{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["01 01 KL","01 01 Rek","01 01 Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":10,"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":"01 01 KL","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[22,0,22,1],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[50,1,50,6],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"01",null,null,"JKSO "]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,null,null,null,"Měrná jednotka"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["Červ1708",null,"Odvlhčení zámku Vyškov",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"Ing.Jan Červenák",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Muzeum Vyškovska"]
["Dodavatel",null,"bude určen výběrovým řízením",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'01 01 Rek'!E21","v":0},{"$f":"'01 01 Rek'!A26","v":"Ztížené výrobní podmínky"},null,null,{"$f":"'01 01 Rek'!I26","v":0}]
["Z","PSV celkem",{"$f":"'01 01 Rek'!F21","v":0},{"$f":"'01 01 Rek'!A27","v":"Oborová přirážka"},null,null,{"$f":"'01 01 Rek'!I27","v":0}]
["R","M práce celkem",{"$f":"'01 01 Rek'!H21","v":0},{"$f":"'01 01 Rek'!A28","v":"Přesun stavebních kapacit"},null,null,{"$f":"'01 01 Rek'!I28","v":0}]
["N","M dodávky celkem",{"$f":"'01 01 Rek'!G21","v":0},{"$f":"'01 01 Rek'!A29","v":"Mimostaveništní doprava"},null,null,{"$f":"'01 01 Rek'!I29","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'01 01 Rek'!A30","v":"Zařízení staveniště"},null,null,{"$f":"'01 01 Rek'!I30","v":0}]
[null,null,null,{"$f":"'01 01 Rek'!A31","v":"Provoz investora"},null,null,{"$f":"'01 01 Rek'!I31","v":0}]
["HZS",null,{"$f":"'01 01 Rek'!I21","v":0},{"$f":"'01 01 Rek'!A32","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 01 Rek'!I32","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0},"Ostatní náklady neuvedené",null,null,{"$f":"G23-SUM(G15:G21)","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"'01 01 Rek'!H34","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"01 01 Rek","index":1,"n_rows":34,"n_cols":53,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[33,7,33,8]]}
["Stavba :",null,"Červ1708 Odvlhčení zámku Vyškov",null,null,null,"Rozpočet :","01"]
["Objekt :",null,"01  venkovní a vnitřní"]
[]
["REKAPITULACE  STAVEBNÍCH  DÍLŮ"]
[]
[null,"Stavební díl",null,null,"HSV","PSV","Dodávka","Montáž","HZS"]
[{"$f":"'01 01 Pol'!B7","v":"1"},{"$f":"'01 01 Pol'!C7","v":"Zemní práce"},null,null,{"$f":"'01 01 Pol'!$G$25","v":0},{"$f":"'01 01 Pol'!BB25","v":0},{"$f":"'01 01 Pol'!BC25","v":0},{"$f":"'01 01 Pol'!BD25","v":0},{"$f":"'01 01 Pol'!BE25","v":0}]
[{"$f":"'01 01 Pol'!B26","v":"2"},{"$f":"'01 01 Pol'!C26","v":"Základy a zvláštní zakládání"},null,null,{"$f":"'01 01 Pol'!BA31","v":0},{"$f":"'01 01 Pol'!BB31","v":0},{"$f":"'01 01 Pol'!BC31","v":0},{"$f":"'01 01 Pol'!BD31","v":0},{"$f":"'01 01 Pol'!BE31","v":0}]
[{"$f":"'01 01 Pol'!B32","v":"3"},{"$f":"'01 01 Pol'!C32","v":"Svislé a kompletní konstrukce"},null,null,{"$f":"'01 01 Pol'!$G$36","v":0},{"$f":"'01 01 Pol'!BB36","v":0},{"$f":"'01 01 Pol'!BC36","v":0},{"$f":"'01 01 Pol'!BD36","v":0},{"$f":"'01 01 Pol'!BE36","v":0}]
[{"$f":"'01 01 Pol'!B37","v":"5"},{"$f":"'01 01 Pol'!C37","v":"Komunikace"},null,null,{"$f":"'01 01 Pol'!BA40","v":0},{"$f":"'01 01 Pol'!BB40","v":0},{"$f":"'01 01 Pol'!BC40","v":0},{"$f":"'01 01 Pol'!BD40","v":0},{"$f":"'01 01 Pol'!BE40","v":0}]
[{"$f":"'01 01 Pol'!B41","v":"62"},{"$f":"'01 01 Pol'!C41","v":"Úpravy povrchů  vnitřní a vnější "},null,null,{"$f":"'01 01 Pol'!BA47","v":0},{"$f":"'01 01 Pol'!BB47","v":0},{"$f":"'01 01 Pol'!BC47","v":0},{"$f":"'01 01 Pol'!BD47","v":0},{"$f":"'01 01 Pol'!BE47","v":0}]
