{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Pokyny pro vyplnění","Stavba","VzorPolozky"," Pol"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":61,"comments":1,"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":"Pokyny pro vyplnění","index":0,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,0,1,6]]}
["Pokyny pro vyplnění"]
["Ve všech listech tohoto souboru můžete měnit pouze buňky s modrým pozadím. Jedná se o tyto údaje : \n- údaje o firmě\n- jednotkové ceny položek zadané na maximálně dvě desetinná místa"]

{"sheet":"Stavba","index":1,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[51,8,51,9],[51,2,51,4],[52,8,52,9],[52,2,52,4],[53,8,53,9],[48,8,48,9],[48,2,48,4],[49,8,49,9],[49,2,49,4],[50,8,50,9],[50,2,50,4],[38,2,38,4],[39,1,39,4],[45,8,45,9],[46,8,46,9],[46,2,46,4],[47,8,47,9],[47,2,47,4],[16,4,16,5],[15,6,15,7],[16,6,16,7],[17,6,17,7],[16,8,16,9],[17,8,17,9],[17,4,17,5],[34,3,34,4],[23,6,23,8],[22,6,22,8],[18,4,18,5],[19,4,19,5],[19,8,19,9],[20,8,20,9],[0,1,0,9],[25,6,25,8],[26,6,26,8],[14,4,14,5],[4,3,4,6],[14,6,14,7],[14,8,14,9],[5,3,5,6],[6,3,6,6],[28,6,28,8],[24,6,24,8],[15,8,15,9],[18,8,18,9],[20,4,20,5],[20,6,20,7],[27,6,27,8],[15,4,15,5],[18,6,18,7],[19,6,19,7]]}
["#RTSROZP#","Položkový rozpočet"]
[null,"Zakázka:",null,"Související stavební opravy"]
[null,"Objekt:"]
[null,"Rozpočet:"]
[null,"Objednatel:",null,"Hasičský záchranný sbor Pardubického kraje",null,null,null,"IČ:","70885869"]
[null,null,null,"Teplého 1526",null,null,null,"DIČ:"]
[null,null,"53002","Pardubice 2"]
[null,"Projektant:",null,null,null,null,null,"IČ:"]
[null,null,null,null,null,null,null,"DIČ:"]
[]
[null,"Zhotovitel:",null,null,null,null,null,"IČ:"]
[null,null,null,null,null,null,null,"DIČ:"]
[]
[null,"Vypracoval:"]
[null,"Rozpis ceny",null,null,"Dodávka",null,"Montáž",null,"Celkem"]
["HSV","HSV",null,null,{"$f":"SUMIF(F47:F53,A16,G47:G53)+SUMIF(F47:F53,\"PSU\",G47:G53)","v":0},null,{"$f":"SUMIF(F47:F53,A16,H47:H53)+SUMIF(F47:F53,\"PSU\",H47:H53)","v":0},null,{"$f":"SUMIF(F47:F53,A16,I47:I53)+SUMIF(F47:F53,\"PSU\",I47:I53)","v":0}]
["PSV","PSV",null,null,{"$f":"SUMIF(F47:F53,A17,G47:G53)","v":0},null,{"$f":"SUMIF(F47:F53,A17,H47:H53)","v":0},null,{"$f":"SUMIF(F47:F53,A17,I47:I53)","v":0}]
["MON","MON",null,null,{"$f":"SUMIF(F47:F53,A18,G47:G53)","v":0},null,{"$f":"SUMIF(F47:F53,A18,H47:H53)","v":0},null,{"$f":"SUMIF(F47:F53,A18,I47:I53)","v":0}]
["VN","Vedlejší náklady",null,null,{"$f":"SUMIF(F47:F53,A19,G47:G53)","v":0},null,{"$f":"SUMIF(F47:F53,A19,H47:H53)","v":0},null,{"$f":"SUMIF(F47:F53,A19,I47:I53)","v":0}]
["ON","Ostatní náklady",null,null,{"$f":"SUMIF(F47:F53,A20,G47:G53)","v":0},null,{"$f":"SUMIF(F47:F53,A20,H47:H53)","v":0},null,{"$f":"SUMIF(F47:F53,A20,I47:I53)","v":0}]
