{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["01 01 KL","01 01 Rek","01 01 Pol","02 02 KL (2)","02 02 Rek (2)","02 02 Pol (2)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":22,"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","1.etapa",null,"JKSO "]
[]
["Objekt",null,null,null,null,"SKP "]
["05",null,"1.etapa",null,null,"Měrná jednotka"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["Červ1302",null,"Červ1811 Odvlhčení kaple a špitálku sv. Anny",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"Ing.Jan Červenák a Ing.Arch.Jan Čepelák",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Muzeum Vyškovska, p.o."]
["Dodavatel",null,"bude určen výběrovým řízením",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'01 01 Rek'!E32","v":0},{"$f":"'01 01 Rek'!A37","v":"Ztížené výrobní podmínky"},null,null,{"$f":"'01 01 Rek'!I37","v":0}]
["Z","PSV celkem",{"$f":"'01 01 Rek'!F32","v":0},{"$f":"'01 01 Rek'!A38","v":"Oborová přirážka"},null,null,{"$f":"'01 01 Rek'!I38","v":0}]
["R","M práce celkem",{"$f":"'01 01 Rek'!H32","v":0},{"$f":"'01 01 Rek'!A39","v":"Přesun stavebních kapacit"},null,null,{"$f":"'01 01 Rek'!I39","v":0}]
["N","M dodávky celkem",{"$f":"'01 01 Rek'!G32","v":0},{"$f":"'01 01 Rek'!A40","v":"Mimostaveništní doprava"},null,null,{"$f":"'01 01 Rek'!I40","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'01 01 Rek'!A41","v":"Zařízení staveniště"},null,null,{"$f":"'01 01 Rek'!I41","v":0}]
[null,null,null,{"$f":"'01 01 Rek'!A42","v":"Provoz investora"},null,null,{"$f":"'01 01 Rek'!I42","v":0}]
["HZS",null,{"$f":"'01 01 Rek'!I32","v":0},{"$f":"'01 01 Rek'!A43","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'01 01 Rek'!I43","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0},"Ostatní náklady neuvedené",null,null,{"$f":"'01 01 Rek'!I44","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"SUM(G15:G22)","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$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":45,"n_cols":53,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[44,7,44,8]]}
["Stavba :",null,"Červ1811 Odvlhčení kaple a špitálku sv. Anny",null,null,null,"Rozpočet :","01"]
["Objekt :",null,"01 1.etapa",null,null,null,"1.etapa"]
[]
["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,{"$f":"'01 01 Pol'!G28","v":0},{"$f":"'01 01 Pol'!BB28","v":0},{"$f":"'01 01 Pol'!BC28","v":0},{"$f":"'01 01 Pol'!BD28","v":0},{"$f":"'01 01 Pol'!BE28","v":0}]
[{"$f":"'01 01 Pol'!B29","v":"2"},{"$f":"'01 01 Pol'!C29","v":"Základy a zvláštní zakládání"},null,null,{"$f":"'01 01 Pol'!G35","v":0},{"$f":"'01 01 Pol'!BB35","v":0},{"$f":"'01 01 Pol'!BC35","v":0},{"$f":"'01 01 Pol'!BD35","v":0},{"$f":"'01 01 Pol'!BE35","v":0}]
["3","Svislé a kompletní konstrukce",null,null,{"$f":"'01 01 Pol'!G41","v":0}]
[{"$f":"'01 01 Pol'!B42","v":"5"},{"$f":"'01 01 Pol'!C42","v":"Komunikace"},null,null,{"$f":"'01 01 Pol'!G44","v":0},{"$f":"'01 01 Pol'!BB44","v":0},{"$f":"'01 01 Pol'!BC44","v":0},{"$f":"'01 01 Pol'!BD44","v":0},{"$f":"'01 01 Pol'!BE44","v":0}]
["61","Upravy povrchů vnitřní",null,null,{"$f":"'01 01 Pol'!G62","v":0},{"$f":"'01 01 Pol'!BB45","v":0},{"$f":"'01 01 Pol'!BC45","v":0},{"$f":"'01 01 Pol'!BD45","v":0},{"$f":"'01 01 Pol'!BE45","v":0}]
[{"$f":"'01 01 Pol'!B63","v":"62"},{"$f":"'01 01 Pol'!C63","v":"Úpravy povrchů vnější"},null,null,{"$f":"'01 01 Pol'!G73","v":0},{"$f":"'01 01 Pol'!BB75","v":0},{"$f":"'01 01 Pol'!BC75","v":0},{"$f":"'01 01 Pol'!BD75","v":0},{"$f":"'01 01 Pol'!BE75","v":0}]
[{"$f":"'01 01 Pol'!B74","v":"63"},{"$f":"'01 01 Pol'!C74","v":"Podlahy a podlahové konstrukce"},null,null,{"$f":"'01 01 Pol'!G86","v":0},{"$f":"'01 01 Pol'!BB88","v":0},{"$f":"'01 01 Pol'!BC88","v":0},{"$f":"'01 01 Pol'!BD88","v":0},{"$f":"'01 01 Pol'!BE88","v":0}]
[{"$f":"'01 01 Pol'!B87","v":"8"},{"$f":"'01 01 Pol'!C87","v":"Trubní vedení"},null,null,{"$f":"'01 01 Pol'!G91","v":0},{"$f":"'01 01 Pol'!BB93","v":0},{"$f":"'01 01 Pol'!BC93","v":0},{"$f":"'01 01 Pol'!BD93","v":0},{"$f":"'01 01 Pol'!BE93","v":0}]
[{"$f":"'01 01 Pol'!B92","v":"96"},{"$f":"'01 01 Pol'!C92","v":"Bourání konstrukcí"},null,null,{"$f":"'01 01 Pol'!G95","v":0},{"$f":"'01 01 Pol'!BB97","v":0},{"$f":"'01 01 Pol'!BC97","v":0},{"$f":"'01 01 Pol'!BD97","v":0},{"$f":"'01 01 Pol'!BE97","v":0}]
[{"$f":"'01 01 Pol'!B96","v":"97"},{"$f":"'01 01 Pol'!C96","v":"Prorážení otvorů"},null,null,{"$f":"'01 01 Pol'!G99","v":0},{"$f":"'01 01 Pol'!BB101","v":0},{"$f":"'01 01 Pol'!BC101","v":0},{"$f":"'01 01 Pol'!BD101","v":0},{"$f":"'01 01 Pol'!BE101","v":0}]
[{"$f":"'01 01 Pol'!B100","v":"99"},{"$f":"'01 01 Pol'!C100","v":"Staveništní přesun hmot"},null,null,{"$f":"'01 01 Pol'!G102","v":0},{"$f":"'01 01 Pol'!BB104","v":0},{"$f":"'01 01 Pol'!BC104","v":0},{"$f":"'01 01 Pol'!BD104","v":0},{"$f":"'01 01 Pol'!BE104","v":0}]
[{"$f":"'01 01 Pol'!B103","v":"711"},{"$f":"'01 01 Pol'!C103","v":"Izolace proti vodě"},null,null,null,{"$f":"'01 01 Pol'!G109","v":0},{"$f":"'01 01 Pol'!BC122","v":0},{"$f":"'01 01 Pol'!BD122","v":0},{"$f":"'01 01 Pol'!BE122","v":0}]
["713","Izolace tepelné",null,null,null,{"$f":"'01 01 Pol'!G120","v":0}]
[730,"Ústřední vytápění",null,null,null,{"$f":"'01 01 Pol'!$G$124","v":0},0,0,0]
[762,"Konstrukce tesařské",null,null,null,{"$f":"'01 01 Pol'!G132","v":0},0,0,0]
[764,"Konstrukce klempířské",null,null,null,{"$f":"'01 01 Pol'!G140","v":0},0,0,0]
[766,"Konstrukcě truhlářské",null,null,null,{"$f":"'01 01 Pol'!G148","v":0},0,0,0]
[767,"Konstrukce zámečnické",null,null,null,{"$f":"'01 01 Pol'!G152","v":0}]
["771",{"$f":"'01 01 Pol'!C153","v":"Podlahy z dlaždic a obklady"},null,null,null,{"$f":"'01 01 Pol'!G158","v":0},{"$f":"'01 01 Pol'!BC156","v":0},{"$f":"'01 01 Pol'!BD156","v":0},{"$f":"'01 01 Pol'!BE156","v":0}]
["784","Malby",null,null,null,{"$f":"'01 01 Pol'!G162","v":0}]
["Rest","Restaurátorské práce",null,null,null,{"$f":"'01 01 Pol'!G166","v":0}]
["M21","Elektromontáže",null,null,null,null,null,{"$f":"'01 01 Pol'!G170","v":0}]
["M22","Montáže sdělovací a zabezpečovací techniky",null,null,null,null,null,{"$f":"'01 01 Pol'!G175","v":0}]
["M36","Montáže měřícía regulační techniky",null,null,null,null,null,{"$f":"'01 01 Pol'!G179","v":0}]
["D96",{"$f":"'01 01 Pol'!C180","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'01 01 Pol'!G188","v":0},0,0,0,0]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E31)","v":0},{"$f":"SUM(F7:F31)","v":0},0,{"$f":"SUM(H7:H31)","v":0},0]
[]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
["Název VRN",null,null,null,"Kč","%","Základna",null,"Kč"]
["Ztížené výrobní podmínky",null,null,null,0,2,{"$f":"SUM(E32+F32+G32+H32+I32)","v":0},null,{"$f":"E37+F37*G37/100","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,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Přesun stavebních kapacit",null,null,null,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Mimostaveništní doprava",null,null,null,0,5,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,null,null,null,null,null,null,null,null,null,2]
["Zařízení staveniště",null,null,null,0,4.5,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,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Rezerva rozpočtu",null,null,null,0,13,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,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I37:I44)","v":0}]

{"sheet":"01 01 Pol","index":2,"n_rows":188,"n_cols":104,"rows_kept":188,"cut":false,"hidden":false,"merged":[[13,2,13,3],[15,2,15,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[10,2,10,3],[8,2,8,3],[16,2,16,3],[17,2,17,3],[19,2,19,3],[64,2,64,3],[20,2,20,3],[46,2,46,3],[50,2,50,3],[31,2,31,3],[54,2,54,3],[127,2,127,3],[104,2,104,3],[106,2,106,3],[89,2,89,3],[75,2,75,3],[84,2,84,3],[82,2,82,3],[80,2,80,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"Červ1811 Odvlhčení kaple a špitálku sv. Anny",null,"Rozpočet:",{"$f":"'01 01 Rek'!H1","v":"01"}]
["Objekt :",null,"01 1.etapa",null,"1.etapa"]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem (Kč)","Jednotková hmotnost","Celková hmotnost","Jednotková dem.hmot.","Celková dem.hmot."]
