{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Rekapitulace stavby","0001 - Stavební část"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Rekapitulace stavby","index":0,"n_rows":95,"n_cols":91,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,56,33,56],[4,10,4,40],[5,10,5,40],[13,4,13,35],[22,4,22,39],[25,36,25,40],[27,11,27,15],[27,22,27,30],[27,36,27,40],[28,22,28,30],[28,36,28,40],[28,11,28,15],[29,22,29,30],[29,36,29,40],[29,11,29,15],[30,22,30,30],[30,36,30,40],[30,11,30,15],[31,22,31,30],[31,36,31,40],[31,11,31,15],[32,22,32,30],[32,36,32,40],[32,11,32,15],[34,23,34,27],[34,36,34,40],[84,11,84,40],[86,38,86,39],[88,38,88,41],[88,44,90,45],[89,38,89,41],[91,2,91,6],[91,8,91,31],[91,32,91,38],[91,39,91,41],[94,39,94,41],[94,32,94,38],[94,3,94,7],[94,9,94,31],[93,32,93,38],[93,39,93,41],[1,43,1,56]]}
["Export Komplet",{"$nulls":50},"","2.0","ZAMOK",{"$nulls":17},"False","False","{b05e3f33-3b4c-429f-b6de-075f36c8fc78}"]
[{"$nulls":70},"0,01","21"]
[{"$nulls":70},"0,01","12"]
[null,null,null,"REKAPITULACE STAVBY",{"$nulls":40},"v ---  níže se nacházejí doplnkové a pomocné údaje k sestavám  --- v",{"$nulls":11},"Návod na vyplnění",{"$nulls":13},"0,001"]
[null,null,null,"Kód:",{"$nulls":6},"ROP240630",{"$nulls":45},"Měnit lze pouze buňky se žlutým podbarvením!\r\n\r\n1) na prvním listu Rekapitulace stavby vyplňte v sestavě\r\n\r\n    a) Souhrnný list\r\n       - údaje o Uchazeči\r\n         (přenesou se do ostatních sestav i v jiných listech)\r\n\r\n    b) Rekapitulace objektů\r\n       - potřebné Ostatní náklady\r\n\r\n2) na vybraných listech vyplňte v sestavě\r\n\r\n    a) Krycí list\r\n       - údaje o Uchazeči, pokud se liší od údajů o Uchazeči na Souhrnném listu\r\n         (údaje se přenesou do ostatních sestav v daném listu)\r\n\r\n    b) Rekapitulace rozpočtu\r\n       - potřebné Ostatní náklady\r\n\r\n    c) Celkové náklady za stavbu\r\n       - ceny u položek\r\n       - množství, pokud má žluté podbarvení\r\n       - a v případě potřeby poznámku (ta je ve skrytém sloupci)",{"$nulls":13},"0,01"]
[null,null,null,"Stavba:",{"$nulls":6},"Sanace střešního pláště, Třída Míru 90, Pardubice",{"$nulls":59},"0,01"]
[null,null,null,"KSO:",{"$nulls":6},"",{"$nulls":25},"CC-CZ:",null,null,"",{"$nulls":30},"0,01"]
[null,null,null,"Místo:",{"$nulls":6},"Pardubice",{"$nulls":25},"Datum:",null,null,"1. 6. 2024",{"$nulls":30},"0,01"]
[{"$nulls":70},"0,01"]
[null,null,null,"Zadavatel:",{"$nulls":32},"IČ:",null,null,"",{"$nulls":30},"0,01"]
[{"$nulls":4}," ",{"$nulls":31},"DIČ:",null,null,"",{"$nulls":30},"0,01"]
[{"$nulls":70},"0,01"]
[null,null,null,"Uchazeč:",{"$nulls":32},"IČ:",null,null,"Vyplň údaj",{"$nulls":30},"0,01"]
[{"$nulls":4},"Vyplň údaj",{"$nulls":31},"DIČ:",null,null,"Vyplň údaj",{"$nulls":30},"0,01"]
[{"$nulls":70},"False"]
[null,null,null,"Projektant:",{"$nulls":32},"IČ:",null,null,"",{"$nulls":30},"False"]
[{"$nulls":4}," ",{"$nulls":31},"DIČ:",null,null,"",{"$nulls":30},"True"]
[{"$nulls":70},"0,01"]
[null,null,null,"Zpracovatel:",{"$nulls":32},"IČ:",null,null,"",{"$nulls":30},"0,01"]
[{"$nulls":4}," ",{"$nulls":31},"DIČ:",null,null,"",{"$nulls":30},"False"]
[]
[null,null,null,"Poznámka:"]
[{"$nulls":4},"Soupis prací je sestaven s využitím Cenové soustavy ÚRS. Položky, které pochází z této cenové soustavy, jsou ve sloupci 'Cenová soustava' označeny popisem 'CS ÚRS' a úrovní příslušného kalendářního pololetí. Veškeré další informace vymezující popis a podmínky použití těchto položek z Cenové soustavy, které nejsou uvedeny přímo v soupisu prací, jsou neomezeně dálkově k dispozici na webu podminky.urs.cz."]
[]
[]
[null,null,null,"Cena bez DPH",{"$nulls":32},{"$f":"ROUND(AG94,2)","v":0}]
[]
[{"$nulls":11},"Sazba daně",{"$nulls":10},"Základ daně",{"$nulls":13},"Výše daně"]
[null,null,null,"DPH",null,"základní",{"$nulls":5},0.20999999999999999,{"$nulls":10},{"$f":"ROUND(AZ94, 2)","v":0},{"$nulls":13},{"$f":"ROUND(AV94, 2)","v":0}]
[{"$nulls":5},"snížená",{"$nulls":5},0.12,{"$nulls":10},{"$f":"ROUND(BA94, 2)","v":0},{"$nulls":13},{"$f":"ROUND(AW94, 2)","v":0}]
[{"$nulls":5},"zákl. přenesená",{"$nulls":5},0.20999999999999999,{"$nulls":10},{"$f":"ROUND(BB94, 2)","v":0},{"$nulls":13},0]
[{"$nulls":5},"sníž. přenesená",{"$nulls":5},0.12,{"$nulls":10},{"$f":"ROUND(BC94, 2)","v":0},{"$nulls":13},0]
[{"$nulls":5},"nulová",{"$nulls":5},0,{"$nulls":10},{"$f":"ROUND(BD94, 2)","v":0},{"$nulls":13},0]
[]
[null,null,null,"Cena s DPH",{"$nulls":15},"v",null,null,null,"CZK",{"$nulls":12},{"$f":"SUM(AK26:AK33)","v":0}]
{"$rows_empty":13}
[null,null,null,"Projektant",{"$nulls":29},"Zpracovatel"]
{"$rows_empty":10}
[null,null,null,"Datum a podpis:",{"$nulls":17},"Razítko",{"$nulls":11},"Datum a podpis:",{"$nulls":4},"Razítko"]
[]
[]
[]
[null,null,null,"Objednavatel",{"$nulls":29},"Uchazeč"]
{"$rows_empty":10}
[null,null,null,"Datum a podpis:",{"$nulls":17},"Razítko",{"$nulls":11},"Datum a podpis:",{"$nulls":4},"Razítko"]
[]
[]
[]
[]
[]
[]
[null,null,"REKAPITULACE OBJEKTŮ STAVBY A SOUPISŮ PRACÍ"]
[]
[null,null,"Kód:",{"$nulls":8},{"$f":"K5","v":"ROP240630"}]
[null,null,"Stavba:",{"$nulls":8},{"$f":"K6","v":"Sanace střešního pláště, Třída Míru 90, Pardubice"}]
[]
[null,null,"Místo:",{"$nulls":8},{"$f":"IF(K8=\"\",\"\",K8)","v":"Pardubice"},{"$nulls":22},"Datum:",null,null,null,{"$f":"IF(AN8= \"\",\"\",AN8)","v":"1. 6. 2024"}]
[]
[null,null,"Zadavatel:",{"$nulls":8},{"$f":"IF(E11= \"\",\"\",E11)","v":" "},{"$nulls":22},"Projektant:",null,null,null,{"$f":"IF(E17=\"\",\"\",E17)","v":" "},{"$nulls":5},"Informatívní údaje z listů zakázek"]
[null,null,"Uchazeč:",{"$nulls":8},{"$f":"IF(E14= \"Vyplň údaj\",\"\",E14)","v":""},{"$nulls":22},"Zpracovatel:",null,null,null,{"$f":"IF(E20=\"\",\"\",E20)","v":" "}]
[]
[null,null,"Kód",{"$nulls":5},"Popis",{"$nulls":23},"Cena bez DPH [CZK]",{"$nulls":6},"Cena s DPH [CZK]",null,null,"Typ",null,"z toho Ostat.\r\nnáklady [CZK]","DPH [CZK]","Normohodiny [h]","DPH základní [CZK]","DPH snížená [CZK]","DPH základní přenesená\r\n[CZK]","DPH snížená přenesená\r\n[CZK]","Základna\r\nDPH základní","Základna\r\nDPH snížená","Základna\r\nDPH zákl. přenesená","Základna\r\nDPH sníž. přenesená","Základna\r\nDPH nulová"]
[]
[null,null,"Náklady z rozpočtů",{"$nulls":29},{"$f":"ROUND(AG95,2)","v":0},{"$nulls":6},{"$f":"SUM(AG94,AT94)","v":0},null,null,"",null,{"$f":"ROUND(AS95,2)","v":0},{"$f":"ROUND(SUM(AV94:AW94),2)","v":0},{"$f":"ROUND(AU95,5)","v":0},{"$f":"ROUND(AZ94*L29,2)","v":0},{"$f":"ROUND(BA94*L30,2)","v":0},{"$f":"ROUND(BB94*L29,2)","v":0},{"$f":"ROUND(BC94*L30,2)","v":0},{"$f":"ROUND(AZ95,2)","v":0},{"$f":"ROUND(BA95,2)","v":0},{"$f":"ROUND(BB95,2)","v":0},{"$f":"ROUND(BC95,2)","v":0},{"$f":"ROUND(BD95,2)","v":0},{"$nulls":14},"D","0","###NOIMPORT###","IMPORT","{b05e3f33-3b4c-429f-b6de-075f36c8fc78}","{00000000-0000-0000-0000-000000000000}",{"$nulls":13},""]
["/",null,null,"0001",{"$nulls":5},"Stavební část",{"$nulls":22},{"$f":"'0001 - Stavební část'!J30","v":0},{"$nulls":6},{"$f":"SUM(AG95,AT95)","v":0},null,null,"STA",null,0,{"$f":"ROUND(SUM(AV95:AW95),2)","v":0},{"$f":"'0001 - Stavební část'!P136","v":0},{"$f":"'0001 - Stavební část'!J33","v":0},{"$f":"'0001 - Stavební část'!J34","v":0},{"$f":"'0001 - Stavební část'!J35","v":0},{"$f":"'0001 - Stavební část'!J36","v":0},{"$f":"'0001 - Stavební část'!F33","v":0},{"$f":"'0001 - Stavební část'!F34","v":0},{"$f":"'0001 - Stavební část'!F35","v":0},{"$f":"'0001 - Stavební část'!F36","v":0},{"$f":"'0001 - Stavební část'!F37","v":0},{"$nulls":15},"1",null,"IMPORT","{14a473b4-9a82-47ab-af98-f170498dbb60}","{b05e3f33-3b4c-429f-b6de-075f36c8fc78}",{"$nulls":13},"","2"]

{"sheet":"0001 - Stavební část","index":1,"n_rows":684,"n_cols":65,"rows_kept":684,"cut":false,"hidden":false,"merged":[[6,4,6,7],[8,4,8,7],[17,4,17,7],[26,4,26,7],[84,4,84,7],[86,4,86,7],[125,4,125,7],[127,4,127,7],[1,11,1,21]]}
[]
[{"$nulls":45},"{14a473b4-9a82-47ab-af98-f170498dbb60}"]
[{"$nulls":45},"2"]
[null,null,null,"KRYCÍ LIST SOUPISU PRACÍ",{"$nulls":8},"v ---  níže se nacházejí doplnkové a pomocné údaje k sestavám  --- v",{"$nulls":32},"False"]
[]
[null,null,null,"Stavba:"]
[{"$nulls":4},{"$f":"'Rekapitulace stavby'!K6","v":"Sanace střešního pláště, Třída Míru 90, Pardubice"}]
[null,null,null,"Objekt:"]
[{"$nulls":4},"0001 - Stavební část"]
[]
[null,null,null,"KSO:",null,"",null,null,"CC-CZ:",""]
[null,null,null,"Místo:",null,"Pardubice",null,null,"Datum:",{"$f":"'Rekapitulace stavby'!AN8","v":"1. 6. 2024"}]
[]
[null,null,null,"Zadavatel:",{"$nulls":4},"IČ:",{"$f":"IF('Rekapitulace stavby'!AN10=\"\",\"\",'Rekapitulace stavby'!AN10)","v":""}]
[{"$nulls":4},{"$f":"IF('Rekapitulace stavby'!E11=\"\",\"\",'Rekapitulace stavby'!E11)","v":" "},null,null,null,"DIČ:",{"$f":"IF('Rekapitulace stavby'!AN11=\"\",\"\",'Rekapitulace stavby'!AN11)","v":""}]
[]
[null,null,null,"Uchazeč:",{"$nulls":4},"IČ:",{"$f":"'Rekapitulace stavby'!AN13","v":"Vyplň údaj"}]
[{"$nulls":4},{"$f":"'Rekapitulace stavby'!E14","v":"Vyplň údaj"},null,null,null,"DIČ:",{"$f":"'Rekapitulace stavby'!AN14","v":"Vyplň údaj"}]
[]
[null,null,null,"Projektant:",{"$nulls":4},"IČ:",{"$f":"IF('Rekapitulace stavby'!AN16=\"\",\"\",'Rekapitulace stavby'!AN16)","v":""}]
[{"$nulls":4},{"$f":"IF('Rekapitulace stavby'!E17=\"\",\"\",'Rekapitulace stavby'!E17)","v":" "},null,null,null,"DIČ:",{"$f":"IF('Rekapitulace stavby'!AN17=\"\",\"\",'Rekapitulace stavby'!AN17)","v":""}]
[]
[null,null,null,"Zpracovatel:",{"$nulls":4},"IČ:",{"$f":"IF('Rekapitulace stavby'!AN19=\"\",\"\",'Rekapitulace stavby'!AN19)","v":""}]
[{"$nulls":4},{"$f":"IF('Rekapitulace stavby'!E20=\"\",\"\",'Rekapitulace stavby'!E20)","v":" "},null,null,null,"DIČ:",{"$f":"IF('Rekapitulace stavby'!AN20=\"\",\"\",'Rekapitulace stavby'!AN20)","v":""}]
[]
[null,null,null,"Poznámka:"]
[{"$nulls":4},""]
[]
[]
[null,null,null,"Cena bez DPH",{"$nulls":5},{"$f":"ROUND(J136, 2)","v":0}]
[]
[{"$nulls":5},"Základ daně",null,null,"Sazba daně","Výše daně"]
[null,null,null,"DPH","základní",{"$f":"ROUND((SUM(BE136:BE684)),  2)","v":0},null,null,0.20999999999999999,{"$f":"ROUND(((SUM(BE136:BE684))*I33),  2)","v":0}]
[{"$nulls":4},"snížená",{"$f":"ROUND((SUM(BF136:BF684)),  2)","v":0},null,null,0.12,{"$f":"ROUND(((SUM(BF136:BF684))*I34),  2)","v":0}]
[{"$nulls":4},"zákl. přenesená",{"$f":"ROUND((SUM(BG136:BG684)),  2)","v":0},null,null,0.20999999999999999,{"$f":"0","v":0}]
[{"$nulls":4},"sníž. přenesená",{"$f":"ROUND((SUM(BH136:BH684)),  2)","v":0},null,null,0.12,{"$f":"0","v":0}]
[{"$nulls":4},"nulová",{"$f":"ROUND((SUM(BI136:BI684)),  2)","v":0},null,null,0,{"$f":"0","v":0}]
[]
[null,null,null,"Cena s DPH",null,null,"v","CZK",null,{"$f":"SUM(J30:J37)","v":0}]
{"$rows_empty":10}
[null,null,null,"Projektant",null,null,"Zpracovatel"]
{"$rows_empty":10}
[null,null,null,"Datum a podpis:",null,"Razítko","Datum a podpis:",null,null,"Razítko"]
[]
[]
[]
[null,null,null,"Objednavatel",null,null,"Uchazeč"]
{"$rows_empty":10}
[null,null,null,"Datum a podpis:",null,"Razítko","Datum a podpis:",null,null,"Razítko"]
[]
[]
[]
[]
[]
[null,null,"REKAPITULACE ČLENĚNÍ SOUPISU PRACÍ"]
[]
[null,null,"Stavba:"]
[{"$nulls":4},{"$f":"E7","v":"Sanace střešního pláště, Třída Míru 90, Pardubice"}]
[null,null,"Objekt:"]
[{"$nulls":4},{"$f":"E9","v":"0001 - Stavební část"}]
[]
[null,null,"Místo:",null,null,{"$f":"F12","v":"Pardubice"},null,null,"Datum:",{"$f":"IF(J12=\"\",\"\",J12)","v":"1. 6. 2024"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"E15","v":" "},null,null,"Projektant:",{"$f":"E21","v":" "}]
[null,null,"Uchazeč:",null,null,{"$f":"IF(E18=\"\",\"\",E18)","v":"Vyplň údaj"},null,null,"Zpracovatel:",{"$f":"E24","v":" "}]
[]
[null,null,"Kód dílu - Popis",{"$nulls":6},"Cena celkem [CZK]"]
[]
[null,null,"Náklady ze soupisu prací",{"$nulls":6},{"$f":"J136","v":0},{"$nulls":36},"-1"]
[null,null,null,"HSV - Práce a dodávky HSV",{"$nulls":5},{"$f":"J137","v":0}]
[null,null,null,"    3 - Svislé a kompletní konstrukce",{"$nulls":5},{"$f":"J138","v":0}]
[null,null,null,"    6 - Úpravy povrchů, podlahy a osazování výplní",{"$nulls":5},{"$f":"J142","v":0}]
[null,null,null,"    9 - Ostatní konstrukce a práce, bourání",{"$nulls":5},{"$f":"J176","v":0}]
[null,null,null,"    997 - Přesun sutě",{"$nulls":5},{"$f":"J261","v":0}]
[null,null,null,"    998 - Přesun hmot",{"$nulls":5},{"$f":"J278","v":0}]
[null,null,null,"PSV - Práce a dodávky PSV",{"$nulls":5},{"$f":"J280","v":0}]
[null,null,null,"    712 - Povlakové krytiny",{"$nulls":5},{"$f":"J281","v":0}]
[null,null,null,"    713 - Izolace tepelné",{"$nulls":5},{"$f":"J469","v":0}]
[null,null,null,"    721 - Zdravotechnika - vnitřní kanalizace",{"$nulls":5},{"$f":"J541","v":0}]
[null,null,null,"    762 - Konstrukce tesařské",{"$nulls":5},{"$f":"J559","v":0}]
[null,null,null,"    764 - Konstrukce klempířské",{"$nulls":5},{"$f":"J595","v":0}]