[{"$f":"'01 01 Pol'!B48","v":"8"},{"$f":"'01 01 Pol'!C48","v":"Trubní vedení"},null,null,{"$f":"'01 01 Pol'!BA52","v":0},{"$f":"'01 01 Pol'!BB52","v":0},{"$f":"'01 01 Pol'!BC52","v":0},{"$f":"'01 01 Pol'!BD52","v":0},{"$f":"'01 01 Pol'!BE52","v":0}]
[{"$f":"'01 01 Pol'!B53","v":"91"},{"$f":"'01 01 Pol'!C53","v":"Doplňující práce na komunikaci"},null,null,{"$f":"'01 01 Pol'!BA57","v":0},{"$f":"'01 01 Pol'!BB57","v":0},{"$f":"'01 01 Pol'!BC57","v":0},{"$f":"'01 01 Pol'!BD57","v":0},{"$f":"'01 01 Pol'!BE57","v":0}]
["95","Dokončovací konstrukce na poz. stav.",null,null,{"$f":"'01 01 Pol'!$G$61","v":0},0,0,0,0]
[{"$f":"'01 01 Pol'!B62","v":"97"},{"$f":"'01 01 Pol'!C62","v":"Prorážení otvorů"},null,null,{"$f":"'01 01 Pol'!BA65","v":0},{"$f":"'01 01 Pol'!BB65","v":0},{"$f":"'01 01 Pol'!BC65","v":0},{"$f":"'01 01 Pol'!BD65","v":0},{"$f":"'01 01 Pol'!BE65","v":0}]
[{"$f":"'01 01 Pol'!B66","v":"99"},{"$f":"'01 01 Pol'!C66","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 01 Pol'!BA69","v":0},{"$f":"'01 01 Pol'!BB69","v":0},{"$f":"'01 01 Pol'!BC69","v":0},{"$f":"'01 01 Pol'!BD69","v":0},{"$f":"'01 01 Pol'!BE69","v":0}]
[{"$f":"'01 01 Pol'!B70","v":"711"},{"$f":"'01 01 Pol'!C70","v":"Izolace proti vodě vnější a vnitřní"},null,null,{"$f":"'01 01 Pol'!BA82","v":0},{"$f":"'01 01 Pol'!BB82","v":0},{"$f":"'01 01 Pol'!BC82","v":0},{"$f":"'01 01 Pol'!BD82","v":0},{"$f":"'01 01 Pol'!BE82","v":0}]
[{"$f":"'01 01 Pol'!B83","v":"764"},{"$f":"'01 01 Pol'!C83","v":"Konstrukce klempířské"},null,null,{"$f":"'01 01 Pol'!BA88","v":0},{"$f":"'01 01 Pol'!BB88","v":0},{"$f":"'01 01 Pol'!BC88","v":0},{"$f":"'01 01 Pol'!BD88","v":0},{"$f":"'01 01 Pol'!BE88","v":0}]
["784","Malby",null,null,0,{"$f":"'01 01 Pol'!$G$91","v":0},0,0,0]
[{"$f":"'01 01 Pol'!B92","v":"D96"},{"$f":"'01 01 Pol'!C92","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 01 Pol'!BA100","v":0},{"$f":"'01 01 Pol'!BB100","v":0},{"$f":"'01 01 Pol'!BC100","v":0},{"$f":"'01 01 Pol'!BD100","v":0},{"$f":"'01 01 Pol'!BE100","v":0}]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E20)","v":0},{"$f":"SUM(F7:F20)","v":0},{"$f":"SUM(G7:G20)","v":0},{"$f":"SUM(H7:H20)","v":0},{"$f":"SUM(I7:I20)","v":0}]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
[]
["Název VRN",null,null,null,"Kč","%","Základna",null,"Kč"]
["Ztížené výrobní podmínky",null,null,null,0,2,{"$f":"SUM(E21+F21+G21+H21+I21)","v":0},null,{"$f":"E26+F26*G26/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Oborová přirážka",null,null,null,0,0,{"$f":"$G$26","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Přesun stavebních kapacit",null,null,null,0,0,{"$f":"$G$26","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Mimostaveništní doprava",null,null,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Zařízení staveniště",null,null,null,0,2,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,1,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,1,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Rezerva rozpočtu",null,null,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I26:I33)","v":0}]

{"sheet":"01 01 Pol","index":2,"n_rows":100,"n_cols":80,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,3,3,5],[13,2,13,3],[16,2,16,3],[19,2,19,3],[20,2,20,3],[23,2,23,3],[11,2,11,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"Červ1708 Odvlhčení zámku Vyškov","Rozpočet:",{"$f":"'01 01 Rek'!H1","v":"01"}]