[null,"Celkem",null,null,{"$f":"SUM(E16:F20)","v":0},null,{"$f":"SUM(G16:H20)","v":0},null,{"$f":"SUM(I16:J20)","v":0}]
[null,"Rekapitulace daní"]
[null,"Základ pro sníženou DPH",null,null,0,"%",{"$f":"ZakladDPHSniVypocet","v":0},null,null,{"$f":"Mena","v":"CZK"}]
[null,"Snížená DPH ",null,null,{"$f":"SazbaDPH1","v":0},"%",{"$f":"ZakladDPHSni*SazbaDPH1/100","v":0},null,null,"CZK"]
[null,"Základ pro základní DPH",null,null,21,"%",{"$f":"ZakladDPHZaklVypocet","v":0},null,null,"CZK"]
[null,"Základní DPH ",null,null,{"$f":"SazbaDPH2","v":21},"%",{"$f":"ZakladDPHZakl*SazbaDPH2/100","v":0},null,null,"CZK"]
[null,"Zaokrouhlení",null,null,null,null,{"$f":"0","v":0},null,null,"CZK"]
[null,"Cena celkem bez DPH",null,null,null,null,{"$f":"ZakladDPHSniVypocet+ZakladDPHZaklVypocet","v":0},null,null,"CZK"]
[null,"Cena celkem s DPH",null,null,null,null,{"$f":"ZakladDPHSni+DPHSni+ZakladDPHZakl+DPHZakl+Zaokrouhleni","v":0},null,null,"CZK"]
[]
[]
[null,null,"v",null,null,"dne"]
[]
[]
[null,null,null,"Za zhotovitele",null,null,null,"Za objednatele"]
[]
[null,"Rekapitulace dílčích částí"]
["#CASTI>>","Číslo","Název",null,null,{"$f":"B23","v":"Základ pro sníženou DPH"},{"$f":"B25","v":"Základ pro základní DPH"},"DPH celkem","Cena celkem","%"]
[1,null,null,null,null,{"$f":"' Pol'!AC36","v":0},{"$f":"' Pol'!AD36","v":0},{"$f":"(F39*SazbaDPH1/100)+(G39*SazbaDPH2/100)","v":0},{"$f":"F39+G39+H39","v":0},{"$f":"IF(CenaCelkemVypocet=0,\"\",I39/CenaCelkemVypocet*100)","v":""}]
[null,"Celkem za stavbu",null,null,null,{"$f":"SUMIF(A39:A39,\"=1\",F39:F39)","v":0},{"$f":"SUMIF(A39:A39,\"=1\",G39:G39)","v":0},{"$f":"SUMIF(A39:A39,\"=1\",H39:H39)","v":0},{"$f":"SUMIF(A39:A39,\"=1\",I39:I39)","v":0},{"$f":"SUMIF(A39:A39,\"=1\",J39:J39)","v":0}]
[]
[]
[]
[null,"Rekapitulace dílů"]
[]
[null,"Číslo","Název",null,null,"Typ dílu","Dodávka","Montáž","Celkem"]
[null,"61","Upravy povrchů vnitřní",null,null,"HSV",{"$f":"' Pol'!I8","v":0},{"$f":"' Pol'!K8","v":0}]
[null,"64","Výplně otvorů",null,null,"HSV",{"$f":"' Pol'!I13","v":0},{"$f":"' Pol'!K13","v":0}]
[null,"96","Bourání konstrukcí",null,null,"HSV",{"$f":"' Pol'!I17","v":0},{"$f":"' Pol'!K17","v":0}]
[null,"99","Staveništní přesun hmot",null,null,"HSV"]
[null,"767","Konstrukce zámečnické",null,null,"PSV",{"$f":"' Pol'!I25","v":0},{"$f":"' Pol'!K25","v":0}]
[null,"783","Nátěry",null,null,"PSV",{"$f":"' Pol'!I30","v":0},{"$f":"' Pol'!K30","v":0}]
[null,"784","Malby",null,null,"PSV",{"$f":"' Pol'!I33","v":0},{"$f":"' Pol'!K33","v":0}]
[null,"Cena celkem",null,null,null,null,{"$f":"SUM(G47:G53)","v":0},{"$f":"SUM(H47:H53)","v":0},{"$f":"SUM(I47:I53)","v":0}]