["Díl:","1","Zemní práce",null,null,null,null,null,null,null,null,null,null,null,1]
[1,"113106111R00","Rozebrání dlažeb z kamenných kostek ","m2",22.8,null,{"$f":"E8*F8","v":0}]
[]
[2,"130001101R00","Příplatek za ztížené hloubení v blízkosti vedení ","m3",23.04,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"VVK",null,23.04]
[3,"132201101R00","Hloubení rýh šířky do 120 cm v hor.3 do 100 m3 ","m3",23.04,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[4,"139711101R00","Vykopávka v uzavřených prostorách v hor.1-4 ","m3",52.7,null,{"$f":"E13*F13","v":0},0,{"$f":"E13*H13","v":0},0,{"$f":"E13*J13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"podlaha "]
[5,"162201203R00","Vodorovné přemíst.výkopku, kolečko hor.1-4, do 10m ","m3",52.7,null,{"$f":"E15*F15","v":0},0,{"$f":"E15*H15","v":0},0,{"$f":"E15*J15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ15=1,G15,0)","v":0},{"$f":"IF(AZ15=2,G15,0)","v":0},{"$f":"IF(AZ15=3,G15,0)","v":0},{"$f":"IF(AZ15=4,G15,0)","v":0},{"$f":"IF(AZ15=5,G15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"zemina pro zásyp tam a zpět:",null,0]
[null,null,"vnitřní výkopek:",null,0]
[null,null,"podlaha"]
[6,"162701105R00","Vodorovné přemístění výkopku z hor.1-4 do 10000 m ","m3",50,null,{"$f":"E19*F19","v":0},0,{"$f":"E19*H19","v":0},0,{"$f":"E19*J19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,"přebytečná zemina:",null,0]
[null,null,"vnitřní výkopek:",null,0]
[7,"162701109R00","Příplatek k vod. přemístění hor.1-4 za další 1 km ","m3",500,null,{"$f":"E22*F22","v":0},0,{"$f":"E22*H22","v":0},0,{"$f":"E22*J22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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]
[8,"167101101R00","Nakládání výkopku z hor.1-4 v množství do 100 m3 ","m3",17.04,null,0,0,0,0,0,null,null,null,null,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[9,"171201201R00","Uložení sypaniny na skl.-modelace na výšku přes 2m ","m3",50,null,0,0,0,0,0,null,null,null,null,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[10,"174101101R00","Zásyp jam, rýh, šachet se zhutněním ","m3",23.04,null,0,0,0,0,0,null,null,null,null,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[11,"199000002R00","Poplatek za skládku horniny 1- 4 ","m3",50,null,0,0,0,0,0,null,null,null,null,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[12,"58337345","Štěrkopísek frakce 0-32 C","T",6.0441000000000003,null,0,1,6.0441000000000003,null,0,null,null,null,null,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G27)","v":0},null,{"$f":"SUM(I7:I27)","v":6.0441000000000003},null,{"$f":"SUM(K7:K27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA7:BA27)","v":0},{"$f":"SUM(BB7:BB27)","v":0},{"$f":"SUM(BC7:BC27)","v":0},{"$f":"SUM(BD7:BD27)","v":0},{"$f":"SUM(BE7:BE27)","v":0}]
["Díl:","2","Základy a zvláštní zakládání"]
[13,"212792112R00","Montáž trativodů z flexibilních trubek, lože ","m",34,null,{"$f":"E30*F30","v":0},0.22106999999999999,{"$f":"E30*H30","v":7.5163799999999998},0,{"$f":"E30*J30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[14,"216904112R00","Očištění tlakovou vodou zdiva stěn a rubu kleneb ","m2",38.4,null,{"$f":"E31*F31","v":0},1E-3,{"$f":"E31*H31","v":3.8399999999999997E-2},0,{"$f":"E31*J31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ31=1,G31,0)","v":0},{"$f":"IF(AZ31=2,G31,0)","v":0},{"$f":"IF(AZ31=3,G31,0)","v":0},{"$f":"IF(AZ31=4,G31,0)","v":0},{"$f":"IF(AZ31=5,G31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[15,"216904391R00","Přípl za ruční dočištění oc kartáči ","m2",38.4,null,{"$f":"E33*F33","v":0},0,{"$f":"E33*H33","v":0},0,{"$f":"E33*J33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,1,1]
[16,"28611223","Trubka PVC-U drenážní flexibilní DN 100 mm","m",37.4,null,{"$f":"E34*F34","v":0},4.8000000000000001E-4,{"$f":"E34*H34","v":1.7951999999999999E-2},null,{"$f":"E34*J34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,28611223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(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,3,1]
[null,"Celkem za","2 Základy a zvláštní zakládání",null,null,null,{"$f":"SUM(G29:G34)","v":0},null,{"$f":"SUM(I29:I34)","v":7.5727320000000002},null,{"$f":"SUM(K29:K34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA29:BA34)","v":0},{"$f":"SUM(BB29:BB34)","v":0},{"$f":"SUM(BC29:BC34)","v":0},{"$f":"SUM(BD29:BD34)","v":0},{"$f":"SUM(BE29:BE34)","v":0}]
["Díl:","3","Svislé a kompletní konstrukce"]
[17,"388129110R00","Montáž dílců prefa. kanálů ze ŽB tvaru L do 0,25 t ","kus",64.64,null,{"$f":"SUM(E37*F37)","v":0}]
[18,"59385119","Tvarovka přímá","kus",64.64,null,{"$f":"E38*F38","v":0}]
[19,"59385120","Tvarovka rohová - roh vnější","kus",1.01,null,{"$f":"E39*F39","v":0}]
[20,"59385121","Tvarovka rohová - roh vnitřní","kus",1.01,null,{"$f":"E40*F40","v":0}]
[null,"Celkem za",{"$f":"CONCATENATE(B36,\" \",C36)","v":"3 Svislé a kompletní konstrukce"},null,null,null,{"$f":"SUM(G36:G40)","v":0}]
["Díl:","5","Komunikace"]
[21,"564851111R00","Podklad ze štěrkodrti po zhutnění tloušťky 15 cm ","m2",20.399999999999999,null,{"$f":"E43*F43","v":0},0.27994000000000002,{"$f":"E43*H43","v":5.7107760000000001},0,{"$f":"E43*J43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ43=1,G43,0)","v":0},{"$f":"IF(AZ43=2,G43,0)","v":0},{"$f":"IF(AZ43=3,G43,0)","v":0},{"$f":"IF(AZ43=4,G43,0)","v":0},{"$f":"IF(AZ43=5,G43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G42:G43)","v":0},null,{"$f":"SUM(I42:I43)","v":5.7107760000000001},null,{"$f":"SUM(K42:K43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA42:BA43)","v":0},{"$f":"SUM(BB42:BB43)","v":0},{"$f":"SUM(BC42:BC43)","v":0},{"$f":"SUM(BD42:BD43)","v":0},{"$f":"SUM(BE42:BE43)","v":0}]
["Díl:","61","Upravy povrchů vnitřní"]
[22,"611421331R00","Infúzní clona. Rozteč vrtů cca 120mm, průměr 12-20mm,","m2",48,null,{"$f":"E46*F46","v":0}]
[null,null,"( např.Kiesol C)"]
[23,"612 00","Hloubková impregnace a penetrace, naředit 1:1 s vodou","m2",14.4,null,{"$f":"E48*F48","v":0}]
[null,null," (např.Kiesol Standard)"]
[24,"612 01","Síťový síranovzdorný podhoz-špric. Spotřeba 4kg/m2 ","m2",14.4,null,{"$f":"E50*F50","v":0}]
[null,null,"(např.Sulfatexschlämme)"]
[25,"612 02","Vyrovnání podkladu, dotěsnění spár ve zdivu těsnicí maltou.Spotřeba 5 kg/m2.","m2",14.4,null,{"$f":"E52*F52","v":0}]
[null,null,"(např. Dichtspachtel)"]
[26,"612 03","2. vrstva minerální sulfátostálé stěrky. Spotřeba 1,6 kg/m2 ","m2",14.4,null,{"$f":"E54*F54","v":0}]
[null,null,"(např.Sulfatexschlämme)"]
[27,"612 04","Celoplošný sulfátostálý špric. Spotřeba 2kg/m2","m2",48,null,{"$f":"E56*F56","v":0}]
[null,null,"( např. Vorspritzmörtel)"]
[28,"612 05","Kap. aktivní omítkový systém Remmers, tl. 30 mm","m2",48,null,{"$f":"E58*F58","v":0}]
[null,null,"(např. Grundputz)",null,null,null,{"$f":"E59*F59","v":0}]
[29,"612 06","Sanační štuk při spotřebě 2 kg/m2","m2",48,null,{"$f":"E60*F60","v":0}]
[null,null,"(např. Feinputz)",null,null,null,{"$f":"E61*F61","v":0}]
[null,"Celkem za",{"$f":"CONCATENATE(B45,\" \",C45)","v":"61 Upravy povrchů vnitřní"},null,null,null,{"$f":"SUM(G45:G61)","v":0}]
["Díl:","62","Úpravy povrchů vnější"]
[30,"611421331R00","Infúzní clona. Rozteč vrtů cca 120mm, průměr 12-20mm,","m2",10,null,{"$f":"E64*F64","v":0}]
[null,null,"( např.Kiesol C)"]
[31,"612 00","Hloubková impregnace a penetrace, naředit 1:1 s vodou","m2",10,null,{"$f":"E66*F66","v":0}]
[null,null," (např.Kiesol Standard)"]
[32,"612 05","Kapilárně aktivní omítkový systém  ","m2",10,null,{"$f":"E68*F68","v":0}]
[null,null,"(např.Remmers, tl. 30 mm Grundputz)",null,null,null,{"$f":"E69*F69","v":0}]
[33,"612 03","Hybridní izolační stěrka. Spotřeba 5,5 kg/m2/ 2 vrstvy","m2",10,null,{"$f":"E70*F70","v":0}]
[null,null,"( např. Multibaudicht 2K)"]
[34,"627452101R00","Spárování maltou MCs zapuštěné rovné, zdí z kamene ","m2",34,null,{"$f":"E72*F72","v":0}]