[null,null,null,"    767 - Konstrukce zámečnické",{"$nulls":5},{"$f":"J615","v":0}]
[null,null,null,"    784 - Dokončovací práce - malby a tapety",{"$nulls":5},{"$f":"J624","v":0}]
[null,null,null,"VRN - Vedlejší rozpočtové náklady",{"$nulls":5},{"$f":"J672","v":0}]
[null,null,null,"    VRN1 - Projektové práce",{"$nulls":5},{"$f":"J673","v":0}]
[null,null,null,"    VRN2 - Průzkumné a geodetické práce",{"$nulls":5},{"$f":"J675","v":0}]
[null,null,null,"    VRN3 - Zařízení staveniště",{"$nulls":5},{"$f":"J677","v":0}]
[null,null,null,"    VRN4 - Inženýrská činnost",{"$nulls":5},{"$f":"J680","v":0}]
[null,null,null,"    VRN7 - Provozní vlivy",{"$nulls":5},{"$f":"J683","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,"SOUPIS PRACÍ"]
[]
[null,null,"Stavba:"]
[{"$nulls":4},{"$f":"E7","v":"Sanace střešního pláště, Třída Míru 90, Pardubice"}]
[null,null,"Objekt:"]
[{"$nulls":4},{"$f":"E9","v":"0001 - Stavební část"}]
[]
[null,null,"Místo:",null,null,{"$f":"F12","v":"Pardubice"},null,null,"Datum:",{"$f":"IF(J12=\"\",\"\",J12)","v":"1. 6. 2024"}]
[]
[null,null,"Zadavatel:",null,null,{"$f":"E15","v":" "},null,null,"Projektant:",{"$f":"E21","v":" "}]
[null,null,"Uchazeč:",null,null,{"$f":"IF(E18=\"\",\"\",E18)","v":"Vyplň údaj"},null,null,"Zpracovatel:",{"$f":"E24","v":" "}]
[]
[null,null,"PČ","Typ","Kód","Popis","MJ","Množství","J.cena [CZK]","Cena celkem [CZK]","Cenová soustava",null,"","DPH","J. Nh [h]","Nh celkem [h]","J. hmotnost [t]","Hmotnost celkem [t]","J. suť [t]","Suť Celkem [t]"]
[null,null,"Náklady soupisu celkem",{"$nulls":6},{"$f":"BK136","v":0},{"$nulls":5},{"$f":"P137+P280+P672","v":0},null,{"$f":"R137+R280+R672","v":10.14733962},null,{"$f":"T137+T280+T672","v":19.143982789999999},{"$nulls":25},"D","-1",{"$nulls":15},{"$f":"BK137+BK280+BK672","v":0}]
[null,null,null,"D","HSV","Práce a dodávky HSV",null,null,null,{"$f":"BK137","v":0},{"$nulls":5},{"$f":"P138+P142+P176+P261+P278","v":0},null,{"$f":"R138+R142+R176+R261+R278","v":5.5203226199999991},null,{"$f":"T138+T142+T176+T261+T278","v":13.889908999999999},{"$nulls":23},"1",null,"D","0",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"BK138+BK142+BK176+BK261+BK278","v":0}]
[null,null,null,"D","3","Svislé a kompletní konstrukce",null,null,null,{"$f":"BK138","v":0},{"$nulls":5},{"$f":"SUM(P139:P141)","v":0},null,{"$f":"SUM(R139:R141)","v":0.2064445},null,{"$f":"SUM(T139:T141)","v":0},{"$nulls":23},"1",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK139:BK141)","v":0}]
[null,null,"1","K","340239211","Zazdívka otvorů v příčkách nebo stěnách cihlami pálenými plnými plochy přes 1 m2 do 4 m2, tloušťky do 100 mm","m2",1.55,null,{"$f":"ROUND(I139*H139,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O139*H139","v":0},0.13319,{"$f":"Q139*H139","v":0.2064445},0,{"$f":"S139*H139","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N139=\"základní\",J139,0)","v":0},{"$f":"IF(N139=\"snížená\",J139,0)","v":0},{"$f":"IF(N139=\"zákl. přenesená\",J139,0)","v":0},{"$f":"IF(N139=\"sníž. přenesená\",J139,0)","v":0},{"$f":"IF(N139=\"nulová\",J139,0)","v":0},"1",{"$f":"ROUND(I139*H139,2)","v":0},"4","-954783411"]
[null,null,null,"VV","","zazdění svodu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","0,50*3,10",null,1.55,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,null,"D","6","Úpravy povrchů, podlahy a osazování výplní",null,null,null,{"$f":"BK142","v":0},{"$nulls":5},{"$f":"SUM(P143:P175)","v":0},null,{"$f":"SUM(R143:R175)","v":5.0625107499999995},null,{"$f":"SUM(T143:T175)","v":0},{"$nulls":23},"1",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK143:BK175)","v":0}]
[null,null,"2","K","612131121","Podkladní a spojovací vrstva vnitřních omítaných ploch penetrace disperzní nanášená ručně stěn","m2",3.1699999999999999,null,{"$f":"ROUND(I143*H143,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O143*H143","v":0},0.00025999999999999998,{"$f":"Q143*H143","v":0.00082419999999999987},0,{"$f":"S143*H143","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N143=\"základní\",J143,0)","v":0},{"$f":"IF(N143=\"snížená\",J143,0)","v":0},{"$f":"IF(N143=\"zákl. přenesená\",J143,0)","v":0},{"$f":"IF(N143=\"sníž. přenesená\",J143,0)","v":0},{"$f":"IF(N143=\"nulová\",J143,0)","v":0},"1",{"$f":"ROUND(I143*H143,2)","v":0},"4","857373974"]
[null,null,null,"VV","","oprava stropu pod vpustí",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,0",null,1,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","oprava po zazdění svodu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","0,70*3,10",null,2.1699999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,3.1699999999999999,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"3","K","611325223","Vápenocementová omítka jednotlivých malých ploch štuková na stropech, plochy jednotlivě přes 0,25 do 1 m2","kus",1,null,{"$f":"ROUND(I149*H149,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O149*H149","v":0},0.041500000000000002,{"$f":"Q149*H149","v":0.041500000000000002},0,{"$f":"S149*H149","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N149=\"základní\",J149,0)","v":0},{"$f":"IF(N149=\"snížená\",J149,0)","v":0},{"$f":"IF(N149=\"zákl. přenesená\",J149,0)","v":0},{"$f":"IF(N149=\"sníž. přenesená\",J149,0)","v":0},{"$f":"IF(N149=\"nulová\",J149,0)","v":0},"1",{"$f":"ROUND(I149*H149,2)","v":0},"4","2129176478"]
[null,null,null,"VV","","oprava stropu pod vpustí",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,0",null,1,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"4","K","612325225","Vápenocementová omítka jednotlivých malých ploch štuková na stěnách, plochy jednotlivě přes 1,0 do 4 m2","kus",1,null,{"$f":"ROUND(I152*H152,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O152*H152","v":0},0.1575,{"$f":"Q152*H152","v":0.1575},0,{"$f":"S152*H152","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N152=\"základní\",J152,0)","v":0},{"$f":"IF(N152=\"snížená\",J152,0)","v":0},{"$f":"IF(N152=\"zákl. přenesená\",J152,0)","v":0},{"$f":"IF(N152=\"sníž. přenesená\",J152,0)","v":0},{"$f":"IF(N152=\"nulová\",J152,0)","v":0},"1",{"$f":"ROUND(I152*H152,2)","v":0},"4","739941057"]
[null,null,null,"VV","","oprava po zazdění svodu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,0",null,1,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"5","K","622252001","Montáž profilů kontaktního zateplení zakládacích soklových připevněných hmoždinkami","m",16.870000000000001,null,{"$f":"ROUND(I155*H155,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O155*H155","v":0},3.0000000000000001E-05,{"$f":"Q155*H155","v":0.0005061},0,{"$f":"S155*H155","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N155=\"základní\",J155,0)","v":0},{"$f":"IF(N155=\"snížená\",J155,0)","v":0},{"$f":"IF(N155=\"zákl. přenesená\",J155,0)","v":0},{"$f":"IF(N155=\"sníž. přenesená\",J155,0)","v":0},{"$f":"IF(N155=\"nulová\",J155,0)","v":0},"1",{"$f":"ROUND(I155*H155,2)","v":0},"4","-1722638571"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","8,005+2,075+0,15+1,75+4,89",null,16.870000000000001,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"6","M","59051510","profil začišťovací s okapnicí PVC s výztužnou tkaninou pro nadpraží ETICS","m",17.713999999999999,null,{"$f":"ROUND(I159*H159,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O159*H159","v":0},0.00029999999999999997,{"$f":"Q159*H159","v":0.005314199999999999},0,{"$f":"S159*H159","v":0},{"$nulls":23},"8",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N159=\"základní\",J159,0)","v":0},{"$f":"IF(N159=\"snížená\",J159,0)","v":0},{"$f":"IF(N159=\"zákl. přenesená\",J159,0)","v":0},{"$f":"IF(N159=\"sníž. přenesená\",J159,0)","v":0},{"$f":"IF(N159=\"nulová\",J159,0)","v":0},"1",{"$f":"ROUND(I159*H159,2)","v":0},"4","260171955"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","8,005+2,075+0,15+1,75+4,89",null,16.870000000000001,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,null,"VV",null,"16,87*1,05 'Přepočtené koeficientem množství",null,17.713999999999999,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"7","K","636311113","Kladení dlažby z betonových dlaždic na sucho na terče z umělé hmoty o rozměru dlažby 40x40 cm, o výšce terče přes 70 do 100 mm","m2",66.549999999999997,null,{"$f":"ROUND(I164*H164,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O164*H164","v":0},0.0032000000000000002,{"$f":"Q164*H164","v":0.21296000000000001},0,{"$f":"S164*H164","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N164=\"základní\",J164,0)","v":0},{"$f":"IF(N164=\"snížená\",J164,0)","v":0},{"$f":"IF(N164=\"zákl. přenesená\",J164,0)","v":0},{"$f":"IF(N164=\"sníž. přenesená\",J164,0)","v":0},{"$f":"IF(N164=\"nulová\",J164,0)","v":0},"1",{"$f":"ROUND(I164*H164,2)","v":0},"4","-952353697"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"8","M","59245600","dlažba desková betonová tl 40mm přírodní","m2",49.534999999999997,null,{"$f":"ROUND(I168*H168,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O168*H168","v":0},0.09375,{"$f":"Q168*H168","v":4.6439062499999997},0,{"$f":"S168*H168","v":0},{"$nulls":23},"8",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N168=\"základní\",J168,0)","v":0},{"$f":"IF(N168=\"snížená\",J168,0)","v":0},{"$f":"IF(N168=\"zákl. přenesená\",J168,0)","v":0},{"$f":"IF(N168=\"sníž. přenesená\",J168,0)","v":0},{"$f":"IF(N168=\"nulová\",J168,0)","v":0},"1",{"$f":"ROUND(I168*H168,2)","v":0},"4","-1732903788"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","použito 50% původních dlaždic",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","-38,747/100*50",null,-19.373999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,47.176000000000002,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"47,176*1,05 'Přepočtené koeficientem množství",null,49.534999999999997,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,null,"D","9","Ostatní konstrukce a práce, bourání",null,null,null,{"$f":"BK176","v":0},{"$nulls":5},{"$f":"SUM(P177:P260)","v":0},null,{"$f":"SUM(R177:R260)","v":0.25136736999999998},null,{"$f":"SUM(T177:T260)","v":13.889908999999999},{"$nulls":23},"1",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK177:BK260)","v":0}]
[null,null,"9","K","952902121","Čištění budov při provádění oprav a udržovacích prací podlah drsných nebo chodníků zametením","m2",66.549999999999997,null,{"$f":"ROUND(I177*H177,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O177*H177","v":0},0,{"$f":"Q177*H177","v":0},0,{"$f":"S177*H177","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N177=\"základní\",J177,0)","v":0},{"$f":"IF(N177=\"snížená\",J177,0)","v":0},{"$f":"IF(N177=\"zákl. přenesená\",J177,0)","v":0},{"$f":"IF(N177=\"sníž. přenesená\",J177,0)","v":0},{"$f":"IF(N177=\"nulová\",J177,0)","v":0},"1",{"$f":"ROUND(I177*H177,2)","v":0},"4","-479097540"]
[null,null,null,"VV","","stropní deska",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"10","K","952902611","Čištění budov při provádění oprav a udržovacích prací vysátím prachu z ostatních ploch","m2",66.549999999999997,null,{"$f":"ROUND(I180*H180,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O180*H180","v":0},0,{"$f":"Q180*H180","v":0},0,{"$f":"S180*H180","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N180=\"základní\",J180,0)","v":0},{"$f":"IF(N180=\"snížená\",J180,0)","v":0},{"$f":"IF(N180=\"zákl. přenesená\",J180,0)","v":0},{"$f":"IF(N180=\"sníž. přenesená\",J180,0)","v":0},{"$f":"IF(N180=\"nulová\",J180,0)","v":0},"1",{"$f":"ROUND(I180*H180,2)","v":0},"4","-1809841640"]
[null,null,null,"VV","","stropní deska",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"11","K","964051111","Bourání samostatných trámů, průvlaků nebo pásů ze železobetonu bez přerušení výztuže, průřezu do 0,10 m2","m3",0.29599999999999999,null,{"$f":"ROUND(I183*H183,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O183*H183","v":0},0,{"$f":"Q183*H183","v":0},2.3999999999999999,{"$f":"S183*H183","v":0.71039999999999992},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N183=\"základní\",J183,0)","v":0},{"$f":"IF(N183=\"snížená\",J183,0)","v":0},{"$f":"IF(N183=\"zákl. přenesená\",J183,0)","v":0},{"$f":"IF(N183=\"sníž. přenesená\",J183,0)","v":0},{"$f":"IF(N183=\"nulová\",J183,0)","v":0},"1",{"$f":"ROUND(I183*H183,2)","v":0},"4","2138357365"]
