desky za 1. a ZKD den použití",null,null,null,"kus",14,550,null,{"$f":"ROUND($L$109*$K$109,2)","v":7700},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$109*$K$109","v":0},0,{"$f":"$Z$109*$K$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$109=\"základní\",$N$109,0)","v":7700},{"$f":"IF($U$109=\"snížená\",$N$109,0)","v":0},{"$f":"IF($U$109=\"zákl. přenesená\",$N$109,0)","v":0},{"$f":"IF($U$109=\"sníž. přenesená\",$N$109,0)","v":0},{"$f":"IF($U$109=\"nulová\",$N$109,0)","v":0},"1",{"$f":"ROUND($L$109*$K$109,2)","v":7700},"4","1577413384"]
[null,null,null,null,null,"Montáž a demontáž dočasných dopravních vodících zařízení Příplatek za první a každý další den použití dočasných dopravních vodících zařízení k ceně 32-1115",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"Z4 s SV\"1*14\"dnů\"",null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"9","K","913321216","Příplatek k dočasné soupravě směrových desek Z4 s výstražným světlem 5 desek za 1. a ZKD den použití",null,null,null,"kus",360,55,null,{"$f":"ROUND($L$112*$K$112,2)","v":19800},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$112*$K$112","v":0},0,{"$f":"$Z$112*$K$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$112=\"základní\",$N$112,0)","v":19800},{"$f":"IF($U$112=\"snížená\",$N$112,0)","v":0},{"$f":"IF($U$112=\"zákl. přenesená\",$N$112,0)","v":0},{"$f":"IF($U$112=\"sníž. přenesená\",$N$112,0)","v":0},{"$f":"IF($U$112=\"nulová\",$N$112,0)","v":0},"1",{"$f":"ROUND($L$112*$K$112,2)","v":19800},"4","-2124470448"]
[null,null,null,null,null,"Montáž a demontáž dočasných dopravních vodících zařízení Příplatek za první a každý další den použití dočasných dopravních vodících zařízení k ceně 32-1116",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"10","K","913911113","Montáž a demontáž akumulátoru dočasného dopravního značení olověného 12 V/180 Ah",null,null,null,"kus",2,550,null,{"$f":"ROUND($L$114*$K$114,2)","v":1100},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$114*$K$114","v":0},0,{"$f":"$Z$114*$K$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$114=\"základní\",$N$114,0)","v":1100},{"$f":"IF($U$114=\"snížená\",$N$114,0)","v":0},{"$f":"IF($U$114=\"zákl. přenesená\",$N$114,0)","v":0},{"$f":"IF($U$114=\"sníž. přenesená\",$N$114,0)","v":0},{"$f":"IF($U$114=\"nulová\",$N$114,0)","v":0},"1",{"$f":"ROUND($L$114*$K$114,2)","v":1100},"4","-1743600311"]
[null,null,null,null,null,"Montáž a demontáž akumulátoru dočasného dopravního značení olověného 12 V/180 Ah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"kzábraně Z2 s VS\"2",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"11","K","913911213","Příplatek k dočasnému akumulátor 12V/180 Ah za první a ZKD den použití",null,null,null,"kus",120,5.5,null,{"$f":"ROUND($L$117*$K$117,2)","v":660},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$117*$K$117","v":0},0,{"$f":"$Z$117*$K$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$117=\"základní\",$N$117,0)","v":660},{"$f":"IF($U$117=\"snížená\",$N$117,0)","v":0},{"$f":"IF($U$117=\"zákl. přenesená\",$N$117,0)","v":0},{"$f":"IF($U$117=\"sníž. přenesená\",$N$117,0)","v":0},{"$f":"IF($U$117=\"nulová\",$N$117,0)","v":0},"1",{"$f":"ROUND($L$117*$K$117,2)","v":660},"4","-493348914"]
[null,null,null,null,null,"Příplatek k dočasnému akumulátor 12V/180 Ah za první a ZKD den použití",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"k zábraně Z2 a VS\"2*60\"dnů\"",null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]

{"sheet":"C- SO 000 - VEDLEJŠÍ A OS...","index":2,"n_rows":111,"n_cols":65,"rows_kept":111,"cut":false,"hidden":false,"merged":[[0,7,0,10],[1,18,1,28],[108,5,108,17],[109,5,109,8],[110,5,110,8],[70,13,70,16],[91,13,91,16],[92,13,92,16],[104,5,104,8],[105,5,105,8],[106,5,106,8],[107,5,107,8],[107,11,107,12],[107,13,107,16],[100,5,100,8],[100,11,100,12],[100,13,100,16],[101,5,101,17],[102,5,102,8],[103,5,103,8],[93,5,93,8],[93,11,93,12],[93,13,93,16],[94,5,94,17],[95,5,95,8],[96,5,96,8],[97,5,97,8],[98,5,98,8],[99,5,99,8],[88,5,88,8],[88,11,88,12],[88,13,88,16],[89,5,89,8],[89,11,89,12],[89,13,89,16],[90,5,90,8],[90,11,90,12],[90,13,90,16],[83,5,83,17],[84,5,84,8],[84,11,84,12],[84,13,84,16],[85,5,85,17],[86,5,86,17],[87,5,87,8],[87,11,87,12],[87,13,87,16],[78,5,78,17],[79,5,79,8],[79,11,79,12],[79,13,79,16],[80,5,80,17],[81,5,81,8],[81,11,81,12],[81,13,81,16],[82,5,82,17],[73,5,73,8],[73,11,73,12],[73,13,73,16],[74,5,74,17],[75,5,75,8],[75,11,75,12],[75,13,75,16],[76,5,76,17],[77,5,77,8],[77,11,77,12],[77,13,77,16],[64,12,64,15],[66,12,66,16],[69,5,69,8],[69,11,69,12],[69,13,69,16],[71,5,71,8],[71,11,71,12],[71,13,71,16],[72,5,72,17],[45,12,45,16],[48,2,48,6],[48,13,48,16],[50,13,50,16],[51,13,51,16],[52,13,52,16],[59,2,59,17],[61,5,61,16],[62,5,62,16],[29,7,29,9],[29,12,29,15],[30,7,30,9],[30,12,30,15],[32,11,32,15],[38,2,38,17],[40,5,40,16],[41,5,41,16],[43,12,43,15],[17,14,17,15],[18,14,18,15],[21,4,21,15],[24,12,24,15],[26,7,26,9],[26,12,26,15],[27,7,27,9],[27,12,27,15],[28,7,28,9],[28,12,28,15],[1,2,1,17],[3,2,3,17],[5,5,5,16],[6,5,6,16],[9,14,9,15],[11,14,11,15],[12,14,12,15],[14,14,14,15],[15,14,15,15]]}
[null,null,null,"List obsahuje:",null,"1) Krycí list soupisu",null,"2) Rekapitulace",null,null,null,"3) Soupis prací",null,null,"Zpět na list:",null,null,null,"Rekapitulace stavby"]
[null,null,"optimalizováno pro tisk sestav ve formátu A4 - na výšku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">>  skryté sloupce  <<",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"{4C6443E4-29F3-45B7-853E-7E0E695111C7}"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2"]
[null,null,"KRYCÍ LIST SOUPISU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v ---  níže se nacházejí doplnkové a pomocné údaje k sestavám  --- v",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"False"]
[]
[null,null,null,"Stavba:",null,{"$f":"'Rekapitulace stavby'!$K$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,null,"Objekt:",null,"C- SO 000 - VEDLEJŠÍ A OSTATNÍ NÁKLADY"]
[]
[null,null,null,"KSO:",null,"822 29"]
[null,null,null,"Místo:",null," ",null,null,null,null,null,null,"Datum:",null,{"$f":"'Rekapitulace stavby'!$AN$8","v":"09.04.2014"}]
[]
[null,null,null,"Zadavatel:",null,null,null,null,null,null,null,null,"IČ:"]
[null,null,null,null,"Úmob Krásné Pole",null,null,null,null,null,null,null,"DIČ:"]
[]
[null,null,null,"Uchazeč:",null,null,null,null,null,null,null,null,"IČ:",null,{"$f":"IF('Rekapitulace stavby'!$AN$13=\"\",\"\",'Rekapitulace stavby'!$AN$13)","v":"Vyplň údaj"}]
[null,null,null,null,{"$f":"IF('Rekapitulace stavby'!$E$14=\"\",\"\",'Rekapitulace stavby'!$E$14)","v":"Vyplň údaj"},null,null,null,null,null,null,null,"DIČ:",null,{"$f":"IF('Rekapitulace stavby'!$AN$14=\"\",\"\",'Rekapitulace stavby'!$AN$14)","v":"Vyplň údaj"}]
[]
[null,null,null,"Projektant:",null,null,null,null,null,null,null,null,"IČ:"]
[null,null,null,null,"Dopravoprojekt Ostrava spol. s r.o.",null,null,null,null,null,null,null,"DIČ:"]
[]
[null,null,null,"Poznámka:"]
[]
[]
[]
[null,null,null,"Cena bez DPH",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$71,2)","v":437740}]
[]
[null,null,null,"DPH","základní",0.21,"ze",{"$f":"SUM($BE$71:$BE$111)","v":437740},null,null,null,null,{"$f":"SUM($BE$71:$BE$111)*$F$27","v":91925.4}]
[null,null,null,null,"snížená",0.15,"ze",{"$f":"SUM($BF$71:$BF$111)","v":0},null,null,null,null,{"$f":"SUM($BF$71:$BF$111)*$F$28","v":0}]
[null,null,null,null,"zákl. přenesená",0.21,"ze",{"$f":"SUM($BG$71:$BG$111)","v":0},null,null,null,null,0]
[null,null,null,null,"sníž. přenesená",0.15,"ze",{"$f":"SUM($BH$71:$BH$111)","v":0},null,null,null,null,0]
[null,null,null,null,"nulová",0,"ze",{"$f":"SUM($BI$71:$BI$111)","v":0},null,null,null,null,0]
[]
[null,null,null,"Cena s DPH",null,null,"v","CZK",null,null,null,{"$f":"ROUNDUP(SUM($M$25:$M$31),2)","v":529665.4}]
[]
[]
[]
[]
[]
[null,null,"REKAPITULACE ČLENĚNÍ SOUPISU PRACÍ"]
[]
[null,null,"Stavba:",null,null,{"$f":"$F$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,"Objekt:",null,null,{"$f":"$F$7","v":"C- SO 000 - VEDLEJŠÍ A OSTATNÍ NÁKLADY"}]
[]
[null,null,"Místo:",null,null,{"$f":"$F$10","v":" "},null,null,null,null,"Datum:",null,{"$f":"IF($O$10=\"\",\"\",$O$10)","v":"09.04.2014"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"$E$13","v":"Úmob Krásné Pole"},null,null,null,null,"Projektant:",null,{"$f":"$E$19","v":"Dopravoprojekt Ostrava spol. s r.o."}]
[null,null,"Uchazeč:",null,null,{"$f":"IF($E$16=\"\",\"\",$E$16)","v":"Vyplň údaj"}]
[]
[null,null,"Kód dílu - Popis",null,null,null,null,null,null,null,null,null,null,"Cena celkem [CZK]"]
[]
[null,null,"Náklady soupisu celkem",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$71,2)","v":437740},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-1"]
[null,null,null,"VRN - Vedlejší rozpočtové náklady",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$92,2)","v":369240}]
[null,null,null,"    0 - Vedlejší rozpočtové náklady",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$93,2)","v":369240}]
[]
[]
[]
[]
[]
[]
[null,null,"SOUPIS PRACÍ"]
[]
[null,null,"Stavba:",null,null,{"$f":"$F$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,"Objekt:",null,null,{"$f":"$F$7","v":"C- SO 000 - VEDLEJŠÍ A OSTATNÍ NÁKLADY"}]
[]
[null,null,"Místo:",null,null,{"$f":"$F$10","v":" "},null,null,null,null,"Datum:",null,{"$f":"IF($O$10=\"\",\"\",$O$10)","v":"09.04.2014"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"$E$13","v":"Úmob Krásné Pole"},null,null,null,null,"Projektant:",null,{"$f":"$E$19","v":"Dopravoprojekt Ostrava spol. s r.o."}]
[null,null,"Uchazeč:",null,null,{"$f":"IF($E$16=\"\",\"\",$E$16)","v":"Vyplň údaj"}]
[]
[null,null,"PČ","Typ","Kód","Popis",null,null,null,"MJ","Množství","J.cena [CZK]",null,"Cena celkem\n[CZK]",null,null,null,"Cenová soustava",null,"Poznámka","DPH","J. Nh [h]","Nh celkem [h]","J. hmotnost\n[t]","Hmotnost\ncelkem [t]","J. suť [t]","Suť Celkem [t]"]
[null,null,"Náklady soupisu celkem",null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$71","v":437740},null,null,null,null,null,null,null,null,{"$f":"$W$72+SUM($W$73:$W$92)","v":0},null,{"$f":"$Y$72+SUM($Y$73:$Y$92)","v":0},null,{"$f":"$AA$72+SUM($AA$73:$AA$92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D","-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$72+SUM($BK$73:$BK$92)","v":437740}]
[null,null,"1","K","999999R01","Zhotovení geometrického plánu",null,null,null,"soub",1,12500,null,{"$f":"ROUND($L$72*$K$72,2)","v":12500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$72*$K$72","v":0},0,{"$f":"$Z$72*$K$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$72=\"základní\",$N$72,0)","v":12500},{"$f":"IF($U$72=\"snížená\",$N$72,0)","v":0},{"$f":"IF($U$72=\"zákl. přenesená\",$N$72,0)","v":0},{"$f":"IF($U$72=\"sníž. přenesená\",$N$72,0)","v":0},{"$f":"IF($U$72=\"nulová\",$N$72,0)","v":0},"1",{"$f":"ROUND($L$72*$K$72,2)","v":12500},"262144","1524992677"]
[null,null,null,null,null,"Zhotovení geometrického plánu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","0"]
[null,null,"2","K","999999R04","Pomocné práce pro ochranu stávajících inženýrských sítí",null,null,null,"soub",1,6500,null,{"$f":"ROUND($L$74*$K$74,2)","v":6500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$74*$K$74","v":0},0,{"$f":"$Z$74*$K$74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$74=\"základní\",$N$74,0)","v":6500},{"$f":"IF($U$74=\"snížená\",$N$74,0)","v":0},{"$f":"IF($U$74=\"zákl. přenesená\",$N$74,0)","v":0},{"$f":"IF($U$74=\"sníž. přenesená\",$N$74,0)","v":0},{"$f":"IF($U$74=\"nulová\",$N$74,0)","v":0},"1",{"$f":"ROUND($L$74*$K$74,2)","v":6500},"262144","1947821875"]
[null,null,null,null,null,"Pomocné práce pro ochranu stávajících inženýrských sítí",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","0"]
[null,null,"3","K","999999R07","Zkoušení konstrukcí a prací zkušebnou zhotovitele",null,null,null,"soubor",1,7500,null,{"$f":"ROUND($L$76*$K$76,2)","v":7500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$76*$K$76","v":0},0,{"$f":"$Z$76*$K$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$76=\"základní\",$N$76,0)","v":7500},{"$f":"IF($U$76=\"snížená\",$N$76,0)","v":0},{"$f":"IF($U$76=\"zákl. přenesená\",$N$76,0)","v":0},{"$f":"IF($U$76=\"sníž. přenesená\",$N$76,0)","v":0},{"$f":"IF($U$76=\"nulová\",$N$76,0)","v":0},"1",{"$f":"ROUND($L$76*$K$76,2)","v":7500},"262144","1508221051"]
[null,null,null,null,null,"Zkoušení konstrukcí a prací zkušebnou zhotovitele",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","0"]
[null,null,"4","K","999999R08","Zkoušení konstrukcí a prací nezávislou zkušebnou",null,null,null,"soubor",1,7500,null,{"$f":"ROUND($L$78*$K$78,2)","v":7500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$78*$K$78","v":0},0,{"$f":"$Z$78*$K$78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$78=\"základní\",$N$78,0)","v":7500},{"$f":"IF($U$78=\"snížená\",$N$78,0)","v":0},{"$f":"IF($U$78=\"zákl. přenesená\",$N$78,0)","v":0},{"$f":"IF($U$78=\"sníž. přenesená\",$N$78,0)","v":0},{"$f":"IF($U$78=\"nulová\",$N$78,0)","v":0},"1",{"$f":"ROUND($L$78*$K$78,2)","v":7500},"262144","1689926748"]
[null,null,null,null,null,"Zkoušení konstrukcí a prací nezávislou zkušebnou",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","0"]
[null,null,"5","K","99999R003","Zřízení nebo zajištění přístupových cest k stáv. nemovitostem",null,null,null,"soub",1,4500,null,{"$f":"ROUND($L$80*$K$80,2)","v":4500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$80*$K$80","v":0},0,{"$f":"$Z$80*$K$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$80=\"základní\",$N$80,0)","v":4500},{"$f":"IF($U$80=\"snížená\",$N$80,0)","v":0},{"$f":"IF($U$80=\"zákl. přenesená\",$N$80,0)","v":0},{"$f":"IF($U$80=\"sníž. přenesená\",$N$80,0)","v":0},{"$f":"IF($U$80=\"nulová\",$N$80,0)","v":0},"1",{"$f":"ROUND($L$80*$K$80,2)","v":4500},"262144","-1086488061"]
[null,null,null,null,null,"Zřízení nebo zajištění přístupových cest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","0"]
[null,null,"6","K","99999R004","Vytyčení stávajících inženýrských sítí",null,null,null,"soub",1,9500,null,{"$f":"ROUND($L$82*$K$82,2)","v":9500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$82*$K$82","v":0},0,{"$f":"$Z$82*$K$82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$82=\"základní\",$N$82,0)","v":9500},{"$f":"IF($U$82=\"snížená\",$N$82,0)","v":0},{"$f":"IF($U$82=\"zákl. přenesená\",$N$82,0)","v":0},{"$f":"IF($U$82=\"sníž. přenesená\",$N$82,0)","v":0},{"$f":"IF($U$82=\"nulová\",$N$82,0)","v":0},"1",{"$f":"ROUND($L$82*$K$82,2)","v":9500},"262144","906972388"]
[null,null,null,null,null,"Vytyčení stávajících inženýrských sítí",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","0"]
[null,null,null,null,null,"Poznámka k položce:\nVytýcení stávajících podzemních inženýrských sítí pred zahájením zemních prací a preložek",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","0"]
[null,null,"7","K","99999R007","Geodetické práce, zaměření",null,null,null,"soub",1,10000,null,{"$f":"ROUND($L$85*$K$85,2)","v":10000},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$85*$K$85","v":0},0,{"$f":"$Z$85*$K$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$85=\"základní\",$N$85,0)","v":10000},{"$f":"IF($U$85=\"snížená\",$N$85,0)","v":0},{"$f":"IF($U$85=\"zákl. přenesená\",$N$85,0)","v":0},{"$f":"IF($U$85=\"sníž. přenesená\",$N$85,0)","v":0},{"$f":"IF($U$85=\"nulová\",$N$85,0)","v":0},"1",{"$f":"ROUND($L$85*$K$85,2)","v":10000},"262144","-1297422950"]
[null,null,null,null,null,"Geodetické práce, zaměření",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","0"]
[null,null,null,null,null,"Poznámka k položce:\nVytýcení obvodu stavenište, objektů stavby a pevných vytycovacích bodu vcetne fixace a obnovení\nzhotovitelem. Vyhotovení zaměření skutečho provedení ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","0"]
[null,null,"8","K","99999R014","Náklady spojené s vybudováním, provozem a odstraněním ZS, vč. provozorního oplocení a ohrazení",null,null,null,"soub",1,6500,null,{"$f":"ROUND($L$88*$K$88,2)","v":6500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$88*$K$88","v":0},0,{"$f":"$Z$88*$K$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$88=\"základní\",$N$88,0)","v":6500},{"$f":"IF($U$88=\"snížená\",$N$88,0)","v":0},{"$f":"IF($U$88=\"zákl. přenesená\",$N$88,0)","v":0},{"$f":"IF($U$88=\"sníž. přenesená\",$N$88,0)","v":0},{"$f":"IF($U$88=\"nulová\",$N$88,0)","v":0},"1",{"$f":"ROUND($L$88*$K$88,2)","v":6500},"262144","-555849052"]
[null,null,"9","K","99999R015","Vypracování DSPS",null,null,null,"soub",1,2500,null,{"$f":"ROUND($L$89*$K$89,2)","v":2500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$89*$K$89","v":0},0,{"$f":"$Z$89*$K$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$89=\"základní\",$N$89,0)","v":2500},{"$f":"IF($U$89=\"snížená\",$N$89,0)","v":0},{"$f":"IF($U$89=\"zákl. přenesená\",$N$89,0)","v":0},{"$f":"IF($U$89=\"sníž. přenesená\",$N$89,0)","v":0},{"$f":"IF($U$89=\"nulová\",$N$89,0)","v":0},"1",{"$f":"ROUND($L$89*$K$89,2)","v":2500},"262144","1697394084"]
[null,null,"10","K","99999R016","Náklady publicity",null,null,null,"soub",1,1000,null,{"$f":"ROUND($L$90*$K$90,2)","v":1000},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$90*$K$90","v":0},0,{"$f":"$Z$90*$K$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$90=\"základní\",$N$90,0)","v":1000},{"$f":"IF($U$90=\"snížená\",$N$90,0)","v":0},{"$f":"IF($U$90=\"zákl. přenesená\",$N$90,0)","v":0},{"$f":"IF($U$90=\"sníž. přenesená\",$N$90,0)","v":0},{"$f":"IF($U$90=\"nulová\",$N$90,0)","v":0},"1",{"$f":"ROUND($L$90*$K$90,2)","v":1000},"262144","-1559096874"]
[null,null,"11","K","99999R017","Pořízení fotodokumentace",null,null,null,"soub",1,500,null,{"$f":"ROUND($L$91*$K$91,2)","v":500},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$91*$K$91","v":0},0,{"$f":"$Z$91*$K$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"262144",null,"K","0",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$91=\"základní\",$N$91,0)","v":500},{"$f":"IF($U$91=\"snížená\",$N$91,0)","v":0},{"$f":"IF($U$91=\"zákl. přenesená\",$N$91,0)","v":0},{"$f":"IF($U$91=\"sníž. přenesená\",$N$91,0)","v":0},{"$f":"IF($U$91=\"nulová\",$N$91,0)","v":0},"1",{"$f":"ROUND($L$91*$K$91,2)","v":500},"262144","1900977909"]
[null,null,null,"VRN - Vedlejší rozpočtové náklady",null,null,null,null,null,null,null,null,null,{"$f":"$BK$92","v":369240},null,null,null,null,null,null,null,null,{"$f":"$W$93","v":0},null,{"$f":"$Y$93","v":0},null,{"$f":"$AA$93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5",null,"D","0",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$93","v":369240}]