[null,"Celkem za","62 Úpravy povrchů vnější",null,null,null,{"$f":"SUM(G63:G72)","v":0}]
["Díl:","63","Podlahy a podlahové konstrukce",null,null,null,null,2.214E-2,{"$f":"E72*H74","v":0.75275999999999998},0,{"$f":"E72*J74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ74=1,G72,0)","v":0},{"$f":"IF(AZ74=2,G72,0)","v":0},{"$f":"IF(AZ74=3,G72,0)","v":0},{"$f":"IF(AZ74=4,G72,0)","v":0},{"$f":"IF(AZ74=5,G72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[35,"631312611R00","Mazanina betonová tl. 5 - 8 cm C 16/20 ","m3",6.36,null,{"$f":"E75*F75","v":0},null,{"$f":"SUM(I63:I74)","v":0.75275999999999998},null,{"$f":"SUM(K63:K74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA63:BA74)","v":0},{"$f":"SUM(BB63:BB74)","v":0},{"$f":"SUM(BC63:BC74)","v":0},{"$f":"SUM(BD63:BD74)","v":0},{"$f":"SUM(BE63:BE74)","v":0}]
[null,null,"106*0,06",null,6.36]
[36,"631319171R00","Příplatek za stržení povrchu mazaniny tl. 8 cm ","m3",3.5625,null,{"$f":"E77*F77","v":0},2.5249999999999999,{"$f":"E75*H77","v":16.059000000000001},0,{"$f":"E75*J77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ77=1,G75,0)","v":0},{"$f":"IF(AZ77=2,G75,0)","v":0},{"$f":"IF(AZ77=3,G75,0)","v":0},{"$f":"IF(AZ77=4,G75,0)","v":0},{"$f":"IF(AZ77=5,G75,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[37,"631362021R00","Výztuž mazanin svařovanou sítí z drátů Kari ","t",0.38,null,{"$f":"E78*F78","v":0}]
[null,null,"106*0,003*1,2",null,0.38,null,null,0,{"$f":"E77*H79","v":0},0,{"$f":"E77*J79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ79=1,G77,0)","v":0},{"$f":"IF(AZ79=2,G77,0)","v":0},{"$f":"IF(AZ79=3,G77,0)","v":0},{"$f":"IF(AZ79=4,G77,0)","v":0},{"$f":"IF(AZ79=5,G77,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[38,"632921913R00","Dlažba z dlaždic cihelných 300x300 -20 mm ","m2",116,null,{"$f":"E80*F80","v":0},1.0662499999999999,{"$f":"E78*H80","v":0.40517499999999995},0,{"$f":"E78*J80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ80=1,G78,0)","v":0},{"$f":"IF(AZ80=2,G78,0)","v":0},{"$f":"IF(AZ80=3,G78,0)","v":0},{"$f":"IF(AZ80=4,G78,0)","v":0},{"$f":"IF(AZ80=5,G78,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,116]
[39,"631340010RAA","Odvětraná podlaha z prvků Desan,zatížení 600 kg/m2 vč. betonu C 16/20 a výztuže 5 mm","m2",116,null,{"$f":"E82*F82","v":0},0.27827000000000002,{"$f":"E80*H82","v":32.279319999999998},0,{"$f":"E80*J82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ82=1,G80,0)","v":0},{"$f":"IF(AZ82=2,G80,0)","v":0},{"$f":"IF(AZ82=3,G80,0)","v":0},{"$f":"IF(AZ82=4,G80,0)","v":0},{"$f":"IF(AZ82=5,G80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,116]
[40,"5924626090","zpětné zadláždění","m2",44,null,{"$f":"E84*F84","v":0},0.19716,{"$f":"E82*H84","v":22.870560000000001},0,{"$f":"E82*J84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ84=1,G82,0)","v":0},{"$f":"IF(AZ84=2,G82,0)","v":0},{"$f":"IF(AZ84=3,G82,0)","v":0},{"$f":"IF(AZ84=4,G82,0)","v":0},{"$f":"IF(AZ84=5,G82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,null,"32,7600*1,1",null,44]
[null,"Celkem za","63 Podlahy a podlahové konstrukce",null,null,null,{"$f":"SUM(G74:G85)","v":0},8.9700000000000002E-2,{"$f":"E84*H86","v":3.9468000000000001},null,{"$f":"E84*J86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,5924626090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ86=1,G84,0)","v":0},{"$f":"IF(AZ86=2,G84,0)","v":0},{"$f":"IF(AZ86=3,G84,0)","v":0},{"$f":"IF(AZ86=4,G84,0)","v":0},{"$f":"IF(AZ86=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,3,1]
["Díl:","8","Trubní vedení"]
[41,"899661311R00","Zřízení filtračního obalu dren.trubek DN do 130 mm ","m",34,null,{"$f":"E88*F88","v":0},null,{"$f":"SUM(I76:I87)","v":75.560854999999989},null,{"$f":"SUM(K76:K87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA76:BA87)","v":0},{"$f":"SUM(BB76:BB87)","v":0},{"$f":"SUM(BC76:BC87)","v":0},{"$f":"SUM(BD76:BD87)","v":0},{"$f":"SUM(BE76:BE87)","v":0}]
[42,"69366055","GEOFILTEX 63 100% PP 63/30 300 g/m2 šíře do 8,8m","m2",17.62,null,{"$f":"E89*F89","v":0}]
[null,null,null,null,null,null,null,2.0000000000000002E-5,{"$f":"E88*H90","v":6.8000000000000005E-4},0,{"$f":"E88*J90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ90=1,G88,0)","v":0},{"$f":"IF(AZ90=2,G88,0)","v":0},{"$f":"IF(AZ90=3,G88,0)","v":0},{"$f":"IF(AZ90=4,G88,0)","v":0},{"$f":"IF(AZ90=5,G88,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G87:G90)","v":0},2.9999999999999997E-4,{"$f":"E89*H91","v":5.2859999999999999E-3},null,{"$f":"E89*J91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,69366055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ91=1,G89,0)","v":0},{"$f":"IF(AZ91=2,G89,0)","v":0},{"$f":"IF(AZ91=3,G89,0)","v":0},{"$f":"IF(AZ91=4,G89,0)","v":0},{"$f":"IF(AZ91=5,G89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
["Díl:","96","Bourání konstrukcí"]
[43,"965042141R00","Bourání mazanin betonových tl. 10 cm, nad 4 m2 ","m3",5.9375,null,{"$f":"E93*F93","v":0},null,{"$f":"SUM(I89:I92)","v":5.9659999999999999E-3},null,{"$f":"SUM(K89:K92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA89:BA92)","v":0},{"$f":"SUM(BB89:BB92)","v":0},{"$f":"SUM(BC89:BC92)","v":0},{"$f":"SUM(BD89:BD92)","v":0},{"$f":"SUM(BE89:BE92)","v":0}]
[44,"965081713R00","Bourání dlaždic keramických tl. 1 cm, nad 1 m2 ","m2",12,null,{"$f":"E94*F94","v":0}]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G92:G94)","v":0},0,{"$f":"E93*H95","v":0},-2.2000000000000002,{"$f":"E93*J95","v":-13.062500000000002},null,null,null,null,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,{"$f":"IF(AZ95=1,G93,0)","v":0},{"$f":"IF(AZ95=2,G93,0)","v":0},{"$f":"IF(AZ95=3,G93,0)","v":0},{"$f":"IF(AZ95=4,G93,0)","v":0},{"$f":"IF(AZ95=5,G93,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Díl:","97","Prorážení otvorů",null,null,null,null,0,{"$f":"E94*H96","v":0},-0.02,{"$f":"E94*J96","v":-0.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ96=1,G94,0)","v":0},{"$f":"IF(AZ96=2,G94,0)","v":0},{"$f":"IF(AZ96=3,G94,0)","v":0},{"$f":"IF(AZ96=4,G94,0)","v":0},{"$f":"IF(AZ96=5,G94,0)","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]
[45,"970031160R00","Vrtání jádrové do zdiva cihelného do D 160 mm ","m",1,null,{"$f":"E97*F97","v":0},null,{"$f":"SUM(I94:I96)","v":0},null,{"$f":"SUM(K94:K96)","v":-13.302500000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA94:BA96)","v":0},{"$f":"SUM(BB94:BB96)","v":0},{"$f":"SUM(BC94:BC96)","v":0},{"$f":"SUM(BD94:BD96)","v":0},{"$f":"SUM(BE94:BE96)","v":0}]
[46,"978023251R00","Vysekání a úprava spár zdiva kamenného režného ","m2",40.799999999999997,null,{"$f":"E98*F98","v":0}]
[null,"Celkem za","97 Prorážení otvorů",null,null,null,{"$f":"SUM(G96:G98)","v":0},0,{"$f":"E97*H99","v":0},-2.14E-3,{"$f":"E97*J99","v":-2.14E-3},null,null,null,null,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,{"$f":"IF(AZ99=1,G97,0)","v":0},{"$f":"IF(AZ99=2,G97,0)","v":0},{"$f":"IF(AZ99=3,G97,0)","v":0},{"$f":"IF(AZ99=4,G97,0)","v":0},{"$f":"IF(AZ99=5,G97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Díl:","99","Staveništní přesun hmot",null,null,null,null,0,{"$f":"E98*H100","v":0},-1.4E-2,{"$f":"E98*J100","v":-0.57119999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ100=1,G98,0)","v":0},{"$f":"IF(AZ100=2,G98,0)","v":0},{"$f":"IF(AZ100=3,G98,0)","v":0},{"$f":"IF(AZ100=4,G98,0)","v":0},{"$f":"IF(AZ100=5,G98,0)","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]
[47,"999281105R00","Přesun hmot pro opravy a údržbu do výšky 6 m ","t",49.695288204999997,null,{"$f":"E101*F101","v":0},null,{"$f":"SUM(I98:I100)","v":0},null,{"$f":"SUM(K98:K100)","v":-0.57333999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA98:BA100)","v":0},{"$f":"SUM(BB98:BB100)","v":0},{"$f":"SUM(BC98:BC100)","v":0},{"$f":"SUM(BD98:BD100)","v":0},{"$f":"SUM(BE98:BE100)","v":0}]
[null,"Celkem za","99 Staveništní přesun hmot",null,null,null,{"$f":"SUM(G100:G101)","v":0}]