[null,null,null,"VV","","úprava B01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","trámky 150x150mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,065-2,045)*0,15*0,15",null,0.13500000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,72+5,415)*0,15*0,15",null,0.161,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,0.29600000000000004,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"12","K","96504134R","Bourání mazanin polystyrenbetonových tl do 100 mm pl přes 4 m2","m3",4.29,null,{"$f":"ROUND(I189*H189,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O189*H189","v":0},0,{"$f":"Q189*H189","v":0},0.45000000000000001,{"$f":"S189*H189","v":1.9305000000000001},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N189=\"základní\",J189,0)","v":0},{"$f":"IF(N189=\"snížená\",J189,0)","v":0},{"$f":"IF(N189=\"zákl. přenesená\",J189,0)","v":0},{"$f":"IF(N189=\"sníž. přenesená\",J189,0)","v":0},{"$f":"IF(N189=\"nulová\",J189,0)","v":0},"1",{"$f":"ROUND(I189*H189,2)","v":0},"4","-685921022"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","polystyrenbeton tl. 0-150mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","Skladba S01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07*0,08",null,0.17499999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02*0,08",null,0.999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","polystyrenbeton tl. 0-92mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S02 ",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(0,15+2,52+2,37+0,15)*7,77*0,06",null,2.4199999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835*0,06",null,-0.035000000000000003,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(0,835-0,15)*1,85*0,06",null,-0.075999999999999998,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","13,442*0,06",null,0.80700000000000005,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,4.29,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"13","K","965045113","Bourání potěrů tl. do 50 mm cementových nebo pískocementových, plochy přes 4 m2","m2",66.596000000000004,null,{"$f":"ROUND(I203*H203,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O203*H203","v":0},0,{"$f":"Q203*H203","v":0},0.089999999999999997,{"$f":"S203*H203","v":5.9936400000000001},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N203=\"základní\",J203,0)","v":0},{"$f":"IF(N203=\"snížená\",J203,0)","v":0},{"$f":"IF(N203=\"zákl. přenesená\",J203,0)","v":0},{"$f":"IF(N203=\"sníž. přenesená\",J203,0)","v":0},{"$f":"IF(N203=\"nulová\",J203,0)","v":0},"1",{"$f":"ROUND(I203*H203,2)","v":0},"4","1036743580"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","cementový potěr tl. 30mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S01, S02 a S03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(4,745+4,60)*7,77",null,72.611000000000004,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835",null,-0.58499999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,075+0,15)*1,75",null,-3.8940000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,08+0,15)*1,67",null,-3.7240000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,66.596000000000004,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"14","K","965081427","Bourání podlah z dlaždic bez podkladního lože nebo mazaniny, s jakoukoliv výplní spár betonových kladených na terče výšky přes 100 mm, plochy přes 1 m2","m2",38.473999999999997,null,{"$f":"ROUND(I213*H213,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O213*H213","v":0},0,{"$f":"Q213*H213","v":0},0.11,{"$f":"S213*H213","v":4.2321399999999993},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N213=\"základní\",J213,0)","v":0},{"$f":"IF(N213=\"snížená\",J213,0)","v":0},{"$f":"IF(N213=\"zákl. přenesená\",J213,0)","v":0},{"$f":"IF(N213=\"sníž. přenesená\",J213,0)","v":0},{"$f":"IF(N213=\"nulová\",J213,0)","v":0},"1",{"$f":"ROUND(I213*H213,2)","v":0},"4","401346032"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S02 ",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(0,15+2,52+2,37+0,15)*7,77",null,40.326000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835",null,-0.58499999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(0,835-0,15)*1,85",null,-1.2669999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,38.473999999999997,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"15","K","966080101","Bourání kontaktního zateplení včetně povrchové úpravy omítkou nebo nátěrem z polystyrénových desek, tloušťky do 60 mm","m2",9.8550000000000004,null,{"$f":"ROUND(I220*H220,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O220*H220","v":0},0,{"$f":"Q220*H220","v":0},0.012999999999999999,{"$f":"S220*H220","v":0.12811500000000001},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N220=\"základní\",J220,0)","v":0},{"$f":"IF(N220=\"snížená\",J220,0)","v":0},{"$f":"IF(N220=\"zákl. přenesená\",J220,0)","v":0},{"$f":"IF(N220=\"sníž. přenesená\",J220,0)","v":0},{"$f":"IF(N220=\"nulová\",J220,0)","v":0},"1",{"$f":"ROUND(I220*H220,2)","v":0},"4","779245727"]
[null,null,null,"VV","","úprava B05",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+8,065+2,075+0,15+1,75+4,89)*0,45",null,8.0999999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","úprava B06",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,67+0,15+2,08)*0,45",null,1.7549999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,9.8550000000000004,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"16","K","973041511","Vysekání výklenků nebo kapes ve zdivu betonovém výklenků, pohledové plochy přes 0,25 m2","m3",0.31,null,{"$f":"ROUND(I226*H226,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O226*H226","v":0},0,{"$f":"Q226*H226","v":0},2.2000000000000002,{"$f":"S226*H226","v":0.68200000000000005},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N226=\"základní\",J226,0)","v":0},{"$f":"IF(N226=\"snížená\",J226,0)","v":0},{"$f":"IF(N226=\"zákl. přenesená\",J226,0)","v":0},{"$f":"IF(N226=\"sníž. přenesená\",J226,0)","v":0},{"$f":"IF(N226=\"nulová\",J226,0)","v":0},"1",{"$f":"ROUND(I226*H226,2)","v":0},"4","1908944769"]
[null,null,null,"VV","","vysekání zdi kolem svodu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","0,50*3,10*0,20",null,0.31,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"17","K","985112111","Odsekání degradovaného betonu stěn, tloušťky do 10 mm","m2",3.032,null,{"$f":"ROUND(I229*H229,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O229*H229","v":0},0,{"$f":"Q229*H229","v":0},0.021999999999999999,{"$f":"S229*H229","v":0.066703999999999999},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N229=\"základní\",J229,0)","v":0},{"$f":"IF(N229=\"snížená\",J229,0)","v":0},{"$f":"IF(N229=\"zákl. přenesená\",J229,0)","v":0},{"$f":"IF(N229=\"sníž. přenesená\",J229,0)","v":0},{"$f":"IF(N229=\"nulová\",J229,0)","v":0},"1",{"$f":"ROUND(I229*H229,2)","v":0},"4","-663572657"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75/100*10",null,3.032,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"18","K","985112131","Odsekání degradovaného betonu rubu kleneb a podlah, tloušťky do 10 mm","m2",6.6550000000000002,null,{"$f":"ROUND(I233*H233,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O233*H233","v":0},0,{"$f":"Q233*H233","v":0},0.021999999999999999,{"$f":"S233*H233","v":0.14640999999999999},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N233=\"základní\",J233,0)","v":0},{"$f":"IF(N233=\"snížená\",J233,0)","v":0},{"$f":"IF(N233=\"zákl. přenesená\",J233,0)","v":0},{"$f":"IF(N233=\"sníž. přenesená\",J233,0)","v":0},{"$f":"IF(N233=\"nulová\",J233,0)","v":0},"1",{"$f":"ROUND(I233*H233,2)","v":0},"4","-987449526"]
[null,null,null,"VV","","stropní deska",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55/100*10",null,6.6550000000000002,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"19","K","985311111","Reprofilace betonu sanačními maltami na cementové bázi ručně stěn, tloušťky do 10 mm","m2",3.032,null,{"$f":"ROUND(I237*H237,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O237*H237","v":0},0.020140000000000002,{"$f":"Q237*H237","v":0.061064480000000004},0,{"$f":"S237*H237","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N237=\"základní\",J237,0)","v":0},{"$f":"IF(N237=\"snížená\",J237,0)","v":0},{"$f":"IF(N237=\"zákl. přenesená\",J237,0)","v":0},{"$f":"IF(N237=\"sníž. přenesená\",J237,0)","v":0},{"$f":"IF(N237=\"nulová\",J237,0)","v":0},"1",{"$f":"ROUND(I237*H237,2)","v":0},"4","-1189084000"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75/100*10",null,3.032,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"20","K","985311311","Reprofilace betonu sanačními maltami na cementové bázi ručně rubu kleneb a podlah, tloušťky do 10 mm","m2",6.6550000000000002,null,{"$f":"ROUND(I241*H241,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O241*H241","v":0},0.020140000000000002,{"$f":"Q241*H241","v":0.1340317},0,{"$f":"S241*H241","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N241=\"základní\",J241,0)","v":0},{"$f":"IF(N241=\"snížená\",J241,0)","v":0},{"$f":"IF(N241=\"zákl. přenesená\",J241,0)","v":0},{"$f":"IF(N241=\"sníž. přenesená\",J241,0)","v":0},{"$f":"IF(N241=\"nulová\",J241,0)","v":0},"1",{"$f":"ROUND(I241*H241,2)","v":0},"4","-2136655083"]
[null,null,null,"VV","","stropní deska",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55/100*10",null,6.6550000000000002,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"21","K","985312111","Stěrka k vyrovnání ploch reprofilovaného betonu stěn, tloušťky do 2 mm","m2",3.032,null,{"$f":"ROUND(I245*H245,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O245*H245","v":0},0.0039699999999999996,{"$f":"Q245*H245","v":0.012037039999999999},0,{"$f":"S245*H245","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N245=\"základní\",J245,0)","v":0},{"$f":"IF(N245=\"snížená\",J245,0)","v":0},{"$f":"IF(N245=\"zákl. přenesená\",J245,0)","v":0},{"$f":"IF(N245=\"sníž. přenesená\",J245,0)","v":0},{"$f":"IF(N245=\"nulová\",J245,0)","v":0},"1",{"$f":"ROUND(I245*H245,2)","v":0},"4","-2089057254"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75/100*10",null,3.032,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"22","K","985312131","Stěrka k vyrovnání ploch reprofilovaného betonu rubu kleneb a podlah, tloušťky do 2 mm","m2",6.6550000000000002,null,{"$f":"ROUND(I249*H249,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O249*H249","v":0},0.0035899999999999999,{"$f":"Q249*H249","v":0.023891450000000002},0,{"$f":"S249*H249","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N249=\"základní\",J249,0)","v":0},{"$f":"IF(N249=\"snížená\",J249,0)","v":0},{"$f":"IF(N249=\"zákl. přenesená\",J249,0)","v":0},{"$f":"IF(N249=\"sníž. přenesená\",J249,0)","v":0},{"$f":"IF(N249=\"nulová\",J249,0)","v":0},"1",{"$f":"ROUND(I249*H249,2)","v":0},"4","-1696709138"]
[null,null,null,"VV","","stropní deska",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55/100*10",null,6.6550000000000002,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"23","K","985323111","Spojovací můstek reprofilovaného betonu na cementové bázi, tloušťky 1 mm","m2",9.6869999999999994,null,{"$f":"ROUND(I253*H253,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O253*H253","v":0},0.0020999999999999999,{"$f":"Q253*H253","v":0.020342699999999998},0,{"$f":"S253*H253","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N253=\"základní\",J253,0)","v":0},{"$f":"IF(N253=\"snížená\",J253,0)","v":0},{"$f":"IF(N253=\"zákl. přenesená\",J253,0)","v":0},{"$f":"IF(N253=\"sníž. přenesená\",J253,0)","v":0},{"$f":"IF(N253=\"nulová\",J253,0)","v":0},"1",{"$f":"ROUND(I253*H253,2)","v":0},"4","-1183182370"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75/100*10",null,3.032,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","stropní deska",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","předpoklad 10% plochy",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55/100*10",null,6.6550000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,9.6870000000000012,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"D","997","Přesun sutě",null,null,null,{"$f":"BK261","v":0},{"$nulls":5},{"$f":"SUM(P262:P277)","v":0},null,{"$f":"SUM(R262:R277)","v":0},null,{"$f":"SUM(T262:T277)","v":0},{"$nulls":23},"1",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK262:BK277)","v":0}]
[null,null,"24","K","997013211","Vnitrostaveništní doprava suti a vybouraných hmot vodorovně do 50 m s naložením ručně pro budovy a haly výšky do 6 m","t",19.143999999999998,null,{"$f":"ROUND(I262*H262,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O262*H262","v":0},0,{"$f":"Q262*H262","v":0},0,{"$f":"S262*H262","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N262=\"základní\",J262,0)","v":0},{"$f":"IF(N262=\"snížená\",J262,0)","v":0},{"$f":"IF(N262=\"zákl. přenesená\",J262,0)","v":0},{"$f":"IF(N262=\"sníž. přenesená\",J262,0)","v":0},{"$f":"IF(N262=\"nulová\",J262,0)","v":0},"1",{"$f":"ROUND(I262*H262,2)","v":0},"4","2010901042"]