["Objekt :",null,"01 venkovní + vnitřní"]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"130001101R00","Příplatek za ztížené hloubení v blízkosti vedení ","m3",42.5,null,{"$f":"E8*F8","v":0},0,{"$f":"E8*H8","v":0},0,{"$f":"E8*J8","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ8=1,G8,0)","v":0},{"$f":"IF(AZ8=2,G8,0)","v":0},{"$f":"IF(AZ8=3,G8,0)","v":0},{"$f":"IF(AZ8=4,G8,0)","v":0},{"$f":"IF(AZ8=5,G8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[2,"132201201R00","Hloubení rýh šířky do 200 cm v hor.3 do 100 m3 ","m3",42.5,null,{"$f":"E9*F9","v":0},0,{"$f":"E9*H9","v":0},0,{"$f":"E9*J9","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ9=1,G9,0)","v":0},{"$f":"IF(AZ9=2,G9,0)","v":0},{"$f":"IF(AZ9=3,G9,0)","v":0},{"$f":"IF(AZ9=4,G9,0)","v":0},{"$f":"IF(AZ9=5,G9,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[3,"132201202R00","výkop 0,5x0,6","m3",10.17,null,{"$f":"SUM(F10*E10)","v":0}]
[4,"162201203R00","Vodorovné přemíst.výkopku, kolečko hor.1-4, do 10m ","m3",36.299999999999997,null,{"$f":"E11*F11","v":0},0,{"$f":"E11*H11","v":0},0,{"$f":"E11*J11","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ11=1,G11,0)","v":0},{"$f":"IF(AZ11=2,G11,0)","v":0},{"$f":"IF(AZ11=3,G11,0)","v":0},{"$f":"IF(AZ11=4,G11,0)","v":0},{"$f":"IF(AZ11=5,G11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"zemina pro zásyp tam a zpět:",null,0,null,null,null,null,null,null,null,"zemina pro zásyp tam a zpět:"]
[5,"162701105R00","Vodorovné přemístění výkopku z hor.1-4 do 10000 m ","m3",7.8,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ13=1,G13,0)","v":0},{"$f":"IF(AZ13=2,G13,0)","v":0},{"$f":"IF(AZ13=3,G13,0)","v":0},{"$f":"IF(AZ13=4,G13,0)","v":0},{"$f":"IF(AZ13=5,G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"přebytečná zemina:",null,0,null,null,null,null,null,null,null,"přebytečná zemina:"]
[6,"162701109R00","Příplatek k vod. přemístění hor.1-4 za další 1 km ","m3",78.8,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},0,{"$f":"E15*J15","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[7,"167101101R00","Nakládání výkopku z hor.1-4 v množství do 100 m3 ","m3",22.8,null,{"$f":"E16*F16","v":0},0,{"$f":"E16*H16","v":0},0,{"$f":"E16*J16","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ16=1,G16,0)","v":0},{"$f":"IF(AZ16=2,G16,0)","v":0},{"$f":"IF(AZ16=3,G16,0)","v":0},{"$f":"IF(AZ16=4,G16,0)","v":0},{"$f":"IF(AZ16=5,G16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"zemina pro zásyp:",null,0,null,null,null,null,null,null,null,"zemina pro zásyp:"]
[8,"171201201R00","Uložení sypaniny na skl.-modelace na výšku přes 2m ","m3",9.92,null,{"$f":"E18*F18","v":0},0,{"$f":"E18*H18","v":0},0,{"$f":"E18*J18","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ18=1,G18,0)","v":0},{"$f":"IF(AZ18=2,G18,0)","v":0},{"$f":"IF(AZ18=3,G18,0)","v":0},{"$f":"IF(AZ18=4,G18,0)","v":0},{"$f":"IF(AZ18=5,G18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[9,"174101101R00","Zásyp jam, rýh, šachet se zhutněním ","m3",32.700000000000003,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ19=1,G19,0)","v":0},{"$f":"IF(AZ19=2,G19,0)","v":0},{"$f":"IF(AZ19=3,G19,0)","v":0},{"$f":"IF(AZ19=4,G19,0)","v":0},{"$f":"IF(AZ19=5,G19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"zemina:",null,0,null,null,null,null,null,null,null,"zemina:"]
[null,null,"štěrkový zásyp:",null,0,null,null,null,null,null,null,null,"štěrkový zásyp:"]
[10,"199000002R00","Poplatek za skládku horniny 1- 4 ","m3",7.8,null,{"$f":"E22*F22","v":0},0,{"$f":"E22*H22","v":0},0,{"$f":"E22*J22","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ22=1,G22,0)","v":0},{"$f":"IF(AZ22=2,G22,0)","v":0},{"$f":"IF(AZ22=3,G22,0)","v":0},{"$f":"IF(AZ22=4,G22,0)","v":0},{"$f":"IF(AZ22=5,G22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[11,"58337345","Štěrkopísek frakce 0-32 C","T",15.48,null,{"$f":"E23*F23","v":0},1,{"$f":"E23*H23","v":15.48},null,{"$f":"E23*J23","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,58337345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ23=1,G23,0)","v":0},{"$f":"IF(AZ23=2,G23,0)","v":0},{"$f":"IF(AZ23=3,G23,0)","v":0},{"$f":"IF(AZ23=4,G23,0)","v":0},{"$f":"IF(AZ23=5,G23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"štěrkový zásyp:",null,0,null,null,null,null,null,null,null,"štěrkový zásyp:"]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G24)","v":0},null,{"$f":"SUM(I7:I24)","v":15.48},null,{"$f":"SUM(K7:K24)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA24)","v":0},{"$f":"SUM(BB7:BB24)","v":0},{"$f":"SUM(BC7:BC24)","v":0},{"$f":"SUM(BD7:BD24)","v":0},{"$f":"SUM(BE7:BE24)","v":0}]