["Díl:","711","Izolace proti vodě",null,null,null,null,0,{"$f":"E101*H103","v":0},null,{"$f":"E101*J103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ103=1,G101,0)","v":0},{"$f":"IF(AZ103=2,G101,0)","v":0},{"$f":"IF(AZ103=3,G101,0)","v":0},{"$f":"IF(AZ103=4,G101,0)","v":0},{"$f":"IF(AZ103=5,G101,0)","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]
[48,"711472053R00","Izol pr vodě S fólie z PE pol volně ","m2",28.8,null,{"$f":"E104*F104","v":0},null,{"$f":"SUM(I102:I103)","v":0},null,{"$f":"SUM(K102:K103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA102:BA103)","v":0},{"$f":"SUM(BB102:BB103)","v":0},{"$f":"SUM(BC102:BC103)","v":0},{"$f":"SUM(BD102:BD103)","v":0},{"$f":"SUM(BE102:BE103)","v":0}]
[null,null,"24*1,2",null,28.8]
[49,"283220893","Fólie hydroizolační PVC tl. 0,8 mm","m2",34.56,null,{"$f":"E106*F106","v":0},1.7000000000000001E-4,{"$f":"E104*H106","v":4.8960000000000002E-3},0,{"$f":"E104*J106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ106=1,G104,0)","v":0},{"$f":"IF(AZ106=2,G104,0)","v":0},{"$f":"IF(AZ106=3,G104,0)","v":0},{"$f":"IF(AZ106=4,G104,0)","v":0},{"$f":"IF(AZ106=5,G104,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,"28,8*1,2",null,34.56]
[50,"998711201R00","Přesun hmot pro izolace proti vodě, výšky do 6 m ","%",68.709999999999994,null,{"$f":"E108*F108","v":0},1.0200000000000001E-3,{"$f":"E106*H108","v":3.5251200000000003E-2},null,{"$f":"E106*J108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,283220893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ108=1,G106,0)","v":0},{"$f":"IF(AZ108=2,G106,0)","v":0},{"$f":"IF(AZ108=3,G106,0)","v":0},{"$f":"IF(AZ108=4,G106,0)","v":0},{"$f":"IF(AZ108=5,G106,0)","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]
[null,"Celkem za","711 Izolace proti vodě",null,null,null,{"$f":"SUM(G103:G108)","v":0}]
["Díl:","713","Izolace tepelné"]
[51,"713121111R00","Izolace tepelná podlah na sucho, jednovrstvá ","m2",106,null,{"$f":"E111*F111","v":0}]
[null,null,null,null,null,null,0]
[52,"713191100R00","Položení separační fólie ","m2",106,null,0]
[null,null,null,null,null,null,0]
[53,"283754903","Deska polystyrenová XPS tl. 60 mm","m2",116.6,null,0]
[null,null,null,null,null,null,0]
[54,"69366055","Dodávka separační geotextilie","m2",116.6,null,0]
[null,null,null,null,null,null,0]
[55,"998713202R00","Přesun hmot pro izolace tepelné, výšky do 12 m ","%",360.7,null,0]
[null,"Celkem za","713 Izolace tepelné",null,null,null,{"$f":"SUM(G111:G119)","v":0}]
["Díl:","730","Ústřední vytápění",null,null,null,null,0,{"$f":"E108*H121","v":0},null,{"$f":"E108*J121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ121=1,G108,0)","v":0},{"$f":"IF(AZ121=2,G108,0)","v":0},{"$f":"IF(AZ121=3,G108,0)","v":0},{"$f":"IF(AZ121=4,G108,0)","v":0},{"$f":"IF(AZ121=5,G108,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002]
[56,"730101","Zařízení pro vytápění ","kpl",1,null,{"$f":"E122*F122","v":0},null,{"$f":"SUM(I105:I121)","v":4.0147200000000001E-2},null,{"$f":"SUM(K105:K121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA105:BA121)","v":0},{"$f":"SUM(BB105:BB121)","v":0},{"$f":"SUM(BC105:BC121)","v":0},{"$f":"SUM(BD105:BD121)","v":0},{"$f":"SUM(BE105:BE121)","v":0}]
[57,"730901","Stavební přípomoci ","%",5,null,{"$f":"E123*F123","v":0}]
[null,"Celkem za",{"$f":"CONCATENATE(B121,\" \",C121)","v":"730 Ústřední vytápění"},null,null,null,{"$f":"SUM(G121:G123)","v":0}]
["Díl:","762","Konstrukce tesařské"]
[58,"762811210R00","Montáž nástavce a záklopu v krovu, vrchní na sraz, hrubá prkna ","m2",8,null,{"$f":"E126*F126","v":0}]
[59,"762895000R00","Spojovací prostředky pro montáž stropů ","m3",8.3400000000000002E-2,null,{"$f":"E127*F127","v":0}]
[null,null,"nad klenbou",null,0]
[60,"762 00","Zhotovení a osazení poklopu ","kpl",1,null,{"$f":"E129*F129","v":0}]
[61,"60623216","Překližka vodovzdorná smrk tl. 15 mm jak. C/C","m2",2,null,{"$f":"E130*F130","v":0}]
[62,"998762202R00","Přesun hmot pro tesařské konstrukce, výšky do 12 m ","%",113.25,null,{"$f":"E131*F131","v":0}]
[null,"Celkem za",{"$f":"CONCATENATE(B125,\" \",C125)","v":"762 Konstrukce tesařské"},null,null,null,{"$f":"SUM(G125:G131)","v":0}]
["Díl:","764","Konstrukce klempířské"]
[63,"764 00","Úprava dešť.svodu-lapač.nečistot,atyp.ventil.dílec - dle PD","kpl",2,null,{"$f":"E134*F134","v":0}]
[64,"764 01","dodávka a montáž okapniček pod okna kaple","kpl",7,null,0]
[65,"764 02","rošt nasávací atyp 800x600. Včetně redukční clony 300x200","kpl",3,null,0]
[66,"764 03","rošt nasávací atyp 800x600. Včetně redukční clony 300x200","kpl",1,null,0]
[67,"764 04","Plastové čtařhranné potrubí 90x220 s příslušenstvím","bm",26,null,0]
[68,"998764201R00","Přesun hmot pro klempířské konstr., výšky do 6 m ","%",883.9,null,0]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G133:G139)","v":0}]
["Díl:","766","Konstrukce truhlářské"]
[69,"O 1","Restaurátorská repase okenní výplně ","kpl",2,null,{"$f":"E142*F142","v":0}]
[70,"O 1a","Repase okenní výplně vnitřní","kpl",2,null,0]
[71,"D 1","dodávka a montáž dvoukřídlých dveří s prosklením a mříží","kpl",1,null,0]
[72,"D 2","dodávka a montáž jednokřídlých dveří","kpl",1,null,0]
[73,"D 3","dodávka a montáž jednokřídlých dveří","kpl",1,null,0]
[74,"998766203R00","Přesun hmot pro truhlářské konstr., výšky do 24 m ","%",5391.92,null,0]
[null,"Celkem za",{"$f":"CONCATENATE(B141,\" \",C141)","v":"766 Konstrukce truhlářské"},null,null,null,{"$f":"SUM(G141:G147)","v":0},2.1000000000000001E-4,{"$f":"E154*H148","v":2.4486000000000001E-2},0,{"$f":"E154*J148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ148=1,G154,0)","v":0},{"$f":"IF(AZ148=2,G154,0)","v":0},{"$f":"IF(AZ148=3,G154,0)","v":0},{"$f":"IF(AZ148=4,G154,0)","v":0},{"$f":"IF(AZ148=5,G154,0)","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]
["Díl:","767","Konstrukce zámečnické"]
[75,"01/Z","Rampa zasouvací skládací RZS240/143","kpl",1,null,{"$f":"E150*F150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,250000,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[76,"998767202R00","Přesun hmot pro zámečnické konstr., výšky do 12 m ","%",251,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,9391.6999999999989,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Celkem za","767 Konstrukce zámečnické",null,null,null,{"$f":"SUM(G150:G151)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,503691.7,0,0,0]
["Díl:","771","Podlahy z dlaždic a obklady",null,null,null,null,4.7499999999999999E-3,{"$f":"E155*H153","v":0.55384999999999995},0,{"$f":"E155*J153","v":0},null,null,null,null,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,{"$f":"IF(AZ153=1,G155,0)","v":0},{"$f":"IF(AZ153=2,G155,0)","v":0},{"$f":"IF(AZ153=3,G155,0)","v":0},{"$f":"IF(AZ153=4,G155,0)","v":0},{"$f":"IF(AZ153=5,G155,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[77,"771101210R00","Penetrace podkladu pod dlažby ","m2",116.6,null,{"$f":"E154*F154","v":0},1.9199999999999998E-2,{"$f":"E156*H154","v":2.2387199999999998},null,{"$f":"E156*J154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7,597642030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ154=1,G156,0)","v":0},{"$f":"IF(AZ154=2,G156,0)","v":0},{"$f":"IF(AZ154=3,G156,0)","v":0},{"$f":"IF(AZ154=4,G156,0)","v":0},{"$f":"IF(AZ154=5,G156,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[78,"771575109R00","Montáž podlah keram.,hladké, tmel, 20x20 cm ","m2",116.6,null,{"$f":"E155*F155","v":0},0,{"$f":"E157*H155","v":0},null,{"$f":"E157*J155","v":0},null,null,null,null,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,{"$f":"IF(AZ155=1,G157,0)","v":0},{"$f":"IF(AZ155=2,G157,0)","v":0},{"$f":"IF(AZ155=3,G157,0)","v":0},{"$f":"IF(AZ155=4,G157,0)","v":0},{"$f":"IF(AZ155=5,G157,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002]