[null,null,"25","K","997013501","Odvoz suti a vybouraných hmot na skládku nebo meziskládku se složením, na vzdálenost do 1 km","t",19.143999999999998,null,{"$f":"ROUND(I263*H263,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O263*H263","v":0},0,{"$f":"Q263*H263","v":0},0,{"$f":"S263*H263","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N263=\"základní\",J263,0)","v":0},{"$f":"IF(N263=\"snížená\",J263,0)","v":0},{"$f":"IF(N263=\"zákl. přenesená\",J263,0)","v":0},{"$f":"IF(N263=\"sníž. přenesená\",J263,0)","v":0},{"$f":"IF(N263=\"nulová\",J263,0)","v":0},"1",{"$f":"ROUND(I263*H263,2)","v":0},"4","1280895652"]
[null,null,"26","K","997013509","Odvoz suti a vybouraných hmot na skládku nebo meziskládku se složením, na vzdálenost Příplatek k ceně za každý další započatý 1 km přes 1 km","t",287.16000000000003,null,{"$f":"ROUND(I264*H264,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O264*H264","v":0},0,{"$f":"Q264*H264","v":0},0,{"$f":"S264*H264","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N264=\"základní\",J264,0)","v":0},{"$f":"IF(N264=\"snížená\",J264,0)","v":0},{"$f":"IF(N264=\"zákl. přenesená\",J264,0)","v":0},{"$f":"IF(N264=\"sníž. přenesená\",J264,0)","v":0},{"$f":"IF(N264=\"nulová\",J264,0)","v":0},"1",{"$f":"ROUND(I264*H264,2)","v":0},"4","-287841306"]
[null,null,null,"VV",null,"19,144*15 'Přepočtené koeficientem množství",null,287.16000000000003,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"27","K","997013631","Poplatek za uložení stavebního odpadu na skládce (skládkovné) směsného stavebního a demoličního zatříděného do Katalogu odpadů pod kódem 17 09 04","t",18.855,null,{"$f":"ROUND(I266*H266,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O266*H266","v":0},0,{"$f":"Q266*H266","v":0},0,{"$f":"S266*H266","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N266=\"základní\",J266,0)","v":0},{"$f":"IF(N266=\"snížená\",J266,0)","v":0},{"$f":"IF(N266=\"zákl. přenesená\",J266,0)","v":0},{"$f":"IF(N266=\"sníž. přenesená\",J266,0)","v":0},{"$f":"IF(N266=\"nulová\",J266,0)","v":0},"1",{"$f":"ROUND(I266*H266,2)","v":0},"4","-172779724"]
[null,null,null,"VV","","19,504",null,19.504000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,183",null,-0.183,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,264",null,-0.26400000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,202",null,-0.20200000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,18.855,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"28","K","997013814","Poplatek za uložení stavebního odpadu na skládce (skládkovné) z izolačních materiálů zatříděného do Katalogu odpadů pod kódem 17 06 04","t",0.20200000000000001,null,{"$f":"ROUND(I272*H272,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O272*H272","v":0},0,{"$f":"Q272*H272","v":0},0,{"$f":"S272*H272","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N272=\"základní\",J272,0)","v":0},{"$f":"IF(N272=\"snížená\",J272,0)","v":0},{"$f":"IF(N272=\"zákl. přenesená\",J272,0)","v":0},{"$f":"IF(N272=\"sníž. přenesená\",J272,0)","v":0},{"$f":"IF(N272=\"nulová\",J272,0)","v":0},"1",{"$f":"ROUND(I272*H272,2)","v":0},"4","1799856754"]
[null,null,null,"VV","","0,202",null,0.20200000000000001,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"29","K","997013847","Poplatek za uložení stavebního odpadu na skládce (skládkovné) asfaltového s obsahem dehtu zatříděného do Katalogu odpadů pod kódem 17 03 01","t",0.44700000000000001,null,{"$f":"ROUND(I274*H274,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O274*H274","v":0},0,{"$f":"Q274*H274","v":0},0,{"$f":"S274*H274","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N274=\"základní\",J274,0)","v":0},{"$f":"IF(N274=\"snížená\",J274,0)","v":0},{"$f":"IF(N274=\"zákl. přenesená\",J274,0)","v":0},{"$f":"IF(N274=\"sníž. přenesená\",J274,0)","v":0},{"$f":"IF(N274=\"nulová\",J274,0)","v":0},"1",{"$f":"ROUND(I274*H274,2)","v":0},"4","1985690586"]
[null,null,null,"VV","","0,183",null,0.183,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","0,264",null,0.26400000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,0.44700000000000001,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"D","998","Přesun hmot",null,null,null,{"$f":"BK278","v":0},{"$nulls":5},{"$f":"P279","v":0},null,{"$f":"R279","v":0},null,{"$f":"T279","v":0},{"$nulls":23},"1",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"BK279","v":0}]
[null,null,"30","K","998018002","Přesun hmot pro budovy občanské výstavby, bydlení, výrobu a služby ruční (bez užití mechanizace) vodorovná dopravní vzdálenost do 100 m pro budovy s jakoukoliv nosnou konstrukcí výšky přes 6 do 12 m","t",5.5199999999999996,null,{"$f":"ROUND(I279*H279,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O279*H279","v":0},0,{"$f":"Q279*H279","v":0},0,{"$f":"S279*H279","v":0},{"$nulls":23},"4",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N279=\"základní\",J279,0)","v":0},{"$f":"IF(N279=\"snížená\",J279,0)","v":0},{"$f":"IF(N279=\"zákl. přenesená\",J279,0)","v":0},{"$f":"IF(N279=\"sníž. přenesená\",J279,0)","v":0},{"$f":"IF(N279=\"nulová\",J279,0)","v":0},"1",{"$f":"ROUND(I279*H279,2)","v":0},"4","855694402"]
[null,null,null,"D","PSV","Práce a dodávky PSV",null,null,null,{"$f":"BK280","v":0},{"$nulls":5},{"$f":"P281+P469+P541+P559+P595+P615+P624","v":0},null,{"$f":"R281+R469+R541+R559+R595+R615+R624","v":4.6270170000000004},null,{"$f":"T281+T469+T541+T559+T595+T615+T624","v":5.2540737899999996},{"$nulls":23},"2",null,"D","0",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"BK281+BK469+BK541+BK559+BK595+BK615+BK624","v":0}]
[null,null,null,"D","712","Povlakové krytiny",null,null,null,{"$f":"BK281","v":0},{"$nulls":5},{"$f":"SUM(P282:P468)","v":0},null,{"$f":"SUM(R282:R468)","v":2.6073347},null,{"$f":"SUM(T282:T468)","v":4.9344257200000001},{"$nulls":23},"2",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK282:BK468)","v":0}]
[null,null,"31","K","712331801","Odstranění povlakové krytiny střech plochých do 10° z pásů uložených na sucho AIP nebo NAIP","m2",277.90199999999999,null,{"$f":"ROUND(I282*H282,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O282*H282","v":0},0,{"$f":"Q282*H282","v":0},0.00066,{"$f":"S282*H282","v":0.18341531999999999},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N282=\"základní\",J282,0)","v":0},{"$f":"IF(N282=\"snížená\",J282,0)","v":0},{"$f":"IF(N282=\"zákl. přenesená\",J282,0)","v":0},{"$f":"IF(N282=\"sníž. přenesená\",J282,0)","v":0},{"$f":"IF(N282=\"nulová\",J282,0)","v":0},"1",{"$f":"ROUND(I282*H282,2)","v":0},"16","1016470433"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","textílie NETEX",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","Skladba S01 - obsaženo 2x",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07*2",null,4.3760000000000003,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02*2",null,24.983000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S02 - obsaženo 2x",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(0,15+2,52+2,37+0,15)*7,77*2",null,80.653000000000006,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835*2",null,-1.169,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(0,835-0,15)*1,85*2",null,-2.5350000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,106.30800000000001,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","geotextílie",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S01, S02 a S03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(4,745+4,60)*7,77",null,72.611000000000004,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835",null,-0.58499999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,075+0,15)*1,75",null,-3.8940000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,08+0,15)*1,67",null,-3.7240000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,66.596000000000004,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","po obvodě vytažení na stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,008*0,15",null,6.0010000000000003,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,6.0010000000000003,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","nopová fólie TECHNODREN",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07*2",null,4.3760000000000003,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02*2",null,24.983000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","po obvodě vytažení na stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","20,28*0,15",null,3.0419999999999998,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,32.401000000000003,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","parozábrana folie PE",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S01, S02 a S03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(4,745+4,60)*7,77",null,72.611000000000004,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835",null,-0.58499999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,075+0,15)*1,75",null,-3.8940000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,08+0,15)*1,67",null,-3.7240000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,66.596000000000004,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,277.90200000000004,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"32","K","712300851","Ostatní práce při odstranění povlakové krytiny střech plochých do 10° ukončení izolace střechy profily přímými","m",40.008000000000003,null,{"$f":"ROUND(I320*H320,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O320*H320","v":0},0,{"$f":"Q320*H320","v":0},0.0016999999999999999,{"$f":"S320*H320","v":0.068013600000000007},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N320=\"základní\",J320,0)","v":0},{"$f":"IF(N320=\"snížená\",J320,0)","v":0},{"$f":"IF(N320=\"zákl. přenesená\",J320,0)","v":0},{"$f":"IF(N320=\"sníž. přenesená\",J320,0)","v":0},{"$f":"IF(N320=\"nulová\",J320,0)","v":0},"1",{"$f":"ROUND(I320*H320,2)","v":0},"16","2029310092"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","folie FATRAFOL",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S01, S02 a S03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","po obvodě vytažení na stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,008",null,40.008000000000003,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"33","K","712311101","Provedení povlakové krytiny střech plochých do 10° natěradly a tmely za studena nátěrem lakem penetračním nebo asfaltovým","m2",194.20500000000001,null,{"$f":"ROUND(I326*H326,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O326*H326","v":0},0,{"$f":"Q326*H326","v":0},0,{"$f":"S326*H326","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N326=\"základní\",J326,0)","v":0},{"$f":"IF(N326=\"snížená\",J326,0)","v":0},{"$f":"IF(N326=\"zákl. přenesená\",J326,0)","v":0},{"$f":"IF(N326=\"sníž. přenesená\",J326,0)","v":0},{"$f":"IF(N326=\"nulová\",J326,0)","v":0},"1",{"$f":"ROUND(I326*H326,2)","v":0},"16","2131487783"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","nátěr 2x",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55*2",null,133.09999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75*2",null,60.645000000000003,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","u vstupu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*0,10*2",null,0.46000000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,194.20500000000001,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"34","M","111631500","lak penetrační asfaltový","t",0.068000000000000005,null,{"$f":"ROUND(I337*H337,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O337*H337","v":0},1,{"$f":"Q337*H337","v":0.068000000000000005},0,{"$f":"S337*H337","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N337=\"základní\",J337,0)","v":0},{"$f":"IF(N337=\"snížená\",J337,0)","v":0},{"$f":"IF(N337=\"zákl. přenesená\",J337,0)","v":0},{"$f":"IF(N337=\"sníž. přenesená\",J337,0)","v":0},{"$f":"IF(N337=\"nulová\",J337,0)","v":0},"1",{"$f":"ROUND(I337*H337,2)","v":0},"16","176314274"]