["Díl:","2","Základy a zvláštní zakládání",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"212792112R00","Montáž trativodů z flexibilních trubek, lože ","m",37,null,{"$f":"E27*F27","v":0},0.22106999999999999,{"$f":"E27*H27","v":8.1795899999999993},0,{"$f":"E27*J27","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ27=1,G27,0)","v":0},{"$f":"IF(AZ27=2,G27,0)","v":0},{"$f":"IF(AZ27=3,G27,0)","v":0},{"$f":"IF(AZ27=4,G27,0)","v":0},{"$f":"IF(AZ27=5,G27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[13,"216904112R00","Očištění tlakovou vodou zdiva stěn  ","m2",35.700000000000003,null,{"$f":"E28*F28","v":0},1E-3,{"$f":"E28*H28","v":3.5700000000000003E-2},0,{"$f":"E28*J28","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ28=1,G28,0)","v":0},{"$f":"IF(AZ28=2,G28,0)","v":0},{"$f":"IF(AZ28=3,G28,0)","v":0},{"$f":"IF(AZ28=4,G28,0)","v":0},{"$f":"IF(AZ28=5,G28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[14,"216904391R00","Přípl za ruční dočištění oc kartáči ","m2",35.700000000000003,null,{"$f":"E29*F29","v":0},0,{"$f":"E29*H29","v":0},0,{"$f":"E29*J29","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ29=1,G29,0)","v":0},{"$f":"IF(AZ29=2,G29,0)","v":0},{"$f":"IF(AZ29=3,G29,0)","v":0},{"$f":"IF(AZ29=4,G29,0)","v":0},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[15,"28611223","Trubka PVC-U drenážní flexibilní DN 100 mm","m",38,null,{"$f":"E30*F30","v":0},4.8000000000000001E-4,{"$f":"E30*H30","v":1.8239999999999999E-2},null,{"$f":"E30*J30","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,28611223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ30=1,G30,0)","v":0},{"$f":"IF(AZ30=2,G30,0)","v":0},{"$f":"IF(AZ30=3,G30,0)","v":0},{"$f":"IF(AZ30=4,G30,0)","v":0},{"$f":"IF(AZ30=5,G30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,"Celkem za","2 Základy a zvláštní zakládání",null,null,null,{"$f":"SUM(G26:G30)","v":0},null,{"$f":"SUM(I26:I30)","v":8.23353},null,{"$f":"SUM(K26:K30)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA26:BA30)","v":0},{"$f":"SUM(BB26:BB30)","v":0},{"$f":"SUM(BC26:BC30)","v":0},{"$f":"SUM(BD26:BD30)","v":0},{"$f":"SUM(BE26:BE30)","v":0}]
["Díl:","3","Svislé a kompletní konstrukce",null,null,null,null,null,null,null,null,null,null,null,1]
[16,"388129110R00","MT dílců kanálů ŽB tvaru L hm -0,25t ","kus",42,null,{"$f":"E33*F33","v":0},4.8719999999999999E-2,{"$f":"E33*H33","v":2.0462400000000001},0,{"$f":"E33*J33","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ33=1,G33,0)","v":0},{"$f":"IF(AZ33=2,G33,0)","v":0},{"$f":"IF(AZ33=3,G33,0)","v":0},{"$f":"IF(AZ33=4,G33,0)","v":0},{"$f":"IF(AZ33=5,G33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[17,"388129120R00","Montáž dílců prefa. kanálů ze ŽB tvaru L do 0,5 t ","kus",1,null,{"$f":"E34*F34","v":0},6.5509999999999999E-2,{"$f":"E34*H34","v":6.5509999999999999E-2},0,{"$f":"E34*J34","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ34=1,G34,0)","v":0},{"$f":"IF(AZ34=2,G34,0)","v":0},{"$f":"IF(AZ34=3,G34,0)","v":0},{"$f":"IF(AZ34=4,G34,0)","v":0},{"$f":"IF(AZ34=5,G34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[18,"59385119","Tvarovka ES05-CSB