[79,"597642030","Dlažba matná 300x300x9 mm dodávka","m2",116.6,null,{"$f":"E156*F156","v":0},null,{"$f":"SUM(I147:I155)","v":2.817056},null,{"$f":"SUM(K147:K155)","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,{"$f":"SUM(BA147:BA155)","v":0},{"$f":"SUM(BB147:BB155)","v":763083.4},{"$f":"SUM(BC147:BC155)","v":0},{"$f":"SUM(BD147:BD155)","v":0},{"$f":"SUM(BE147:BE155)","v":0}]
[80,"998771201R00","Přesun hmot pro podlahy z dlaždic, výšky do 6 m ","%",887.63,null,{"$f":"E157*F157","v":0}]
[null,"Celkem za","771 Podlahy z dlaždic a obklady",null,null,null,{"$f":"SUM(G153:G157)","v":0}]
["Díl:","784","Malby"]
[81,"784191101R00","Vnitřní sanační difúzní barva","m2",228,null,{"$f":"E160*F160","v":0}]
[null,null,"( např.Sanierputzfarbe)"]
[null,"Celkem za",{"$f":"CONCATENATE(B159,\" \",C159)","v":"784 Malby"},null,null,null,{"$f":"SUM(G159:G161)","v":0},"Díl:","M21","Elektromontáže"]
["Díl:","Rest","Restaurátorské práce",null,null,null,null,28,"P 021","Stavební přípomoci ","%",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,{"$f":"IF(AU163=1,G181,0)","v":0},{"$f":"IF(AU163=2,G181,0)","v":0},{"$f":"IF(AU163=3,G181,0)","v":0},{"$f":"IF(AU163=4,G181,0)","v":0},{"$f":"IF(AU163=5,G181,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[82,"R 01","Odhalené omítkové plochy - provedení průzkumů ","kpl",1,null,{"$f":"E164*F164","v":0},null,"Celkem za","M21 Elektromontáže",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,{"$f":"IF(AU164=1,G182,0)","v":0},{"$f":"IF(AU164=2,G182,0)","v":0},{"$f":"IF(AU164=3,G182,0)","v":0},{"$f":"IF(AU164=4,G182,0)","v":0},{"$f":"IF(AU164=5,G182,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[83,"R 02","Restaurátorská obnova malířské výzdoby ","kpl",1,null,{"$f":"E165*F165","v":0},"Díl:","M36","Montáže měřících a regulačních zařízení",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,{"$f":"IF(AU165=1,G184,0)","v":0},{"$f":"IF(AU165=2,G184,0)","v":0},{"$f":"IF(AU165=3,G184,0)","v":0},{"$f":"IF(AU165=4,G184,0)","v":0},{"$f":"IF(AU165=5,G184,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"Celkem za",{"$f":"CONCATENATE(B163,\" \",C163)","v":"Rest Restaurátorské práce"},null,null,null,{"$f":"SUM(G163:G165)","v":0},72,"360 00","Provedení MaR viz samostatná část PD","kpl",null,null,null,null,null,null,null,null,null,null,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AU166=1,G185,0)","v":0},{"$f":"IF(AU166=2,G185,0)","v":0},{"$f":"IF(AU166=3,G185,0)","v":0},{"$f":"IF(AU166=4,G185,0)","v":0},{"$f":"IF(AU166=5,G185,0)","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]
["Díl:","M21","Elektromontáže"]
[84,"210","Silnoproudá elektroinstalace - viz samostatná část projektové dokumentace","kpl",1,null,{"$f":"SUM(E168*F168)","v":0},null,null,null,null,null,null,null,null,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[85,"P 210","Stavební přípomoci ","%",5,null,{"$f":"E169*F169","v":0}]
[null,"Celkem za","M21 Elektromontáže",null,null,null,{"$f":"SUM(G168:G169)","v":0}]
["Díl:","M22","Montáž sdělovací a zabezp. techniky"]
[86,"220","Slaboproudá elektroinstalace - viz samostatná část projektové dokumentace",null,0,null,{"$f":"E172*F172","v":0}]
[87,"220 00","Provedení slaboproudé elektroinstalace - Ozvučení kaple","kpl",1,null,{"$f":"E173*F173","v":0}]
[88,"P 220","Stavební přípomoci ","%",5,null,{"$f":"E174*F174","v":0}]
[null,"Celkem za",{"$f":"CONCATENATE(B171,\" \",C171)","v":"M22 Montáž sdělovací a zabezp. techniky"},null,null,null,{"$f":"SUM(G171:G174)","v":0}]
["Díl:","M36","Montáže měřících a regulačních zařízení",null,null,null,null,null,"Celkem za",{"$f":"CONCATENATE(#REF!,\" \",#REF!)","v":{"$error":"#REF!"}}]
[89,"360 00","Provedení MaR viz samostatná část PD","kpl",1,null,{"$f":"E177*F177","v":0}]
[90,"P 036","Stavební přípomoci ","%",5,null,{"$f":"E178*F178","v":0}]
[null,"Celkem za","M36 Montáže měřících a regulačních zařízení",null,null,null,{"$f":"SUM(G177:G178)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot"]
[91,"979081111R00","Odvoz suti a vybour. hmot na skládku do 1 km ","t",26.32,null,{"$f":"E181*F181","v":0}]
[92,"979081121R00","Příplatek k odvozu za každý další 1 km ","t",368.42,null,0]
[93,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",26.32,null,0]
[94,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",263.14999999999998,null,0]
[95,"979087112R00","Nakládání suti na dopravní prostředky ","t",26.32,null,0]
[96,"979093111R00","Uložení suti na skládku bez zhutnění ","t",26.32,null,0]
[97,"979990001R00","Poplatek za skládku stavební suti ","t",26.32,null,0]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G180:G187)","v":0}]

{"sheet":"02 02 KL (2)","index":3,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[48,1,48,6],[49,1,49,6],[50,1,50,6],[33,5,33,6],[36,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[22,0,22,1],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4]]}
["POLOŽKOVÝ ROZPOČET"]
["Rozpočet",null,"02","2.etapa",null,"JKSO "]
[]
["Objekt",null,null,null,null,"SKP "]
["01",null,"2.etapa",null,null,"Měrná jednotka"]
["Stavba",null,null,null,null,"Počet jednotek",0]
["Červ1811",null,"Odvlhčení kaple a špitálku sv. Anny",null,null,"Náklady na m.j.",{"$f":"IF(G6=0,,ROUND((F30+F32)/G6,1))","v":0}]
["Projektant",null,"Ing.Jan Červenák a Ing.Arch.Jan Čepelák",null,null,"Typ rozpočtu"]
["Zpracovatel projektu"]
["Objednatel",null,"Muzeum Vyškovska, p.o."]
["Dodavatel",null,"bude určen výběrovým řízením",null,null,"Zakázkové číslo "]
["Rozpočtoval",null,null,null,null,"Počet listů"]
["ROZPOČTOVÉ NÁKLADY"]
["Základní rozpočtové náklady",null,null,"Ostatní rozpočtové náklady"]
[null,"HSV celkem",{"$f":"'02 02 Rek (2)'!E19","v":0},{"$f":"'01 01 Rek'!A37","v":"Ztížené výrobní podmínky"},null,null,{"$f":"'02 02 Rek (2)'!I24","v":0}]
["Z","PSV celkem",{"$f":"'02 02 Rek (2)'!F19","v":0},{"$f":"'01 01 Rek'!A38","v":"Oborová přirážka"},null,null,{"$f":"'02 02 Rek (2)'!I25","v":0}]
["R","M práce celkem",null,{"$f":"'01 01 Rek'!A39","v":"Přesun stavebních kapacit"},null,null,{"$f":"'02 02 Rek (2)'!I26","v":0}]
["N","M dodávky celkem",{"$f":"'01 01 Rek'!G32","v":0},{"$f":"'01 01 Rek'!A40","v":"Mimostaveništní doprava"},null,null,{"$f":"'02 02 Rek (2)'!I27","v":0}]
["ZRN celkem",null,{"$f":"SUM(C15:C18)","v":0},{"$f":"'01 01 Rek'!A41","v":"Zařízení staveniště"},null,null,{"$f":"'02 02 Rek (2)'!I28","v":0}]
[null,null,null,{"$f":"'01 01 Rek'!A42","v":"Provoz investora"},null,null,{"$f":"'02 02 Rek (2)'!I29","v":0}]
["HZS",null,{"$f":"'01 01 Rek'!I32","v":0},{"$f":"'01 01 Rek'!A43","v":"Kompletační činnost (IČD)"},null,null,{"$f":"'02 02 Rek (2)'!I30","v":0}]
["ZRN+HZS",null,{"$f":"C19+C21","v":0},"Ostatní náklady neuvedené",null,null,{"$f":"'02 02 Rek (2)'!I31","v":0}]
["ZRN+ost.náklady+HZS",null,{"$f":"C22+G23","v":0},"Ostatní náklady celkem",null,null,{"$f":"SUM(G15:G22)","v":0}]
["Vypracoval",null,null,"Za zhotovitele",null,"Za objednatele"]
["Jméno :",null,null,"Jméno :",null,"Jméno :"]
["Datum :",null,null,"Datum :",null,"Datum :"]
[]
["Podpis :",null,null,"Podpis:",null,"Podpis:"]
[]
["Základ pro DPH",null,21,"%  ",null,{"$f":"C23-F32","v":0}]
["DPH",null,{"$f":"C30","v":21},"% ",null,{"$f":"ROUND(PRODUCT(F30,C31/100),0)","v":0}]
["Základ pro DPH",null,0,"% ",null,0]
["DPH",null,{"$f":"C32","v":0},"% ",null,{"$f":"ROUND(PRODUCT(F32,C33/100),0)","v":0}]
["CENA ZA OBJEKT CELKEM",null,null,null,null,{"$f":"ROUND(SUM(F30:F33),0)","v":0}]
[]
["Poznámka :",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"02 02 Rek (2)","index":4,"n_rows":32,"n_cols":53,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[1,6,1,8],[31,7,31,8]]}
["Stavba :",null,"Červ1811 Odvlhčení kaple a špitálku sv. Anny",null,null,null,"Rozpočet :","02"]
["Objekt :",null,"02 2.etapa",null,null,null,"2.etapa"]
[]
["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,{"$f":"'02 02 Pol (2)'!G26","v":0},{"$f":"'01 01 Pol'!BB28","v":0},{"$f":"'01 01 Pol'!BC28","v":0},{"$f":"'01 01 Pol'!BD28","v":0},{"$f":"'01 01 Pol'!BE28","v":0}]