[null,null,null,"VV","","194,205*0,35/1000",null,0.068000000000000005,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"35","K","712341559","Provedení povlakové krytiny střech plochých do 10° pásy přitavením NAIP v plné ploše","m2",194.20599999999999,null,{"$f":"ROUND(I339*H339,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O339*H339","v":0},0.00088000000000000003,{"$f":"Q339*H339","v":0.17090127999999999},0,{"$f":"S339*H339","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N339=\"základní\",J339,0)","v":0},{"$f":"IF(N339=\"snížená\",J339,0)","v":0},{"$f":"IF(N339=\"zákl. přenesená\",J339,0)","v":0},{"$f":"IF(N339=\"sníž. přenesená\",J339,0)","v":0},{"$f":"IF(N339=\"nulová\",J339,0)","v":0},"1",{"$f":"ROUND(I339*H339,2)","v":0},"16","-1555833868"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1.vrstva",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75",null,30.323,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,96.87299999999999,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","2.vrstva",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75",null,30.323,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,96.87299999999999,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","u vstupu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*0,10*2",null,0.46000000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,194.20600000000002,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"36","M","62856011","pás asfaltový natavitelný modifikovaný SBS s vložkou z hliníkové fólie s textilií a spalitelnou PE fólií nebo jemnozrnným minerálním posypem na horním povrchu tl 4,0mm","m2",113.125,null,{"$f":"ROUND(I358*H358,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O358*H358","v":0},0.0047000000000000002,{"$f":"Q358*H358","v":0.53168749999999998},0,{"$f":"S358*H358","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N358=\"základní\",J358,0)","v":0},{"$f":"IF(N358=\"snížená\",J358,0)","v":0},{"$f":"IF(N358=\"zákl. přenesená\",J358,0)","v":0},{"$f":"IF(N358=\"sníž. přenesená\",J358,0)","v":0},{"$f":"IF(N358=\"nulová\",J358,0)","v":0},"1",{"$f":"ROUND(I358*H358,2)","v":0},"16","840563294"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1.vrstva",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75",null,30.323,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","u vstupu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*0,10",null,0.23000000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,97.102999999999994,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"97,103*1,165 'Přepočtené koeficientem množství",null,113.125,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"37","M","62853004","pás asfaltový natavitelný modifikovaný SBS s vložkou ze skleněné tkaniny a spalitelnou PE fólií nebo jemnozrnným minerálním posypem na horním povrchu tl 4,0mm","m2",113.125,null,{"$f":"ROUND(I370*H370,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O370*H370","v":0},0.0054000000000000003,{"$f":"Q370*H370","v":0.61087500000000006},0,{"$f":"S370*H370","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N370=\"základní\",J370,0)","v":0},{"$f":"IF(N370=\"snížená\",J370,0)","v":0},{"$f":"IF(N370=\"zákl. přenesená\",J370,0)","v":0},{"$f":"IF(N370=\"sníž. přenesená\",J370,0)","v":0},{"$f":"IF(N370=\"nulová\",J370,0)","v":0},"1",{"$f":"ROUND(I370*H370,2)","v":0},"16","2076939466"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2.vrstva",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,75",null,30.323,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","u vstupu",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*0,10",null,0.23000000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,97.102999999999994,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"97,103*1,165 'Přepočtené koeficientem množství",null,113.125,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"38","K","712331111","Provedení povlakové krytiny střech plochých do 10° pásy na sucho podkladní samolepící asfaltový pás","m2",66.549999999999997,null,{"$f":"ROUND(I382*H382,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O382*H382","v":0},0,{"$f":"Q382*H382","v":0},0,{"$f":"S382*H382","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N382=\"základní\",J382,0)","v":0},{"$f":"IF(N382=\"snížená\",J382,0)","v":0},{"$f":"IF(N382=\"zákl. přenesená\",J382,0)","v":0},{"$f":"IF(N382=\"sníž. přenesená\",J382,0)","v":0},{"$f":"IF(N382=\"nulová\",J382,0)","v":0},"1",{"$f":"ROUND(I382*H382,2)","v":0},"16","253982658"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"39","K","712831101","Provedení povlakové krytiny střech samostatným vytažením izolačního povlaku pásy na sucho na konstrukce převyšující úroveň střechy, AIP, NAIP nebo tkaninou","m2",30.545999999999999,null,{"$f":"ROUND(I386*H386,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O386*H386","v":0},0,{"$f":"Q386*H386","v":0},0,{"$f":"S386*H386","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N386=\"základní\",J386,0)","v":0},{"$f":"IF(N386=\"snížená\",J386,0)","v":0},{"$f":"IF(N386=\"zákl. přenesená\",J386,0)","v":0},{"$f":"IF(N386=\"sníž. přenesená\",J386,0)","v":0},{"$f":"IF(N386=\"nulová\",J386,0)","v":0},"1",{"$f":"ROUND(I386*H386,2)","v":0},"16","-836510261"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*(0,15+0,75)",null,15.183,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,38",null,15.363,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,30.545999999999999,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"40","M","62852011","pás asfaltový samolepicí modifikovaný SBS s vložkou ze skleněné rohože se spalitelnou fólií nebo jemnozrnným minerálním posypem nebo textilií na horním povrchu tl 3,0mm","m2",113.117,null,{"$f":"ROUND(I393*H393,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O393*H393","v":0},0.0041000000000000003,{"$f":"Q393*H393","v":0.46377970000000007},0,{"$f":"S393*H393","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N393=\"základní\",J393,0)","v":0},{"$f":"IF(N393=\"snížená\",J393,0)","v":0},{"$f":"IF(N393=\"zákl. přenesená\",J393,0)","v":0},{"$f":"IF(N393=\"sníž. přenesená\",J393,0)","v":0},{"$f":"IF(N393=\"nulová\",J393,0)","v":0},"1",{"$f":"ROUND(I393*H393,2)","v":0},"16","1011512644"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*(0,15+0,75)",null,15.183,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,38",null,15.363,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,97.096000000000004,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"97,096*1,165 'Přepočtené koeficientem množství",null,113.117,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"41","K","712341559","Provedení povlakové krytiny střech plochých do 10° pásy přitavením NAIP v plné ploše","m2",66.549999999999997,null,{"$f":"ROUND(I404*H404,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O404*H404","v":0},0.00088000000000000003,{"$f":"Q404*H404","v":0.058563999999999998},0,{"$f":"S404*H404","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N404=\"základní\",J404,0)","v":0},{"$f":"IF(N404=\"snížená\",J404,0)","v":0},{"$f":"IF(N404=\"zákl. přenesená\",J404,0)","v":0},{"$f":"IF(N404=\"sníž. přenesená\",J404,0)","v":0},{"$f":"IF(N404=\"nulová\",J404,0)","v":0},"1",{"$f":"ROUND(I404*H404,2)","v":0},"16","-1260418908"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"42","K","712841559","Provedení povlakové krytiny střech samostatným vytažením izolačního povlaku pásy přitavením na konstrukce převyšující úroveň střechy, NAIP","m2",15.363,null,{"$f":"ROUND(I408*H408,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O408*H408","v":0},0.00093999999999999997,{"$f":"Q408*H408","v":0.014441219999999999},0,{"$f":"S408*H408","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N408=\"základní\",J408,0)","v":0},{"$f":"IF(N408=\"snížená\",J408,0)","v":0},{"$f":"IF(N408=\"zákl. přenesená\",J408,0)","v":0},{"$f":"IF(N408=\"sníž. přenesená\",J408,0)","v":0},{"$f":"IF(N408=\"nulová\",J408,0)","v":0},"1",{"$f":"ROUND(I408*H408,2)","v":0},"16","1191764513"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,38",null,15.363,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"43","M","6285501R","pás asfaltový natavitelný modifikovaný SBS tl 5,2mm s vložkou z polyesterové vyztužené rohože a hrubozrnným břidličným posypem na horním povrchu","m2",107.64,null,{"$f":"ROUND(I413*H413,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O413*H413","v":0},0.0064000000000000003,{"$f":"Q413*H413","v":0.68889600000000006},0,{"$f":"S413*H413","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N413=\"základní\",J413,0)","v":0},{"$f":"IF(N413=\"snížená\",J413,0)","v":0},{"$f":"IF(N413=\"zákl. přenesená\",J413,0)","v":0},{"$f":"IF(N413=\"sníž. přenesená\",J413,0)","v":0},{"$f":"IF(N413=\"nulová\",J413,0)","v":0},"1",{"$f":"ROUND(I413*H413,2)","v":0},"16","-879325751"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43*0,38",null,15.363,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","přířezy pod terče dlažby",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55*7*0,15*0,15",null,10.481999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,92.394999999999996,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"92,395*1,165 'Přepočtené koeficientem množství",null,107.64,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"44","K","712361802","Odstranění povlakové krytiny střech plochých do 10° z fólií přilepenou bodově","m2",82.599000000000004,null,{"$f":"ROUND(I425*H425,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O425*H425","v":0},0,{"$f":"Q425*H425","v":0},0.0032000000000000002,{"$f":"S425*H425","v":0.26431680000000002},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N425=\"základní\",J425,0)","v":0},{"$f":"IF(N425=\"snížená\",J425,0)","v":0},{"$f":"IF(N425=\"zákl. přenesená\",J425,0)","v":0},{"$f":"IF(N425=\"sníž. přenesená\",J425,0)","v":0},{"$f":"IF(N425=\"nulová\",J425,0)","v":0},"1",{"$f":"ROUND(I425*H425,2)","v":0},"16","1060629800"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","folie FATRAFOL",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S01, S02 a S03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(4,745+4,60)*7,77",null,72.611000000000004,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835",null,-0.58499999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,075+0,15)*1,75",null,-3.8940000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(2,08+0,15)*1,67",null,-3.7240000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,66.596000000000004,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","po obvodě vytažení na stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,008*0,40",null,16.003,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,82.599000000000004,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"45","K","712771971","Odstranění plevele a náletových rostlin z vegetační střechy z vegetačních ploch extenzivní střechy, sklon střechy do 5°","m2",14.68,null,{"$f":"ROUND(I438*H438,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O438*H438","v":0},0,{"$f":"Q438*H438","v":0},0.001,{"$f":"S438*H438","v":0.01468},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N438=\"základní\",J438,0)","v":0},{"$f":"IF(N438=\"snížená\",J438,0)","v":0},{"$f":"IF(N438=\"zákl. přenesená\",J438,0)","v":0},{"$f":"IF(N438=\"sníž. přenesená\",J438,0)","v":0},{"$f":"IF(N438=\"nulová\",J438,0)","v":0},"1",{"$f":"ROUND(I438*H438,2)","v":0},"16","-357188550"]
[null,null,null,"VV","","úprava B02",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","odstranění trávníku",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02",null,12.492000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,14.680000000000002,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"46","K","712931910","Provedení údržby průniků povlakové krytiny střech pásy na sucho AIP nebo tkaninou vpustí, ventilací nebo komínů","kus",1,null,{"$f":"ROUND(I444*H444,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O444*H444","v":0},0,{"$f":"Q444*H444","v":0},0,{"$f":"S444*H444","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N444=\"základní\",J444,0)","v":0},{"$f":"IF(N444=\"snížená\",J444,0)","v":0},{"$f":"IF(N444=\"zákl. přenesená\",J444,0)","v":0},{"$f":"IF(N444=\"sníž. přenesená\",J444,0)","v":0},{"$f":"IF(N444=\"nulová\",J444,0)","v":0},"1",{"$f":"ROUND(I444*H444,2)","v":0},"16","-18235589"]
[null,null,null,"VV","","kolem vpusti",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,0",null,1,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"47","K","712941963","Provedení údržby průniků povlakové krytiny střech pásy přitavením NAIP vpustí, ventilací nebo komínů","kus",1,null,{"$f":"ROUND(I447*H447,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O447*H447","v":0},0.00019000000000000001,{"$f":"Q447*H447","v":0.00019000000000000001},0,{"$f":"S447*H447","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N447=\"základní\",J447,0)","v":0},{"$f":"IF(N447=\"snížená\",J447,0)","v":0},{"$f":"IF(N447=\"zákl. přenesená\",J447,0)","v":0},{"$f":"IF(N447=\"sníž. přenesená\",J447,0)","v":0},{"$f":"IF(N447=\"nulová\",J447,0)","v":0},"1",{"$f":"ROUND(I447*H447,2)","v":0},"16","2107765660"]
[null,null,null,"VV","","kolem vpusti",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,0",null,1,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"48","K","712990812","Odstranění násypu nebo nánosu ze střech násypu nebo nánosu do 10°, tl. do 50 mm","m2",14.68,null,{"$f":"ROUND(I450*H450,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O450*H450","v":0},0,{"$f":"Q450*H450","v":0},0.084000000000000005,{"$f":"S450*H450","v":1.23312},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N450=\"základní\",J450,0)","v":0},{"$f":"IF(N450=\"snížená\",J450,0)","v":0},{"$f":"IF(N450=\"zákl. přenesená\",J450,0)","v":0},{"$f":"IF(N450=\"sníž. přenesená\",J450,0)","v":0},{"$f":"IF(N450=\"nulová\",J450,0)","v":0},"1",{"$f":"ROUND(I450*H450,2)","v":0},"16","1895495717"]