{"sheet":"VzorPolozky","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":true,"merged":[[0,0,0,6],[1,2,1,6],[2,2,2,6],[3,2,3,6]]}
["Položkový rozpočet "]
["Z:"]
["O:"]
["R:"]

{"sheet":" Pol","index":3,"n_rows":46,"n_cols":31,"rows_kept":46,"cut":false,"hidden":false,"merged":[[39,0,43,6],[0,0,0,6],[1,2,1,6],[2,2,2,6],[3,2,3,6],[38,0,38,2]]}
["Položkový rozpočet ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#TypZaznamu#"]
["S:",null,"Opravy v kotelně",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STA"]
["O:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBJ"]
["R:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROZ"]
["C:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAS_STR"]
[]
["P.č.","Číslo položky","Název položky","MJ","množství","cena / MJ","celkem","Dodávka","Dodávka celk.","Montáž","Montáž celk.","DPH","cena s DPH","hmotnost / MJ","hmotnost celk.(t)","dem. hmotnost / MJ","dem. hmotnost celk.(t)","Ceník","Cen. soustava"]
["Díl:","61","Upravy povrchů vnitřní",null,null,null,{"$f":"SUMIF(AE9:AE12,\"<>NOR\",G9:G12)","v":0},null,{"$f":"SUM(I9:I12)","v":0},null,{"$f":"SUM(K9:K12)","v":0},null,{"$f":"SUM(M9:M12)","v":0},null,{"$f":"SUM(O9:O12)","v":1.1600000000000001},null,{"$f":"SUM(Q9:Q12)","v":1.29},null,null,null,null,null,null,null,null,null,null,null,null,null,"DIL"]
[1,"611422331R00","Oprava omítek stropů žb.žebr.do 30% pl.- štukových","m2",20.25,null,{"$f":"ROUND(E9*F9,2)","v":0},null,{"$f":"ROUND(E9*H9,2)","v":0},null,{"$f":"ROUND(E9*J9,2)","v":0},21,{"$f":"G9*(1+L9/100)","v":0},1.915E-2,{"$f":"ROUND(E9*N9,2)","v":0.39},0,{"$f":"ROUND(E9*P9,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[2,"978013191R00","Otlučení omítek vnitřních stěn v rozsahu do 100 %","m2",28,null,{"$f":"ROUND(E10*F10,2)","v":0},null,{"$f":"ROUND(E10*H10,2)","v":0},null,{"$f":"ROUND(E10*J10,2)","v":0},21,{"$f":"G10*(1+L10/100)","v":0},0,{"$f":"ROUND(E10*N10,2)","v":0},4.5999999999999999E-2,{"$f":"ROUND(E10*P10,2)","v":1.29},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[3,"612470240RAA","Omítka stěn vnitřní Hasit vápenná dvouvrstvá, postřik, omítka tloušťky 15 mm,  pomocné lešení","m2",28,null,{"$f":"ROUND(E11*F11,2)","v":0},null,{"$f":"ROUND(E11*H11,2)","v":0},null,{"$f":"ROUND(E11*J11,2)","v":0},21,{"$f":"G11*(1+L11/100)","v":0},2.7550000000000002E-2,{"$f":"ROUND(E11*N11,2)","v":0.77},0,{"$f":"ROUND(E11*P11,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL2_0"]
[4,"979011221R00","Svislá doprava suti a vybour. hmot za 1.PP nošením","t",1.36,null,{"$f":"ROUND(E12*F12,2)","v":0},null,{"$f":"ROUND(E12*H12,2)","v":0},null,{"$f":"ROUND(E12*J12,2)","v":0},21,{"$f":"G12*(1+L12/100)","v":0},0,{"$f":"ROUND(E12*N12,2)","v":0},0,{"$f":"ROUND(E12*P12,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