přímá","kus",42,null,{"$f":"E35*F35","v":0},0.156,{"$f":"E35*H35","v":6.5519999999999996},null,{"$f":"E35*J35","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,59385119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ35=1,G35,0)","v":0},{"$f":"IF(AZ35=2,G35,0)","v":0},{"$f":"IF(AZ35=3,G35,0)","v":0},{"$f":"IF(AZ35=4,G35,0)","v":0},{"$f":"IF(AZ35=5,G35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,"Celkem za","3 Svislé a kompletní konstrukce",null,null,null,{"$f":"SUM(G32:G35)","v":0},null,{"$f":"SUM(I32:I35)","v":8.6637500000000003},null,{"$f":"SUM(K32:K35)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA32:BA35)","v":0},{"$f":"SUM(BB32:BB35)","v":0},{"$f":"SUM(BC32:BC35)","v":0},{"$f":"SUM(BD32:BD35)","v":0},{"$f":"SUM(BE32:BE35)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[19,"591431111U00","Klad zámkové dlaž komunik včetně podkladních vrstev","m2",22,null,{"$f":"E38*F38","v":0},0.15425,{"$f":"E38*H38","v":3.3935},0,{"$f":"E38*J38","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ38=1,G38,0)","v":0},{"$f":"IF(AZ38=2,G38,0)","v":0},{"$f":"IF(AZ38=3,G38,0)","v":0},{"$f":"IF(AZ38=4,G38,0)","v":0},{"$f":"IF(AZ38=5,G38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[20,"591431111R00","demontáž stávající zámkové dlažby v místě VVK","m2",22]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G37:G38)","v":0},null,{"$f":"SUM(I37:I38)","v":3.3935},null,{"$f":"SUM(K37:K38)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA37:BA38)","v":0},{"$f":"SUM(BB37:BB38)","v":0},{"$f":"SUM(BC37:BC38)","v":0},{"$f":"SUM(BD37:BD38)","v":0},{"$f":"SUM(BE37:BE38)","v":0}]
["Díl:","62","Úpravy povrchů  vnitřní a vnější ",null,null,null,null,null,null,null,null,null,null,null,1]
[21,"622421121R00","podhoz sanační","m2",156,null,{"$f":"E42*F42","v":0},4.5929999999999999E-2,{"$f":"E42*H42","v":7.1650799999999997},0,{"$f":"E42*J42","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ42=1,G42,0)","v":0},{"$f":"IF(AZ42=2,G42,0)","v":0},{"$f":"IF(AZ42=3,G42,0)","v":0},{"$f":"IF(AZ42=4,G42,0)","v":0},{"$f":"IF(AZ42=5,G42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[22,"622421122R00","kapilárně aktivní omítkový systém např. remmers tl. 30mm","m2",156,null,{"$f":"E43*F43","v":0},null,null,null,null,null,"srovnávací omítkový pás:"]
[23,"622421123R00","Sanační štuk ( feinputz)","m2",156,null,{"$f":"E44*F44","v":0}]
[24,"627452124R00","Vyplnění spár hrubou maltou apř. RM RZ Historic Grob","m2",209,null,{"$f":"E45*F45","v":0},2.214E-2,{"$f":"E45*H45","v":4.6272599999999997},0,{"$f":"E45*J45","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ45=1,G45,0)","v":0},{"$f":"IF(AZ45=2,G45,0)","v":0},{"$f":"IF(AZ45=3,G45,0)","v":0},{"$f":"IF(AZ45=4,G45,0)","v":0},{"$f":"IF(AZ45=5,G45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[25,"622421125R00","kapilárně aktivní omítkový systém např. remmers tl. 30mm","m2",209]
[null,"Celkem za","62 Úpravy povrchů vnější",null,null,null,{"$f":"SUM(G41:G45)","v":0},null,{"$f":"SUM(I41:I45)","v":11.792339999999999},null,{"$f":"SUM(K41:K45)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA41:BA45)","v":0},{"$f":"SUM(BB41:BB45)","v":0},{"$f":"SUM(BC41:BC45)","v":0},{"$f":"SUM(BD41:BD45)","v":0},{"$f":"SUM(BE41:BE45)","v":0}]
["Díl:","8","Trubní vedení",null,null,null,null,null,null,null,null,null,null,null,1]