[null,null,null,"VV","","úprava B01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","násyp LIAPOR v tl. 40mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02",null,12.492000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,14.680000000000002,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"49","K","712990813","Odstranění násypu nebo nánosu ze střech násypu nebo nánosu do 10°, tl. přes 50 do 100 mm","m2",14.68,null,{"$f":"ROUND(I456*H456,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O456*H456","v":0},0,{"$f":"Q456*H456","v":0},0.17999999999999999,{"$f":"S456*H456","v":2.6423999999999999},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N456=\"základní\",J456,0)","v":0},{"$f":"IF(N456=\"snížená\",J456,0)","v":0},{"$f":"IF(N456=\"zákl. přenesená\",J456,0)","v":0},{"$f":"IF(N456=\"sníž. přenesená\",J456,0)","v":0},{"$f":"IF(N456=\"nulová\",J456,0)","v":0},"1",{"$f":"ROUND(I456*H456,2)","v":0},"16","415742642"]
[null,null,null,"VV","","úprava B02",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","odstranění zahradnického substrátu  v tl. 120mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02",null,12.492000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,14.680000000000002,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"50","K","712990816","Odstranění násypu nebo nánosu ze střech násypu nebo nánosu do 10°, tl. Příplatek k ceně - 0813 za každých dalších 50 mm tl.","m2",14.68,null,{"$f":"ROUND(I462*H462,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O462*H462","v":0},0,{"$f":"Q462*H462","v":0},0.035999999999999997,{"$f":"S462*H462","v":0.52847999999999995},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N462=\"základní\",J462,0)","v":0},{"$f":"IF(N462=\"snížená\",J462,0)","v":0},{"$f":"IF(N462=\"zákl. přenesená\",J462,0)","v":0},{"$f":"IF(N462=\"sníž. přenesená\",J462,0)","v":0},{"$f":"IF(N462=\"nulová\",J462,0)","v":0},"1",{"$f":"ROUND(I462*H462,2)","v":0},"16","1092865010"]
[null,null,null,"VV","","úprava B02",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","odstranění zahradnického substrátu  v tl. 120mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02",null,12.492000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,14.680000000000002,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"51","K","998712212","Přesun hmot pro povlakové krytiny stanovený procentní sazbou (%) z ceny vodorovná dopravní vzdálenost do 50 m s omezením mechanizace v objektech výšky přes 6 do 12 m","%",null,null,{"$f":"ROUND(I468*H468,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O468*H468","v":0},0,{"$f":"Q468*H468","v":0},0,{"$f":"S468*H468","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N468=\"základní\",J468,0)","v":0},{"$f":"IF(N468=\"snížená\",J468,0)","v":0},{"$f":"IF(N468=\"zákl. přenesená\",J468,0)","v":0},{"$f":"IF(N468=\"sníž. přenesená\",J468,0)","v":0},{"$f":"IF(N468=\"nulová\",J468,0)","v":0},"1",{"$f":"ROUND(I468*H468,2)","v":0},"16","593038624"]
[null,null,null,"D","713","Izolace tepelné",null,null,null,{"$f":"BK469","v":0},{"$nulls":5},{"$f":"SUM(P470:P540)","v":0},null,{"$f":"SUM(R470:R540)","v":0.86674725999999991},null,{"$f":"SUM(T470:T540)","v":0.2019852},{"$nulls":23},"2",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK470:BK540)","v":0}]
[null,null,"52","K","713131151","Montáž tepelné izolace stěn rohožemi, pásy, deskami, dílci, bloky (izolační materiál ve specifikaci) vložením jednovrstvě","m2",12.653000000000001,null,{"$f":"ROUND(I470*H470,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O470*H470","v":0},0,{"$f":"Q470*H470","v":0},0,{"$f":"S470*H470","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N470=\"základní\",J470,0)","v":0},{"$f":"IF(N470=\"snížená\",J470,0)","v":0},{"$f":"IF(N470=\"zákl. přenesená\",J470,0)","v":0},{"$f":"IF(N470=\"sníž. přenesená\",J470,0)","v":0},{"$f":"IF(N470=\"nulová\",J470,0)","v":0},"1",{"$f":"ROUND(I470*H470,2)","v":0},"16","-1565532808"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*0,75",null,12.653000000000001,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"53","M","63142020","deska tepelně izolační minerální kontaktních fasád podélné vlákno λ=0,035-0,036 tl 40mm","m2",13.917999999999999,null,{"$f":"ROUND(I475*H475,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O475*H475","v":0},0.0047999999999999996,{"$f":"Q475*H475","v":0.066806399999999988},0,{"$f":"S475*H475","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N475=\"základní\",J475,0)","v":0},{"$f":"IF(N475=\"snížená\",J475,0)","v":0},{"$f":"IF(N475=\"zákl. přenesená\",J475,0)","v":0},{"$f":"IF(N475=\"sníž. přenesená\",J475,0)","v":0},{"$f":"IF(N475=\"nulová\",J475,0)","v":0},"1",{"$f":"ROUND(I475*H475,2)","v":0},"16","-1135671859"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*0,75",null,12.653000000000001,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,null,"VV",null,"12,653*1,1 'Přepočtené koeficientem množství",null,13.917999999999999,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"54","K","713140822","Odstranění tepelné izolace střech plochých z rohoží, pásů, dílců, desek, bloků nadstřešních izolací volně položených z polystyrenu nasáklého vodou, tloušťka izolace do 100 mm","m2",106.30800000000001,null,{"$f":"ROUND(I481*H481,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O481*H481","v":0},0,{"$f":"Q481*H481","v":0},0.0019,{"$f":"S481*H481","v":0.2019852},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N481=\"základní\",J481,0)","v":0},{"$f":"IF(N481=\"snížená\",J481,0)","v":0},{"$f":"IF(N481=\"zákl. přenesená\",J481,0)","v":0},{"$f":"IF(N481=\"sníž. přenesená\",J481,0)","v":0},{"$f":"IF(N481=\"nulová\",J481,0)","v":0},"1",{"$f":"ROUND(I481*H481,2)","v":0},"16","-1449156466"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","XPS tl. 100mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","Skladba S01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02",null,12.492000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S02",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(0,15+2,52+2,37+0,15)*7,77",null,40.326000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835",null,-0.58499999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(0,835-0,15)*1,85",null,-1.2669999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,53.153999999999996,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","úprava B03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","XPS tl. 80mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","Skladba S01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,045*1,07",null,2.1880000000000002,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(1,07+1,005)*6,02",null,12.492000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","skladba S02",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(0,15+2,52+2,37+0,15)*7,77",null,40.326000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-0,70*0,835",null,-0.58499999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","-(0,835-0,15)*1,85",null,-1.2669999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Mezisoučet",null,53.153999999999996,{"$nulls":37},"VV","2","3","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,106.30800000000001,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"55","K","713141138","Montáž tepelné izolace střech plochých rohožemi, pásy, deskami, dílci, bloky (izolační materiál ve specifikaci) přilepenými za studena dvouvrstvá nízkoexpanzní (PUR) pěnou","m2",66.549999999999997,null,{"$f":"ROUND(I503*H503,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O503*H503","v":0},0.00024000000000000001,{"$f":"Q503*H503","v":0.015972},0,{"$f":"S503*H503","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N503=\"základní\",J503,0)","v":0},{"$f":"IF(N503=\"snížená\",J503,0)","v":0},{"$f":"IF(N503=\"zákl. přenesená\",J503,0)","v":0},{"$f":"IF(N503=\"sníž. přenesená\",J503,0)","v":0},{"$f":"IF(N503=\"nulová\",J503,0)","v":0},"1",{"$f":"ROUND(I503*H503,2)","v":0},"16","1114454015"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2 x EPS 150S tl. 100mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"56","M","28375914","deska EPS 150 pro konstrukce s vysokým zatížením λ=0,035 tl 100mm","m2",139.755,null,{"$f":"ROUND(I508*H508,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O508*H508","v":0},0.0028999999999999998,{"$f":"Q508*H508","v":0.40528949999999997},0,{"$f":"S508*H508","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N508=\"základní\",J508,0)","v":0},{"$f":"IF(N508=\"snížená\",J508,0)","v":0},{"$f":"IF(N508=\"zákl. přenesená\",J508,0)","v":0},{"$f":"IF(N508=\"sníž. přenesená\",J508,0)","v":0},{"$f":"IF(N508=\"nulová\",J508,0)","v":0},"1",{"$f":"ROUND(I508*H508,2)","v":0},"16","321473763"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2 x EPS 150S tl. 100mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55*2",null,133.09999999999999,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,null,"VV",null,"133,1*1,05 'Přepočtené koeficientem množství",null,139.755,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"57","K","713141212","Montáž tepelné izolace střech plochých atikovými klíny přilepenými za studena nízkoexpanzní (PUR) pěnou","m",97.730000000000004,null,{"$f":"ROUND(I514*H514,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O514*H514","v":0},3.0000000000000001E-05,{"$f":"Q514*H514","v":0.0029319000000000003},0,{"$f":"S514*H514","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N514=\"základní\",J514,0)","v":0},{"$f":"IF(N514=\"snížená\",J514,0)","v":0},{"$f":"IF(N514=\"zákl. přenesená\",J514,0)","v":0},{"$f":"IF(N514=\"sníž. přenesená\",J514,0)","v":0},{"$f":"IF(N514=\"nulová\",J514,0)","v":0},"1",{"$f":"ROUND(I514*H514,2)","v":0},"16","-1787958389"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*3",null,50.609999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(40,43-16,87)*2",null,47.119999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,97.72999999999999,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"58","M","63152005","klín atikový přechodný minerální plochých střech tl 50x50mm","m",102.617,null,{"$f":"ROUND(I520*H520,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O520*H520","v":0},0.00038000000000000002,{"$f":"Q520*H520","v":0.038994460000000002},0,{"$f":"S520*H520","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N520=\"základní\",J520,0)","v":0},{"$f":"IF(N520=\"snížená\",J520,0)","v":0},{"$f":"IF(N520=\"zákl. přenesená\",J520,0)","v":0},{"$f":"IF(N520=\"sníž. přenesená\",J520,0)","v":0},{"$f":"IF(N520=\"nulová\",J520,0)","v":0},"1",{"$f":"ROUND(I520*H520,2)","v":0},"16","-572860984"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*3",null,50.609999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","(40,43-16,87)*2",null,47.119999999999997,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,97.72999999999999,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"97,73*1,05 'Přepočtené koeficientem množství",null,102.617,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"59","K","713141263","Montáž tepelné izolace střech plochých mechanické přikotvení šrouby včetně dodávky šroubů, bez položení tepelné izolace tl. izolace přes 240 mm do betonu","m2",66.549999999999997,null,{"$f":"ROUND(I527*H527,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O527*H527","v":0},0.00010000000000000001,{"$f":"Q527*H527","v":0.0066550000000000003},0,{"$f":"S527*H527","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N527=\"základní\",J527,0)","v":0},{"$f":"IF(N527=\"snížená\",J527,0)","v":0},{"$f":"IF(N527=\"zákl. přenesená\",J527,0)","v":0},{"$f":"IF(N527=\"sníž. přenesená\",J527,0)","v":0},{"$f":"IF(N527=\"nulová\",J527,0)","v":0},"1",{"$f":"ROUND(I527*H527,2)","v":0},"16","1090652419"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"60","K","713141331","Montáž tepelné izolace střech plochých spádovými klíny v ploše přilepenými za studena zplna","m2",66.549999999999997,null,{"$f":"ROUND(I531*H531,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O531*H531","v":0},0.00116,{"$f":"Q531*H531","v":0.077198000000000003},0,{"$f":"S531*H531","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N531=\"základní\",J531,0)","v":0},{"$f":"IF(N531=\"snížená\",J531,0)","v":0},{"$f":"IF(N531=\"zákl. přenesená\",J531,0)","v":0},{"$f":"IF(N531=\"sníž. přenesená\",J531,0)","v":0},{"$f":"IF(N531=\"nulová\",J531,0)","v":0},"1",{"$f":"ROUND(I531*H531,2)","v":0},"16","2021363652"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55",null,66.549999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"61","M","28376143","klín izolační spád do 5% EPS 200","m3",8.4299999999999997,null,{"$f":"ROUND(I535*H535,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O535*H535","v":0},0.029999999999999999,{"$f":"Q535*H535","v":0.25289999999999996},0,{"$f":"S535*H535","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N535=\"základní\",J535,0)","v":0},{"$f":"IF(N535=\"snížená\",J535,0)","v":0},{"$f":"IF(N535=\"zákl. přenesená\",J535,0)","v":0},{"$f":"IF(N535=\"sníž. přenesená\",J535,0)","v":0},{"$f":"IF(N535=\"nulová\",J535,0)","v":0},"1",{"$f":"ROUND(I535*H535,2)","v":0},"16","761334982"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","hlavní plocha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","EPS 200 S tl. 20-170mm",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","66,55*(0,02+0,17)/3*2",null,8.4299999999999997,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"62","K","998713212","Přesun hmot pro izolace tepelné stanovený procentní sazbou (%) z ceny vodorovná dopravní vzdálenost do 50 m s omezením mechanizace v objektech výšky přes 6 m do 12 m","%",null,null,{"$f":"ROUND(I540*H540,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O540*H540","v":0},0,{"$f":"Q540*H540","v":0},0,{"$f":"S540*H540","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N540=\"základní\",J540,0)","v":0},{"$f":"IF(N540=\"snížená\",J540,0)","v":0},{"$f":"IF(N540=\"zákl. přenesená\",J540,0)","v":0},{"$f":"IF(N540=\"sníž. přenesená\",J540,0)","v":0},{"$f":"IF(N540=\"nulová\",J540,0)","v":0},"1",{"$f":"ROUND(I540*H540,2)","v":0},"16","1937659399"]