[{"$f":"'01 01 Pol'!B29","v":"2"},{"$f":"'01 01 Pol'!C29","v":"Základy a zvláštní zakládání"},null,null,{"$f":"'02 02 Pol (2)'!G33","v":0},{"$f":"'01 01 Pol'!BB35","v":0},{"$f":"'01 01 Pol'!BC35","v":0},{"$f":"'01 01 Pol'!BD35","v":0},{"$f":"'01 01 Pol'!BE35","v":0}]
["3","Svislé a kompletní konstrukce",null,null,{"$f":"'02 02 Pol (2)'!G39","v":0}]
[{"$f":"'01 01 Pol'!B42","v":"5"},{"$f":"'01 01 Pol'!C42","v":"Komunikace"},null,null,{"$f":"'02 02 Pol (2)'!G42","v":0},{"$f":"'01 01 Pol'!BB44","v":0},{"$f":"'01 01 Pol'!BC44","v":0},{"$f":"'01 01 Pol'!BD44","v":0},{"$f":"'01 01 Pol'!BE44","v":0}]
[{"$f":"'01 01 Pol'!B63","v":"62"},{"$f":"'01 01 Pol'!C63","v":"Úpravy povrchů vnější"},null,null,{"$f":"'02 02 Pol (2)'!G53","v":0},{"$f":"'01 01 Pol'!BB75","v":0},{"$f":"'01 01 Pol'!BC75","v":0},{"$f":"'01 01 Pol'!BD75","v":0},{"$f":"'01 01 Pol'!BE75","v":0}]
[{"$f":"'01 01 Pol'!B87","v":"8"},{"$f":"'01 01 Pol'!C87","v":"Trubní vedení"},null,null,{"$f":"'02 02 Pol (2)'!G58","v":0},{"$f":"'01 01 Pol'!BB93","v":0},{"$f":"'01 01 Pol'!BC93","v":0},{"$f":"'01 01 Pol'!BD93","v":0},{"$f":"'01 01 Pol'!BE93","v":0}]
[{"$f":"'01 01 Pol'!B92","v":"96"},{"$f":"'01 01 Pol'!C92","v":"Bourání konstrukcí"},null,null,{"$f":"'02 02 Pol (2)'!G62","v":0},{"$f":"'01 01 Pol'!BB97","v":0},{"$f":"'01 01 Pol'!BC97","v":0},{"$f":"'01 01 Pol'!BD97","v":0},{"$f":"'01 01 Pol'!BE97","v":0}]
[{"$f":"'01 01 Pol'!B96","v":"97"},{"$f":"'01 01 Pol'!C96","v":"Prorážení otvorů"},null,null,{"$f":"'02 02 Pol (2)'!G66","v":0},{"$f":"'01 01 Pol'!BB101","v":0},{"$f":"'01 01 Pol'!BC101","v":0},{"$f":"'01 01 Pol'!BD101","v":0},{"$f":"'01 01 Pol'!BE101","v":0}]
[{"$f":"'01 01 Pol'!B103","v":"711"},{"$f":"'01 01 Pol'!C103","v":"Izolace proti vodě"},null,null,null,{"$f":"'02 02 Pol (2)'!G73","v":0},{"$f":"'01 01 Pol'!BC122","v":0},{"$f":"'01 01 Pol'!BD122","v":0},{"$f":"'01 01 Pol'!BE122","v":0}]
[764,"konstrukce klempířské",null,null,null,{"$f":"'02 02 Pol (2)'!G78","v":0},0,0,0]
["784","Malby",null,null,null,{"$f":"'02 02 Pol (2)'!G82","v":0}]
["D96",{"$f":"'01 01 Pol'!C180","v":"Přesuny suti a vybouraných hmot"},null,null,{"$f":"'02 02 Pol (2)'!G91","v":0},0,0,0,0]
[null,"CELKEM  OBJEKT",null,null,{"$f":"SUM(E7:E18)","v":0},{"$f":"SUM(F7:F18)","v":0},0,{"$f":"SUM(H7:H18)","v":0},0]
[]
[]
["VEDLEJŠÍ ROZPOČTOVÉ  NÁKLADY"]
["Název VRN",null,null,null,"Kč","%","Základna",null,"Kč"]
["Ztížené výrobní podmínky",null,null,null,0,2,{"$f":"SUM(E19+F19+G19+H19+I19)","v":0},null,{"$f":"E24+F24*G24/100","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,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Přesun stavebních kapacit",null,null,null,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Mimostaveništní doprava",null,null,null,0,5,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,null,null,null,null,null,null,null,null,null,2]
["Zařízení staveniště",null,null,null,0,4.5,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,null,null,null,null,null,null,null,null,null,2]
["Provoz investora",null,null,null,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Kompletační činnost (IČD)",null,null,null,0,2,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,null,null,null,null,null,null,null,null,null,2]
["Rezerva rozpočtu",null,null,null,0,9,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,null,null,null,null,null,null,null,null,null,2]
[null,"CELKEM VRN",null,null,null,null,null,{"$f":"SUM(I24:I31)","v":0}]

{"sheet":"02 02 Pol (2)","index":5,"n_rows":136,"n_cols":80,"rows_kept":136,"cut":false,"hidden":false,"merged":[[29,2,29,3],[56,2,56,3],[68,2,68,3],[70,2,70,3],[44,2,44,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[17,2,17,3],[18,2,18,3],[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,4,3,6],[10,2,10,3]]}
["Položkový rozpočet "]
[]
["Stavba :",null,"Červ1811 Odvlhčení kaple a špitálku sv. Anny",null,"Rozpočet:"," 02"]
["Objekt :",null,"02 2.etapa",null,"2.etapa"]
[]
["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,"113106111R00","Rozebrání dlažeb z mozaiky ","m2",11.3,null,{"$f":"E8*F8","v":0}]
[]
[2,"130001101R00","Příplatek za ztížené hloubení v blízkosti vedení ","m3",10.8,null,{"$f":"E10*F10","v":0},0,{"$f":"E10*H10","v":0},0,{"$f":"E10*J10","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ10=1,G10,0)","v":0},{"$f":"IF(AZ10=2,G10,0)","v":0},{"$f":"IF(AZ10=3,G10,0)","v":0},{"$f":"IF(AZ10=4,G10,0)","v":0},{"$f":"IF(AZ10=5,G10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"VVK"]
[3,"132201101R01","Hloubení rýh šířky do 120 cm v hor.3 do 100 m3 ","m3",10.8,null,{"$f":"E12*F12","v":0},0,{"$f":"E12*H12","v":0},0,{"$f":"E12*J12","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ12=1,G12,0)","v":0},{"$f":"IF(AZ12=2,G12,0)","v":0},{"$f":"IF(AZ12=3,G12,0)","v":0},{"$f":"IF(AZ12=4,G12,0)","v":0},{"$f":"IF(AZ12=5,G12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[4,"162201203R00","Vodorovné přemíst.výkopku, kolečko hor.1-4, do 10m ","m3",21.6,null,{"$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},{"$f":"IF(AZ13=5,G13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"zemina pro zásyp tam a zpět:",null,0]
[null,null,"vnitřní výkopek:",null,0]
[null,null,"podlaha"]
[5,"162701105R00","Vodorovné přemístění výkopku z hor.1-4 do 10000 m ","m3",26.8,null,{"$f":"E17*F17","v":0},0,{"$f":"E17*H17","v":0},0,{"$f":"E17*J17","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ17=1,G17,0)","v":0},{"$f":"IF(AZ17=2,G17,0)","v":0},{"$f":"IF(AZ17=3,G17,0)","v":0},{"$f":"IF(AZ17=4,G17,0)","v":0},{"$f":"IF(AZ17=5,G17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"přebytečná zemina:",null,0]
[null,null,"vnitřní výkopek:",null,0]
[6,"162701109R00","Příplatek k vod. přemístění hor.1-4 za další 1 km ","m3",268,null,{"$f":"E20*F20","v":0},0,{"$f":"E20*H20","v":0},0,{"$f":"E20*J20","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,{"$f":"IF(AZ20=1,G20,0)","v":0},{"$f":"IF(AZ20=2,G20,0)","v":0},{"$f":"IF(AZ20=3,G20,0)","v":0},{"$f":"IF(AZ20=4,G20,0)","v":0},{"$f":"IF(AZ20=5,G20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[7,"167101101R00","Nakládání výkopku z hor.1-4 v množství do 100 m3 ","m3",12.6,null,0,0,0,0,0,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[8,"171201201R00","Uložení sypaniny na skl.-modelace na výšku přes 2m ","m3",26.8,null,0,0,0,0,0,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[9,"174101101R00","Zásyp jam, rýh, šachet se zhutněním ","m3",10.8,null,0,0,0,0,0,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[10,"199000002R00","Poplatek za skládku horniny 1- 4 ","m3",26.8,null,0,0,0,0,0,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[11,"58337345","Štěrkopísek frakce 0-32 C","T",3.18,null,0,1,3.18,null,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,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,"Celkem za","1 Zemní práce",null,null,null,{"$f":"SUM(G7:G25)","v":0},null,{"$f":"SUM(I7:I25)","v":3.18},null,{"$f":"SUM(K7:K25)","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,{"$f":"SUM(BA7:BA25)","v":0},{"$f":"SUM(BB7:BB25)","v":0},{"$f":"SUM(BC7:BC25)","v":0},{"$f":"SUM(BD7:BD25)","v":0},{"$f":"SUM(BE7:BE25)","v":0}]
["Díl:","2","Základy a zvláštní zakládání",null,null,null,null,null,null,null,null,null,null,null,1]