[26,"899661311R00","Zřízení filtračního obalu dren.trubek DN do 130 mm ","m",37,null,{"$f":"E49*F49","v":0},2.0000000000000002E-5,{"$f":"E49*H49","v":7.400000000000001E-4},0,{"$f":"E49*J49","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ49=1,G49,0)","v":0},{"$f":"IF(AZ49=2,G49,0)","v":0},{"$f":"IF(AZ49=3,G49,0)","v":0},{"$f":"IF(AZ49=4,G49,0)","v":0},{"$f":"IF(AZ49=5,G49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[27,"800 00","Napojení na kanalizaci ","kpl",2,null,{"$f":"E50*F50","v":0},0,{"$f":"E50*H50","v":0},null,{"$f":"E50*J50","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,12,0,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ50=1,G50,0)","v":0},{"$f":"IF(AZ50=2,G50,0)","v":0},{"$f":"IF(AZ50=3,G50,0)","v":0},{"$f":"IF(AZ50=4,G50,0)","v":0},{"$f":"IF(AZ50=5,G50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[28,"69366055","GEOFILTEX 63 100% PP 63/30 300 g/m2 šíře do 8,8m","m2",28,null,{"$f":"E51*F51","v":0},2.9999999999999997E-4,{"$f":"E51*H51","v":8.3999999999999995E-3},null,{"$f":"E51*J51","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,69366055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ51=1,G51,0)","v":0},{"$f":"IF(AZ51=2,G51,0)","v":0},{"$f":"IF(AZ51=3,G51,0)","v":0},{"$f":"IF(AZ51=4,G51,0)","v":0},{"$f":"IF(AZ51=5,G51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G48:G51)","v":0},null,{"$f":"SUM(I48:I51)","v":9.1399999999999988E-3},null,{"$f":"SUM(K48:K51)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA48:BA51)","v":0},{"$f":"SUM(BB48:BB51)","v":0},{"$f":"SUM(BC48:BC51)","v":0},{"$f":"SUM(BD48:BD51)","v":0},{"$f":"SUM(BE48:BE51)","v":0}]
["Díl:","91","Doplňující práce na komunikaci",null,null,null,null,null,null,null,null,null,null,null,1]
[29,"916111121U00","Osaz obrub dr kostka-opěra kamenivo ","m",21,null,{"$f":"E54*F54","v":0},4.3290000000000002E-2,{"$f":"E54*H54","v":0.90909000000000006},0,{"$f":"E54*J54","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ54=1,G54,0)","v":0},{"$f":"IF(AZ54=2,G54,0)","v":0},{"$f":"IF(AZ54=3,G54,0)","v":0},{"$f":"IF(AZ54=4,G54,0)","v":0},{"$f":"IF(AZ54=5,G54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"podklad bet.tvarovek z beton.cihel:",null,0,null,null,null,null,null,null,null,"podklad bet.tvarovek z beton.cihel:"]
[30,"59515000","Cihla betonová plná šedá CV - B P 10 29x14x6,5 cm","kus",75.98,null,{"$f":"E56*F56","v":0},5.4999999999999997E-3,{"$f":"E56*H56","v":0.41788999999999998},null,{"$f":"E56*J56","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,59515000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ56=1,G56,0)","v":0},{"$f":"IF(AZ56=2,G56,0)","v":0},{"$f":"IF(AZ56=3,G56,0)","v":0},{"$f":"IF(AZ56=4,G56,0)","v":0},{"$f":"IF(AZ56=5,G56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,"Celkem za","91 Doplňující práce na komunikaci",null,null,null,{"$f":"SUM(G53:G56)","v":0},null,{"$f":"SUM(I53:I56)","v":1.32698},null,{"$f":"SUM(K53:K56)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA53:BA56)","v":0},{"$f":"SUM(BB53:BB56)","v":0},{"$f":"SUM(BC53:BC56)","v":0},{"$f":"SUM(BD53:BD56)","v":0},{"$f":"SUM(BE53:BE56)","v":0}]
["Díl:","95","Dokončovací konstrukce na pozemních stavbách"]
[31,"950 00","Ochrana stávajících podlah v interiéru","m2",50,null,{"$f":"SUM(E59*F59)","v":0}]
[32,"950 01","demontáž a následná montáž soklíkového pásku podlah","m",50,null,{"$f":"SUM(E60*F60)","v":0}]
[null,"Celkem za","95 Dokončovací konstrukce na pozemních stavbách",null,null,null,{"$f":"SUM(G59:G60)","v":0}]
["Díl:","97","Prorážení otvorů",null,null,null,null,null,null,null,null,null,null,null,1]
[33,"978023251R00","Vysekání a úprava spár zdiva kamenného režného ","m2",21,null,{"$f":"E63*F63","v":0},0,{"$f":"E63*H63","v":0},-1.4E-2,{"$f":"E63*J63","v":-0.29399999999999998},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ63=1,G63,0)","v":0},{"$f":"IF(AZ63=2,G63,0)","v":0},{"$f":"IF(AZ63=3,G63,0)","v":0},{"$f":"IF(AZ63=4,G63,0)","v":0},{"$f":"IF(AZ63=5,G63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[34,"978023252R00","Bourání 7 otvorů v anglických dvorkách","m2",3.85,null,{"$f":"E64*F64","v":0}]