[null,null,null,"    0 - Vedlejší rozpočtové náklady",null,null,null,null,null,null,null,null,null,{"$f":"$BK$93","v":369240},null,null,null,null,null,null,null,null,{"$f":"SUM($W$94:$W$111)","v":0},null,{"$f":"SUM($Y$94:$Y$111)","v":0},null,{"$f":"SUM($AA$94:$AA$111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$94:$BK$111)","v":369240}]
[null,null,"12","K","05000100R","Finanční náklady spojené s výkupem pozemků",null,null,null,"m2",56,1040,null,{"$f":"ROUND($L$94*$K$94,2)","v":58240},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$94*$K$94","v":0},0,{"$f":"$Z$94*$K$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"524288",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$94=\"základní\",$N$94,0)","v":58240},{"$f":"IF($U$94=\"snížená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"zákl. přenesená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"sníž. přenesená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"nulová\",$N$94,0)","v":0},"1",{"$f":"ROUND($L$94*$K$94,2)","v":58240},"524288","923791667"]
[null,null,null,null,null,"Finanční náklady s výkupem pozemků",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"Náklady na 1m2 - 1040Kč\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"parcela č. 726/1\"7\"m2\"",null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"parcela č. 725\"4\"m2\"",null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"parcela č. 2251/2\" 45\"m2\"",null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"13","K","05000101R","Přeložky sloupů Telefonica ČR",null,null,null,"kus",3,77000,null,{"$f":"ROUND($L$101*$K$101,2)","v":231000},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$101*$K$101","v":0},0,{"$f":"$Z$101*$K$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"524288",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$101=\"základní\",$N$101,0)","v":231000},{"$f":"IF($U$101=\"snížená\",$N$101,0)","v":0},{"$f":"IF($U$101=\"zákl. přenesená\",$N$101,0)","v":0},{"$f":"IF($U$101=\"sníž. přenesená\",$N$101,0)","v":0},{"$f":"IF($U$101=\"nulová\",$N$101,0)","v":0},"1",{"$f":"ROUND($L$101*$K$101,2)","v":231000},"524288","-2127563743"]
[null,null,null,null,null,"Finanční náklady s výkupem pozemků",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"km 0,000\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"km 0,163\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"km 0,305-sloup bude přeložen na nálady telefonica ČR\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"km 0,475\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"14","K","05000102R","Přeložky sloupů ČEZ",null,null,null,"kus",1,80000,null,{"$f":"ROUND($L$108*$K$108,2)","v":80000},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$108*$K$108","v":0},0,{"$f":"$Z$108*$K$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"524288",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$108=\"základní\",$N$108,0)","v":80000},{"$f":"IF($U$108=\"snížená\",$N$108,0)","v":0},{"$f":"IF($U$108=\"zákl. přenesená\",$N$108,0)","v":0},{"$f":"IF($U$108=\"sníž. přenesená\",$N$108,0)","v":0},{"$f":"IF($U$108=\"nulová\",$N$108,0)","v":0},"1",{"$f":"ROUND($L$108*$K$108,2)","v":80000},"524288","-1839471535"]
[null,null,null,null,null,"Finanční náklady s výkupem pozemků",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"km 0,105\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","0","ROZPOCET"]

{"sheet":"C - SO 121 - CHODNÍKY","index":3,"n_rows":415,"n_cols":65,"rows_kept":415,"cut":false,"hidden":false,"merged":[[0,7,0,10],[1,18,1,28],[414,5,414,17],[81,13,81,16],[82,13,82,16],[83,13,83,16],[218,13,218,16],[224,13,224,16],[243,13,243,16],[338,13,338,16],[412,5,412,17],[413,5,413,8],[413,11,413,12],[413,13,413,16],[403,5,403,17],[406,5,406,8],[406,11,406,12],[406,13,406,16],[407,5,407,17],[408,5,408,8],[411,5,411,8],[411,11,411,12],[411,13,411,16],[404,13,404,16],[405,13,405,16],[409,13,409,16],[410,13,410,16],[395,5,395,8],[395,11,395,12],[395,13,395,16],[401,5,401,17],[402,5,402,8],[402,11,402,12],[402,13,402,16],[396,5,396,17],[397,5,397,8],[398,5,398,8],[398,11,398,12],[398,13,398,16],[399,5,399,17],[400,5,400,8],[400,11,400,12],[400,13,400,16],[391,5,391,8],[391,11,391,12],[391,13,391,16],[390,13,390,16],[392,5,392,17],[393,5,393,8],[393,11,393,12],[393,13,393,16],[394,5,394,17],[383,5,383,17],[384,5,384,8],[385,5,385,8],[386,5,386,8],[386,11,386,12],[386,13,386,16],[387,5,387,17],[388,5,388,8],[389,5,389,8],[377,5,377,8],[378,5,378,8],[379,5,379,8],[379,11,379,12],[379,13,379,16],[380,5,380,17],[381,5,381,8],[382,5,382,8],[382,11,382,12],[382,13,382,16],[370,5,370,17],[371,5,371,8],[371,11,371,12],[371,13,371,16],[372,5,372,8],[373,5,373,8],[374,5,374,8],[375,5,375,8],[376,5,376,8],[364,5,364,8],[365,5,365,8],[365,11,365,12],[365,13,365,16],[366,5,366,17],[367,5,367,8],[368,5,368,8],[369,5,369,8],[369,11,369,12],[369,13,369,16],[357,5,357,17],[358,5,358,17],[359,5,359,8],[360,5,360,8],[360,11,360,12],[360,13,360,16],[361,5,361,17],[362,5,362,8],[363,5,363,8],[352,5,352,8],[352,11,352,12],[352,13,352,16],[353,5,353,17],[354,5,354,8],[354,11,354,12],[354,13,354,16],[355,5,355,17],[356,5,356,8],[356,11,356,12],[356,13,356,16],[347,5,347,17],[348,5,348,8],[349,5,349,8],[349,11,349,12],[349,13,349,16],[350,5,350,17],[351,5,351,8],[351,11,351,12],[351,13,351,16],[342,5,342,8],[343,5,343,8],[343,11,343,12],[343,13,343,16],[344,5,344,17],[345,5,345,8],[346,5,346,8],[346,11,346,12],[346,13,346,16],[336,5,336,17],[337,5,337,8],[339,5,339,8],[339,11,339,12],[339,13,339,16],[340,5,340,8],[340,11,340,12],[340,13,340,16],[341,5,341,17],[330,5,330,17],[331,5,331,8],[331,11,331,12],[331,13,331,16],[332,5,332,17],[333,5,333,8],[334,5,334,8],[335,5,335,8],[335,11,335,12],[335,13,335,16],[325,5,325,17],[326,5,326,8],[327,5,327,8],[327,11,327,12],[327,13,327,16],[328,5,328,17],[329,5,329,8],[329,11,329,12],[329,13,329,16],[320,5,320,8],[320,11,320,12],[320,13,320,16],[321,5,321,17],[322,5,322,8],[322,11,322,12],[322,13,322,16],[323,5,323,17],[324,5,324,8],[324,11,324,12],[324,13,324,16],[315,5,315,17],[316,5,316,8],[316,11,316,12],[316,13,316,16],[317,5,317,17],[318,5,318,8],[318,11,318,12],[318,13,318,16],[319,5,319,17],[310,5,310,17],[311,5,311,8],[311,11,311,12],[311,13,311,16],[312,5,312,17],[313,5,313,8],[314,5,314,8],[314,11,314,12],[314,13,314,16],[306,5,306,8],[306,11,306,12],[306,13,306,16],[307,5,307,8],[307,11,307,12],[307,13,307,16],[308,5,308,17],[309,5,309,8],[309,11,309,12],[309,13,309,16],[299,5,299,17],[300,5,300,8],[301,5,301,8],[302,5,302,8],[304,5,304,8],[304,11,304,12],[304,13,304,16],[305,5,305,17],[303,13,303,16],[294,5,294,8],[294,11,294,12],[294,13,294,16],[295,5,295,8],[296,5,296,8],[296,11,296,12],[296,13,296,16],[297,5,297,8],[298,5,298,8],[298,11,298,12],[298,13,298,16],[289,5,289,8],[290,5,290,8],[290,11,290,12],[290,13,290,16],[291,5,291,8],[292,5,292,8],[292,11,292,12],[292,13,292,16],[293,5,293,17],[284,5,284,8],[285,5,285,8],[286,5,286,8],[286,11,286,12],[286,13,286,16],[287,5,287,8],[288,5,288,8],[288,11,288,12],[288,13,288,16],[277,5,277,8],[277,11,277,12],[277,13,277,16],[278,5,278,17],[279,5,279,8],[280,5,280,8],[281,5,281,8],[282,5,282,8],[283,5,283,8],[270,5,270,8],[271,5,271,8],[271,11,271,12],[271,13,271,16],[272,5,272,17],[273,5,273,8],[274,5,274,8],[275,5,275,8],[276,5,276,8],[263,5,263,8],[264,5,264,8],[264,11,264,12],[264,13,264,16],[265,5,265,17],[266,5,266,8],[267,5,267,8],[268,5,268,8],[269,5,269,8],[256,5,256,17],[257,5,257,8],[258,5,258,8],[259,5,259,8],[259,11,259,12],[259,13,259,16],[260,5,260,17],[261,5,261,8],[262,5,262,8],[249,5,249,8],[249,11,249,12],[249,13,249,16],[250,5,250,17],[251,5,251,8],[252,5,252,8],[253,5,253,8],[254,5,254,8],[255,5,255,8],[255,11,255,12],[255,13,255,16],[242,5,242,8],[239,13,239,16],[244,5,244,8],[244,11,244,12],[244,13,244,16],[245,5,245,17],[246,5,246,8],[247,5,247,8],[248,5,248,8],[236,5,236,8],[237,5,237,8],[237,11,237,12],[237,13,237,16],[238,5,238,17],[240,5,240,8],[240,11,240,12],[240,13,240,16],[241,5,241,17],[231,5,231,8],[231,11,231,12],[231,13,231,16],[232,5,232,17],[233,5,233,8],[234,5,234,8],[234,11,234,12],[234,13,234,16],[235,5,235,17],[226,5,226,17],[227,5,227,8],[227,11,227,12],[227,13,227,16],[228,5,228,17],[229,5,229,8],[229,11,229,12],[229,13,229,16],[230,5,230,17],[219,5,219,8],[219,11,219,12],[219,13,219,16],[220,5,220,17],[221,5,221,8],[222,5,222,8],[223,5,223,8],[225,5,225,8],[225,11,225,12],[225,13,225,16],[213,5,213,8],[213,11,213,12],[213,13,213,16],[214,5,214,17],[215,5,215,8],[216,5,216,8],[216,11,216,12],[216,13,216,16],[217,5,217,17],[206,5,206,17],[207,5,207,8],[208,5,208,8],[209,5,209,8],[209,11,209,12],[209,13,209,16],[210,5,210,17],[211,5,211,8],[212,5,212,8],[199,5,199,17],[200,5,200,8],[201,5,201,8],[201,11,201,12],[201,13,201,16],[202,5,202,17],[203,5,203,8],[204,5,204,8],[205,5,205,8],[205,11,205,12],[205,13,205,16],[192,5,192,8],[193,5,193,8],[194,5,194,8],[195,5,195,8],[195,11,195,12],[195,13,195,16],[196,5,196,17],[197,5,197,8],[198,5,198,8],[198,11,198,12],[198,13,198,16],[185,5,185,8],[186,5,186,8],[187,5,187,8],[187,11,187,12],[187,13,187,16],[188,5,188,17],[189,5,189,8],[190,5,190,8],[191,5,191,8],[178,5,178,8],[179,5,179,8],[179,11,179,12],[179,13,179,16],[180,5,180,17],[181,5,181,8],[182,5,182,8],[183,5,183,8],[184,5,184,8],[169,13,169,16],[170,5,170,17],[171,5,171,8],[172,5,172,8],[173,5,173,8],[174,5,174,8],[175,5,175,8],[176,5,176,8],[177,5,177,8],[162,5,162,8],[163,5,163,8],[164,5,164,8],[165,5,165,8],[166,5,166,8],[167,5,167,8],[168,5,168,8],[169,5,169,8],[169,11,169,12],[155,5,155,17],[156,5,156,8],[157,5,157,8],[158,5,158,8],[159,5,159,8],[160,5,160,8],[160,11,160,12],[160,13,160,16],[161,5,161,17],[150,5,150,8],[150,11,150,12],[150,13,150,16],[151,5,151,17],[152,5,152,8],[153,5,153,8],[154,5,154,8],[154,11,154,12],[154,13,154,16],[143,5,143,17],[144,5,144,8],[145,5,145,8],[146,5,146,8],[146,11,146,12],[146,13,146,16],[147,5,147,17],[148,5,148,8],[149,5,149,8],[137,5,137,8],[138,5,138,8],[138,11,138,12],[138,13,138,16],[139,5,139,17],[140,5,140,8],[141,5,141,8],[142,5,142,8],[142,11,142,12],[142,13,142,16],[130,5,130,8],[131,5,131,8],[131,11,131,12],[131,13,131,16],[132,5,132,17],[133,5,133,8],[134,5,134,8],[135,5,135,8],[136,5,136,8],[123,5,123,17],[124,5,124,8],[125,5,125,8],[125,11,125,12],[125,13,125,16],[126,5,126,17],[127,5,127,8],[128,5,128,8],[129,5,129,8],[118,5,118,8],[119,5,119,8],[119,11,119,12],[119,13,119,16],[120,5,120,17],[121,5,121,8],[122,5,122,8],[122,11,122,12],[122,13,122,16],[113,5,113,8],[113,11,113,12],[113,13,113,16],[114,5,114,17],[115,5,115,8],[116,5,116,8],[116,11,116,12],[116,13,116,16],[117,5,117,17],[106,5,106,8],[107,5,107,8],[108,5,108,8],[108,11,108,12],[108,13,108,16],[109,5,109,17],[110,5,110,8],[111,5,111,8],[112,5,112,8],[99,5,99,8],[100,5,100,8],[101,5,101,8],[102,5,102,8],[103,5,103,8],[103,11,103,12],[103,13,103,16],[104,5,104,17],[105,5,105,8],[92,5,92,8],[93,5,93,8],[93,11,93,12],[93,13,93,16],[94,5,94,17],[95,5,95,8],[96,5,96,8],[97,5,97,8],[98,5,98,8],[85,5,85,17],[86,5,86,8],[87,5,87,8],[87,11,87,12],[87,13,87,16],[88,5,88,17],[89,5,89,8],[90,5,90,8],[91,5,91,8],[72,5,72,16],[73,5,73,16],[75,12,75,15],[77,12,77,16],[80,5,80,8],[80,11,80,12],[80,13,80,16],[84,5,84,8],[84,11,84,12],[84,13,84,16],[56,13,56,16],[57,13,57,16],[58,13,58,16],[59,13,59,16],[60,13,60,16],[61,13,61,16],[62,13,62,16],[63,13,63,16],[70,2,70,17],[45,12,45,16],[48,2,48,6],[48,13,48,16],[50,13,50,16],[51,13,51,16],[52,13,52,16],[53,13,53,16],[54,13,54,16],[55,13,55,16],[29,7,29,9],[29,12,29,15],[30,7,30,9],[30,12,30,15],[32,11,32,15],[38,2,38,17],[40,5,40,16],[41,5,41,16],[43,12,43,15],[17,14,17,15],[18,14,18,15],[21,4,21,15],[24,12,24,15],[26,7,26,9],[26,12,26,15],[27,7,27,9],[27,12,27,15],[28,7,28,9],[28,12,28,15],[1,2,1,17],[3,2,3,17],[5,5,5,16],[6,5,6,16],[9,14,9,15],[11,14,11,15],[12,14,12,15],[14,14,14,15],[15,14,15,15]]}
[null,null,null,"List obsahuje:",null,"1) Krycí list soupisu",null,"2) Rekapitulace",null,null,null,"3) Soupis prací",null,null,"Zpět na list:",null,null,null,"Rekapitulace stavby"]
[null,null,"optimalizováno pro tisk sestav ve formátu A4 - na výšku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">>  skryté sloupce  <<",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"{825ADD61-98A8-4455-91E3-8EB0D98D8DF6}"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2"]
[null,null,"KRYCÍ LIST SOUPISU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v ---  níže se nacházejí doplnkové a pomocné údaje k sestavám  --- v",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"False"]
[]
[null,null,null,"Stavba:",null,{"$f":"'Rekapitulace stavby'!$K$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,null,"Objekt:",null,"C - SO 121 - CHODNÍKY"]
[]
[null,null,null,"KSO:",null,"822 59"]
[null,null,null,"Místo:",null," ",null,null,null,null,null,null,"Datum:",null,{"$f":"'Rekapitulace stavby'!$AN$8","v":"09.04.2014"}]
[]
[null,null,null,"Zadavatel:",null,null,null,null,null,null,null,null,"IČ:"]
[null,null,null,null,"Úmob Krásné Pole",null,null,null,null,null,null,null,"DIČ:"]
[]
[null,null,null,"Uchazeč:",null,null,null,null,null,null,null,null,"IČ:",null,{"$f":"IF('Rekapitulace stavby'!$AN$13=\"\",\"\",'Rekapitulace stavby'!$AN$13)","v":"Vyplň údaj"}]
[null,null,null,null,{"$f":"IF('Rekapitulace stavby'!$E$14=\"\",\"\",'Rekapitulace stavby'!$E$14)","v":"Vyplň údaj"},null,null,null,null,null,null,null,"DIČ:",null,{"$f":"IF('Rekapitulace stavby'!$AN$14=\"\",\"\",'Rekapitulace stavby'!$AN$14)","v":"Vyplň údaj"}]
[]
[null,null,null,"Projektant:",null,null,null,null,null,null,null,null,"IČ:"]
[null,null,null,null,"Dopravoprojekt Ostrava spol. s r.o.",null,null,null,null,null,null,null,"DIČ:"]
[]
[null,null,null,"Poznámka:"]
[]
[]
[]
[null,null,null,"Cena bez DPH",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$82,2)","v":1205716.05}]
[]
[null,null,null,"DPH","základní",0.21,"ze",{"$f":"SUM($BE$82:$BE$415)","v":1205716.05},null,null,null,null,{"$f":"SUM($BE$82:$BE$415)*$F$27","v":253200.37049999999}]
[null,null,null,null,"snížená",0.15,"ze",{"$f":"SUM($BF$82:$BF$415)","v":0},null,null,null,null,{"$f":"SUM($BF$82:$BF$415)*$F$28","v":0}]
[null,null,null,null,"zákl. přenesená",0.21,"ze",{"$f":"SUM($BG$82:$BG$415)","v":0},null,null,null,null,0]
[null,null,null,null,"sníž. přenesená",0.15,"ze",{"$f":"SUM($BH$82:$BH$415)","v":0},null,null,null,null,0]
[null,null,null,null,"nulová",0,"ze",{"$f":"SUM($BI$82:$BI$415)","v":0},null,null,null,null,0]
[]
[null,null,null,"Cena s DPH",null,null,"v","CZK",null,null,null,{"$f":"ROUNDUP(SUM($M$25:$M$31),2)","v":1458916.43}]
[]
[]
[]
[]
[]
[null,null,"REKAPITULACE ČLENĚNÍ SOUPISU PRACÍ"]
[]
[null,null,"Stavba:",null,null,{"$f":"$F$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,"Objekt:",null,null,{"$f":"$F$7","v":"C - SO 121 - CHODNÍKY"}]
[]
[null,null,"Místo:",null,null,{"$f":"$F$10","v":" "},null,null,null,null,"Datum:",null,{"$f":"IF($O$10=\"\",\"\",$O$10)","v":"09.04.2014"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"$E$13","v":"Úmob Krásné Pole"},null,null,null,null,"Projektant:",null,{"$f":"$E$19","v":"Dopravoprojekt Ostrava spol. s r.o."}]
[null,null,"Uchazeč:",null,null,{"$f":"IF($E$16=\"\",\"\",$E$16)","v":"Vyplň údaj"}]
[]
[null,null,"Kód dílu - Popis",null,null,null,null,null,null,null,null,null,null,"Cena celkem [CZK]"]
[]
[null,null,"Náklady soupisu celkem",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$82,2)","v":1205716.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-1"]
[null,null,null,"HSV - Práce a dodávky HSV",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$83,2)","v":1203843.05}]
[null,null,null,"    1 - Zemní práce",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$84,2)","v":236682.2}]
[null,null,null,"    2 - Zakládání",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$219,2)","v":1620}]
[null,null,null,"    3 - Svislé a kompletní konstrukce",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$225,2)","v":24078.63}]
[null,null,null,"    4 - Vodorovné konstrukce",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$240,2)","v":100}]
[null,null,null,"    5 - Komunikace",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$244,2)","v":612116.30000000005}]
[null,null,null,"    8 - Trubní vedení",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$304,2)","v":60589}]
[null,null,null,"    9 - Ostatní konstrukce a práce-bourání",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$339,2)","v":268656.92}]
[null,null,null,"      99 - Přesun hmot",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$391,2)","v":118165.77}]
[null,null,null,"PSV - Práce a dodávky PSV",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$405,2)","v":100}]
[null,null,null,"    722 - Zdravotechnika - vnitřní vodovod",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$406,2)","v":100}]
[null,null,null,"M - Práce a dodávky M",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$410,2)","v":1773}]
[null,null,null,"    23-M - Montáže potrubí",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP($N$411,2)","v":1773}]
[]
[]
[]
[]
[]
[]
[null,null,"SOUPIS PRACÍ"]
[]
[null,null,"Stavba:",null,null,{"$f":"$F$6","v":"120271 - Vypracování projektové dokumentace na výstavbu chodníku na ulici Zauliční"}]
[null,null,"Objekt:",null,null,{"$f":"$F$7","v":"C - SO 121 - CHODNÍKY"}]
[]
[null,null,"Místo:",null,null,{"$f":"$F$10","v":" "},null,null,null,null,"Datum:",null,{"$f":"IF($O$10=\"\",\"\",$O$10)","v":"09.04.2014"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"$E$13","v":"Úmob Krásné Pole"},null,null,null,null,"Projektant:",null,{"$f":"$E$19","v":"Dopravoprojekt Ostrava spol. s r.o."}]
[null,null,"Uchazeč:",null,null,{"$f":"IF($E$16=\"\",\"\",$E$16)","v":"Vyplň údaj"}]
[]
[null,null,"PČ","Typ","Kód","Popis",null,null,null,"MJ","Množství","J.cena [CZK]",null,"Cena celkem\n[CZK]",null,null,null,"Cenová soustava",null,"Poznámka","DPH","J. Nh [h]","Nh celkem [h]","J. hmotnost\n[t]","Hmotnost\ncelkem [t]","J. suť [t]","Suť Celkem [t]"]
[null,null,"Náklady soupisu celkem",null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$82","v":1205716.05},null,null,null,null,null,null,null,null,{"$f":"$W$83+$W$405+$W$410","v":0},null,{"$f":"$Y$83+$Y$405+$Y$410","v":531.1683761700001},null,{"$f":"$AA$83+$AA$405+$AA$410","v":262.58433500000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D","-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$83+$BK$405+$BK$410","v":1205716.05}]