[12,"212792112R00","Montáž trativodů z flexibilních trubek, lože ","m",15,null,{"$f":"E28*F28","v":0},0.22106999999999999,{"$f":"E28*H28","v":3.3160499999999997},0,{"$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},{"$f":"IF(AZ28=5,G28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[13,"216904112R00","Očištění tlakovou vodou zdiva stěn a rubu kleneb ","m2",17.8,null,{"$f":"E29*F29","v":0},1E-3,{"$f":"E29*H29","v":1.78E-2},0,{"$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},{"$f":"IF(AZ29=5,G29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[14,"216904391R00","Přípl za ruční dočištění oc kartáči ","m2",17.8,null,{"$f":"E31*F31","v":0},0,{"$f":"E31*H31","v":0},0,{"$f":"E31*J31","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,{"$f":"IF(AZ31=1,G31,0)","v":0},{"$f":"IF(AZ31=2,G31,0)","v":0},{"$f":"IF(AZ31=3,G31,0)","v":0},{"$f":"IF(AZ31=4,G31,0)","v":0},{"$f":"IF(AZ31=5,G31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[15,"28611223","Trubka PVC-U drenážní flexibilní DN 100 mm","m",17.600000000000001,null,{"$f":"E32*F32","v":0},4.8000000000000001E-4,{"$f":"E32*H32","v":8.4480000000000006E-3},null,{"$f":"E32*J32","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,{"$f":"IF(AZ32=1,G32,0)","v":0},{"$f":"IF(AZ32=2,G32,0)","v":0},{"$f":"IF(AZ32=3,G32,0)","v":0},{"$f":"IF(AZ32=4,G32,0)","v":0},{"$f":"IF(AZ32=5,G32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,"Celkem za","2 Základy a zvláštní zakládání",null,null,null,{"$f":"SUM(G27:G32)","v":0},null,{"$f":"SUM(I27:I32)","v":3.3422979999999995},null,{"$f":"SUM(K27:K32)","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,{"$f":"SUM(BA27:BA32)","v":0},{"$f":"SUM(BB27:BB32)","v":0},{"$f":"SUM(BC27:BC32)","v":0},{"$f":"SUM(BD27:BD32)","v":0},{"$f":"SUM(BE27:BE32)","v":0}]
["Díl:","3","Svislé a kompletní konstrukce"]
[16,"388129110R00","Montáž dílců prefa. kanálů ze ŽB tvaru L do 0,25 t ","kus",30.3,null,{"$f":"SUM(E35*F35)","v":0}]
[17,"59385119","Tvarovka přímá","kus",30.3,null,{"$f":"E36*F36","v":0}]
[18,"59385120","Tvarovka rohová - roh vnější","kus",3.03,null,{"$f":"E37*F37","v":0}]
[19,"59385121","Tvarovka rohová - roh vnitřní","kus",1.01,null,{"$f":"E38*F38","v":0}]
[null,"Celkem za",{"$f":"CONCATENATE(B34,\" \",C34)","v":"3 Svislé a kompletní konstrukce"},null,null,null,{"$f":"SUM(G34:G38)","v":0}]
["Díl:","5","Komunikace",null,null,null,null,null,null,null,null,null,null,null,1]
[20,"564851111R00","Podklad ze štěrkodrti po zhutnění tloušťky 15 cm ","m2",9,null,{"$f":"E41*F41","v":0},0.27994000000000002,{"$f":"E41*H41","v":2.51946},0,{"$f":"E41*J41","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,{"$f":"IF(AZ41=1,G41,0)","v":0},{"$f":"IF(AZ41=2,G41,0)","v":0},{"$f":"IF(AZ41=3,G41,0)","v":0},{"$f":"IF(AZ41=4,G41,0)","v":0},{"$f":"IF(AZ41=5,G41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","5 Komunikace",null,null,null,{"$f":"SUM(G40:G41)","v":0},null,{"$f":"SUM(I40:I41)","v":2.51946},null,{"$f":"SUM(K40:K41)","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,{"$f":"SUM(BA40:BA41)","v":0},{"$f":"SUM(BB40:BB41)","v":0},{"$f":"SUM(BC40:BC41)","v":0},{"$f":"SUM(BD40:BD41)","v":0},{"$f":"SUM(BE40:BE41)","v":0}]
["Díl:","62","Úpravy povrchů vnější"]
[21,"611421331R00","Infúzní clona. Rozteč vrtů cca 120mm, průměr 12-20mm,","m2",10,null,{"$f":"E44*F44","v":0}]
[null,null,"Kiesol C"]
[22,"612 00","Hloubková impregnace a penetrace, naředit 1:1 s vodou","m2",10,null,{"$f":"E46*F46","v":0}]
[null,null,"Kiesol Standard"]
[23,"612 05","Kap. aktivní omítkový systém Remmers, tl. 30 mm","m2",10,null,{"$f":"E48*F48","v":0}]
[null,null,"Grundputz",null,null,null,{"$f":"E49*F49","v":0}]
[24,"612 03","Hybridní izolační stěrka. Spotřeba 5,5 kg/m2/ 2 vrstvy","m2",10,null,{"$f":"E50*F50","v":0}]
[null,null,"Multibaudicht 2K"]
[25,"627452101R00","Spárování maltou MCs zapuštěné rovné, zdí z kamene ","m2",34,null,{"$f":"E52*F52","v":0}]
[null,"Celkem za","62 Úpravy povrchů vnější",null,null,null,{"$f":"SUM(G43:G52)","v":0}]
["Díl:","8","Trubní vedení"]
[26,"899661311R00","Zřízení filtračního obalu dren.trubek DN do 130 mm ","m",34,null,{"$f":"E55*F55","v":0}]
[27,"69366055","GEOFILTEX 63 100% PP 63/30 300 g/m2 šíře do 8,8m","m2",17.62,null,{"$f":"E56*F56","v":0}]
[]
[null,"Celkem za","8 Trubní vedení",null,null,null,{"$f":"SUM(G54:G57)","v":0}]
["Díl:","96","Bourání konstrukcí"]
[28,"965042141R00","Bourání mazanin betonových tl. 10 cm, nad 4 m2 ","m3",5.9375,null,{"$f":"E60*F60","v":0}]
[29,"965081713R00","Bourání dlaždic keramických tl. 1 cm, nad 1 m2 ","m2",12,null,{"$f":"E61*F61","v":0},1]
[null,"Celkem za","96 Bourání konstrukcí",null,null,null,{"$f":"SUM(G59:G61)","v":0}]
["Díl:","97","Prorážení otvorů"]
[30,"970031160R00","Vrtání jádrové do zdiva cihelného do D 160 mm ","m",1,null,{"$f":"E64*F64","v":0}]
[31,"978023251R00","Vysekání a úprava spár zdiva kamenného režného ","m2",40.799999999999997,null,{"$f":"E65*F65","v":0}]
[null,"Celkem za","97 Prorážení otvorů",null,null,null,{"$f":"SUM(G63:G65)","v":0}]
["Díl:","711","Izolace proti vodě"]
[32,"711472053R00","Izol pr vodě S fólie z PE pol volně ","m2",30.3,null,{"$f":"E68*F68","v":0}]
[]
[33,"283220893","Fólie hydroizolační PVC tl. 0,8 mm","m2",34.56,null,{"$f":"E70*F70","v":0}]
[]
[34,"998711201R00","Přesun hmot pro izolace proti vodě, výšky do 6 m ","%",56.29,null,{"$f":"E72*F72","v":0},2.214E-2,{"$f":"E52*H72","v":0.75275999999999998},0,{"$f":"E52*J72","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,{"$f":"IF(AZ72=1,G52,0)","v":0},{"$f":"IF(AZ72=2,G52,0)","v":0},{"$f":"IF(AZ72=3,G52,0)","v":0},{"$f":"IF(AZ72=4,G52,0)","v":0},{"$f":"IF(AZ72=5,G52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","711 Izolace proti vodě",null,null,null,{"$f":"SUM(G67:G72)","v":0},null,{"$f":"SUM(I61:I72)","v":0.75275999999999998},null,{"$f":"SUM(K61:K72)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA61:BA72)","v":0},{"$f":"SUM(BB61:BB72)","v":0},{"$f":"SUM(BC61:BC72)","v":0},{"$f":"SUM(BD61:BD72)","v":0},{"$f":"SUM(BE61:BE72)","v":0}]
["Díl:","764","Konstrukce klempířské",null,null,null,null,null,null,null,null,null,null,null,1]
[35,"764 00","Úprava dešť.svodu-lapač.nečistot,atyp.ventil.dílec litin.trouba - dle PD","kpl",1,null,{"$f":"E75*F75","v":0},2.5249999999999999,{"$f":"#REF!*H75","v":{"$error":"#REF!"}},0,{"$f":"#REF!*J75","v":{"$error":"#REF!"}},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,{"$f":"IF(AZ75=1,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ75=2,#REF!,0)","v":0},{"$f":"IF(AZ75=3,#REF!,0)","v":0},{"$f":"IF(AZ75=4,#REF!,0)","v":0},{"$f":"IF(AZ75=5,#REF!,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]
[36,"764 02","rošt nasávací atyp 800x600. Včetně redukční clony 300x200","kpl",2,null,0,0,{"$f":"#REF!*H76","v":{"$error":"#REF!"}},0,{"$f":"#REF!*J76","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ76=1,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ76=2,#REF!,0)","v":0},{"$f":"IF(AZ76=3,#REF!,0)","v":0},{"$f":"IF(AZ76=4,#REF!,0)","v":0},{"$f":"IF(AZ76=5,#REF!,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]
[37,"998764201R00","Přesun hmot pro klempířské konstr., výšky do 6 m ","%",316,null,0,0.27827000000000002,{"$f":"#REF!*H77","v":{"$error":"#REF!"}},0,{"$f":"#REF!*J77","v":{"$error":"#REF!"}},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,{"$f":"IF(AZ77=1,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ77=2,#REF!,0)","v":0},{"$f":"IF(AZ77=3,#REF!,0)","v":0},{"$f":"IF(AZ77=4,#REF!,0)","v":0},{"$f":"IF(AZ77=5,#REF!,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","764 Konstrukce klempířské",null,null,null,{"$f":"SUM(G74:G77)","v":0}]
["Díl:","784","Malby",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,2,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AS79=1,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AS79=2,#REF!,0)","v":0},{"$f":"IF(AS79=3,#REF!,0)","v":0},{"$f":"IF(AS79=4,#REF!,0)","v":0},{"$f":"IF(AS79=5,#REF!,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[38,"784191101R00","Vnitřní sanační difúzní barva","m2",228,null,{"$f":"E80*F80","v":0}]
[null,null,"Sanierputzfarbe",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,1,5924626090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AS81=1,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AS81=2,#REF!,0)","v":0},{"$f":"IF(AS81=3,#REF!,0)","v":0},{"$f":"IF(AS81=4,#REF!,0)","v":0},{"$f":"IF(AS81=5,#REF!,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",{"$f":"CONCATENATE(B79,\" \",C79)","v":"784 Malby"},null,null,null,{"$f":"SUM(G79:G81)","v":0}]