[null,"Celkem za","97 Prorážení otvorů",null,null,null,{"$f":"SUM(G62:G63)","v":0},null,{"$f":"SUM(I62:I63)","v":0},null,{"$f":"SUM(K62:K63)","v":-0.29399999999999998},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA62:BA63)","v":0},{"$f":"SUM(BB62:BB63)","v":0},{"$f":"SUM(BC62:BC63)","v":0},{"$f":"SUM(BD62:BD63)","v":0},{"$f":"SUM(BE62:BE63)","v":0}]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[35,"9992811051R00","odstranění omítkových vrstev a separátů, obnažení spár","m2",545,null,{"$f":"SUM(E67*F67)","v":0}]
[36,"999281105R00","Přesun hmot pro opravy a údržbu do výšky 6 m ","t",25.01,null,{"$f":"E68*F68","v":0},0,{"$f":"E68*H68","v":0},null,{"$f":"E68*J68","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ68=1,G68,0)","v":0},{"$f":"IF(AZ68=2,G68,0)","v":0},{"$f":"IF(AZ68=3,G68,0)","v":0},{"$f":"IF(AZ68=4,G68,0)","v":0},{"$f":"IF(AZ68=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G66:G68)","v":0},null,{"$f":"SUM(I66:I68)","v":0},null,{"$f":"SUM(K66:K68)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA66:BA68)","v":0},{"$f":"SUM(BB66:BB68)","v":0},{"$f":"SUM(BC66:BC68)","v":0},{"$f":"SUM(BD66:BD68)","v":0},{"$f":"SUM(BE66:BE68)","v":0}]
["Díl:","711","Izolace proti vodě vnější a vnitřní",null,null,null,null,null,null,null,null,null,null,null,1]
[37,"711471051R00","Izol pr vodě V folie PVC polož volně ","m2",18.27,null,{"$f":"E71*F71","v":0},3.0000000000000001E-5,{"$f":"E71*H71","v":5.4810000000000004E-4},0,{"$f":"E71*J71","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ71=1,G71,0)","v":0},{"$f":"IF(AZ71=2,G71,0)","v":0},{"$f":"IF(AZ71=3,G71,0)","v":0},{"$f":"IF(AZ71=4,G71,0)","v":0},{"$f":"IF(AZ71=5,G71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[38,"711472052R00","Izol pr vodě S fólie z PE pol volně ","m2",22.03,null,{"$f":"E72*F72","v":0},1.7000000000000001E-4,{"$f":"E72*H72","v":3.7451000000000003E-3},0,{"$f":"E72*J72","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ72=1,G72,0)","v":0},{"$f":"IF(AZ72=2,G72,0)","v":0},{"$f":"IF(AZ72=3,G72,0)","v":0},{"$f":"IF(AZ72=4,G72,0)","v":0},{"$f":"IF(AZ72=5,G72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[39,"283220893","Fólie hydroizolační PVC tl. 0,8 mm","m2",46.53,null,{"$f":"E73*F73","v":0},1.0200000000000001E-3,{"$f":"E73*H73","v":4.7460600000000006E-2},null,{"$f":"E73*J73","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,0,283220893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ73=1,G73,0)","v":0},{"$f":"IF(AZ73=2,G73,0)","v":0},{"$f":"IF(AZ73=3,G73,0)","v":0},{"$f":"IF(AZ73=4,G73,0)","v":0},{"$f":"IF(AZ73=5,G73,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[40,"711472053R00","injektáž zdiva proti vzlínající vlhkosti","m2",135]
[41,"711472053R00","injektáž zdiva proti vzlínající vlhkosti včetně ochrany rozvodů plynu, topidel demontáže a zpětné montáže rozvodů elektro a podlah interiéru","m2",50,null,{"$f":"E75*F75","v":0}]
[42,"711472054R00","hloubková impregnace a penetrace-např Kiesol standard","m2","74,1",null,{"$f":"SUM(E76*F76)","v":0}]
[43,"711472055R00","minerální sulfátostálá stěrka - 2. vrstvy","m2","80,4",null,{"$f":"SUM(E77*F77)","v":0}]
[44,"711472055R00","vyrovnání podkladu a dotěsnění spár ve zdivu maltou CSII","m2","74,1",null,{"$f":"SUM(E78*F78)","v":0}]
[45,"711472056R00","hybridní izolační stěrka 2 vrstvy např.multi Baudicht 2K","m2","74,1",null,{"$f":"SUM(E79*F79)","v":0}]
[46,"711472057R00","geotextilie 400 g- ochrana izolace","m2","33,9"]
[47,"998711201R00","Přesun hmot pro izolace proti vodě, výšky do 6 m ","%",{"$f":"SUM(E71:E80)","v":271.83},null,{"$f":"E81*F81","v":0},0,{"$f":"E81*H81","v":0},null,{"$f":"E81*J81","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1002,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ81=1,G81,0)","v":0},{"$f":"IF(AZ81=2,G81,0)","v":0},{"$f":"IF(AZ81=3,G81,0)","v":0},{"$f":"IF(AZ81=4,G81,0)","v":0},{"$f":"IF(AZ81=5,G81,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002]