[null,null,null,"HSV - Práce a dodávky HSV",null,null,null,null,null,null,null,null,null,{"$f":"$BK$83","v":1203843.05},null,null,null,null,null,null,null,null,{"$f":"$W$84+$W$219+$W$225+$W$240+$W$244+$W$304+$W$339","v":0},null,{"$f":"$Y$84+$Y$219+$Y$225+$Y$240+$Y$244+$Y$304+$Y$339","v":531.16487617000007},null,{"$f":"$AA$84+$AA$219+$AA$225+$AA$240+$AA$244+$AA$304+$AA$339","v":262.55607500000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","0",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$84+$BK$219+$BK$225+$BK$240+$BK$244+$BK$304+$BK$339","v":1203843.05}]
[null,null,null,"    1 - Zemní práce",null,null,null,null,null,null,null,null,null,{"$f":"$BK$84","v":236682.19999999998},null,null,null,null,null,null,null,null,{"$f":"SUM($W$85:$W$218)","v":0},null,{"$f":"SUM($Y$85:$Y$218)","v":10.114488},null,{"$f":"SUM($AA$85:$AA$218)","v":258.96707500000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$85:$BK$218)","v":236682.19999999998}]
[null,null,"1","K","111301111","Sejmutí drnu tl do 100 mm s přemístěním do 50 m nebo naložením na dopravní prostředek",null,null,null,"m2",76.8,30,null,{"$f":"ROUND($L$85*$K$85,2)","v":2304},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$85*$K$85","v":0},0,{"$f":"$Z$85*$K$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$85=\"základní\",$N$85,0)","v":2304},{"$f":"IF($U$85=\"snížená\",$N$85,0)","v":0},{"$f":"IF($U$85=\"zákl. přenesená\",$N$85,0)","v":0},{"$f":"IF($U$85=\"sníž. přenesená\",$N$85,0)","v":0},{"$f":"IF($U$85=\"nulová\",$N$85,0)","v":0},"1",{"$f":"ROUND($L$85*$K$85,2)","v":2304},"4","968814083"]
[null,null,null,null,null,"Sejmutí drnu tl do 100 mm s přemístěním do 50 m nebo naložením na dopravní prostředek",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"sejmutí drnu tl. 0,1m\" 48+16,3+12,5",null,null,null,null,76.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"2","K","113106123","Rozebrání dlažeb komunikací pro pěší ze zámkových dlaždic",null,null,null,"m2",237.9,15,null,{"$f":"ROUND($L$88*$K$88,2)","v":3568.5},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$88*$K$88","v":0},0.26,{"$f":"$Z$88*$K$88","v":61.854000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$88=\"základní\",$N$88,0)","v":3568.5},{"$f":"IF($U$88=\"snížená\",$N$88,0)","v":0},{"$f":"IF($U$88=\"zákl. přenesená\",$N$88,0)","v":0},{"$f":"IF($U$88=\"sníž. přenesená\",$N$88,0)","v":0},{"$f":"IF($U$88=\"nulová\",$N$88,0)","v":0},"1",{"$f":"ROUND($L$88*$K$88,2)","v":3568.5},"4","81938975"]
[null,null,null,null,null,"Rozebrání dlažeb komunikací pro pěší ze zámkových dlaždic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"rozebrání dlažby parkov.stání v zú\" 3*7,8",null,null,null,null,23.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"odstranění dlážděných povrchů vjezdů k nemovitostem- 1/2 z celkové plochy\"232/2",null,null,null,null,116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"rozebrání dlažby chodníku v kú\" 98,5",null,null,null,null,98.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,237.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"3","K","113107122","Odstranění podkladu pl do 50 m2 z kameniva drceného tl 200 mm",null,null,null,"m2",498.8,60,null,{"$f":"ROUND($L$94*$K$94,2)","v":29928},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$94*$K$94","v":0},0.23499999999999999,{"$f":"$Z$94*$K$94","v":117.21799999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$94=\"základní\",$N$94,0)","v":29928},{"$f":"IF($U$94=\"snížená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"zákl. přenesená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"sníž. přenesená\",$N$94,0)","v":0},{"$f":"IF($U$94=\"nulová\",$N$94,0)","v":0},"1",{"$f":"ROUND($L$94*$K$94,2)","v":29928},"4","954837322"]
[null,null,null,null,null,"Odstranění podkladu pl do 50 m2 z kameniva drceného tl 200 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"podkladní vrstvy u vjezdů s živ. povrchem tl. 0,15m\"76,2/2",null,null,null,null,38.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"podkladní vrstvy u vjezdů s dlaž. povrchem tl. 0,15m\"232/2",null,null,null,null,116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"podkladní vrstvy u vjezdů s bet. povrchem tl. 0,15m\"51/2",null,null,null,null,25.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"vjezdů k nemovitostem -štěrková úprava 1/2 z cel. plochy\"219,6/2",null,null,null,null,109.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"podkladní vrstvy u park. stání v zú\" 3*7,8",null,null,null,null,23.4,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,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"podkladní vrstvy - účel. kom. v km 0,400\"87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"pokladní vrstvy- chodník v kú\" 98,5",null,null,null,null,98.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,498.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"4","K","113107130","Odstranění podkladu pl do 50 m2 z betonu prostého tl 100 mm",null,null,null,"m2",26.274999999999999,95,null,{"$f":"ROUND($L$104*$K$104,2)","v":2496.13},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$104*$K$104","v":0},0.185,{"$f":"$Z$104*$K$104","v":4.8608750000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$104=\"základní\",$N$104,0)","v":2496.13},{"$f":"IF($U$104=\"snížená\",$N$104,0)","v":0},{"$f":"IF($U$104=\"zákl. přenesená\",$N$104,0)","v":0},{"$f":"IF($U$104=\"sníž. přenesená\",$N$104,0)","v":0},{"$f":"IF($U$104=\"nulová\",$N$104,0)","v":0},"1",{"$f":"ROUND($L$104*$K$104,2)","v":2496.13},"4","-1782152702"]
[null,null,null,null,null,"Odstranění podkladu pl do 50 m2 z betonu prostého tl 100 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"podkladní vrstvy u vjezdů s bet. povrchem tl. 0,1m\"51/2",null,null,null,null,25.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"bourání betonu mezi park. stáním v zú a plot. podezdívkou\"3,1*0,25",null,null,null,null,0.77500000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,26.274999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"5","K","113107142","Odstranění podkladu pl do 50 m2 živičných tl 100 mm",null,null,null,"m2",210.2,85,null,{"$f":"ROUND($L$109*$K$109,2)","v":17867},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$109*$K$109","v":0},0.18099999999999999,{"$f":"$Z$109*$K$109","v":38.046199999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$109=\"základní\",$N$109,0)","v":17867},{"$f":"IF($U$109=\"snížená\",$N$109,0)","v":0},{"$f":"IF($U$109=\"zákl. přenesená\",$N$109,0)","v":0},{"$f":"IF($U$109=\"sníž. přenesená\",$N$109,0)","v":0},{"$f":"IF($U$109=\"nulová\",$N$109,0)","v":0},"1",{"$f":"ROUND($L$109*$K$109,2)","v":17867},"4","833447031"]
[null,null,null,null,null,"Odstranění podkladu pl do 50 m2 živičných tl 100 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"odstranění živ. povrchů vjezdů k nemovitostem- 1/2 z cel. plochy tl. 0,05m\"76,2/2",null,null,null,null,38.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"provizorní úprava na vjezdech š=0,5m za obrubou\"344,2*0,5",null,null,null,null,172.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,210.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"6","K","113154113","Frézování živičného krytu tl 50 mm pruh š 0,5 m pl do 500 m2 bez překážek v trase",null,null,null,"m2",7.5,120,null,{"$f":"ROUND($L$114*$K$114,2)","v":900},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,4.0000000000000003E-5,{"$f":"$X$114*$K$114","v":3.0000000000000003E-4},0.128,{"$f":"$Z$114*$K$114","v":0.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$114=\"základní\",$N$114,0)","v":900},{"$f":"IF($U$114=\"snížená\",$N$114,0)","v":0},{"$f":"IF($U$114=\"zákl. přenesená\",$N$114,0)","v":0},{"$f":"IF($U$114=\"sníž. přenesená\",$N$114,0)","v":0},{"$f":"IF($U$114=\"nulová\",$N$114,0)","v":0},"1",{"$f":"ROUND($L$114*$K$114,2)","v":900},"4","1899485041"]
[null,null,null,null,null,"Frézování živičného podkladu nebo krytu s naložením na dopravní prostředek plochy do 500 m2 bez překážek v trase pruhu šířky do 0,5 m, tloušťky vrstvy 50 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\" frézování v ZÚ \"7,5",null,null,null,null,7.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"7","K","113154254","Frézování živičného krytu tl 100 mm pruh š 1 m pl do 1000 m2 s překážkami v trase",null,null,null,"m2",87.5,100,null,{"$f":"ROUND($L$117*$K$117,2)","v":8750},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,1.2E-4,{"$f":"$X$117*$K$117","v":1.0500000000000001E-2},0.25600000000000001,{"$f":"$Z$117*$K$117","v":22.400000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$117=\"základní\",$N$117,0)","v":8750},{"$f":"IF($U$117=\"snížená\",$N$117,0)","v":0},{"$f":"IF($U$117=\"zákl. přenesená\",$N$117,0)","v":0},{"$f":"IF($U$117=\"sníž. přenesená\",$N$117,0)","v":0},{"$f":"IF($U$117=\"nulová\",$N$117,0)","v":0},"1",{"$f":"ROUND($L$117*$K$117,2)","v":8750},"4","1641840664"]
[null,null,null,null,null,"Frézování živičného krytu tl 100 mm pruh š 1 m pl do 1000 m2 s překážkami v trase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"frézování tl. 80mm u autobusové zastávky v km 0,400\"87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"8","K","113202111","Vytrhání obrub krajníků obrubníků stojatých",null,null,null,"m",21.6,20,null,{"$f":"ROUND($L$120*$K$120,2)","v":432},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$120*$K$120","v":0},0.20499999999999999,{"$f":"$Z$120*$K$120","v":4.4279999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$120=\"základní\",$N$120,0)","v":432},{"$f":"IF($U$120=\"snížená\",$N$120,0)","v":0},{"$f":"IF($U$120=\"zákl. přenesená\",$N$120,0)","v":0},{"$f":"IF($U$120=\"sníž. přenesená\",$N$120,0)","v":0},{"$f":"IF($U$120=\"nulová\",$N$120,0)","v":0},"1",{"$f":"ROUND($L$120*$K$120,2)","v":432},"4","2125158686"]
[null,null,null,null,null,"Vytrhání obrub s vybouráním lože, s přemístěním hmot na skládku na vzdálenost do 3 m nebo s naložením na dopravní prostředek z krajníků nebo obrubníků stojatých",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"vytrhání obrub kolem park. stání v zú\" 3+3+7,8+7,8",null,null,null,null,21.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"9","K","113203111","Vytrhání obrub z dlažebních kostek",null,null,null,"m",80,20,null,{"$f":"ROUND($L$123*$K$123,2)","v":1600},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$123*$K$123","v":0},0.115,{"$f":"$Z$123*$K$123","v":9.2000000000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$123=\"základní\",$N$123,0)","v":1600},{"$f":"IF($U$123=\"snížená\",$N$123,0)","v":0},{"$f":"IF($U$123=\"zákl. přenesená\",$N$123,0)","v":0},{"$f":"IF($U$123=\"sníž. přenesená\",$N$123,0)","v":0},{"$f":"IF($U$123=\"nulová\",$N$123,0)","v":0},"1",{"$f":"ROUND($L$123*$K$123,2)","v":1600},"4","564918112"]
[null,null,null,null,null,"Vytrhání obrub s vybouráním lože, s přemístěním hmot na skládku na vzdálenost do 3 m nebo s naložením na dopravní prostředek z dlažebních kostek",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"vybourání čtyřřádku v zú\" 20*4",null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"10","K","122201402","Vykopávky v zemníku na suchu v hornině tř. 3 objem do 1000 m3",null,null,null,"m3",116.1,40,null,{"$f":"ROUND($L$126*$K$126,2)","v":4644},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$126*$K$126","v":0},0,{"$f":"$Z$126*$K$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$126=\"základní\",$N$126,0)","v":4644},{"$f":"IF($U$126=\"snížená\",$N$126,0)","v":0},{"$f":"IF($U$126=\"zákl. přenesená\",$N$126,0)","v":0},{"$f":"IF($U$126=\"sníž. přenesená\",$N$126,0)","v":0},{"$f":"IF($U$126=\"nulová\",$N$126,0)","v":0},"1",{"$f":"ROUND($L$126*$K$126,2)","v":4644},"4","-1004759030"]
[null,null,null,null,null,"Vykopávky v zemníku na suchu v hornině tř. 3 objem do 1000 m3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"dodatečný násyp kolem obrub - chodník\"77",null,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"dodatečný násyp na vjezdech\"34,4+2",null,null,null,null,36.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"dodatečný násyp  - uk. kom. v km 0,400\"2,7 ",null,null,null,null,2.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,116.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"11","M","583312000","materiál vhodný do násypu",null,null,null,"t",232.2,300,null,{"$f":"ROUND($L$132*$K$132,2)","v":69660},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$132*$K$132","v":0},0,{"$f":"$Z$132*$K$132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$132=\"základní\",$N$132,0)","v":69660},{"$f":"IF($U$132=\"snížená\",$N$132,0)","v":0},{"$f":"IF($U$132=\"zákl. přenesená\",$N$132,0)","v":0},{"$f":"IF($U$132=\"sníž. přenesená\",$N$132,0)","v":0},{"$f":"IF($U$132=\"nulová\",$N$132,0)","v":0},"1",{"$f":"ROUND($L$132*$K$132,2)","v":69660},"4","690797849"]
[null,null,null,null,null,"kamenivo těžené zásypový materiál",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"materiál vhodný do násypu\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"dodatečný násyp kolem obrub - chodník\"77*2",null,null,null,null,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"dodatečný násyp na vjezdech\"(34,4+2)*2",null,null,null,null,72.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"dodatečný násyp  - ulk. kom. v km 0,400\"2,7 *2",null,null,null,null,5.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,232.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"12","K","130901121","Bourání kcí v hloubených vykopávkách z betonu prostého ručně",null,null,null,"m3",0.5,1500,null,{"$f":"ROUND($L$139*$K$139,2)","v":750},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$139*$K$139","v":0},0,{"$f":"$Z$139*$K$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$139=\"základní\",$N$139,0)","v":750},{"$f":"IF($U$139=\"snížená\",$N$139,0)","v":0},{"$f":"IF($U$139=\"zákl. přenesená\",$N$139,0)","v":0},{"$f":"IF($U$139=\"sníž. přenesená\",$N$139,0)","v":0},{"$f":"IF($U$139=\"nulová\",$N$139,0)","v":0},"1",{"$f":"ROUND($L$139*$K$139,2)","v":750},"4","-162359824"]
[null,null,null,null,null,"Bourání kcí v hloubených vykopávkách ze zdiva z betonu prostého ručně",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"skryté bet. kce\" 0,5",null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"13","K","174101101","Zásyp jam, šachet rýh nebo kolem objektů sypaninou se zhutněním",null,null,null,"m3",1.35,60,null,{"$f":"ROUND($L$143*$K$143,2)","v":81},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$143*$K$143","v":0},0,{"$f":"$Z$143*$K$143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$143=\"základní\",$N$143,0)","v":81},{"$f":"IF($U$143=\"snížená\",$N$143,0)","v":0},{"$f":"IF($U$143=\"zákl. přenesená\",$N$143,0)","v":0},{"$f":"IF($U$143=\"sníž. přenesená\",$N$143,0)","v":0},{"$f":"IF($U$143=\"nulová\",$N$143,0)","v":0},"1",{"$f":"ROUND($L$143*$K$143,2)","v":81},"4","-1404433738"]
[null,null,null,null,null,"Zásyp jam, šachet rýh nebo kolem objektů sypaninou se zhutněním",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výkop u nadzem. hydrantu v zú\"1,5*0,6*1,5",null,null,null,null,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"14","M","583441550","štěrkodrť frakce 0-22",null,null,null,"t",2.7,300,null,{"$f":"ROUND($L$147*$K$147,2)","v":810},null,null,null,null,null,null,"základní",null,null,1,{"$f":"$X$147*$K$147","v":2.7},0,{"$f":"$Z$147*$K$147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$147=\"základní\",$N$147,0)","v":810},{"$f":"IF($U$147=\"snížená\",$N$147,0)","v":0},{"$f":"IF($U$147=\"zákl. přenesená\",$N$147,0)","v":0},{"$f":"IF($U$147=\"sníž. přenesená\",$N$147,0)","v":0},{"$f":"IF($U$147=\"nulová\",$N$147,0)","v":0},"1",{"$f":"ROUND($L$147*$K$147,2)","v":810},"4","1195024991"]
[null,null,null,null,null,"štěrkodrť frakce 0-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výkop u nadzem. hydrantu v zú\"1,5*0,6*1,5*2",null,null,null,null,2.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,2.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"15","K","132201101","Hloubení rýh š do 600 mm v hornině tř. 3 objemu do 100 m3",null,null,null,"m3",1.35,400,null,{"$f":"ROUND($L$151*$K$151,2)","v":540},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$151*$K$151","v":0},0,{"$f":"$Z$151*$K$151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$151=\"základní\",$N$151,0)","v":540},{"$f":"IF($U$151=\"snížená\",$N$151,0)","v":0},{"$f":"IF($U$151=\"zákl. přenesená\",$N$151,0)","v":0},{"$f":"IF($U$151=\"sníž. přenesená\",$N$151,0)","v":0},{"$f":"IF($U$151=\"nulová\",$N$151,0)","v":0},"1",{"$f":"ROUND($L$151*$K$151,2)","v":540},"4","-849099434"]
[null,null,null,null,null,"Hloubení rýh š do 600 mm v hornině tř. 3 objemu do 100 m3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výkop u nadzem. hydrantu v zú\"1,5*0,6*1,5",null,null,null,null,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","0","ROZPOCET"]
[null,null,"16","K","122202202","Odkopávky a prokopávky nezapažené pro silnice objemu do 1000 m3 v hornině tř. 3",null,null,null,"m3",172.7,40,null,{"$f":"ROUND($L$155*$K$155,2)","v":6908},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$155*$K$155","v":0},0,{"$f":"$Z$155*$K$155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$155=\"základní\",$N$155,0)","v":6908},{"$f":"IF($U$155=\"snížená\",$N$155,0)","v":0},{"$f":"IF($U$155=\"zákl. přenesená\",$N$155,0)","v":0},{"$f":"IF($U$155=\"sníž. přenesená\",$N$155,0)","v":0},{"$f":"IF($U$155=\"nulová\",$N$155,0)","v":0},"1",{"$f":"ROUND($L$155*$K$155,2)","v":6908},"4","-729666780"]
[null,null,null,null,null,"Odkopávky a prokopávky nezapažené pro silnice objemu do 1000 m3 v hornině tř. 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výkop - chodník\"154",null,null,null,null,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - autobus. zastávka\"3,9",null,null,null,null,3.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - úč. kom. v km 0,400\"14,8",null,null,null,null,14.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,172.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"17","K","162701105","Vodorovné přemístění do 10000 m výkopku/sypaniny z horniny tř. 1 až 4",null,null,null,"m3",181.73,150,null,{"$f":"ROUND($L$161*$K$161,2)","v":27259.5},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$161*$K$161","v":0},0,{"$f":"$Z$161*$K$161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$161=\"základní\",$N$161,0)","v":27259.5},{"$f":"IF($U$161=\"snížená\",$N$161,0)","v":0},{"$f":"IF($U$161=\"zákl. přenesená\",$N$161,0)","v":0},{"$f":"IF($U$161=\"sníž. přenesená\",$N$161,0)","v":0},{"$f":"IF($U$161=\"nulová\",$N$161,0)","v":0},"1",{"$f":"ROUND($L$161*$K$161,2)","v":27259.5},"4","278430307"]