[null,null,null,"D","721","Zdravotechnika - vnitřní kanalizace",null,null,null,{"$f":"BK541","v":0},{"$nulls":5},{"$f":"SUM(P542:P558)","v":0},null,{"$f":"SUM(R542:R558)","v":0.0058999999999999999},null,{"$f":"SUM(T542:T558)","v":0.02537},{"$nulls":23},"2",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK542:BK558)","v":0}]
[null,null,"63","K","721171809","Demontáž potrubí z novodurových trub odpadních nebo připojovacích přes 114 do D 160","m",2,null,{"$f":"ROUND(I542*H542,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O542*H542","v":0},0,{"$f":"Q542*H542","v":0},0.00263,{"$f":"S542*H542","v":0.0052599999999999999},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N542=\"základní\",J542,0)","v":0},{"$f":"IF(N542=\"snížená\",J542,0)","v":0},{"$f":"IF(N542=\"zákl. přenesená\",J542,0)","v":0},{"$f":"IF(N542=\"sníž. přenesená\",J542,0)","v":0},{"$f":"IF(N542=\"nulová\",J542,0)","v":0},"1",{"$f":"ROUND(I542*H542,2)","v":0},"16","858668768"]
[null,null,null,"VV","","úprava B07",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,0",null,2,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"64","K","721174026","Potrubí z trub polypropylenových odpadní (svislé) DN 125","m",2,null,{"$f":"ROUND(I545*H545,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O545*H545","v":0},0.0014499999999999999,{"$f":"Q545*H545","v":0.0028999999999999998},0,{"$f":"S545*H545","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N545=\"základní\",J545,0)","v":0},{"$f":"IF(N545=\"snížená\",J545,0)","v":0},{"$f":"IF(N545=\"zákl. přenesená\",J545,0)","v":0},{"$f":"IF(N545=\"sníž. přenesená\",J545,0)","v":0},{"$f":"IF(N545=\"nulová\",J545,0)","v":0},"1",{"$f":"ROUND(I545*H545,2)","v":0},"16","-686516924"]
[null,null,null,"VV","","úprava N01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","k výrobku P01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,0",null,2,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"65","K","721210823","Demontáž kanalizačního příslušenství střešních vtoků DN 125","kus",1,null,{"$f":"ROUND(I549*H549,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O549*H549","v":0},0,{"$f":"Q549*H549","v":0},0.020109999999999999,{"$f":"S549*H549","v":0.020109999999999999},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N549=\"základní\",J549,0)","v":0},{"$f":"IF(N549=\"snížená\",J549,0)","v":0},{"$f":"IF(N549=\"zákl. přenesená\",J549,0)","v":0},{"$f":"IF(N549=\"sníž. přenesená\",J549,0)","v":0},{"$f":"IF(N549=\"nulová\",J549,0)","v":0},"1",{"$f":"ROUND(I549*H549,2)","v":0},"16","-1030793769"]
[null,null,null,"VV","","úprava B07",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,0",null,1,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"66","K","721242105","Lapače střešních splavenin polypropylenové (PP) se svislým odtokem DN 110","kus",2,null,{"$f":"ROUND(I552*H552,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O552*H552","v":0},0.0015,{"$f":"Q552*H552","v":0.0030000000000000001},0,{"$f":"S552*H552","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N552=\"základní\",J552,0)","v":0},{"$f":"IF(N552=\"snížená\",J552,0)","v":0},{"$f":"IF(N552=\"zákl. přenesená\",J552,0)","v":0},{"$f":"IF(N552=\"sníž. přenesená\",J552,0)","v":0},{"$f":"IF(N552=\"nulová\",J552,0)","v":0},"1",{"$f":"ROUND(I552*H552,2)","v":0},"16","552795481"]
[null,null,null,"VV","","úprava N05",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,0",null,2,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"67","K","R pol 72102","D+M dvouúrovňová střešní vpusť DN 125mm s bitumenovou manžetou, s prodlouženým potrubím v délce 1,0m, ochranný koš","kus",1,null,{"$f":"ROUND(I555*H555,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O555*H555","v":0},0,{"$f":"Q555*H555","v":0},0,{"$f":"S555*H555","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N555=\"základní\",J555,0)","v":0},{"$f":"IF(N555=\"snížená\",J555,0)","v":0},{"$f":"IF(N555=\"zákl. přenesená\",J555,0)","v":0},{"$f":"IF(N555=\"sníž. přenesená\",J555,0)","v":0},{"$f":"IF(N555=\"nulová\",J555,0)","v":0},"1",{"$f":"ROUND(I555*H555,2)","v":0},"16","1040905762"]
[null,null,null,"VV","","výrobek P01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,0",null,1,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"68","K","998721212","Přesun hmot pro vnitřní kanalizaci stanovený procentní sazbou (%) z ceny vodorovná dopravní vzdálenost do 50 m s omezením mechanizace v objektech výšky přes 6 do 12 m","%",null,null,{"$f":"ROUND(I558*H558,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O558*H558","v":0},0,{"$f":"Q558*H558","v":0},0,{"$f":"S558*H558","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N558=\"základní\",J558,0)","v":0},{"$f":"IF(N558=\"snížená\",J558,0)","v":0},{"$f":"IF(N558=\"zákl. přenesená\",J558,0)","v":0},{"$f":"IF(N558=\"sníž. přenesená\",J558,0)","v":0},{"$f":"IF(N558=\"nulová\",J558,0)","v":0},"1",{"$f":"ROUND(I558*H558,2)","v":0},"16","1558311576"]
[null,null,null,"D","762","Konstrukce tesařské",null,null,null,{"$f":"BK559","v":0},{"$nulls":5},{"$f":"SUM(P560:P594)","v":0},null,{"$f":"SUM(R560:R594)","v":0.39179662999999998},null,{"$f":"SUM(T560:T594)","v":0},{"$nulls":23},"2",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK560:BK594)","v":0}]
[null,null,"69","K","762083122","Impregnace řeziva máčením proti dřevokaznému hmyzu, houbám a plísním, třída ohrožení 3 a 4 (dřevo v exteriéru)","m3",0.060999999999999999,null,{"$f":"ROUND(I560*H560,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O560*H560","v":0},0.00189,{"$f":"Q560*H560","v":0.00011529},0,{"$f":"S560*H560","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N560=\"základní\",J560,0)","v":0},{"$f":"IF(N560=\"snížená\",J560,0)","v":0},{"$f":"IF(N560=\"zákl. přenesená\",J560,0)","v":0},{"$f":"IF(N560=\"sníž. přenesená\",J560,0)","v":0},{"$f":"IF(N560=\"nulová\",J560,0)","v":0},"1",{"$f":"ROUND(I560*H560,2)","v":0},"16","1718681160"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)/0,50*0,75*0,04*0,06",null,0.060999999999999999,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"70","K","762439001","Obložení stěn montáž roštu podkladového","m",25.305,null,{"$f":"ROUND(I565*H565,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O565*H565","v":0},1.0000000000000001E-05,{"$f":"Q565*H565","v":0.00025305},0,{"$f":"S565*H565","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N565=\"základní\",J565,0)","v":0},{"$f":"IF(N565=\"snížená\",J565,0)","v":0},{"$f":"IF(N565=\"zákl. přenesená\",J565,0)","v":0},{"$f":"IF(N565=\"sníž. přenesená\",J565,0)","v":0},{"$f":"IF(N565=\"nulová\",J565,0)","v":0},"1",{"$f":"ROUND(I565*H565,2)","v":0},"16","-245928404"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)/0,50*0,75",null,25.305,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"71","M","60514106","řezivo jehličnaté lať pevnostní třída S10-13 průřez 40x60mm","m3",0.067000000000000004,null,{"$f":"ROUND(I570*H570,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O570*H570","v":0},0.55000000000000004,{"$f":"Q570*H570","v":0.036850000000000008},0,{"$f":"S570*H570","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N570=\"základní\",J570,0)","v":0},{"$f":"IF(N570=\"snížená\",J570,0)","v":0},{"$f":"IF(N570=\"zákl. přenesená\",J570,0)","v":0},{"$f":"IF(N570=\"sníž. přenesená\",J570,0)","v":0},{"$f":"IF(N570=\"nulová\",J570,0)","v":0},"1",{"$f":"ROUND(I570*H570,2)","v":0},"16","-1564932541"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)/0,50*0,75*0,04*0,06",null,0.060999999999999999,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,null,"VV",null,"0,061*1,1 'Přepočtené koeficientem množství",null,0.067000000000000004,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"72","K","R pol 76243","Obložení podlah a stěn z mikroštěpkových desek přibíjených na pero a drážku nebroušených","m2",12.882999999999999,null,{"$f":"ROUND(I576*H576,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O576*H576","v":0},0.013429999999999999,{"$f":"Q576*H576","v":0.17301868999999998},0,{"$f":"S576*H576","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N576=\"základní\",J576,0)","v":0},{"$f":"IF(N576=\"snížená\",J576,0)","v":0},{"$f":"IF(N576=\"zákl. přenesená\",J576,0)","v":0},{"$f":"IF(N576=\"sníž. přenesená\",J576,0)","v":0},{"$f":"IF(N576=\"nulová\",J576,0)","v":0},"1",{"$f":"ROUND(I576*H576,2)","v":0},"16","345648135"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*0,75",null,12.653000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*0,10",null,0.23000000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,12.883000000000001,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"73","M","R pol 60726","deska mikroštěpková tl 22mm","m2",14.170999999999999,null,{"$f":"ROUND(I582*H582,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O582*H582","v":0},0.012800000000000001,{"$f":"Q582*H582","v":0.18138879999999999},0,{"$f":"S582*H582","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N582=\"základní\",J582,0)","v":0},{"$f":"IF(N582=\"snížená\",J582,0)","v":0},{"$f":"IF(N582=\"zákl. přenesená\",J582,0)","v":0},{"$f":"IF(N582=\"sníž. přenesená\",J582,0)","v":0},{"$f":"IF(N582=\"nulová\",J582,0)","v":0},"1",{"$f":"ROUND(I582*H582,2)","v":0},"16","-65525573"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)*0,75",null,12.653000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*0,10",null,0.23000000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,12.883000000000001,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"12,883*1,1 'Přepočtené koeficientem množství",null,14.170999999999999,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"74","K","762895000","Spojovací prostředky záklopu stropů, stropnic, podbíjení hřebíky, svorníky","m3",0.060999999999999999,null,{"$f":"ROUND(I589*H589,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O589*H589","v":0},0.0028,{"$f":"Q589*H589","v":0.00017080000000000001},0,{"$f":"S589*H589","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N589=\"základní\",J589,0)","v":0},{"$f":"IF(N589=\"snížená\",J589,0)","v":0},{"$f":"IF(N589=\"zákl. přenesená\",J589,0)","v":0},{"$f":"IF(N589=\"sníž. přenesená\",J589,0)","v":0},{"$f":"IF(N589=\"nulová\",J589,0)","v":0},"1",{"$f":"ROUND(I589*H589,2)","v":0},"16","976509040"]
[null,null,null,"VV","","skladba NT1",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","vytažení na konstrukce",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","atiky a stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","(8,005+2,075+0,15+1,75+4,89)/0,50*0,75*0,04*0,06",null,0.060999999999999999,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"75","K","998762212","Přesun hmot pro konstrukce tesařské stanovený procentní sazbou (%) z ceny vodorovná dopravní vzdálenost do 50 m základní v objektech výšky přes 6 do 12 m","%",null,null,{"$f":"ROUND(I594*H594,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O594*H594","v":0},0,{"$f":"Q594*H594","v":0},0,{"$f":"S594*H594","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N594=\"základní\",J594,0)","v":0},{"$f":"IF(N594=\"snížená\",J594,0)","v":0},{"$f":"IF(N594=\"zákl. přenesená\",J594,0)","v":0},{"$f":"IF(N594=\"sníž. přenesená\",J594,0)","v":0},{"$f":"IF(N594=\"nulová\",J594,0)","v":0},"1",{"$f":"ROUND(I594*H594,2)","v":0},"16","1599610283"]