["Díl:","64","Výplně otvorů",null,null,null,{"$f":"SUMIF(AE14:AE16,\"<>NOR\",G14:G16)","v":0},null,{"$f":"SUM(I14:I16)","v":0},null,{"$f":"SUM(K14:K16)","v":0},null,{"$f":"SUM(M14:M16)","v":0},null,{"$f":"SUM(O14:O16)","v":0.2},null,{"$f":"SUM(Q14:Q16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DIL"]
[5,"642944121RT4","Osazení ocelových zárubní dodatečně do 2,5 m2, včetně dodávky zárubně  80x197x11 cm","kus",3,null,{"$f":"ROUND(E14*F14,2)","v":0},null,{"$f":"ROUND(E14*H14,2)","v":0},null,{"$f":"ROUND(E14*J14,2)","v":0},21,{"$f":"G14*(1+L14/100)","v":0},6.5869999999999998E-2,{"$f":"ROUND(E14*N14,2)","v":0.2},0,{"$f":"ROUND(E14*P14,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[6,"953946111R00","Osazení ventilačních mřížek ","kus",2,null,{"$f":"ROUND(E15*F15,2)","v":0},null,{"$f":"ROUND(E15*H15,2)","v":0},null,{"$f":"ROUND(E15*J15,2)","v":0},21,{"$f":"G15*(1+L15/100)","v":0},2.0000000000000001E-4,{"$f":"ROUND(E15*N15,2)","v":0},0,{"$f":"ROUND(E15*P15,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[7,"42972814R","Mřížka čtyřhranná KMM vel. 315x315.20","kus",2,null,{"$f":"ROUND(E16*F16,2)","v":0},null,{"$f":"ROUND(E16*H16,2)","v":0},null,{"$f":"ROUND(E16*J16,2)","v":0},21,{"$f":"G16*(1+L16/100)","v":0},9.5E-4,{"$f":"ROUND(E16*N16,2)","v":0},0,{"$f":"ROUND(E16*P16,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL3_0"]
["Díl:","96","Bourání konstrukcí",null,null,null,{"$f":"SUMIF(AE18:AE22,\"<>NOR\",G18:G22)","v":0},null,{"$f":"SUM(I18:I22)","v":0},null,{"$f":"SUM(K18:K22)","v":0},null,{"$f":"SUM(M18:M22)","v":0},null,{"$f":"SUM(O18:O22)","v":0},null,{"$f":"SUM(Q18:Q22)","v":0.23},null,null,null,null,null,null,null,null,null,null,null,null,null,"DIL"]
[8,"968072455R00","Vybourání kovových dveřních zárubní pl. do 2 m2","m2",3,null,{"$f":"ROUND(E18*F18,2)","v":0},null,{"$f":"ROUND(E18*H18,2)","v":0},null,{"$f":"ROUND(E18*J18,2)","v":0},21,{"$f":"G18*(1+L18/100)","v":0},1.17E-3,{"$f":"ROUND(E18*N18,2)","v":0},7.5999999999999998E-2,{"$f":"ROUND(E18*P18,2)","v":0.23},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[9,"979990105R00","Poplatek za skládku suti - cihelné výrobky","t",1.52,null,{"$f":"ROUND(E19*F19,2)","v":0},null,{"$f":"ROUND(E19*H19,2)","v":0},null,{"$f":"ROUND(E19*J19,2)","v":0},21,{"$f":"G19*(1+L19/100)","v":0},0,{"$f":"ROUND(E19*N19,2)","v":0},0,{"$f":"ROUND(E19*P19,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[10,"979981101R00","Kontejner, suť bez příměsí, odvoz a likvidace, 3 