[null,null,null,null,null,"Vodorovné přemístění do 10000 m výkopku/sypaniny z horniny tř. 1 až 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,null,null,"PP","2"]
[null,null,null,null,null,"\"skládka ve vzdálenosti 23km\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - chodník\"154",null,null,null,null,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - autobus. zastávka\"3,9",null,null,null,null,3.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - úč. kom. v km 0,400\"14,8",null,null,null,null,14.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop u nadzem. hydrantu v zú\"1,5*0,6*1,5",null,null,null,null,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"sejmutí drnu tl. 0,1m\" (48+16,3+12,5)*0,1",null,null,null,null,7.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,181.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"18","K","162701109","Příplatek k vodorovnému přemístění výkopku/sypaniny z horniny tř. 1 až 4 ZKD 1000 m přes 10000 m",null,null,null,"m3",2362.4899999999998,8,null,{"$f":"ROUND($L$170*$K$170,2)","v":18899.919999999998},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$170*$K$170","v":0},0,{"$f":"$Z$170*$K$170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$170=\"základní\",$N$170,0)","v":18899.919999999998},{"$f":"IF($U$170=\"snížená\",$N$170,0)","v":0},{"$f":"IF($U$170=\"zákl. přenesená\",$N$170,0)","v":0},{"$f":"IF($U$170=\"sníž. přenesená\",$N$170,0)","v":0},{"$f":"IF($U$170=\"nulová\",$N$170,0)","v":0},"1",{"$f":"ROUND($L$170*$K$170,2)","v":18899.919999999998},"4","-2082762683"]
[null,null,null,null,null,"Příplatek k vodorovnému přemístění výkopku/sypaniny z horniny tř. 1 až 4 ZKD 1000 m přes 10000 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"13 km navíc\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - chodník\"154",null,null,null,null,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - autobus. zastávka\"3,9",null,null,null,null,3.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - úč. kom. v km 0,400\"14,8",null,null,null,null,14.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop u nadzem. hydrantu v zú\"1,5*0,6*1,5",null,null,null,null,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"sejmutí drnu tl. 0,1m\" (48+16,3+12,5)*0,1",null,null,null,null,7.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,181.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,null,null,null,"181,73*13 'Přepočtené koeficientem množství",null,null,null,null,2362.4899999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","0","1","ROZPOCET"]
[null,null,"19","K","171201201","Uložení sypaniny na skládky",null,null,null,"m3",181.73,10,null,{"$f":"ROUND($L$180*$K$180,2)","v":1817.3},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$180*$K$180","v":0},0,{"$f":"$Z$180*$K$180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$180=\"základní\",$N$180,0)","v":1817.3},{"$f":"IF($U$180=\"snížená\",$N$180,0)","v":0},{"$f":"IF($U$180=\"zákl. přenesená\",$N$180,0)","v":0},{"$f":"IF($U$180=\"sníž. přenesená\",$N$180,0)","v":0},{"$f":"IF($U$180=\"nulová\",$N$180,0)","v":0},"1",{"$f":"ROUND($L$180*$K$180,2)","v":1817.3},"4","486718932"]
[null,null,null,null,null,"Uložení sypaniny na skládky",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výkop - chodník\"154",null,null,null,null,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - autobus. zastávka\"3,9",null,null,null,null,3.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - úč. kom. v km 0,400\"14,8",null,null,null,null,14.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop u nadzem. hydrantu v zú\"1,5*0,6*1,5",null,null,null,null,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"sejmutí drnu tl. 0,1m\" (48+16,3+12,5)*0,1",null,null,null,null,7.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,181.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"20","K","171201211","Poplatek za uložení odpadu ze sypaniny na skládce (skládkovné)",null,null,null,"t",363.46,90,null,{"$f":"ROUND($L$188*$K$188,2)","v":32711.4},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$188*$K$188","v":0},0,{"$f":"$Z$188*$K$188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$188=\"základní\",$N$188,0)","v":32711.4},{"$f":"IF($U$188=\"snížená\",$N$188,0)","v":0},{"$f":"IF($U$188=\"zákl. přenesená\",$N$188,0)","v":0},{"$f":"IF($U$188=\"sníž. přenesená\",$N$188,0)","v":0},{"$f":"IF($U$188=\"nulová\",$N$188,0)","v":0},"1",{"$f":"ROUND($L$188*$K$188,2)","v":32711.4},"4","1966020006"]
[null,null,null,null,null,"Poplatek za uložení odpadu ze sypaniny na skládce (skládkovné)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výkop - chodník\"154*2",null,null,null,null,308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - autobus. zastávka\"3,9*2",null,null,null,null,7.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop - úč. kom. v km 0,400\"14,8*2",null,null,null,null,29.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"výkop u nadzem. hydrantu v zú\"1,5*0,6*1,5*2",null,null,null,null,2.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"sejmutí drnu tl. 0,1m\" (48+16,3+12,5)*0,1*2",null,null,null,null,15.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,363.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"21","K","181301101","Rozprostření ornice tl vrstvy do 100 mm pl do 500 m2 v rovině nebo ve svahu do 1:5",null,null,null,"m2",123,20,null,{"$f":"ROUND($L$196*$K$196,2)","v":2460},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$196*$K$196","v":0},0,{"$f":"$Z$196*$K$196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$196=\"základní\",$N$196,0)","v":2460},{"$f":"IF($U$196=\"snížená\",$N$196,0)","v":0},{"$f":"IF($U$196=\"zákl. přenesená\",$N$196,0)","v":0},{"$f":"IF($U$196=\"sníž. přenesená\",$N$196,0)","v":0},{"$f":"IF($U$196=\"nulová\",$N$196,0)","v":0},"1",{"$f":"ROUND($L$196*$K$196,2)","v":2460},"4","-547419339"]
[null,null,null,null,null,"Rozprostření ornice tl vrstvy do 100 mm pl do 500 m2 v rovině nebo ve svahu do 1:5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"ohumusování\" 123",null,null,null,null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"22","M","10371500R","směs ornice a zahradnického substrátu v poměru 1:1",null,null,null,"m3",12.3,120,null,{"$f":"ROUND($L$199*$K$199,2)","v":1476},null,null,null,null,null,null,"základní",null,null,0.6,{"$f":"$X$199*$K$199","v":7.38},0,{"$f":"$Z$199*$K$199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$199=\"základní\",$N$199,0)","v":1476},{"$f":"IF($U$199=\"snížená\",$N$199,0)","v":0},{"$f":"IF($U$199=\"zákl. přenesená\",$N$199,0)","v":0},{"$f":"IF($U$199=\"sníž. přenesená\",$N$199,0)","v":0},{"$f":"IF($U$199=\"nulová\",$N$199,0)","v":0},"1",{"$f":"ROUND($L$199*$K$199,2)","v":1476},"4","-2066743313"]
[null,null,null,null,null,"směs ornice a zahradnického substrátu v poměru 1:1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"123*0,1",null,null,null,null,12.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"23","K","183403114","Obdělání půdy kultivátorováním v rovině a svahu do 1:5",null,null,null,"m2",123,0.95,null,{"$f":"ROUND($L$202*$K$202,2)","v":116.85},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$202*$K$202","v":0},0,{"$f":"$Z$202*$K$202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$202=\"základní\",$N$202,0)","v":116.85},{"$f":"IF($U$202=\"snížená\",$N$202,0)","v":0},{"$f":"IF($U$202=\"zákl. přenesená\",$N$202,0)","v":0},{"$f":"IF($U$202=\"sníž. přenesená\",$N$202,0)","v":0},{"$f":"IF($U$202=\"nulová\",$N$202,0)","v":0},"1",{"$f":"ROUND($L$202*$K$202,2)","v":116.85},"4","181031234"]
[null,null,null,null,null,"Obdělání půdy kultivátorováním v rovině a svahu do 1:5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"123",null,null,null,null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"24","K","183403152","Obdělání půdy vláčením v rovině a svahu do 1:5",null,null,null,"m2",123,0.65,null,{"$f":"ROUND($L$206*$K$206,2)","v":79.95},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$206*$K$206","v":0},0,{"$f":"$Z$206*$K$206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$206=\"základní\",$N$206,0)","v":79.95},{"$f":"IF($U$206=\"snížená\",$N$206,0)","v":0},{"$f":"IF($U$206=\"zákl. přenesená\",$N$206,0)","v":0},{"$f":"IF($U$206=\"sníž. přenesená\",$N$206,0)","v":0},{"$f":"IF($U$206=\"nulová\",$N$206,0)","v":0},"1",{"$f":"ROUND($L$206*$K$206,2)","v":79.95},"4","2063095279"]
[null,null,null,null,null,"Obdělání půdy vláčením v rovině a svahu do 1:5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"123",null,null,null,null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"25","K","183403161","Obdělání půdy válením v rovině a svahu do 1:5",null,null,null,"m2",123,0.35,null,{"$f":"ROUND($L$210*$K$210,2)","v":43.05},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$210*$K$210","v":0},0,{"$f":"$Z$210*$K$210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$210=\"základní\",$N$210,0)","v":43.05},{"$f":"IF($U$210=\"snížená\",$N$210,0)","v":0},{"$f":"IF($U$210=\"zákl. přenesená\",$N$210,0)","v":0},{"$f":"IF($U$210=\"sníž. přenesená\",$N$210,0)","v":0},{"$f":"IF($U$210=\"nulová\",$N$210,0)","v":0},"1",{"$f":"ROUND($L$210*$K$210,2)","v":43.05},"4","449128423"]
[null,null,null,null,null,"Obdělání půdy válením v rovině a svahu do 1:5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"123",null,null,null,null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"26","K","184807111","Zřízení ochrany stromu bedněním",null,null,null,"m2",2.52,200,null,{"$f":"ROUND($L$214*$K$214,2)","v":504},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,9.4000000000000004E-3,{"$f":"$X$214*$K$214","v":2.3688000000000001E-2},0,{"$f":"$Z$214*$K$214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$214=\"základní\",$N$214,0)","v":504},{"$f":"IF($U$214=\"snížená\",$N$214,0)","v":0},{"$f":"IF($U$214=\"zákl. přenesená\",$N$214,0)","v":0},{"$f":"IF($U$214=\"sníž. přenesená\",$N$214,0)","v":0},{"$f":"IF($U$214=\"nulová\",$N$214,0)","v":0},"1",{"$f":"ROUND($L$214*$K$214,2)","v":504},"4","1389434692"]
[null,null,null,null,null,"Zřízení ochrany stromu bedněním",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"vč. materiálu, bednění do v=2,0m, 1 ks strom, prum. 40cm\"1,26*2",null,null,null,null,2.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"27","K","184807112","Odstranění ochrany stromu bedněním",null,null,null,"m2",2.52,30,null,{"$f":"ROUND($L$217*$K$217,2)","v":75.599999999999994},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$217*$K$217","v":0},0,{"$f":"$Z$217*$K$217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$217=\"základní\",$N$217,0)","v":75.599999999999994},{"$f":"IF($U$217=\"snížená\",$N$217,0)","v":0},{"$f":"IF($U$217=\"zákl. přenesená\",$N$217,0)","v":0},{"$f":"IF($U$217=\"sníž. přenesená\",$N$217,0)","v":0},{"$f":"IF($U$217=\"nulová\",$N$217,0)","v":0},"1",{"$f":"ROUND($L$217*$K$217,2)","v":75.599999999999994},"4","882944104"]
[null,null,null,null,null,"Odstranění ochrany stromu bedněním",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,"    2 - Zakládání",null,null,null,null,null,null,null,null,null,{"$f":"$BK$219","v":1620},null,null,null,null,null,null,null,null,{"$f":"SUM($W$220:$W$224)","v":0},null,{"$f":"SUM($Y$220:$Y$224)","v":1.58973192},null,{"$f":"SUM($AA$220:$AA$224)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$220:$BK$224)","v":1620}]
[null,null,"28","K","275313811","Základové patky z betonu tř. C 25/30",null,null,null,"m3",0.64800000000000002,2500,null,{"$f":"ROUND($L$220*$K$220,2)","v":1620},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,2.45329,{"$f":"$X$220*$K$220","v":1.58973192},0,{"$f":"$Z$220*$K$220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$220=\"základní\",$N$220,0)","v":1620},{"$f":"IF($U$220=\"snížená\",$N$220,0)","v":0},{"$f":"IF($U$220=\"zákl. přenesená\",$N$220,0)","v":0},{"$f":"IF($U$220=\"sníž. přenesená\",$N$220,0)","v":0},{"$f":"IF($U$220=\"nulová\",$N$220,0)","v":0},"1",{"$f":"ROUND($L$220*$K$220,2)","v":1620},"4","281318124"]
[null,null,null,null,null,"Základy z betonu prostého patky a bloky z betonu kamenem neprokládaného tř. C 25/30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"betonové patky k plotovým sloupkům\" 0,3*0,3*0,8*8",null,null,null,null,0.57599999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"betonová patka odp. koše\"0,3*0,3*0,8*1",null,null,null,null,7.1999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,0.64800000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,null,"    3 - Svislé a kompletní konstrukce",null,null,null,null,null,null,null,null,null,{"$f":"$BK$225","v":24078.629999999997},null,null,null,null,null,null,null,null,{"$f":"SUM($W$226:$W$239)","v":0},null,{"$f":"SUM($Y$226:$Y$239)","v":13.16643125},null,{"$f":"SUM($AA$226:$AA$239)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$226:$BK$239)","v":24078.629999999997}]
[null,null,"29","K","338171123","Osazování sloupků a vzpěr plotových ocelových v 2,6 m se zabetonováním",null,null,null,"kus",8,207,null,{"$f":"ROUND($L$226*$K$226,2)","v":1656},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.17488999999999999,{"$f":"$X$226*$K$226","v":1.3991199999999999},0,{"$f":"$Z$226*$K$226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$226=\"základní\",$N$226,0)","v":1656},{"$f":"IF($U$226=\"snížená\",$N$226,0)","v":0},{"$f":"IF($U$226=\"zákl. přenesená\",$N$226,0)","v":0},{"$f":"IF($U$226=\"sníž. přenesená\",$N$226,0)","v":0},{"$f":"IF($U$226=\"nulová\",$N$226,0)","v":0},"1",{"$f":"ROUND($L$226*$K$226,2)","v":1656},"4","632565725"]
[null,null,null,null,null,"Osazování sloupků a vzpěr plotových ocelových trubkových nebo profilovaných výšky do 2,60 m se zabetonováním (tř. C 25/30) do 0,08 m3 do připravených jamek",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"30","M","553422540","sloupek plotový průběžný pozinkovaný a komaxitový 2250/38x1,5 mm",null,null,null,"kus",6,385,null,{"$f":"ROUND($L$228*$K$228,2)","v":2310},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,3.2000000000000002E-3,{"$f":"$X$228*$K$228","v":1.9200000000000002E-2},0,{"$f":"$Z$228*$K$228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$228=\"základní\",$N$228,0)","v":2310},{"$f":"IF($U$228=\"snížená\",$N$228,0)","v":0},{"$f":"IF($U$228=\"zákl. přenesená\",$N$228,0)","v":0},{"$f":"IF($U$228=\"sníž. přenesená\",$N$228,0)","v":0},{"$f":"IF($U$228=\"nulová\",$N$228,0)","v":0},"1",{"$f":"ROUND($L$228*$K$228,2)","v":2310},"4","2012404759"]
[null,null,null,null,null,"příslušenství stavební kovové sloupky plotové pozinkované a komaxitové průběžný  38x1,5 mm včetně čepičky, úchytek 2250 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"31","M","553422620","sloupek plotový koncový pozinkovaný a komaxitový 2350/48x1,5 mm",null,null,null,"kus",2,425,null,{"$f":"ROUND($L$230*$K$230,2)","v":850},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,5.3E-3,{"$f":"$X$230*$K$230","v":1.06E-2},0,{"$f":"$Z$230*$K$230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$230=\"základní\",$N$230,0)","v":850},{"$f":"IF($U$230=\"snížená\",$N$230,0)","v":0},{"$f":"IF($U$230=\"zákl. přenesená\",$N$230,0)","v":0},{"$f":"IF($U$230=\"sníž. přenesená\",$N$230,0)","v":0},{"$f":"IF($U$230=\"nulová\",$N$230,0)","v":0},"1",{"$f":"ROUND($L$230*$K$230,2)","v":850},"4","-228753646"]
[null,null,null,null,null,"příslušenství stavební kovové sloupky plotové pozinkované a komaxitové koncový + rohový  48x1,5 mm včetně čepičky, úchytek 2250 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"32","K","34827000R","Oprava stáv. plot. podezdívek",null,null,null,"m2",59.325000000000003,245,null,{"$f":"ROUND($L$232*$K$232,2)","v":14534.63},null,null,null,null,null,null,"základní",null,null,0.19705,{"$f":"$X$232*$K$232","v":11.68999125},0,{"$f":"$Z$232*$K$232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$232=\"základní\",$N$232,0)","v":14534.63},{"$f":"IF($U$232=\"snížená\",$N$232,0)","v":0},{"$f":"IF($U$232=\"zákl. přenesená\",$N$232,0)","v":0},{"$f":"IF($U$232=\"sníž. přenesená\",$N$232,0)","v":0},{"$f":"IF($U$232=\"nulová\",$N$232,0)","v":0},"1",{"$f":"ROUND($L$232*$K$232,2)","v":14534.63},"4","951590164"]
[null,null,null,null,null,"Plotová zeď tl 150 mm z betonových tvarovek hladkých přírodních na MC včetně spárování",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"oprava stáv. plot. podezdívek, předpoklad 15% zcelk. délky\"0,15*395,5",null,null,null,null,59.325000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"33","K","348401130","Osazení oplocení ze strojového pletiva s napínacími dráty výšky do 2,0 m do 15° sklonu svahu",null,null,null,"m",24,82,null,{"$f":"ROUND($L$235*$K$235,2)","v":1968},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$235*$K$235","v":0},0,{"$f":"$Z$235*$K$235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$235=\"základní\",$N$235,0)","v":1968},{"$f":"IF($U$235=\"snížená\",$N$235,0)","v":0},{"$f":"IF($U$235=\"zákl. přenesená\",$N$235,0)","v":0},{"$f":"IF($U$235=\"sníž. přenesená\",$N$235,0)","v":0},{"$f":"IF($U$235=\"nulová\",$N$235,0)","v":0},"1",{"$f":"ROUND($L$235*$K$235,2)","v":1968},"4","248349295"]
[null,null,null,null,null,"Osazení oplocení ze strojového pletiva s napínacími dráty do 15 st. sklonu svahu, výšky přes 1,6 do 2,0 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"oplocení v km 0,100, u RD č.p. 151\"24",null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"34","M","313247560","pletivo drátěné se čtvercovými oky pozinkované 11343 50 x 2,24 x 1600 mm",null,null,null,"m",24,115,null,{"$f":"ROUND($L$238*$K$238,2)","v":2760},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,1.98E-3,{"$f":"$X$238*$K$238","v":4.752E-2},0,{"$f":"$Z$238*$K$238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$238=\"základní\",$N$238,0)","v":2760},{"$f":"IF($U$238=\"snížená\",$N$238,0)","v":0},{"$f":"IF($U$238=\"zákl. přenesená\",$N$238,0)","v":0},{"$f":"IF($U$238=\"sníž. přenesená\",$N$238,0)","v":0},{"$f":"IF($U$238=\"nulová\",$N$238,0)","v":0},"1",{"$f":"ROUND($L$238*$K$238,2)","v":2760},"4","-1915501053"]
[null,null,null,null,null,"sítě drátěné z neušlechtilých ocelí tříd 10 a 11, povrch pozinkovaný pletivo drátěné se čtvercovými oky ČSN 15 3153, se zapletenými kraji, drát ocelový pozinkovaný, jakost oceli 11 343 rozměr oka   D drátu   šířka 50 mm        2,24 mm  160 cm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,"    4 - Vodorovné konstrukce",null,null,null,null,null,null,null,null,null,{"$f":"$BK$240","v":100},null,null,null,null,null,null,null,null,{"$f":"SUM($W$241:$W$243)","v":0},null,{"$f":"SUM($Y$241:$Y$243)","v":0},null,{"$f":"SUM($AA$241:$AA$243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$241:$BK$243)","v":100}]
