{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Stavební_rozpočet"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Stavební_rozpočet","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"cut":false,"hidden":false,"merged":[[21,6,21,7],[23,6,23,7],[2,0,2,8],[3,0,3,8],[4,0,5,0],[4,1,5,1],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8]]}
[null,null,"Příloha č. 4 zadávací dokumentace"]
[]
["Položkový rozpočet"]
["Oprava vnější izolace budovy"]
["Č",null,"Zkrácený popis","M.j.","Množství","Jednot. cena montáže bez DPH","Náklady bez DPH (Kč)"]
[null,null,"Rozměry",null,null,null,"Dodávka celkem","Montáž","Celkem bez DPH"]
[null,null,"Podkladní a vedlejší konstrukce (kromě vozovek a železničního svršku)",null,null,null,{"$f":"SUM(G8:G11)","v":0},{"$f":"SUM(H8:H11)","v":0},{"$f":"G7+H7","v":0}]
[1,null,"Vybourání betonu","m3",9,0,0,{"$f":"F8*E8","v":0},{"$f":"H8+G8","v":0}]
[2,null,"Vykopání podkladu","m3",29.7,0,0,{"$f":"F9*E9","v":0},{"$f":"H9+G9","v":0}]
[3,null,"Podklad ze štěrku","m3",40.5,0,0,{"$f":"F10*E10","v":0},{"$f":"H10+G10","v":0}]
[4,null,"Provedení nové betonáže","m3",9,0,0,{"$f":"F11*E11","v":0},{"$f":"H11+G11","v":0}]
[null,null,"Izolace  proti vodě",null,null,null,{"$f":"SUM(G13:G13)","v":0},{"$f":"SUM(H13:H13)","v":0},{"$f":"G12+H12","v":0}]
[5,null,"Montáž nopové fólie svisle","m2",45,0,0,{"$f":"F13*E13","v":0},{"$f":"H13+G13","v":0}]
[null,null,"Doprava materiálu + suť a skládkovné",null,null,null,{"$f":"SUM(G15:G17)","v":0},{"$f":"SUM(H15:H17)","v":0},{"$f":"G14+H14","v":0}]
[6,null,"Doprava a manipulace s materiálem","soubor",1,0,0,{"$f":"F15*E15","v":0},{"$f":"H15+G15","v":0}]
[7,null,"Odvoz suti","soubor",1,0,0,{"$f":"F16*E16","v":0},{"$f":"H16+G16","v":0}]
[8,null,"Uložení suti na skládku","soubor",1,0,0,{"$f":"F17*E17","v":0},{"$f":"H17+G17","v":0}]
[null,null,"Úklid",null,null,null,{"$f":"SUM(G19:G19)","v":0},{"$f":"SUM(H19:H19)","v":0},{"$f":"G18+H18","v":0}]
[9,null,"Závěrečný úklid","kptl.",1,0,0,{"$f":"F19*E19","v":0},{"$f":"H19+G19","v":0}]
[null,null,"VRN",null,null,null,{"$f":"SUM(G21:G21)","v":0},{"$f":"SUM(H21:H21)","v":0},{"$f":"G20+H20","v":0}]
[10,null,"Vedlejší rozpočtové náklady","kptl.",1,0,0,{"$f":"F21*E21","v":0},{"$f":"H21+G21","v":0}]
[null,null,null,null,null,null,"Celkem bez DPH",null,{"$f":"I7+I12+I14+I18+I20","v":0}]
[null,null,null,null,null,null,null,"DPH 15%",{"$f":"I22*0.15","v":0}]
[null,null,null,null,null,null,"Celkem s DPH",null,{"$f":"I23+I22","v":0}]
[null,null,"Doplnit:"]
[null,null,"Jednotková cena za M.j. - montáž",">>>"]
[null,null,"Dodávka celkem",">>>"]
[]
[]
[null,null,"v ……………………………..dne"]
[]
[]
[]
[null,null,null,"……………………………………………….."]
[null,null,null,"                   razítko + podpis"]