["Díl:","D96","Přesuny suti a vybouraných hmot",null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA74:BA82)","v":{"$error":"#REF!"}},{"$f":"SUM(BB74:BB82)","v":0},{"$f":"SUM(BC74:BC82)","v":0},{"$f":"SUM(BD74:BD82)","v":0},{"$f":"SUM(BE74:BE82)","v":0}]
[39,"979081111R00","Odvoz suti a vybour. hmot na skládku do 1 km ","t",16.8,null,{"$f":"E84*F84","v":0},1]
[40,"979081121R00","Příplatek k odvozu za každý další 1 km ","t",239.4,null,0,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AS85=1,G55,0)","v":0},{"$f":"IF(AS85=2,G55,0)","v":0},{"$f":"IF(AS85=3,G55,0)","v":0},{"$f":"IF(AS85=4,G55,0)","v":0},{"$f":"IF(AS85=5,G55,0)","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]
[41,"979082111R00","Vnitrostaveništní doprava suti do 10 m ","t",16.8,null,0,2,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,{"$f":"IF(AS86=1,G56,0)","v":0},{"$f":"IF(AS86=2,G56,0)","v":0},{"$f":"IF(AS86=3,G56,0)","v":0},{"$f":"IF(AS86=4,G56,0)","v":0},{"$f":"IF(AS86=5,G56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[42,"979082121R00","Příplatek k vnitrost. dopravě suti za dalších 5 m ","t",168,null,0]
[43,"979087112R00","Nakládání suti na dopravní prostředky ","t",16.8,null,0,null,{"$f":"SUM(I84:I87)","v":0},null,{"$f":"SUM(K84:K87)","v":0},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA84:BA87)","v":0},{"$f":"SUM(BB84:BB87)","v":0},{"$f":"SUM(BC84:BC87)","v":0},{"$f":"SUM(BD84:BD87)","v":0},{"$f":"SUM(BE84:BE87)","v":0}]
[44,"979093111R00","Uložení suti na skládku bez zhutnění ","t",16.8,null,0,null,null,null,null,null,null,null,1]
[45,"979990001R00","Poplatek za skládku stavební suti ","t",16.8,null,0,0,{"$f":"E60*H90","v":0},-2.2000000000000002,{"$f":"E60*J90","v":-13.062500000000002},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,{"$f":"IF(AZ90=1,G60,0)","v":0},{"$f":"IF(AZ90=2,G60,0)","v":0},{"$f":"IF(AZ90=3,G60,0)","v":0},{"$f":"IF(AZ90=4,G60,0)","v":0},{"$f":"IF(AZ90=5,G60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Celkem za","D96 Přesuny suti a vybouraných hmot",null,null,null,{"$f":"SUM(G83:G90)","v":0},0,{"$f":"E61*H91","v":0},-0.02,{"$f":"E61*J91","v":-0.24},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,{"$f":"IF(AZ91=1,G61,0)","v":0},{"$f":"IF(AZ91=2,G61,0)","v":0},{"$f":"IF(AZ91=3,G61,0)","v":0},{"$f":"IF(AZ91=4,G61,0)","v":0},{"$f":"IF(AZ91=5,G61,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I89:I91)","v":0},null,{"$f":"SUM(K89:K91)","v":-13.302500000000002},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA89:BA91)","v":0},{"$f":"SUM(BB89:BB91)","v":0},{"$f":"SUM(BC89:BC91)","v":0},{"$f":"SUM(BD89:BD91)","v":0},{"$f":"SUM(BE89:BE91)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,0,{"$f":"E64*H94","v":0},-2.14E-3,{"$f":"E64*J94","v":-2.14E-3},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,{"$f":"IF(AZ94=1,G64,0)","v":0},{"$f":"IF(AZ94=2,G64,0)","v":0},{"$f":"IF(AZ94=3,G64,0)","v":0},{"$f":"IF(AZ94=4,G64,0)","v":0},{"$f":"IF(AZ94=5,G64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,0,{"$f":"E65*H95","v":0},-1.4E-2,{"$f":"E65*J95","v":-0.57119999999999993},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ95=1,G65,0)","v":0},{"$f":"IF(AZ95=2,G65,0)","v":0},{"$f":"IF(AZ95=3,G65,0)","v":0},{"$f":"IF(AZ95=4,G65,0)","v":0},{"$f":"IF(AZ95=5,G65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I93:I95)","v":0},null,{"$f":"SUM(K93:K95)","v":-0.57333999999999996},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,{"$f":"SUM(BA93:BA95)","v":0},{"$f":"SUM(BB93:BB95)","v":0},{"$f":"SUM(BC93:BC95)","v":0},{"$f":"SUM(BD93:BD95)","v":0},{"$f":"SUM(BE93:BE95)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,0,{"$f":"#REF!*H98","v":{"$error":"#REF!"}},null,{"$f":"#REF!*J98","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AZ98=1,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ98=2,#REF!,0)","v":0},{"$f":"IF(AZ98=3,#REF!,0)","v":0},{"$f":"IF(AZ98=4,#REF!,0)","v":0},{"$f":"IF(AZ98=5,#REF!,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I97:I98)","v":{"$error":"#REF!"}},null,{"$f":"SUM(K97:K98)","v":{"$error":"#REF!"}},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA97:BA98)","v":{"$error":"#REF!"}},{"$f":"SUM(BB97:BB98)","v":0},{"$f":"SUM(BC97:BC98)","v":0},{"$f":"SUM(BD97:BD98)","v":0},{"$f":"SUM(BE97:BE98)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,1.7000000000000001E-4,{"$f":"E68*H101","v":5.1510000000000002E-3},0,{"$f":"E68*J101","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ101=1,G68,0)","v":0},{"$f":"IF(AZ101=2,G68,0)","v":0},{"$f":"IF(AZ101=3,G68,0)","v":0},{"$f":"IF(AZ101=4,G68,0)","v":0},{"$f":"IF(AZ101=5,G68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[]
[null,null,null,null,null,null,null,1.0200000000000001E-3,{"$f":"E70*H103","v":3.5251200000000003E-2},null,{"$f":"E70*J103","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,{"$f":"IF(AZ103=1,G70,0)","v":0},{"$f":"IF(AZ103=2,G70,0)","v":0},{"$f":"IF(AZ103=3,G70,0)","v":0},{"$f":"IF(AZ103=4,G70,0)","v":0},{"$f":"IF(AZ103=5,G70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[]
[null,null,null,null,null,null,null,0,{"$f":"E72*H105","v":0},null,{"$f":"E72*J105","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1002,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ105=1,G72,0)","v":0},{"$f":"IF(AZ105=2,G72,0)","v":0},{"$f":"IF(AZ105=3,G72,0)","v":0},{"$f":"IF(AZ105=4,G72,0)","v":0},{"$f":"IF(AZ105=5,G72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I100:I105)","v":4.0402200000000006E-2},null,{"$f":"SUM(K100:K105)","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,{"$f":"SUM(BA100:BA105)","v":0},{"$f":"SUM(BB100:BB105)","v":0},{"$f":"SUM(BC100:BC105)","v":0},{"$f":"SUM(BD100:BD105)","v":0},{"$f":"SUM(BE100:BE105)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,2.1000000000000001E-4,{"$f":"#REF!*H132","v":{"$error":"#REF!"}},0,{"$f":"#REF!*J132","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ132=1,#REF!,0)","v":0},{"$f":"IF(AZ132=2,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ132=3,#REF!,0)","v":0},{"$f":"IF(AZ132=4,#REF!,0)","v":0},{"$f":"IF(AZ132=5,#REF!,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,null,null,null,null,null,4.7499999999999999E-3,{"$f":"#REF!*H133","v":{"$error":"#REF!"}},0,{"$f":"#REF!*J133","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ133=1,#REF!,0)","v":0},{"$f":"IF(AZ133=2,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ133=3,#REF!,0)","v":0},{"$f":"IF(AZ133=4,#REF!,0)","v":0},{"$f":"IF(AZ133=5,#REF!,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7]
[null,null,null,null,null,null,null,1.9199999999999998E-2,{"$f":"#REF!*H134","v":{"$error":"#REF!"}},null,{"$f":"#REF!*J134","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,3,7,597642030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ134=1,#REF!,0)","v":0},{"$f":"IF(AZ134=2,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ134=3,#REF!,0)","v":0},{"$f":"IF(AZ134=4,#REF!,0)","v":0},{"$f":"IF(AZ134=5,#REF!,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7]
[null,null,null,null,null,null,null,0,{"$f":"#REF!*H135","v":{"$error":"#REF!"}},null,{"$f":"#REF!*J135","v":{"$error":"#REF!"}},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,7,1002,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(AZ135=1,#REF!,0)","v":0},{"$f":"IF(AZ135=2,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(AZ135=3,#REF!,0)","v":0},{"$f":"IF(AZ135=4,#REF!,0)","v":0},{"$f":"IF(AZ135=5,#REF!,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1002]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I131:I135)","v":{"$error":"#REF!"}},null,{"$f":"SUM(K131:K135)","v":{"$error":"#REF!"}},null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA131:BA135)","v":0},{"$f":"SUM(BB131:BB135)","v":{"$error":"#REF!"}},{"$f":"SUM(BC131:BC135)","v":0},{"$f":"SUM(BD131:BD135)","v":0},{"$f":"SUM(BE131:BE135)","v":0}]