[null,null,"35","K","452313131","Podkladní bloky z betonu prostého tř. C 12/15 otevřený výkop",null,null,null,"m3",0.04,2500,null,{"$f":"ROUND($L$241*$K$241,2)","v":100},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$241*$K$241","v":0},0,{"$f":"$Z$241*$K$241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$241=\"základní\",$N$241,0)","v":100},{"$f":"IF($U$241=\"snížená\",$N$241,0)","v":0},{"$f":"IF($U$241=\"zákl. přenesená\",$N$241,0)","v":0},{"$f":"IF($U$241=\"sníž. přenesená\",$N$241,0)","v":0},{"$f":"IF($U$241=\"nulová\",$N$241,0)","v":0},"1",{"$f":"ROUND($L$241*$K$241,2)","v":100},"4","-1792518197"]
[null,null,null,null,null,"Podkladní a zajišťovací konstrukce z betonu prostého v otevřeném výkopu bloky pro potrubí z betonu tř. C 12/15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"podkladní beton pod patkové koleno u hydrantu\"0,04",null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,"    5 - Komunikace",null,null,null,null,null,null,null,null,null,{"$f":"$BK$244","v":612116.30000000005},null,null,null,null,null,null,null,null,{"$f":"SUM($W$245:$W$303)","v":0},null,{"$f":"SUM($Y$245:$Y$303)","v":335.31806499999999},null,{"$f":"SUM($AA$245:$AA$303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$245:$BK$303)","v":612116.30000000005}]
[null,null,"36","K","564861111","Podklad ze štěrkodrtě ŠD tl 200 mm",null,null,null,"m2",214.5,105,null,{"$f":"ROUND($L$245*$K$245,2)","v":22522.5},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$245*$K$245","v":0},0,{"$f":"$Z$245*$K$245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$245=\"základní\",$N$245,0)","v":22522.5},{"$f":"IF($U$245=\"snížená\",$N$245,0)","v":0},{"$f":"IF($U$245=\"zákl. přenesená\",$N$245,0)","v":0},{"$f":"IF($U$245=\"sníž. přenesená\",$N$245,0)","v":0},{"$f":"IF($U$245=\"nulová\",$N$245,0)","v":0},"1",{"$f":"ROUND($L$245*$K$245,2)","v":22522.5},"4","2057231803"]
[null,null,null,null,null,"Podklad ze štěrkodrtě ŠD tl 200 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"účel. komunikace v km 0,400\" 87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"vjezdy k nemovitostem\"127",null,null,null,null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,214.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"37","K","565155111","Asfaltový beton vrstva podkladní ACP 16 (obalované kamenivo OKS) tl 70 mm š do 3 m",null,null,null,"m2",214.5,300,null,{"$f":"ROUND($L$250*$K$250,2)","v":64350},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$250*$K$250","v":0},0,{"$f":"$Z$250*$K$250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$250=\"základní\",$N$250,0)","v":64350},{"$f":"IF($U$250=\"snížená\",$N$250,0)","v":0},{"$f":"IF($U$250=\"zákl. přenesená\",$N$250,0)","v":0},{"$f":"IF($U$250=\"sníž. přenesená\",$N$250,0)","v":0},{"$f":"IF($U$250=\"nulová\",$N$250,0)","v":0},"1",{"$f":"ROUND($L$250*$K$250,2)","v":64350},"4","-1910446868"]
[null,null,null,null,null,"Asfaltový beton vrstva podkladní ACP 16 (obalované kamenivo OKS) tl 70 mm š do 3 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"účel. komunikace v km 0,400\" 87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"vjezdy k nemovitostem\"127",null,null,null,null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,214.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"38","K","567122112","Podklad z kameniva zpevněného cementem KSC I tl 130 mm",null,null,null,"m2",87.5,210,null,{"$f":"ROUND($L$256*$K$256,2)","v":18375},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$256*$K$256","v":0},0,{"$f":"$Z$256*$K$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$256=\"základní\",$N$256,0)","v":18375},{"$f":"IF($U$256=\"snížená\",$N$256,0)","v":0},{"$f":"IF($U$256=\"zákl. přenesená\",$N$256,0)","v":0},{"$f":"IF($U$256=\"sníž. přenesená\",$N$256,0)","v":0},{"$f":"IF($U$256=\"nulová\",$N$256,0)","v":0},"1",{"$f":"ROUND($L$256*$K$256,2)","v":18375},"4","1296188247"]
[null,null,null,null,null,"Podklad z kameniva zpevněného cementem KSC I tl 130 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"účel. komunikace v km 0,400\" 87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"39","K","573111113","Postřik živičný infiltrační s posypem z asfaltu množství 1,5 kg/m2",null,null,null,"m2",214.5,24,null,{"$f":"ROUND($L$260*$K$260,2)","v":5148},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,6.5199999999999998E-3,{"$f":"$X$260*$K$260","v":1.3985399999999999},0,{"$f":"$Z$260*$K$260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$260=\"základní\",$N$260,0)","v":5148},{"$f":"IF($U$260=\"snížená\",$N$260,0)","v":0},{"$f":"IF($U$260=\"zákl. přenesená\",$N$260,0)","v":0},{"$f":"IF($U$260=\"sníž. přenesená\",$N$260,0)","v":0},{"$f":"IF($U$260=\"nulová\",$N$260,0)","v":0},"1",{"$f":"ROUND($L$260*$K$260,2)","v":5148},"4","-1079226811"]
[null,null,null,null,null,"Postřik živičný infiltrační s posypem z asfaltu množství 1,5 kg/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"účel. komunikace v km 0,400\" 87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"vjezdy k nemovitostem\"127",null,null,null,null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,214.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"40","K","573211111","Postřik živičný spojovací z asfaltu v množství do 0,70 kg/m2",null,null,null,"m2",222,9,null,{"$f":"ROUND($L$265*$K$265,2)","v":1998},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,6.0999999999999997E-4,{"$f":"$X$265*$K$265","v":0.13541999999999998},0,{"$f":"$Z$265*$K$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$265=\"základní\",$N$265,0)","v":1998},{"$f":"IF($U$265=\"snížená\",$N$265,0)","v":0},{"$f":"IF($U$265=\"zákl. přenesená\",$N$265,0)","v":0},{"$f":"IF($U$265=\"sníž. přenesená\",$N$265,0)","v":0},{"$f":"IF($U$265=\"nulová\",$N$265,0)","v":0},"1",{"$f":"ROUND($L$265*$K$265,2)","v":1998},"4","63260335"]
[null,null,null,null,null,"Postřik živičný spojovací z asfaltu v množství do 0,70 kg/m2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"spojovací postřik  0,5kg/m2\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"plocha v ZU, napojení na Družební\"7,5",null,null,null,null,7.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"účel. komunikace v km 0,400\" 87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"vjezdy k nemovitostem\"127",null,null,null,null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"41","K","577134111","Asfaltový beton vrstva obrusná ACO 11 (ABS) tř. I tl 40 mm š do 3 m z nemodifikovaného asfaltu",null,null,null,"m2",222,230,null,{"$f":"ROUND($L$272*$K$272,2)","v":51060},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$272*$K$272","v":0},0,{"$f":"$Z$272*$K$272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$272=\"základní\",$N$272,0)","v":51060},{"$f":"IF($U$272=\"snížená\",$N$272,0)","v":0},{"$f":"IF($U$272=\"zákl. přenesená\",$N$272,0)","v":0},{"$f":"IF($U$272=\"sníž. přenesená\",$N$272,0)","v":0},{"$f":"IF($U$272=\"nulová\",$N$272,0)","v":0},"1",{"$f":"ROUND($L$272*$K$272,2)","v":51060},"4","-1458130303"]
[null,null,null,null,null,"Asfaltový beton vrstva obrusná ACO 11 (ABS) tř. I tl 40 mm š do 3 m z nemodifikovaného asfaltu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"plocha v ZU, napojení na Družební\"7,5",null,null,null,null,7.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"účel. komunikace v km 0,400\" 87,5",null,null,null,null,87.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"vjezdy k nemovitostem\"127",null,null,null,null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"42","K","596211111","Kladení zámkové dlažby komunikací pro pěší tl 60 mm skupiny A pl do 100 m2",null,null,null,"m2",1095.0999999999999,130,null,{"$f":"ROUND($L$278*$K$278,2)","v":142363},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,8.4250000000000005E-2,{"$f":"$X$278*$K$278","v":92.262174999999999},0,{"$f":"$Z$278*$K$278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$278=\"základní\",$N$278,0)","v":142363},{"$f":"IF($U$278=\"snížená\",$N$278,0)","v":0},{"$f":"IF($U$278=\"zákl. přenesená\",$N$278,0)","v":0},{"$f":"IF($U$278=\"sníž. přenesená\",$N$278,0)","v":0},{"$f":"IF($U$278=\"nulová\",$N$278,0)","v":0},"1",{"$f":"ROUND($L$278*$K$278,2)","v":142363},"4","494489103"]
[null,null,null,null,null,"Kladení dlažby z betonových zámkových dlaždic komunikací pro pěší s ložem z kameniva těženého nebo drceného tl. do 40 mm, s vyplněním spár s dvojitým hutněním, vibrováním a se smetením přebytečného materiálu na krajnici tl. 60 mm skupiny A, pro plochy přes 50 do 100 m2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"kladení dlažby po částech, cca 75m2\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"ZD ŠEDÁ - chodník, tl. 0,06m\"1020,5",null,null,null,null,1020.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"ZD ŠEDÁ- autobus nástupiště, tl. 0,06m\"43",null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"ZD ČERVENÁ- autobus nástupiště, tl. 0,06m\"6",null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"ZD ŠEDÁ - vstupy na straně bez chodníku\"6,2",null,null,null,null,6.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"ZD ČERVENÁ-slepecká\"19,4",null,null,null,null,19.399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,1095.0999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"43","M","592453080","dlažba  20 x 10 x 6 cm přírodní",null,null,null,"m2",1069.7,120,null,{"$f":"ROUND($L$287*$K$287,2)","v":128364},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.13100000000000001,{"$f":"$X$287*$K$287","v":140.13070000000002},0,{"$f":"$Z$287*$K$287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$287=\"základní\",$N$287,0)","v":128364},{"$f":"IF($U$287=\"snížená\",$N$287,0)","v":0},{"$f":"IF($U$287=\"zákl. přenesená\",$N$287,0)","v":0},{"$f":"IF($U$287=\"sníž. přenesená\",$N$287,0)","v":0},{"$f":"IF($U$287=\"nulová\",$N$287,0)","v":0},"1",{"$f":"ROUND($L$287*$K$287,2)","v":128364},"4","1954761740"]
[null,null,null,null,null,"\"ZD ŠEDÁ\" 1020,5+43+6,2",null,null,null,null,1069.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"44","M","592452680","dlažba  20 x 10 x 6 cm barevná",null,null,null,"m2",6,205,null,{"$f":"ROUND($L$289*$K$289,2)","v":1230},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.13100000000000001,{"$f":"$X$289*$K$289","v":0.78600000000000003},0,{"$f":"$Z$289*$K$289","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$289=\"základní\",$N$289,0)","v":1230},{"$f":"IF($U$289=\"snížená\",$N$289,0)","v":0},{"$f":"IF($U$289=\"zákl. přenesená\",$N$289,0)","v":0},{"$f":"IF($U$289=\"sníž. přenesená\",$N$289,0)","v":0},{"$f":"IF($U$289=\"nulová\",$N$289,0)","v":0},"1",{"$f":"ROUND($L$289*$K$289,2)","v":1230},"4","-397429197"]
[null,null,null,null,null,"\"ZD ČERVENÁ\"6",null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"45","M","592452670","dlažba pro nevidomé 20 x 10 x 6 cm barevná",null,null,null,"m2",19.399999999999999,385,null,{"$f":"ROUND($L$291*$K$291,2)","v":7469},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.13100000000000001,{"$f":"$X$291*$K$291","v":2.5413999999999999},0,{"$f":"$Z$291*$K$291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$291=\"základní\",$N$291,0)","v":7469},{"$f":"IF($U$291=\"snížená\",$N$291,0)","v":0},{"$f":"IF($U$291=\"zákl. přenesená\",$N$291,0)","v":0},{"$f":"IF($U$291=\"sníž. přenesená\",$N$291,0)","v":0},{"$f":"IF($U$291=\"nulová\",$N$291,0)","v":0},"1",{"$f":"ROUND($L$291*$K$291,2)","v":7469},"4","-1713488952"]
[null,null,null,null,null,"\"ZD slepecká ČERVENÁ\"19,4",null,null,null,null,19.399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"46","K","596211211","Kladení zámkové dlažby komunikací pro pěší tl 80 mm skupiny A pl do 100 m2",null,null,null,"m2",390.2,140,null,{"$f":"ROUND($L$293*$K$293,2)","v":54628},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,8.5650000000000004E-2,{"$f":"$X$293*$K$293","v":33.420630000000003},0,{"$f":"$Z$293*$K$293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$293=\"základní\",$N$293,0)","v":54628},{"$f":"IF($U$293=\"snížená\",$N$293,0)","v":0},{"$f":"IF($U$293=\"zákl. přenesená\",$N$293,0)","v":0},{"$f":"IF($U$293=\"sníž. přenesená\",$N$293,0)","v":0},{"$f":"IF($U$293=\"nulová\",$N$293,0)","v":0},"1",{"$f":"ROUND($L$293*$K$293,2)","v":54628},"4","1061161730"]
[null,null,null,null,null,"Kladení dlažby z betonových zámkových dlaždic komunikací pro pěší s ložem z kameniva těženého nebo drceného tl. do 40 mm, s vyplněním spár s dvojitým hutněním, vibrováním a se smetením přebytečného materiálu na krajnici tl. 80 mm skupiny A, pro plochy přes 50 do 100 m2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"47","M","592452660","dlažba  20 x 10 x 8 cm barevná",null,null,null,"m2",298.60000000000002,240,null,{"$f":"ROUND($L$295*$K$295,2)","v":71664},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.17599999999999999,{"$f":"$X$295*$K$295","v":52.553600000000003},0,{"$f":"$Z$295*$K$295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$295=\"základní\",$N$295,0)","v":71664},{"$f":"IF($U$295=\"snížená\",$N$295,0)","v":0},{"$f":"IF($U$295=\"zákl. přenesená\",$N$295,0)","v":0},{"$f":"IF($U$295=\"sníž. přenesená\",$N$295,0)","v":0},{"$f":"IF($U$295=\"nulová\",$N$295,0)","v":0},"1",{"$f":"ROUND($L$295*$K$295,2)","v":71664},"4","-1607028973"]
[null,null,null,null,null,"\"ZD  ČERVENÁ v místech vjezdů\"270,6+28",null,null,null,null,298.60000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"48","M","59245267R","dlažba pro nevidomé 20 x 10 x 8 cm barevná",null,null,null,"m2",91.6,453,null,{"$f":"ROUND($L$297*$K$297,2)","v":41494.800000000003},null,null,null,null,null,null,"základní",null,null,0.13100000000000001,{"$f":"$X$297*$K$297","v":11.999599999999999},0,{"$f":"$Z$297*$K$297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$297=\"základní\",$N$297,0)","v":41494.800000000003},{"$f":"IF($U$297=\"snížená\",$N$297,0)","v":0},{"$f":"IF($U$297=\"zákl. přenesená\",$N$297,0)","v":0},{"$f":"IF($U$297=\"sníž. přenesená\",$N$297,0)","v":0},{"$f":"IF($U$297=\"nulová\",$N$297,0)","v":0},"1",{"$f":"ROUND($L$297*$K$297,2)","v":41494.800000000003},"4","-456378874"]
[null,null,null,null,null,"\"ZD slepecká ČERVENÁ v místech vjezdu\"91,6",null,null,null,null,91.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"49","K","599141111","Vyplnění spár mezi silničními dílci živičnou zálivkou",null,null,null,"m",25,58,null,{"$f":"ROUND($L$299*$K$299,2)","v":1450},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,3.5999999999999999E-3,{"$f":"$X$299*$K$299","v":0.09},0,{"$f":"$Z$299*$K$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$299=\"základní\",$N$299,0)","v":1450},{"$f":"IF($U$299=\"snížená\",$N$299,0)","v":0},{"$f":"IF($U$299=\"zákl. přenesená\",$N$299,0)","v":0},{"$f":"IF($U$299=\"sníž. přenesená\",$N$299,0)","v":0},{"$f":"IF($U$299=\"nulová\",$N$299,0)","v":0},"1",{"$f":"ROUND($L$299*$K$299,2)","v":1450},"4","1297472658"]
[null,null,null,null,null,"Vyplnění spár mezi silničními dílci živičnou zálivkou",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"asfaltová zálivka\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","1","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"v místech napojení\" 25",null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","0","ROZPOCET"]
[null,null,null,"    8 - Trubní vedení",null,null,null,null,null,null,null,null,null,{"$f":"$BK$304","v":60589},null,null,null,null,null,null,null,null,{"$f":"SUM($W$305:$W$338)","v":0},null,{"$f":"SUM($Y$305:$Y$338)","v":14.142150000000001},null,{"$f":"SUM($AA$305:$AA$338)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$305:$BK$338)","v":60589}]
[null,null,"50","K","857241131","Montáž litinových tvarovek jednoosých hrdlových otevřený výkop s integrovaným těsněním DN 80",null,null,null,"kus",3,345,null,{"$f":"ROUND($L$305*$K$305,2)","v":1035},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$305*$K$305","v":0},0,{"$f":"$Z$305*$K$305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$305=\"základní\",$N$305,0)","v":1035},{"$f":"IF($U$305=\"snížená\",$N$305,0)","v":0},{"$f":"IF($U$305=\"zákl. přenesená\",$N$305,0)","v":0},{"$f":"IF($U$305=\"sníž. přenesená\",$N$305,0)","v":0},{"$f":"IF($U$305=\"nulová\",$N$305,0)","v":0},"1",{"$f":"ROUND($L$305*$K$305,2)","v":1035},"4","-1429552343"]
[null,null,null,null,null,"Montáž litinových tvarovek na potrubí litinovém tlakovém jednoosých na potrubí z trub hrdlových v otevřeném výkopu, kanálu nebo v šachtě s integrovaným těsněním DN 80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"51","M","552540620","koleno přírubové z tvárné litiny,práškový epoxid, tl.250µm s hrdlem a patkou  DN 80 mm",null,null,null,"kus",1,980,null,{"$f":"ROUND($L$307*$K$307,2)","v":980},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,1.32E-2,{"$f":"$X$307*$K$307","v":1.32E-2},0,{"$f":"$Z$307*$K$307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$307=\"základní\",$N$307,0)","v":980},{"$f":"IF($U$307=\"snížená\",$N$307,0)","v":0},{"$f":"IF($U$307=\"zákl. přenesená\",$N$307,0)","v":0},{"$f":"IF($U$307=\"sníž. přenesená\",$N$307,0)","v":0},{"$f":"IF($U$307=\"nulová\",$N$307,0)","v":0},"1",{"$f":"ROUND($L$307*$K$307,2)","v":980},"4","-498300"]
[null,null,"52","M","552522310","trouba přírubová TP-DN 80 PN 10-16-25-40 TT L=1,0 m",null,null,null,"kus",1,2680,null,{"$f":"ROUND($L$308*$K$308,2)","v":2680},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,2.5899999999999999E-2,{"$f":"$X$308*$K$308","v":2.5899999999999999E-2},0,{"$f":"$Z$308*$K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$308=\"základní\",$N$308,0)","v":2680},{"$f":"IF($U$308=\"snížená\",$N$308,0)","v":0},{"$f":"IF($U$308=\"zákl. přenesená\",$N$308,0)","v":0},{"$f":"IF($U$308=\"sníž. přenesená\",$N$308,0)","v":0},{"$f":"IF($U$308=\"nulová\",$N$308,0)","v":0},"1",{"$f":"ROUND($L$308*$K$308,2)","v":2680},"4","1555987721"]
[null,null,null,null,null,"trouby a tvarovky litinové tlakové trouby litinové přírubové (TP) trouba přírubová  TP - TT TP-DN 80 PN 10-16-25-40 TT L=1,0 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"53","M","552522280","trouba přírubová TP-DN 80 PN 10-16-25-40 TT L=0,5 m",null,null,null,"kus",1,1417,null,{"$f":"ROUND($L$310*$K$310,2)","v":1417},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,1.9599999999999999E-2,{"$f":"$X$310*$K$310","v":1.9599999999999999E-2},0,{"$f":"$Z$310*$K$310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$310=\"základní\",$N$310,0)","v":1417},{"$f":"IF($U$310=\"snížená\",$N$310,0)","v":0},{"$f":"IF($U$310=\"zákl. přenesená\",$N$310,0)","v":0},{"$f":"IF($U$310=\"sníž. přenesená\",$N$310,0)","v":0},{"$f":"IF($U$310=\"nulová\",$N$310,0)","v":0},"1",{"$f":"ROUND($L$310*$K$310,2)","v":1417},"4","-156553398"]