[null,"Celkem za","711 Izolace proti vodě",null,null,null,{"$f":"SUM(G70:G78)","v":0},null,{"$f":"SUM(I70:I81)","v":5.1753800000000003E-2},null,{"$f":"SUM(K70:K81)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA70:BA81)","v":0},{"$f":"SUM(BB70:BB81)","v":0},{"$f":"SUM(BC70:BC81)","v":0},{"$f":"SUM(BD70:BD81)","v":0},{"$f":"SUM(BE70:BE81)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[48,"764 00","rošt nasávací atyp 800x600. Včetně redukční clony 300x200 a kotevní konstrukce","kpl",3,null,{"$f":"E84*F84","v":0},0,{"$f":"E84*H84","v":0},null,{"$f":"E84*J84","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,12,0,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ84=1,G84,0)","v":0},{"$f":"IF(AZ84=2,G84,0)","v":0},{"$f":"IF(AZ84=3,G84,0)","v":0},{"$f":"IF(AZ84=4,G84,0)","v":0},{"$f":"IF(AZ84=5,G84,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[49,"76401","rošt nasávací atyp 800x600. Včetně redukční clony 300x200  a kotevní konstrukce","kpl",1,null,{"$f":"E85*F85","v":0}]
[50,"76402","Mříž včetně kotevní konstrukce ","ks",7,null,{"$f":"E86*F86","v":0}]
[51,"998764201R00","Přesun hmot pro klempířské konstr., výšky do 6 m ","%",62,null,{"$f":"E87*F87","v":0},0,{"$f":"E87*H87","v":0},null,{"$f":"E87*J87","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1002,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ87=1,G87,0)","v":0},{"$f":"IF(AZ87=2,G87,0)","v":0},{"$f":"IF(AZ87=3,G87,0)","v":0},{"$f":"IF(AZ87=4,G87,0)","v":0},{"$f":"IF(AZ87=5,G87,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G83:G87)","v":0},null,{"$f":"SUM(I83:I87)","v":0},null,{"$f":"SUM(K83:K87)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA83:BA87)","v":0},{"$f":"SUM(BB83:BB87)","v":0},{"$f":"SUM(BC83:BC87)","v":0},{"$f":"SUM(BD83:BD87)","v":0},{"$f":"SUM(BE83:BE87)","v":0}]
["Díl:","784","Malby"]
[52,"784191101R00","Vnitřní sanační difúzní barva","m2",150,null,{"$f":"E90*F90","v":0}]
[null,"Celkem za",{"$f":"CONCATENATE(B89,\" \",C89)","v":"784 Malby"},null,null,null,{"$f":"SUM(G89:G90)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,null,null,null,null,null,null,null,1]
[53,"979081111R00","Odvoz suti a vybour. hmot na skládku do 1 km ","t",46.05,null,{"$f":"E93*F93","v":0},0,{"$f":"E93*H93","v":0},null,{"$f":"E93*J93","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ93=1,G93,0)","v":0},{"$f":"IF(AZ93=2,G93,0)","v":0},{"$f":"IF(AZ93=3,G93,0)","v":0},{"$f":"IF(AZ93=4,G93,0)","v":0},{"$f":"IF(AZ93=5,G93,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[54,"979081121R00","Příplatek k odvozu za každý další 1 km ","t",81.22,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[55,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",46.05,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[56,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",65.13,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[57,"979087112R00","Nakládání suti na dopravní prostředky ","t",46.05,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[58,"979093111R00","Uložení suti na skládku bez zhutnění ","t",46.05,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[59,"979990001R00","Poplatek za skládku stavební suti ","t",46.05,null,0,0,0,null,0,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G92:G99)","v":0},null,{"$f":"SUM(I92:I99)","v":0},null,{"$f":"SUM(K92:K99)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA92:BA99)","v":0},{"$f":"SUM(BB92:BB99)","v":0},{"$f":"SUM(BC92:BC99)","v":0},{"$f":"SUM(BD92:BD99)","v":0},{"$f":"SUM(BE92:BE99)","v":0}]