t","t",1.52,null,{"$f":"ROUND(E20*F20,2)","v":0},null,{"$f":"ROUND(E20*H20,2)","v":0},null,{"$f":"ROUND(E20*J20,2)","v":0},21,{"$f":"G20*(1+L20/100)","v":0},0,{"$f":"ROUND(E20*N20,2)","v":0},0,{"$f":"ROUND(E20*P20,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[11,"979081111R00","Odvoz suti a vybour. hmot na skládku do 1 km","t",1.52,null,{"$f":"ROUND(E21*F21,2)","v":0},null,{"$f":"ROUND(E21*H21,2)","v":0},null,{"$f":"ROUND(E21*J21,2)","v":0},21,{"$f":"G21*(1+L21/100)","v":0},0,{"$f":"ROUND(E21*N21,2)","v":0},0,{"$f":"ROUND(E21*P21,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[12,"979081121R00","Příplatek k odvozu za každý další 1 km","t",152,null,{"$f":"ROUND(E22*F22,2)","v":0},null,{"$f":"ROUND(E22*H22,2)","v":0},null,{"$f":"ROUND(E22*J22,2)","v":0},21,{"$f":"G22*(1+L22/100)","v":0},0,{"$f":"ROUND(E22*N22,2)","v":0},0,{"$f":"ROUND(E22*P22,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
["Díl:","99","Staveništní přesun hmot",null,null,null,{"$f":"SUMIF(AE24:AE24,\"<>NOR\",G24:G24)","v":0},null,{"$f":"SUM(I24:I24)","v":0},null,{"$f":"SUM(K24:K24)","v":0},null,{"$f":"SUM(M24:M24)","v":0},null,{"$f":"SUM(O24:O24)","v":0},null,{"$f":"SUM(Q24:Q24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DIL"]
[13,"999281105R00","Přesun hmot pro opravy a údržbu do výšky 6 m","t",1.3626,null,{"$f":"ROUND(E24*F24,2)","v":0},null,{"$f":"ROUND(E24*H24,2)","v":0},null,{"$f":"ROUND(E24*J24,2)","v":0},21,{"$f":"G24*(1+L24/100)","v":0},0,{"$f":"ROUND(E24*N24,2)","v":0},0,{"$f":"ROUND(E24*P24,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
["Díl:","767","Konstrukce zámečnické",null,null,null,{"$f":"SUMIF(AE26:AE29,\"<>NOR\",G26:G29)","v":0},null,{"$f":"SUM(I26:I29)","v":0},null,{"$f":"SUM(K26:K29)","v":0},null,{"$f":"SUM(M26:M29)","v":0},null,{"$f":"SUM(O26:O29)","v":0.17},null,{"$f":"SUM(Q26:Q29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DIL"]
[14,"767640116RAA","Dveře protipožární jednokřídlové 80 x 197 cm, PB 30 minut","kus",3,null,{"$f":"ROUND(E26*F26,2)","v":0},null,{"$f":"ROUND(E26*H26,2)","v":0},null,{"$f":"ROUND(E26*J26,2)","v":0},21,{"$f":"G26*(1+L26/100)","v":0},5.543E-2,{"$f":"ROUND(E26*N26,2)","v":0.17},0,{"$f":"ROUND(E26*P26,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL2_0"]
[15,"767644110R00","Dokončení okování dveří,oc.kostr.,otvíravých 1kříd","kus",3,null,{"$f":"ROUND(E27*F27,2)","v":0},null,{"$f":"ROUND(E27*H27,2)","v":0},null,{"$f":"ROUND(E27*J27,2)","v":0},21,{"$f":"G27*(1+L27/100)","v":0},1.9000000000000001E-4,{"$f":"ROUND(E27*N27,2)","v":0},0,{"$f":"ROUND(E27*P27,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[16,"767649191R00","Montáž doplňků dveří, samozavírače