[null,null,null,null,null,"trouby a tvarovky litinové tlakové trouby litinové přírubové (TP) trouba přírubová  TP - TT TP-DN 80 PN 10-16-25-40 TT L=0,5 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"54","K","857311131","Montáž litinových tvarovek jednoosých hrdlových otevřený výkop s integrovaným těsněním DN 150",null,null,null,"kus",3,498,null,{"$f":"ROUND($L$312*$K$312,2)","v":1494},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$312*$K$312","v":0},0,{"$f":"$Z$312*$K$312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$312=\"základní\",$N$312,0)","v":1494},{"$f":"IF($U$312=\"snížená\",$N$312,0)","v":0},{"$f":"IF($U$312=\"zákl. přenesená\",$N$312,0)","v":0},{"$f":"IF($U$312=\"sníž. přenesená\",$N$312,0)","v":0},{"$f":"IF($U$312=\"nulová\",$N$312,0)","v":0},"1",{"$f":"ROUND($L$312*$K$312,2)","v":1494},"4","1955140404"]
[null,null,null,null,null,"Montáž litinových tvarovek na potrubí litinovém tlakovém jednoosých na potrubí z trub hrdlových v otevřeném výkopu, kanálu nebo v šachtě s integrovaným těsněním DN 150",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"viz kladečské schema, C-SO121.06\"2+1",null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"55","M","552613180R","spojka jištěná v tahu s přírubou TLT DN 150",null,null,null,"kus",2,5328,null,{"$f":"ROUND($L$315*$K$315,2)","v":10656},null,null,null,null,null,null,"základní",null,null,4.0999999999999999E-4,{"$f":"$X$315*$K$315","v":8.1999999999999998E-4},0,{"$f":"$Z$315*$K$315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$315=\"základní\",$N$315,0)","v":10656},{"$f":"IF($U$315=\"snížená\",$N$315,0)","v":0},{"$f":"IF($U$315=\"zákl. přenesená\",$N$315,0)","v":0},{"$f":"IF($U$315=\"sníž. přenesená\",$N$315,0)","v":0},{"$f":"IF($U$315=\"nulová\",$N$315,0)","v":0},"1",{"$f":"ROUND($L$315*$K$315,2)","v":10656},"4","1688463481"]
[null,null,null,null,null,"rozvody trubkové systémové systém mapress - lisované spoje mapress - ušlechtilá ocel - pro rozvody pitné vody a plynu fitinky k zalisování - ušlechtilá ocel - pro rozvody pitné vody nátrubky DN 65",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"56","M","552535270","tvarovka přírubová litinová s přírubovou odbočkou,práškový epoxid, tl.250µm T-kus DN 150/80 mm",null,null,null,"kus",1,3020,null,{"$f":"ROUND($L$317*$K$317,2)","v":3020},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,2.76E-2,{"$f":"$X$317*$K$317","v":2.76E-2},0,{"$f":"$Z$317*$K$317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$317=\"základní\",$N$317,0)","v":3020},{"$f":"IF($U$317=\"snížená\",$N$317,0)","v":0},{"$f":"IF($U$317=\"zákl. přenesená\",$N$317,0)","v":0},{"$f":"IF($U$317=\"sníž. přenesená\",$N$317,0)","v":0},{"$f":"IF($U$317=\"nulová\",$N$317,0)","v":0},"1",{"$f":"ROUND($L$317*$K$317,2)","v":3020},"4","367641517"]
[null,null,null,null,null,"trouby a tvarovky litinové tlakové přírubové odbočky zn. T tvarovka přírubová s přírubuvou odbočkou zn.T tvárná litina dle ČSN EN 545 uvnitř i vně: práškový epoxid dle GSK-RAL, min. tl. 250 µm DN 150/80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"57","K","891241111","Montáž vodovodních šoupátek otevřený výkop DN 80",null,null,null,"kus",1,434,null,{"$f":"ROUND($L$319*$K$319,2)","v":434},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,8.0000000000000004E-4,{"$f":"$X$319*$K$319","v":8.0000000000000004E-4},0,{"$f":"$Z$319*$K$319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$319=\"základní\",$N$319,0)","v":434},{"$f":"IF($U$319=\"snížená\",$N$319,0)","v":0},{"$f":"IF($U$319=\"zákl. přenesená\",$N$319,0)","v":0},{"$f":"IF($U$319=\"sníž. přenesená\",$N$319,0)","v":0},{"$f":"IF($U$319=\"nulová\",$N$319,0)","v":0},"1",{"$f":"ROUND($L$319*$K$319,2)","v":434},"4","-1450148260"]
[null,null,null,null,null,"Montáž vodovodních armatur na potrubí šoupátek v otevřeném výkopu nebo v šachtách s osazením zemní soupravy (bez poklopů) DN 80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"58","M","422211160","šoupátko s přírubami, voda,  DN 80 mm PN 16",null,null,null,"kus",1,3072,null,{"$f":"ROUND($L$321*$K$321,2)","v":3072},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,1.847E-2,{"$f":"$X$321*$K$321","v":1.847E-2},0,{"$f":"$Z$321*$K$321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$321=\"základní\",$N$321,0)","v":3072},{"$f":"IF($U$321=\"snížená\",$N$321,0)","v":0},{"$f":"IF($U$321=\"zákl. přenesená\",$N$321,0)","v":0},{"$f":"IF($U$321=\"sníž. přenesená\",$N$321,0)","v":0},{"$f":"IF($U$321=\"nulová\",$N$321,0)","v":0},"1",{"$f":"ROUND($L$321*$K$321,2)","v":3072},"4","-1956226435"]
[null,null,null,null,null,"šoupátka do PN 40 šoupátka z tvárné litiny GGG 400 - DIN 1693 šoupátka s přírubami krátká pitná voda, neagresívní odpadní voda DN 80 mm PN 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"59","K","891247211","Montáž hydrantů nadzemních DN 80",null,null,null,"kus",1,571,null,{"$f":"ROUND($L$323*$K$323,2)","v":571},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,3.4000000000000002E-4,{"$f":"$X$323*$K$323","v":3.4000000000000002E-4},0,{"$f":"$Z$323*$K$323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$323=\"základní\",$N$323,0)","v":571},{"$f":"IF($U$323=\"snížená\",$N$323,0)","v":0},{"$f":"IF($U$323=\"zákl. přenesená\",$N$323,0)","v":0},{"$f":"IF($U$323=\"sníž. přenesená\",$N$323,0)","v":0},{"$f":"IF($U$323=\"nulová\",$N$323,0)","v":0},"1",{"$f":"ROUND($L$323*$K$323,2)","v":571},"4","-1242992939"]
[null,null,null,null,null,"Montáž vodovodních armatur na potrubí hydrantů nadzemních DN 80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"60","K","899331111","Výšková úprava uličního vstupu nebo vpusti do 200 mm zvýšením poklopu",null,null,null,"kus",2,1250,null,{"$f":"ROUND($L$325*$K$325,2)","v":2500},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.42080000000000001,{"$f":"$X$325*$K$325","v":0.84160000000000001},0,{"$f":"$Z$325*$K$325","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$325=\"základní\",$N$325,0)","v":2500},{"$f":"IF($U$325=\"snížená\",$N$325,0)","v":0},{"$f":"IF($U$325=\"zákl. přenesená\",$N$325,0)","v":0},{"$f":"IF($U$325=\"sníž. přenesená\",$N$325,0)","v":0},{"$f":"IF($U$325=\"nulová\",$N$325,0)","v":0},"1",{"$f":"ROUND($L$325*$K$325,2)","v":2500},"4","1408489166"]
[null,null,null,null,null,"Výšková úprava uličního vstupu nebo vpusti do 200 mm zvýšením poklopu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výšková úprava šachet kanalizace\"2",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"61","K","899401112","Osazení poklopů litinových šoupátkových",null,null,null,"kus",1,350,null,{"$f":"ROUND($L$328*$K$328,2)","v":350},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.115,{"$f":"$X$328*$K$328","v":0.115},0,{"$f":"$Z$328*$K$328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$328=\"základní\",$N$328,0)","v":350},{"$f":"IF($U$328=\"snížená\",$N$328,0)","v":0},{"$f":"IF($U$328=\"zákl. přenesená\",$N$328,0)","v":0},{"$f":"IF($U$328=\"sníž. přenesená\",$N$328,0)","v":0},{"$f":"IF($U$328=\"nulová\",$N$328,0)","v":0},"1",{"$f":"ROUND($L$328*$K$328,2)","v":350},"4","-61310819"]
[null,null,null,null,null,"Osazení poklopů litinových šoupátkových",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"62","M","422913520","poklop litinový typ 504-šoupátkový",null,null,null,"kus",1,430,null,{"$f":"ROUND($L$330*$K$330,2)","v":430},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,1.3299999999999999E-2,{"$f":"$X$330*$K$330","v":1.3299999999999999E-2},0,{"$f":"$Z$330*$K$330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$330=\"základní\",$N$330,0)","v":430},{"$f":"IF($U$330=\"snížená\",$N$330,0)","v":0},{"$f":"IF($U$330=\"zákl. přenesená\",$N$330,0)","v":0},{"$f":"IF($U$330=\"sníž. přenesená\",$N$330,0)","v":0},{"$f":"IF($U$330=\"nulová\",$N$330,0)","v":0},"1",{"$f":"ROUND($L$330*$K$330,2)","v":430},"4","512649748"]
[null,null,null,null,null,"díly (sestavy) k armaturám průmyslovým poklopy litinové, GG-20 typ 504 - šoupátkový",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"63","K","899431111","Výšková úprava uličního vstupu nebo vpusti do 200 mm zvýšením krycího hrnce, šoupěte nebo hydrantu",null,null,null,"kus",42,750,null,{"$f":"ROUND($L$332*$K$332,2)","v":31500},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.31108000000000002,{"$f":"$X$332*$K$332","v":13.065360000000002},0,{"$f":"$Z$332*$K$332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$332=\"základní\",$N$332,0)","v":31500},{"$f":"IF($U$332=\"snížená\",$N$332,0)","v":0},{"$f":"IF($U$332=\"zákl. přenesená\",$N$332,0)","v":0},{"$f":"IF($U$332=\"sníž. přenesená\",$N$332,0)","v":0},{"$f":"IF($U$332=\"nulová\",$N$332,0)","v":0},"1",{"$f":"ROUND($L$332*$K$332,2)","v":31500},"4","1879567260"]
[null,null,null,null,null,"Výšková úprava uličního vstupu nebo vpusti do 200 mm zvýšením krycího hrnce, šoupěte nebo hydrantu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"výšková úprava vodovodních šoupat\"42",null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"64","K","89971311R","Označník inž. sítě ",null,null,null,"kus",1,450,null,{"$f":"ROUND($L$336*$K$336,2)","v":450},null,null,null,null,null,null,"základní",null,null,1.6000000000000001E-4,{"$f":"$X$336*$K$336","v":1.6000000000000001E-4},0,{"$f":"$Z$336*$K$336","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$336=\"základní\",$N$336,0)","v":450},{"$f":"IF($U$336=\"snížená\",$N$336,0)","v":0},{"$f":"IF($U$336=\"zákl. přenesená\",$N$336,0)","v":0},{"$f":"IF($U$336=\"sníž. přenesená\",$N$336,0)","v":0},{"$f":"IF($U$336=\"nulová\",$N$336,0)","v":0},"1",{"$f":"ROUND($L$336*$K$336,2)","v":450},"4","713970231"]
[null,null,null,null,null,"Označník inž. sítě ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"přeložení označníku plynu, vč. základu, sloupku\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,"    9 - Ostatní konstrukce a práce-bourání",null,null,null,null,null,null,null,null,null,{"$f":"$BK$339","v":268656.92},null,null,null,null,null,null,null,null,{"$f":"$W$340+SUM($W$341:$W$391)","v":0},null,{"$f":"$Y$340+SUM($Y$341:$Y$391)","v":156.83401000000001},null,{"$f":"$AA$340+SUM($AA$341:$AA$391)","v":3.589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$340+SUM($BK$341:$BK$391)","v":268656.92}]
[null,null,"65","K","91451111R","Demontáž a zpětné osazení autobusového přístřešku",null,null,null,"kus",1,1850,null,{"$f":"ROUND($L$340*$K$340,2)","v":1850},null,null,null,null,null,null,"základní",null,null,0.10940999999999999,{"$f":"$X$340*$K$340","v":0.10940999999999999},0,{"$f":"$Z$340*$K$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$340=\"základní\",$N$340,0)","v":1850},{"$f":"IF($U$340=\"snížená\",$N$340,0)","v":0},{"$f":"IF($U$340=\"zákl. přenesená\",$N$340,0)","v":0},{"$f":"IF($U$340=\"sníž. přenesená\",$N$340,0)","v":0},{"$f":"IF($U$340=\"nulová\",$N$340,0)","v":0},"1",{"$f":"ROUND($L$340*$K$340,2)","v":1850},"4","336609488"]
[null,null,"66","K","916111123","Osazení obruby z drobných kostek s boční opěrou do lože z betonu prostého",null,null,null,"m",36,100,null,{"$f":"ROUND($L$341*$K$341,2)","v":3600},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,8.9779999999999999E-2,{"$f":"$X$341*$K$341","v":3.2320799999999998},0,{"$f":"$Z$341*$K$341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$341=\"základní\",$N$341,0)","v":3600},{"$f":"IF($U$341=\"snížená\",$N$341,0)","v":0},{"$f":"IF($U$341=\"zákl. přenesená\",$N$341,0)","v":0},{"$f":"IF($U$341=\"sníž. přenesená\",$N$341,0)","v":0},{"$f":"IF($U$341=\"nulová\",$N$341,0)","v":0},"1",{"$f":"ROUND($L$341*$K$341,2)","v":3600},"4","-36311717"]
[null,null,null,null,null,"Osazení obruby z drobných kostek s boční opěrou do lože z betonu prostého",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"jednořádek z žulové kostky 100x100x100mm do bet.lože tl. 100mm\"36",null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"67","M","583801100","kostka dlažební drobná, žula, I.jakost, velikost 10 cm",null,null,null,"t",0.69199999999999995,2500,null,{"$f":"ROUND($L$344*$K$344,2)","v":1730},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,1,{"$f":"$X$344*$K$344","v":0.69199999999999995},0,{"$f":"$Z$344*$K$344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$344=\"základní\",$N$344,0)","v":1730},{"$f":"IF($U$344=\"snížená\",$N$344,0)","v":0},{"$f":"IF($U$344=\"zákl. přenesená\",$N$344,0)","v":0},{"$f":"IF($U$344=\"sníž. přenesená\",$N$344,0)","v":0},{"$f":"IF($U$344=\"nulová\",$N$344,0)","v":0},"1",{"$f":"ROUND($L$344*$K$344,2)","v":1730},"4","256549217"]
[null,null,null,null,null,"kostka dlažební drobná, žula, I.jakost, velikost 10 cm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"dlažební kostka \"(36*0,1)/5,2",null,null,null,null,0.69199999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"68","K","916131113","Osazení silničního obrubníku betonového ležatého s boční opěrou do lože z betonu prostého",null,null,null,"m",36,180,null,{"$f":"ROUND($L$347*$K$347,2)","v":6480},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.20219000000000001,{"$f":"$X$347*$K$347","v":7.2788400000000006},0,{"$f":"$Z$347*$K$347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$347=\"základní\",$N$347,0)","v":6480},{"$f":"IF($U$347=\"snížená\",$N$347,0)","v":0},{"$f":"IF($U$347=\"zákl. přenesená\",$N$347,0)","v":0},{"$f":"IF($U$347=\"sníž. přenesená\",$N$347,0)","v":0},{"$f":"IF($U$347=\"nulová\",$N$347,0)","v":0},"1",{"$f":"ROUND($L$347*$K$347,2)","v":6480},"4","-231341825"]
[null,null,null,null,null,"Osazení silničního obrubníku betonového ležatého s boční opěrou do lože z betonu prostého",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"silniční oprubník KS3 130/250/500 do bet. lože tl. 100mm C25/30 XF2\" 27,5+6,5+2",null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"69","M","583802110","krajník silniční kamenný, žula, KS3 13x20 x 30-80",null,null,null,"m",36,400,null,{"$f":"ROUND($L$350*$K$350,2)","v":14400},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,6.5000000000000002E-2,{"$f":"$X$350*$K$350","v":2.34},0,{"$f":"$Z$350*$K$350","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$350=\"základní\",$N$350,0)","v":14400},{"$f":"IF($U$350=\"snížená\",$N$350,0)","v":0},{"$f":"IF($U$350=\"zákl. přenesená\",$N$350,0)","v":0},{"$f":"IF($U$350=\"sníž. přenesená\",$N$350,0)","v":0},{"$f":"IF($U$350=\"nulová\",$N$350,0)","v":0},"1",{"$f":"ROUND($L$350*$K$350,2)","v":14400},"4","1075270556"]
[null,null,null,null,null,"krajník silniční kamenný, žula, KS3 13x20 x 30-80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"70","K","9360000R","Zkrácení zábradlí  v km 0,408 80",null,null,null,"kus",1,250,null,{"$f":"ROUND($L$352*$K$352,2)","v":250},null,null,null,null,null,null,"základní",null,null,9.5099999999999994E-3,{"$f":"$X$352*$K$352","v":9.5099999999999994E-3},0,{"$f":"$Z$352*$K$352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$352=\"základní\",$N$352,0)","v":250},{"$f":"IF($U$352=\"snížená\",$N$352,0)","v":0},{"$f":"IF($U$352=\"zákl. přenesená\",$N$352,0)","v":0},{"$f":"IF($U$352=\"sníž. přenesená\",$N$352,0)","v":0},{"$f":"IF($U$352=\"nulová\",$N$352,0)","v":0},"1",{"$f":"ROUND($L$352*$K$352,2)","v":250},"4","738615062"]
[null,null,"71","K","936104211","Montáž odpadkového koše do betonové patky",null,null,null,"kus",1,168,null,{"$f":"ROUND($L$353*$K$353,2)","v":168},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,7.2870000000000004E-2,{"$f":"$X$353*$K$353","v":7.2870000000000004E-2},0,{"$f":"$Z$353*$K$353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$353=\"základní\",$N$353,0)","v":168},{"$f":"IF($U$353=\"snížená\",$N$353,0)","v":0},{"$f":"IF($U$353=\"zákl. přenesená\",$N$353,0)","v":0},{"$f":"IF($U$353=\"sníž. přenesená\",$N$353,0)","v":0},{"$f":"IF($U$353=\"nulová\",$N$353,0)","v":0},"1",{"$f":"ROUND($L$353*$K$353,2)","v":168},"4","34207693"]
[null,null,null,null,null,"Montáž odpadkového koše do betonové patky",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"72","M","749101200","koš odpadkový plastový, výška 84 cm, průměr 35 cm, obsah 50 l",null,null,null,"kus",1,3600,null,{"$f":"ROUND($L$355*$K$355,2)","v":3600},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,6.0000000000000001E-3,{"$f":"$X$355*$K$355","v":6.0000000000000001E-3},0,{"$f":"$Z$355*$K$355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$355=\"základní\",$N$355,0)","v":3600},{"$f":"IF($U$355=\"snížená\",$N$355,0)","v":0},{"$f":"IF($U$355=\"zákl. přenesená\",$N$355,0)","v":0},{"$f":"IF($U$355=\"sníž. přenesená\",$N$355,0)","v":0},{"$f":"IF($U$355=\"nulová\",$N$355,0)","v":0},"1",{"$f":"ROUND($L$355*$K$355,2)","v":3600},"4","-614829623"]
[null,null,null,null,null,"koš odpadkový plastový PRIMA LINEA (možnost upevnění), výška 84 cm, průměr 35 cm, obsah 50 l",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"73","M","141208670","trubka ocelová bezešvá hladká kruhová 11353.1 D60,3 tl 3,2 mm",null,null,null,"m",1.5,195,null,{"$f":"ROUND($L$357*$K$357,2)","v":292.5},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,4.5100000000000001E-3,{"$f":"$X$357*$K$357","v":6.7650000000000002E-3},0,{"$f":"$Z$357*$K$357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$357=\"základní\",$N$357,0)","v":292.5},{"$f":"IF($U$357=\"snížená\",$N$357,0)","v":0},{"$f":"IF($U$357=\"zákl. přenesená\",$N$357,0)","v":0},{"$f":"IF($U$357=\"sníž. přenesená\",$N$357,0)","v":0},{"$f":"IF($U$357=\"nulová\",$N$357,0)","v":0},"1",{"$f":"ROUND($L$357*$K$357,2)","v":292.5},"4","1947832790"]
[null,null,null,null,null,"trubka ocelová bezešvá hladká kruhová 11353.1 D60,3 tl 3,2 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"Poznámka k položce:\nHmotnost: 4,506 kg/m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","2"]
[null,null,null,null,null,"\"sloupky k odpadkovým košům\"1*1,5",null,null,null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"74","K","966006132","Odstranění značek dopravních nebo orientačních se sloupky s betonovými patkami",null,null,null,"kus",2,200,null,{"$f":"ROUND($L$361*$K$361,2)","v":400},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$361*$K$361","v":0},8.2000000000000003E-2,{"$f":"$Z$361*$K$361","v":0.16400000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$361=\"základní\",$N$361,0)","v":400},{"$f":"IF($U$361=\"snížená\",$N$361,0)","v":0},{"$f":"IF($U$361=\"zákl. přenesená\",$N$361,0)","v":0},{"$f":"IF($U$361=\"sníž. přenesená\",$N$361,0)","v":0},{"$f":"IF($U$361=\"nulová\",$N$361,0)","v":0},"1",{"$f":"ROUND($L$361*$K$361,2)","v":400},"4","-592903501"]
[null,null,null,null,null,"Odstranění značek dopravních nebo orientačních se sloupky s betonovými patkami",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"stávající značky u park. stání v zú\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"demontáž označníku autobusové zastávky v km 0,400 s uložením na meziskládku\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"75","K","914511112","Montáž sloupku dopravních značek délky do 3,5 m s betonovým základem a patkou",null,null,null,"kus",1,733,null,{"$f":"ROUND($L$366*$K$366,2)","v":733},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.11241,{"$f":"$X$366*$K$366","v":0.11241},0,{"$f":"$Z$366*$K$366","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$366=\"základní\",$N$366,0)","v":733},{"$f":"IF($U$366=\"snížená\",$N$366,0)","v":0},{"$f":"IF($U$366=\"zákl. přenesená\",$N$366,0)","v":0},{"$f":"IF($U$366=\"sníž. přenesená\",$N$366,0)","v":0},{"$f":"IF($U$366=\"nulová\",$N$366,0)","v":0},"1",{"$f":"ROUND($L$366*$K$366,2)","v":733},"4","-864693302"]
[null,null,null,null,null,"Montáž sloupku dopravních značek délky do 3,5 m s betonovým základem a patkou",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"zpětné osazení označníku autobusové zastávky\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","0","ROZPOCET"]
[null,null,"76","K","916231213","Osazení chodníkového obrubníku betonového stojatého s boční opěrou do lože z betonu prostého",null,null,null,"m",492.85,160,null,{"$f":"ROUND($L$370*$K$370,2)","v":78856},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0.1295,{"$f":"$X$370*$K$370","v":63.824075000000008},0,{"$f":"$Z$370*$K$370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$370=\"základní\",$N$370,0)","v":78856},{"$f":"IF($U$370=\"snížená\",$N$370,0)","v":0},{"$f":"IF($U$370=\"zákl. přenesená\",$N$370,0)","v":0},{"$f":"IF($U$370=\"sníž. přenesená\",$N$370,0)","v":0},{"$f":"IF($U$370=\"nulová\",$N$370,0)","v":0},"1",{"$f":"ROUND($L$370*$K$370,2)","v":78856},"4","17910706"]
[null,null,null,null,null,"Osazení chodníkového obrubníku betonového se zřízením lože, s vyplněním a zatřením spár cementovou maltou stojatého s boční opěrou z betonu prostého tř. C 12/15, do lože z betonu prostého téže značky",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"77","M","592174110","obrubník betonový chodníkový 100x8x20 cm",null,null,null,"kus",492.85,69,null,{"$f":"ROUND($L$372*$K$372,2)","v":34006.65},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,3.5999999999999997E-2,{"$f":"$X$372*$K$372","v":17.742599999999999},0,{"$f":"$Z$372*$K$372","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$372=\"základní\",$N$372,0)","v":34006.65},{"$f":"IF($U$372=\"snížená\",$N$372,0)","v":0},{"$f":"IF($U$372=\"zákl. přenesená\",$N$372,0)","v":0},{"$f":"IF($U$372=\"sníž. přenesená\",$N$372,0)","v":0},{"$f":"IF($U$372=\"nulová\",$N$372,0)","v":0},"1",{"$f":"ROUND($L$372*$K$372,2)","v":34006.65},"4","-337306668"]
[null,null,null,null,null,"\"obrubník 80/200/1000 do bet. lože tl. 100mm C25/30 XF2 na chodníkové straně\"48,1+5,4+22+56+13+53+29,2+47,5+6,3+1,5+20,5",null,null,null,null,302.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"23,8+7,8+1,3+13,1+5,4+7,4+1,1+13+3,2+5,5+5,1",null,null,null,null,86.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"18,2+1,2+11,3+10+16,5+23,6",null,null,null,null,80.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"\"obrubník na levé straně v místech vjezdů\"1,6+1,7+0,9+0,9+0,85+1,2",null,null,null,null,7.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"1,0+1,0+0,9+0,9+1,2+1,2+1,5+1,5+0,8+0,8",null,null,null,null,10.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"1,1+1,4+0,5+0,5+0,8+0,6",null,null,null,null,4.9000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","0","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,492.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","1","ROZPOCET"]
[null,null,"78","K","919735113","Řezání stávajícího živičného krytu hl do 150 mm",null,null,null,"m",25,40,null,{"$f":"ROUND($L$380*$K$380,2)","v":1000},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$380*$K$380","v":0},0,{"$f":"$Z$380*$K$380","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$380=\"základní\",$N$380,0)","v":1000},{"$f":"IF($U$380=\"snížená\",$N$380,0)","v":0},{"$f":"IF($U$380=\"zákl. přenesená\",$N$380,0)","v":0},{"$f":"IF($U$380=\"sníž. přenesená\",$N$380,0)","v":0},{"$f":"IF($U$380=\"nulová\",$N$380,0)","v":0},"1",{"$f":"ROUND($L$380*$K$380,2)","v":1000},"4","1451121146"]
[null,null,null,null,null,"Řezání stávajícího živičného krytu hl do 150 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"řezání afaltu\" 25",null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,"79","K","961044111","Bourání základů z betonu prostého",null,null,null,"m3",0.77500000000000002,1000,null,{"$f":"ROUND($L$383*$K$383,2)","v":775},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$383*$K$383","v":0},2,{"$f":"$Z$383*$K$383","v":1.55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$383=\"základní\",$N$383,0)","v":775},{"$f":"IF($U$383=\"snížená\",$N$383,0)","v":0},{"$f":"IF($U$383=\"zákl. přenesená\",$N$383,0)","v":0},{"$f":"IF($U$383=\"sníž. přenesená\",$N$383,0)","v":0},{"$f":"IF($U$383=\"nulová\",$N$383,0)","v":0},"1",{"$f":"ROUND($L$383*$K$383,2)","v":775},"4","803626146"]
[null,null,null,null,null,"Bourání základů z betonu prostého",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"bourání betonu mezi park. stáním v zú a plot. podezdívkou\"3,1*0,25",null,null,null,null,0.77500000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,0.77500000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","0","0","ROZPOCET"]
[null,null,"80","K","966077131","Odstranění různých doplňkových ocelových konstrukcí hmotnosti do 100 kg",null,null,null,"kus",5,470,null,{"$f":"ROUND($L$387*$K$387,2)","v":2350},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,2.9E-4,{"$f":"$X$387*$K$387","v":1.4499999999999999E-3},0.375,{"$f":"$Z$387*$K$387","v":1.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$387=\"základní\",$N$387,0)","v":2350},{"$f":"IF($U$387=\"snížená\",$N$387,0)","v":0},{"$f":"IF($U$387=\"zákl. přenesená\",$N$387,0)","v":0},{"$f":"IF($U$387=\"sníž. přenesená\",$N$387,0)","v":0},{"$f":"IF($U$387=\"nulová\",$N$387,0)","v":0},"1",{"$f":"ROUND($L$387*$K$387,2)","v":2350},"4","-1795277158"]
[null,null,null,null,null,"Odstranění různých doplňkových ocelových konstrukcí hmotnosti do 100 kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"skryté ocel. konstrukce\"5",null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,null,null,"Součet",null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","4","-1","0","ROZPOCET"]
[null,null,null,"      99 - Přesun hmot",null,null,null,null,null,null,null,null,null,{"$f":"$BK$391","v":118165.76999999999},null,null,null,null,null,null,null,null,{"$f":"SUM($W$392:$W$404)","v":0},null,{"$f":"SUM($Y$392:$Y$404)","v":61.405999999999999},null,{"$f":"SUM($AA$392:$AA$404)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",null,"D","2",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$392:$BK$404)","v":118165.76999999999}]
[null,null,"81","K","997006551","Hrubé urovnání suti na skládce bez zhutnění",null,null,null,"t",262.584,25,null,{"$f":"ROUND($L$392*$K$392,2)","v":6564.6},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$392*$K$392","v":0},0,{"$f":"$Z$392*$K$392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","3",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$392=\"základní\",$N$392,0)","v":6564.6},{"$f":"IF($U$392=\"snížená\",$N$392,0)","v":0},{"$f":"IF($U$392=\"zákl. přenesená\",$N$392,0)","v":0},{"$f":"IF($U$392=\"sníž. přenesená\",$N$392,0)","v":0},{"$f":"IF($U$392=\"nulová\",$N$392,0)","v":0},"1",{"$f":"ROUND($L$392*$K$392,2)","v":6564.6},"4","-912365183"]
[null,null,null,null,null,"Hrubé urovnání suti na skládce bez zhutnění",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","3"]
[null,null,"82","K","997013501","Odvoz suti na skládku a vybouraných hmot nebo meziskládku do 1 km se složením",null,null,null,"t",262.584,40,null,{"$f":"ROUND($L$394*$K$394,2)","v":10503.36},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$394*$K$394","v":0},0,{"$f":"$Z$394*$K$394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","3",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$394=\"základní\",$N$394,0)","v":10503.36},{"$f":"IF($U$394=\"snížená\",$N$394,0)","v":0},{"$f":"IF($U$394=\"zákl. přenesená\",$N$394,0)","v":0},{"$f":"IF($U$394=\"sníž. přenesená\",$N$394,0)","v":0},{"$f":"IF($U$394=\"nulová\",$N$394,0)","v":0},"1",{"$f":"ROUND($L$394*$K$394,2)","v":10503.36},"4","376301189"]
[null,null,null,null,null,"Odvoz suti na skládku a vybouraných hmot nebo meziskládku do 1 km se složením",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","3"]
[null,null,"83","K","997013509","Příplatek k odvozu suti a vybouraných hmot na skládku ZKD 1 km přes 1 km",null,null,null,"t",5776.848,10,null,{"$f":"ROUND($L$396*$K$396,2)","v":57768.480000000003},null,null,null,null,null,null,"základní",null,null,0,{"$f":"$X$396*$K$396","v":0},0,{"$f":"$Z$396*$K$396","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","3",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$396=\"základní\",$N$396,0)","v":57768.480000000003},{"$f":"IF($U$396=\"snížená\",$N$396,0)","v":0},{"$f":"IF($U$396=\"zákl. přenesená\",$N$396,0)","v":0},{"$f":"IF($U$396=\"sníž. přenesená\",$N$396,0)","v":0},{"$f":"IF($U$396=\"nulová\",$N$396,0)","v":0},"1",{"$f":"ROUND($L$396*$K$396,2)","v":57768.480000000003},"4","-1397820608"]
[null,null,null,null,null,"Příplatek k odvozu suti a vybouraných hmot na skládku ZKD 1 km přes 1 km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","3"]
[null,null,null,null,null,"262,584*22 'Přepočtené koeficientem množství",null,null,null,null,5776.848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","3","2","0","1","ROZPOCET"]
[null,null,"84","K","97909914R","Poplatek za uložení odpadu z asfaltových povrchů na skládce (skládkovné)",null,null,null,"t",61.405999999999999,125,null,{"$f":"ROUND($L$399*$K$399,2)","v":7675.75},null,null,null,null,null,null,"základní",null,null,1,{"$f":"$X$399*$K$399","v":61.405999999999999},0,{"$f":"$Z$399*$K$399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","3",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$399=\"základní\",$N$399,0)","v":7675.75},{"$f":"IF($U$399=\"snížená\",$N$399,0)","v":0},{"$f":"IF($U$399=\"zákl. přenesená\",$N$399,0)","v":0},{"$f":"IF($U$399=\"sníž. přenesená\",$N$399,0)","v":0},{"$f":"IF($U$399=\"nulová\",$N$399,0)","v":0},"1",{"$f":"ROUND($L$399*$K$399,2)","v":7675.75},"4","-1642689960"]
[null,null,null,null,null,"Poplatek za uložení odpadu z asfaltových povrchů na skládce (skládkovné)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","3"]
[null,null,"85","K","997013801","Poplatek za uložení stavebního betonového odpadu na skládce (skládkovné)",null,null,null,"t",262.584,100,null,{"$f":"ROUND($L$401*$K$401,2)","v":26258.400000000001},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$401*$K$401","v":0},0,{"$f":"$Z$401*$K$401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","3",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$401=\"základní\",$N$401,0)","v":26258.400000000001},{"$f":"IF($U$401=\"snížená\",$N$401,0)","v":0},{"$f":"IF($U$401=\"zákl. přenesená\",$N$401,0)","v":0},{"$f":"IF($U$401=\"sníž. přenesená\",$N$401,0)","v":0},{"$f":"IF($U$401=\"nulová\",$N$401,0)","v":0},"1",{"$f":"ROUND($L$401*$K$401,2)","v":26258.400000000001},"4","387052432"]
[null,null,null,null,null,"Poplatek za uložení stavebního betonového odpadu na skládce (skládkovné)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","3"]
[null,null,"86","K","998223011","Přesun hmot pro pozemní komunikace s krytem dlážděným",null,null,null,"t",469.75900000000001,20,null,{"$f":"ROUND($L$403*$K$403,2)","v":9395.18},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$403*$K$403","v":0},0,{"$f":"$Z$403*$K$403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4",null,"K","3",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$403=\"základní\",$N$403,0)","v":9395.18},{"$f":"IF($U$403=\"snížená\",$N$403,0)","v":0},{"$f":"IF($U$403=\"zákl. přenesená\",$N$403,0)","v":0},{"$f":"IF($U$403=\"sníž. přenesená\",$N$403,0)","v":0},{"$f":"IF($U$403=\"nulová\",$N$403,0)","v":0},"1",{"$f":"ROUND($L$403*$K$403,2)","v":9395.18},"4","278867370"]
[null,null,null,null,null,"Přesun hmot pro pozemní komunikace s krytem dlážděným",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","3"]
[null,null,null,"PSV - Práce a dodávky PSV",null,null,null,null,null,null,null,null,null,{"$f":"$BK$405","v":100},null,null,null,null,null,null,null,null,{"$f":"$W$406","v":0},null,{"$f":"$Y$406","v":0},null,{"$f":"$AA$406","v":2.826E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",null,"D","0",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$406","v":100}]
[null,null,null,"    722 - Zdravotechnika - vnitřní vodovod",null,null,null,null,null,null,null,null,null,{"$f":"$BK$406","v":100},null,null,null,null,null,null,null,null,{"$f":"SUM($W$407:$W$409)","v":0},null,{"$f":"SUM($Y$407:$Y$409)","v":0},null,{"$f":"SUM($AA$407:$AA$409)","v":2.826E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$407:$BK$409)","v":100}]
[null,null,"87","K","722211813","Demontáž armatur přírubových se dvěma přírubami do DN 80",null,null,null,"kus",1,100,null,{"$f":"ROUND($L$407*$K$407,2)","v":100},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$407*$K$407","v":0},2.826E-2,{"$f":"$Z$407*$K$407","v":2.826E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$407=\"základní\",$N$407,0)","v":100},{"$f":"IF($U$407=\"snížená\",$N$407,0)","v":0},{"$f":"IF($U$407=\"zákl. přenesená\",$N$407,0)","v":0},{"$f":"IF($U$407=\"sníž. přenesená\",$N$407,0)","v":0},{"$f":"IF($U$407=\"nulová\",$N$407,0)","v":0},"1",{"$f":"ROUND($L$407*$K$407,2)","v":100},"16","-1068785149"]
[null,null,null,null,null,"Demontáž armatur přírubových se dvěma přírubami (vč. šoupátek se zemní soupravou) do DN 80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,null,null,null,"\"odstranění stáv. šoupátka vč. povrchových znaků\"1",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VV","2","2","-1","1","ROZPOCET"]
[null,null,null,"M - Práce a dodávky M",null,null,null,null,null,null,null,null,null,{"$f":"$BK$410","v":1773},null,null,null,null,null,null,null,null,{"$f":"$W$411","v":0},null,{"$f":"$Y$411","v":3.5000000000000001E-3},null,{"$f":"$AA$411","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3",null,"D","0",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BK$411","v":1773}]
[null,null,null,"    23-M - Montáže potrubí",null,null,null,null,null,null,null,null,null,{"$f":"$BK$411","v":1773},null,null,null,null,null,null,null,null,{"$f":"SUM($W$412:$W$415)","v":0},null,{"$f":"SUM($Y$412:$Y$415)","v":3.5000000000000001E-3},null,{"$f":"SUM($AA$412:$AA$415)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3",null,"D","1",null,null,null,"ROZPOCET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BK$412:$BK$415)","v":1773}]
[null,null,"88","K","230220001","Montáž zemní soupravy pro šoupátka ON 13 6580",null,null,null,"kus",1,349,null,{"$f":"ROUND($L$412*$K$412,2)","v":349},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,0,{"$f":"$X$412*$K$412","v":0},0,{"$f":"$Z$412*$K$412","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"64",null,"K","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$412=\"základní\",$N$412,0)","v":349},{"$f":"IF($U$412=\"snížená\",$N$412,0)","v":0},{"$f":"IF($U$412=\"zákl. přenesená\",$N$412,0)","v":0},{"$f":"IF($U$412=\"sníž. přenesená\",$N$412,0)","v":0},{"$f":"IF($U$412=\"nulová\",$N$412,0)","v":0},"1",{"$f":"ROUND($L$412*$K$412,2)","v":349},"64","2082153174"]
[null,null,null,null,null,"Montáž příslušenství plynovodů zemní soupravy pro šoupátka",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]
[null,null,"89","M","422910730","souprava zemní pro šoupátka DN 65-80 mm při Rd 1,5 m",null,null,null,"kus",1,1424,null,{"$f":"ROUND($L$414*$K$414,2)","v":1424},null,null,null,"CS ÚRS 2013 01",null,null,"základní",null,null,3.5000000000000001E-3,{"$f":"$X$414*$K$414","v":3.5000000000000001E-3},0,{"$f":"$Z$414*$K$414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"128",null,"M","2",null,null,null,"ROZPOCET",null,null,null,null,null,{"$f":"IF($U$414=\"základní\",$N$414,0)","v":1424},{"$f":"IF($U$414=\"snížená\",$N$414,0)","v":0},{"$f":"IF($U$414=\"zákl. přenesená\",$N$414,0)","v":0},{"$f":"IF($U$414=\"sníž. přenesená\",$N$414,0)","v":0},{"$f":"IF($U$414=\"nulová\",$N$414,0)","v":0},"1",{"$f":"ROUND($L$414*$K$414,2)","v":1424},"128","806976852"]
[null,null,null,null,null,"díly (sestavy) k armaturám průmyslovým soupravy zemní  pro ovládání armatur zakopaných v zemi pro krycí hloubku Rd 1,5 m DN  65-80 mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PP","2"]

{"sheet":"Pokyny pro vyplnění","index":4,"n_rows":197,"n_cols":10,"rows_kept":197,"cut":false,"hidden":false,"merged":[[191,7,191,9],[193,7,193,9],[194,7,194,9],[195,7,195,9],[196,7,196,9],[190,7,190,9],[153,2,153,9],[178,2,178,9],[179,7,179,9],[181,7,181,9],[182,7,182,9],[183,7,183,9],[184,7,184,9],[185,7,185,9],[187,7,187,9],[188,7,188,9],[189,7,189,9],[67,3,67,9],[72,2,72,9],[94,2,94,9],[113,2,113,9],[135,2,135,9],[62,3,62,9],[63,3,63,9],[64,3,64,9],[65,3,65,9],[66,3,66,9],[56,3,56,9],[57,3,57,9],[58,3,58,9],[59,3,59,9],[60,3,60,9],[49,2,49,9],[51,2,51,9],[52,2,52,9],[54,2,54,9],[55,3,55,9],[44,3,44,9],[45,4,45,9],[46,4,46,9],[47,4,47,9],[48,3,48,9],[38,6,38,9],[39,6,39,9],[40,6,40,9],[41,6,41,9],[42,6,42,9],[33,6,33,9],[34,6,34,9],[35,6,35,9],[36,6,36,9],[37,6,37,9],[27,3,27,9],[28,3,28,9],[30,3,30,9],[31,3,31,9],[32,3,32,9],[20,5,20,9],[22,2,22,9],[23,2,23,9],[24,3,24,9],[25,3,25,9],[15,5,15,9],[16,5,16,9],[17,5,17,9],[18,5,18,9],[19,5,19,9],[9,3,9,9],[10,3,10,9],[12,3,12,9],[13,3,13,9],[14,3,14,9],[2,2,2,9],[3,2,3,9],[5,2,5,9],[6,2,6,9],[8,2,8,9]]}
[]
[]
[null,null,"Struktura údajů, formát souboru a metodika pro zpracování"]
[null,null,"Struktura"]
[]
[null,null,"Soubor je složen ze záložky Rekapitulace stavby a záložek s názvem soupisu prací pro jednotlivé objekty ve formátu XLS. Každá ze záložek přitom obsahuje"]
[null,null,"ještě samostatné sestavy vymezené orámovaním a nadpisem sestavy. Všechny sestavy jsou optimalizovány i pro tisk na formát A4 na výšku."]