hydraulického","kus",3,null,{"$f":"ROUND(E28*F28,2)","v":0},null,{"$f":"ROUND(E28*H28,2)","v":0},null,{"$f":"ROUND(E28*J28,2)","v":0},21,{"$f":"G28*(1+L28/100)","v":0},1.0000000000000001E-5,{"$f":"ROUND(E28*N28,2)","v":0},0,{"$f":"ROUND(E28*P28,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[17,"998767101R00","Přesun hmot pro zámečnické konstr., výšky do 6 m","t",0.1668,null,{"$f":"ROUND(E29*F29,2)","v":0},null,{"$f":"ROUND(E29*H29,2)","v":0},null,{"$f":"ROUND(E29*J29,2)","v":0},21,{"$f":"G29*(1+L29/100)","v":0},0,{"$f":"ROUND(E29*N29,2)","v":0},0,{"$f":"ROUND(E29*P29,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
["Díl:","783","Nátěry",null,null,null,{"$f":"SUMIF(AE31:AE32,\"<>NOR\",G31:G32)","v":0},null,{"$f":"SUM(I31:I32)","v":0},null,{"$f":"SUM(K31:K32)","v":0},null,{"$f":"SUM(M31:M32)","v":0},null,{"$f":"SUM(O31:O32)","v":0},null,{"$f":"SUM(Q31:Q32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DIL"]
[18,"783222100R00","Nátěr syntetický kovových konstrukcí dvojnásobný","m2",13,null,{"$f":"ROUND(E31*F31,2)","v":0},null,{"$f":"ROUND(E31*H31,2)","v":0},null,{"$f":"ROUND(E31*J31,2)","v":0},21,{"$f":"G31*(1+L31/100)","v":0},2.4000000000000001E-4,{"$f":"ROUND(E31*N31,2)","v":0},0,{"$f":"ROUND(E31*P31,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
[19,"783226100R00","Nátěr syntetický kovových konstrukcí základní","m2",13,null,{"$f":"ROUND(E32*F32,2)","v":0},null,{"$f":"ROUND(E32*H32,2)","v":0},null,{"$f":"ROUND(E32*J32,2)","v":0},21,{"$f":"G32*(1+L32/100)","v":0},8.0000000000000007E-5,{"$f":"ROUND(E32*N32,2)","v":0},0,{"$f":"ROUND(E32*P32,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_0"]
["Díl:","784","Malby",null,null,null,{"$f":"SUMIF(AE34:AE34,\"<>NOR\",G34:G34)","v":0},null,{"$f":"SUM(I34:I34)","v":0},null,{"$f":"SUM(K34:K34)","v":0},null,{"$f":"SUM(M34:M34)","v":0},null,{"$f":"SUM(O34:O34)","v":0.02},null,{"$f":"SUM(Q34:Q34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DIL"]
[20,"784195122R00","Malba tekutá Primalex Standard, barva, 2 x","m2",135,null,{"$f":"ROUND(E34*F34,2)","v":0},null,{"$f":"ROUND(E34*H34,2)","v":0},null,{"$f":"ROUND(E34*J34,2)","v":0},21,{"$f":"G34*(1+L34/100)","v":0},1.4999999999999999E-4,{"$f":"ROUND(E34*N34,2)","v":0.02},0,{"$f":"ROUND(E34*P34,2)","v":0},null,"Vlastní",null,null,null,null,null,null,null,null,null,null,null,"POL1_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,0,21]
[null,"Celkem","",null,null,null,{"$f":"G8+G13+G17+G23+G25+G30+G33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(L7:L34,AC35,G7:G34)","v":0},{"$f":"SUMIF(L7:L34,AD35,G7:G34)","v":0},"SUM"]
[null,"",""]
[null,"",""]
["Poznámky uchazeče k zadání"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POPUZIV"]
[]
[]
[]
[]
[null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"END"]