[]
[null,null,"Rekapitulace stavby obsahuje sestavu Rekapitulace stavby a Rekapitulace objektů stavby a soupisů prací."]
[null,null,null,"V sestavě Rekapitulace stavby jsou uvedeny informace identifikující předmět veřejné zakázky na stavební práce s rekapitulací celkové nabídkové ceny"]
[null,null,null,"uchazeče."]
[]
[null,null,null,"V sestavě Rekapitulace objektů stavby a soupisů prací je uvedena rekapitulace stavebních objektů, inženýrských objektů, provozních souborů,"]
[null,null,null,"vedlejších a ostatních nákladů a ostatních nákladů s rekapitulací nabídkové ceny za jednotlivé soupisy prací. Na základě údaje Typ je možné"]
[null,null,null,"identifikovat, zda se jedná o objekt nebo soupis prací pro daný objekt:"]
[null,null,null,null,"STA","Stavební objekt pozemní"]
[null,null,null,null,"ING","Stavební objekt inženýrský"]
[null,null,null,null,"PRO","Provozní soubor"]
[null,null,null,null,"VON","Vedlejší a ostatní náklady"]
[null,null,null,null,"OST","Ostatní"]
[null,null,null,null,"Soupis","Soupis prací pro daný typ objektu"]
[]
[null,null,"Soupis prací pro jednotlivé objekty obsahuje sestavy Krycí list soupisu, Rekapitulace členění soupisu prací, Soupis prací. Za soupis prací může být považován"]
[null,null,"i objekt stavby v případě, že neobsahuje podřízenou zakázku."]
[null,null,null,"Krycí list soupisu obsahuje rekapitulaci informací o předmětu veřejné zakázky ze sestavy Rekapitulace stavby, informaci o zařazení objektu do KSO "]
[null,null,null,"a rekapitulaci celkové nabídkové ceny uchazeče za aktuální soupis prací."]
[]
[null,null,null,"Rekapitulace členění soupisu prací obsahuje rekapitulaci soupisu prací ve všech úrovních členění soupisu tak, jak byla tato členění použita (např. "]
[null,null,null,"stavební díly, funkční díly, případně jiné členění) s rekapitulací nabídkové ceny."]
[]
[null,null,null,"Soupis prací obsahuje položky veškerých stavebních nebo montážních prací, dodávek materiálů a služeb nezbytných pro zhotovení stavebního objektu,"]
[null,null,null,"inženýrského objektu, provozního souboru, vedlejších a ostatních nákladů."]
[null,null,null,"Pro položky soupisu prací se zobrazují následující informace:"]
[null,null,null,null,"PČ",null,"Pořadové číslo položky v aktuálním soupisu"]
[null,null,null,null,"TYP",null,"Typ položky: K - konstrukce, M - materiál"]
[null,null,null,null,"Kód",null,"Kód položky"]
[null,null,null,null,"Popis",null,"Zkrácený popis položky"]
[null,null,null,null,"MJ",null,"Měrná jednotka položky"]
[null,null,null,null,"Množství",null,"Množství v měrné jednotce"]
[null,null,null,null,"J.cena",null,"Jednotková cena položky. Zadaní může obsahovat namísto J.ceny sloupce J.materiál a J.montáž, jejichž součet definuje "]
[null,null,null,null,null,null,"J.cenu položky."]
[null,null,null,null,"Cena celkem ",null,"Celková cena položky daná jako součin množství a j.ceny"]
[null,null,null,null,"Cenová soustava",null,"Příslušnost položky do cenové soustavy"]
[]
[null,null,null,"Ke každé položce soupisu prací se na samostatných řádcích může zobrazovat:"]
[null,null,null,null,"Plný popis položky"]
[null,null,null,null,"Poznámka k souboru cen a poznámka zadavatele"]
[null,null,null,null,"Výkaz výměr"]
[null,null,null,"Pokud je k řádku výkazu výměr evidovaný údaj ve sloupci Kód, jedná se o definovaný odkaz, na který se může odvolávat výkaz výměr z jiné položky."]
[null,null,"Metodika pro zpracování "]
[]
[null,null,"Jednotlivé sestavy jsou v souboru provázány. Editovatelné pole jsou zvýrazněny žlutým podbarvením, ostatní pole neslouží k editaci a nesmí být jakkoliv"]
[null,null,"modifikovány. Hodnoty jsou ve výpočtech zaokrouhlovány na počet desetinných míst viditelných v jednotlivých polích."]
[]
[null,null,"Uchazeč je pro podání nabídky povinen vyplnit žlutě podbarvená pole: "]
[null,null,null,"Pole Uchazeč v sestavě Rekapitulace stavby - zde uchazeč vyplní svůj název (název subjektu) "]
[null,null,null,"Pole IČ a DIČ v sestavě Rekapitulace stavby - zde uchazeč vyplní svoje IČ a DIČ"]
[null,null,null,"Datum v sestavě Rekapitulace stavby - zde uchazeč vyplní datum vytvoření nabídky"]
[null,null,null,"J.cena = jednotková cena v sestavě Soupis prací o maximálním počtu desetinných míst uvedených v poli"]
[null,null,null,"- pokud sestavy soupisů prací obsahují pole J.cena, musí být všechna tato pole vyplněna nenulovými kladnými číslicemi"]
[null,null,null,"Poznámka - nepovinný údaj pro položku soupisu"]
[]
[null,null,null,"V případě, že sestavy soupisů prací neobsahují pole J.cena, potom ve všech soupisech prací obsahují pole:"]
[null,null,null," - J.materiál - jednotková cena materiálu "]
[null,null,null," - J.montáž - jednotková cena montáže"]
[null,null,null,"Uchazeč je v tomto případě povinen vyplnit všechna pole J.materiál a pole J.montáž nenulovými kladnými číslicemi. V případech, kdy položka"]
[null,null,null,"neobsahuje žádný materiál je přípustné, aby pole J.materiál bylo vyplněno nulou. V případech, kdy položka neobsahuje žádnou montáž je přípustné,"]
[null,null,null,"aby pole J.montáž bylo vyplněno nulou. Není však přípustné, aby obě pole - J.materiál, J.Montáž byly u jedné položky vyplněny nulou."]
[]
[]
[]
[]
[null,null,"Rekapitulace stavby"]
[null,null,"Název",null,null,"Povinný",null,"Popis","Typ","Max. počet"]
[null,null,"atributu",null,null,"(A/N)",null,null,null,"znaků"]
[]
[null,null,"Stavba",null,null,"A",null,"Kód a Název stavby spojený pomlčkou","String","20 + 120"]
[null,null,"Místo",null,null,"N",null,"Místo stavby","String",50]
[null,null,"Datum",null,null,"A",null,"Datum vykonaného exportu","Date"]
[null,null,"Zadavatel",null,null,"N",null,"Zadavatel zadaní","String",50]
[null,null,"IČ",null,null,"N",null,"IČ zadavatele zadaní","String",20]
[null,null,"DIČ",null,null,"N",null,"DIČ zadavatele zadaní","String",20]
[null,null,"Uchazeč",null,null,"N",null,"Uchazeč veřejné zakázky","String",50]
[null,null,"Projektant",null,null,"N",null,"Projektant","String",50]
[null,null,"Poznámka",null,null,"N",null,"Poznámka k zadání","String",255]
[null,null,"Sazba DPH",null,null,"A",null,"Rekapitulace sazeb DPH u položek soupisů","eGSazbaDph"]
[null,null,"Základna DPH",null,null,"A",null,"Základna DPH určena součtem celkové ceny z položek soupisů","Double"]
[null,null,"Hodnota DPH",null,null,"A",null,"Hodnota DPH","Double"]
[null,null,"Cena bez DPH",null,null,"A",null,"Celková cena bez DPH za celou stavbu. Sčítává se ze všech listů.","Double"]
[null,null,"Cena s DPH",null,null,"A",null,"Celková cena s DPH za celou stavbu","Double"]
[]
[]
[]
[]
[null,null,"Rekapitulace objektů stavby a soupisů prací"]
[null,null,"Název",null,null,"Povinný",null,"Popis","Typ","Max. počet"]
[null,null,"atributu",null,null,"(A/N)",null,null,null,"znaků"]
[]
[null,null,"Stavba",null,null,"A",null,"Přebírá se z Rekapitulace stavby","String","20 + 120"]
[null,null,"Místo",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Datum",null,null,"A",null,"Přebírá se z Rekapitulace stavby","Date"]
[null,null,"Zadavatel",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Projektant",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Uchazeč",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Kód",null,null,"A",null,"Kód objektu","String",20]
[null,null,"Objektu, Soupis prací",null,null,"A",null,"Název objektu","String",120]
[null,null,"Cena bez DPH",null,null,"A",null,"Cena bez DPH za daný objekt","Double"]
[null,null,"Cena s DPH",null,null,"A",null,"Cena spolu s DPH za daný objekt","Double"]
[null,null,"Typ",null,null,"A",null,"Typ zakázky","eGTypZakazky"]
[]
[]
[]
[]
[null,null,"Krycí list soupisu"]
[null,null,"Název",null,null,"Povinný",null,"Popis","Typ","Max. počet"]
[null,null,"atributu",null,null,"(A/N)",null,null,null,"znaků"]
[]
[null,null,"Stavba",null,null,"A",null,"Přebírá se z Rekapitulace stavby","String","20 + 120"]
[null,null,"Objekt",null,null,"A",null,"Kód a název objektu","String","20 + 120"]
[null,null,"Soupis",null,null,"A",null,"Kód a název soupisu","String","20 + 120"]
[null,null,"KSO",null,null,"N",null,"Klasifikace stavebního objektu","String",15]
[null,null,"Místo",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Zadavatel",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Uchazeč",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Projektant",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Poznámka",null,null,"N",null,"Poznámka k soupisu prací","String",255]
[null,null,"Sazba DPH",null,null,"A",null,"Rekapitulace sazeb DPH na položkách aktuálního soupisu","eGSazbaDph"]
[null,null,"Základna DPH",null,null,"A",null,"Základna DPH určena součtem celkové ceny z položek aktuálního soupisu","Double"]
[null,null,"Hodnota DPH",null,null,"A",null,"Hodnota DPH","Double"]
[null,null,"Cena bez DPH",null,null,"A",null,"Cena bez DPH za daný soupis","Double"]
[null,null,"Cena s DPH",null,null,"A",null,"Cena s DPH za daný soupis","Double"]
[]
[]
[]
[]
[null,null,"Rekapitulace členění soupisu prací"]
[null,null,"Název",null,null,"Povinný",null,"Popis","Typ","Max. počet"]
[null,null,"atributu",null,null,"(A/N)",null,null,null,"znaků"]
[]
[null,null,"Stavba",null,null,"A",null,"Přebírá se z Rekapitulace stavby","String","20 + 120"]
[null,null,"Objekt",null,null,"A",null,"Kód a název objektu, přebírá se z Krycího listu soupisu","String","20 + 120"]
[null,null,"Soupis",null,null,"A",null,"Kód a název objektu, přebírá se z Krycího listu soupisu","String","20 + 120"]
[null,null,"Místo",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Datum",null,null,"A",null,"Přebírá se z Rekapitulace stavby","Date"]
[null,null,"Zadavatel",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Projektant",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Uchazeč",null,null,"N",null,"Přebírá se z Rekapitulace stavby","String",50]
[null,null,"Kód dílu - Popis",null,null,"A",null,"Kód a název dílu ze soupisu","String","20 + 100"]
[null,null,"Cena celkem",null,null,"A",null,"Cena celkem za díl ze soupisu","Double"]
[]
[]
[]
[]
[null,null,"Soupis prací"]
[null,null,"Název",null,null,"Povinný",null,"Popis","Typ","Max. počet"]
[null,null,"atributu",null,null,"(A/N)",null,null,null,"znaků"]
[]
[null,null,"Stavba",null,null,"A",null,"Přebírá se z Rekapitulace stavby","String","20 + 120"]
[null,null,"Objekt",null,null,"A",null,"Kód a název objektu","String","20 + 120"]
[null,null,"Soupis",null,null,"A",null,"Přebírá se z Krycího listu soupisu","String","20 + 120"]
[null,null,"Místo",null,null,"N",null,"Přebírá se z Krycího listu soupisu","String",50]
[null,null,"Datum",null,null,"A",null,"Přebírá se z Krycího listu soupisu","Date"]
[null,null,"Zadavatel",null,null,"N",null,"Přebírá se z Krycího listu soupisu","String",50]
[null,null,"Projektant",null,null,"N",null,"Přebírá se z Krycího listu soupisu","String",50]
[null,null,"Uchazeč",null,null,"N",null,"Přebírá se z Krycího listu soupisu","String",50]
[null,null,"PČ",null,null,"A",null,"Pořadové číslo položky soupisu","Long"]
[null,null,"Typ",null,null,"A",null,"Typ položky soupisu","eGTypPolozky",1]
[null,null,"Kód",null,null,"A",null,"Kód položky ze soupisu","String",20]
[null,null,"Popis",null,null,"A",null,"Popis položky ze soupisu","String",255]
[null,null,"MJ",null,null,"A",null,"Měrná jednotka položky","String",10]
[null,null,"Množství",null,null,"A",null,"Množství položky soupisu","Double"]
[null,null,"J.Cena",null,null,"A",null,"Jednotková cena položky","Double"]
[null,null,"Cena celkem",null,null,"A",null,"Cena celkem vyčíslena jako J.Cena * Množství","Double"]
[null,null,"Cenová soustava",null,null,"N",null,"Zařazení položky do cenové soustavy","String",50]
[]
[]
[]
[]
[null,null,"Datová věta"]
[null,null,"Typ věty",null,null,"Hodnota",null,"Význam"]
[]
[null,null,"eGSazbaDPH",null,null,"základní",null,"Základní sazba DPH"]
[null,null,null,null,null,"snížená",null,"Snížená sazba DPH"]
[null,null,null,null,null,"nulová",null,"Nulová sazba DPH"]
[null,null,null,null,null,"zákl. přenesená",null,"Základní sazba DPH přenesená"]
[null,null,null,null,null,"sníž. přenesená",null,"Snížená sazba DPH přenesená"]
[]
[null,null,"eGTypZakazky",null,null,"STA",null,"Stavební objekt"]
[null,null,null,null,null,"PRO",null,"Provozní soubor"]
[null,null,null,null,null,"ING",null,"Inženýrský objekt"]
[null,null,null,null,null,"VON",null,"Vedlejší a ostatní náklady"]
[null,null,null,null,null,"OST",null,"Ostatní náklady"]
[]
[null,null,"eGTypPolozky",null,null,1,null,"Položka typu HSV"]
[null,null,null,null,null,2,null,"Položka typu PSV"]
[null,null,null,null,null,3,null,"Položka typu M"]
[null,null,null,null,null,4,null,"Položka typu OST"]