[null,null,null,"D","764","Konstrukce klempířské",null,null,null,{"$f":"BK595","v":0},{"$nulls":5},{"$f":"SUM(P596:P614)","v":0},null,{"$f":"SUM(R596:R614)","v":0.11566459999999999},null,{"$f":"SUM(T596:T614)","v":0.0207397},{"$nulls":23},"2",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK596:BK614)","v":0}]
[null,null,"76","K","764002841","Demontáž klempířských konstrukcí oplechování horních ploch zdí a nadezdívek do suti","m",4.6699999999999999,null,{"$f":"ROUND(I596*H596,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O596*H596","v":0},0,{"$f":"Q596*H596","v":0},0.00191,{"$f":"S596*H596","v":0.0089196999999999992},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N596=\"základní\",J596,0)","v":0},{"$f":"IF(N596=\"snížená\",J596,0)","v":0},{"$f":"IF(N596=\"zákl. přenesená\",J596,0)","v":0},{"$f":"IF(N596=\"sníž. přenesená\",J596,0)","v":0},{"$f":"IF(N596=\"nulová\",J596,0)","v":0},"1",{"$f":"ROUND(I596*H596,2)","v":0},"16","-1015941043"]
[null,null,null,"VV","","úprava B04",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","3,60+1,07",null,4.6699999999999999,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"77","K","764004861","Demontáž klempířských konstrukcí svodu do suti","m",3,null,{"$f":"ROUND(I599*H599,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O599*H599","v":0},0,{"$f":"Q599*H599","v":0},0.0039399999999999999,{"$f":"S599*H599","v":0.011820000000000001},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N599=\"základní\",J599,0)","v":0},{"$f":"IF(N599=\"snížená\",J599,0)","v":0},{"$f":"IF(N599=\"zákl. přenesená\",J599,0)","v":0},{"$f":"IF(N599=\"sníž. přenesená\",J599,0)","v":0},{"$f":"IF(N599=\"nulová\",J599,0)","v":0},"1",{"$f":"ROUND(I599*H599,2)","v":0},"16","1864324174"]
[null,null,null,"VV","","úprava B08",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,50*2,0",null,3,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"78","K","764011447","Podkladní plech z pozinkovaného plechu tloušťky 1,0 mm pro TiZn rš 670 mm","m",5,null,{"$f":"ROUND(I602*H602,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O602*H602","v":0},0.0060899999999999999,{"$f":"Q602*H602","v":0.030449999999999998},0,{"$f":"S602*H602","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N602=\"základní\",J602,0)","v":0},{"$f":"IF(N602=\"snížená\",J602,0)","v":0},{"$f":"IF(N602=\"zákl. přenesená\",J602,0)","v":0},{"$f":"IF(N602=\"sníž. přenesená\",J602,0)","v":0},{"$f":"IF(N602=\"nulová\",J602,0)","v":0},"1",{"$f":"ROUND(I602*H602,2)","v":0},"16","-1595678283"]
[null,null,null,"VV","","výrobek K02",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","5,0",null,5,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"79","K","764245408","Oplechování horních ploch zdí a nadezdívek (atik) z titanzinkového předzvětralého plechu celoplošně lepené rš 750 mm","m",5,null,{"$f":"ROUND(I605*H605,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O605*H605","v":0},0.0058399999999999997,{"$f":"Q605*H605","v":0.029199999999999997},0,{"$f":"S605*H605","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N605=\"základní\",J605,0)","v":0},{"$f":"IF(N605=\"snížená\",J605,0)","v":0},{"$f":"IF(N605=\"zákl. přenesená\",J605,0)","v":0},{"$f":"IF(N605=\"sníž. přenesená\",J605,0)","v":0},{"$f":"IF(N605=\"nulová\",J605,0)","v":0},"1",{"$f":"ROUND(I605*H605,2)","v":0},"16","959237597"]
[null,null,null,"VV","","výrobek K02",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","5,0",null,5,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"80","K","764548423","Svod z titanzinkového předzvětralého plechu včetně objímek, kolen a odskoků kruhový, průměru 100 mm","m",3,null,{"$f":"ROUND(I608*H608,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O608*H608","v":0},0.0022300000000000002,{"$f":"Q608*H608","v":0.0066900000000000006},0,{"$f":"S608*H608","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N608=\"základní\",J608,0)","v":0},{"$f":"IF(N608=\"snížená\",J608,0)","v":0},{"$f":"IF(N608=\"zákl. přenesená\",J608,0)","v":0},{"$f":"IF(N608=\"sníž. přenesená\",J608,0)","v":0},{"$f":"IF(N608=\"nulová\",J608,0)","v":0},"1",{"$f":"ROUND(I608*H608,2)","v":0},"16","397475466"]
[null,null,null,"VV","","úprava N05",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,50*2,0",null,3,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"81","K","R pol 76401","Přítlačná lišta pro ukončení svislé izolace ocel.plech tl.1,5mm rš 50mm + krycí ukončovací lišta z Pz plechu s povrchovou úpravou rš 150mm, mechanicky kotveno","m",40.43,null,{"$f":"ROUND(I611*H611,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O611*H611","v":0},0.00122,{"$f":"Q611*H611","v":0.049324599999999996},0,{"$f":"S611*H611","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N611=\"základní\",J611,0)","v":0},{"$f":"IF(N611=\"snížená\",J611,0)","v":0},{"$f":"IF(N611=\"zákl. přenesená\",J611,0)","v":0},{"$f":"IF(N611=\"sníž. přenesená\",J611,0)","v":0},{"$f":"IF(N611=\"nulová\",J611,0)","v":0},"1",{"$f":"ROUND(I611*H611,2)","v":0},"16","1206308962"]
[null,null,null,"VV","","výrobek K01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","40,43",null,40.43,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"82","K","998764312","Přesun hmot pro konstrukce klempířské stanovený procentní sazbou (%) z ceny vodorovná dopravní vzdálenost do 50 m ruční (bez užtití mechanizace) v objektech výšky přes 6 do 12 m","%",null,null,{"$f":"ROUND(I614*H614,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O614*H614","v":0},0,{"$f":"Q614*H614","v":0},0,{"$f":"S614*H614","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N614=\"základní\",J614,0)","v":0},{"$f":"IF(N614=\"snížená\",J614,0)","v":0},{"$f":"IF(N614=\"zákl. přenesená\",J614,0)","v":0},{"$f":"IF(N614=\"sníž. přenesená\",J614,0)","v":0},{"$f":"IF(N614=\"nulová\",J614,0)","v":0},"1",{"$f":"ROUND(I614*H614,2)","v":0},"16","-2067778265"]
[null,null,null,"D","767","Konstrukce zámečnické",null,null,null,{"$f":"BK615","v":0},{"$nulls":5},{"$f":"SUM(P616:P623)","v":0},null,{"$f":"SUM(R616:R623)","v":0.00044000000000000007},null,{"$f":"SUM(T616:T623)","v":0.068750000000000006},{"$nulls":23},"2",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK616:BK623)","v":0}]
[null,null,"83","K","767161814","Demontáž zábradlí do suti rovného nerozebíratelný spoj hmotnosti 1 m zábradlí přes 20 kg","m",2.75,null,{"$f":"ROUND(I616*H616,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O616*H616","v":0},0,{"$f":"Q616*H616","v":0},0.025000000000000001,{"$f":"S616*H616","v":0.068750000000000006},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N616=\"základní\",J616,0)","v":0},{"$f":"IF(N616=\"snížená\",J616,0)","v":0},{"$f":"IF(N616=\"zákl. přenesená\",J616,0)","v":0},{"$f":"IF(N616=\"sníž. přenesená\",J616,0)","v":0},{"$f":"IF(N616=\"nulová\",J616,0)","v":0},"1",{"$f":"ROUND(I616*H616,2)","v":0},"16","1148203390"]
[null,null,null,"VV","","úprava B04",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,25+1,50",null,2.75,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"84","K","76716310R","Dodávka a montáž přímého kovového zábradlí z nerez oceli, kotvení ke stávajícímu zábradlí a do zdiva pomocí chemických kotev","m",1.1000000000000001,null,{"$f":"ROUND(I619*H619,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O619*H619","v":0},0.00040000000000000002,{"$f":"Q619*H619","v":0.00044000000000000007},0,{"$f":"S619*H619","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N619=\"základní\",J619,0)","v":0},{"$f":"IF(N619=\"snížená\",J619,0)","v":0},{"$f":"IF(N619=\"zákl. přenesená\",J619,0)","v":0},{"$f":"IF(N619=\"sníž. přenesená\",J619,0)","v":0},{"$f":"IF(N619=\"nulová\",J619,0)","v":0},"1",{"$f":"ROUND(I619*H619,2)","v":0},"16","2105243244"]
[null,null,null,"VV","","úprava N03",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","výrobek Z01",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","1,10",null,1.1000000000000001,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,"85","K","998767212","Přesun hmot pro zámečnické konstrukce stanovený procentní sazbou (%) z ceny vodorovná dopravní vzdálenost do 50 m s omezením mechanizace v objektech výšky přes 6 do 12 m","%",null,null,{"$f":"ROUND(I623*H623,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O623*H623","v":0},0,{"$f":"Q623*H623","v":0},0,{"$f":"S623*H623","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N623=\"základní\",J623,0)","v":0},{"$f":"IF(N623=\"snížená\",J623,0)","v":0},{"$f":"IF(N623=\"zákl. přenesená\",J623,0)","v":0},{"$f":"IF(N623=\"sníž. přenesená\",J623,0)","v":0},{"$f":"IF(N623=\"nulová\",J623,0)","v":0},"1",{"$f":"ROUND(I623*H623,2)","v":0},"16","1464072915"]
[null,null,null,"D","784","Dokončovací práce - malby a tapety",null,null,null,{"$f":"BK624","v":0},{"$nulls":5},{"$f":"SUM(P625:P671)","v":0},null,{"$f":"SUM(R625:R671)","v":0.63913381000000002},null,{"$f":"SUM(T625:T671)","v":0.0028031700000000002},{"$nulls":23},"2",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK625:BK671)","v":0}]
[null,null,"86","K","784171101","Zakrytí nemalovaných ploch (materiál ve specifikaci) včetně pozdějšího odkrytí podlah","m2",85.030000000000001,null,{"$f":"ROUND(I625*H625,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O625*H625","v":0},0,{"$f":"Q625*H625","v":0},3.0000000000000001E-05,{"$f":"S625*H625","v":0.0025509},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N625=\"základní\",J625,0)","v":0},{"$f":"IF(N625=\"snížená\",J625,0)","v":0},{"$f":"IF(N625=\"zákl. přenesená\",J625,0)","v":0},{"$f":"IF(N625=\"sníž. přenesená\",J625,0)","v":0},{"$f":"IF(N625=\"nulová\",J625,0)","v":0},"1",{"$f":"ROUND(I625*H625,2)","v":0},"16","-658638964"]
[null,null,null,"VV","","pro vybourání zdi se svodem",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","podlaha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","25,03",null,25.030000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","zakrytí pracovní cesty",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","60,0",null,60,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,85.030000000000001,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"87","K","784171113","Zakrytí nemalovaných ploch (materiál ve specifikaci) včetně pozdějšího odkrytí svislých ploch např. stěn, oken, dveří v místnostech výšky přes 3,80 do 5,00","m2",8.4090000000000007,null,{"$f":"ROUND(I632*H632,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O632*H632","v":0},0,{"$f":"Q632*H632","v":0},3.0000000000000001E-05,{"$f":"S632*H632","v":0.00025227000000000002},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N632=\"základní\",J632,0)","v":0},{"$f":"IF(N632=\"snížená\",J632,0)","v":0},{"$f":"IF(N632=\"zákl. přenesená\",J632,0)","v":0},{"$f":"IF(N632=\"sníž. přenesená\",J632,0)","v":0},{"$f":"IF(N632=\"nulová\",J632,0)","v":0},"1",{"$f":"ROUND(I632*H632,2)","v":0},"16","-1907160252"]
[null,null,null,"VV","","pro vybourání zdi se svodem",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","okna a dveře",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*2,20",null,5.0599999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","0,90*1,97",null,1.7729999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","0,80*1,97",null,1.5760000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,8.4089999999999989,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"88","M","69311081","geotextilie netkaná separační, ochranná, filtrační, drenážní PES 300g/m2","m2",66,null,{"$f":"ROUND(I639*H639,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O639*H639","v":0},0.00029999999999999997,{"$f":"Q639*H639","v":0.019799999999999998},0,{"$f":"S639*H639","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N639=\"základní\",J639,0)","v":0},{"$f":"IF(N639=\"snížená\",J639,0)","v":0},{"$f":"IF(N639=\"zákl. přenesená\",J639,0)","v":0},{"$f":"IF(N639=\"sníž. přenesená\",J639,0)","v":0},{"$f":"IF(N639=\"nulová\",J639,0)","v":0},"1",{"$f":"ROUND(I639*H639,2)","v":0},"16","-1585111871"]
[null,null,null,"VV","","zakrytí pracovní cesty",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","60,0",null,60,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,null,"VV",null,"60*1,1 'Přepočtené koeficientem množství",null,66,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"89","M","60726272","deska dřevoštěpková OSB 3 P+D nebroušená tl 15mm","m2",63,null,{"$f":"ROUND(I643*H643,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O643*H643","v":0},0.0089999999999999993,{"$f":"Q643*H643","v":0.56699999999999995},0,{"$f":"S643*H643","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N643=\"základní\",J643,0)","v":0},{"$f":"IF(N643=\"snížená\",J643,0)","v":0},{"$f":"IF(N643=\"zákl. přenesená\",J643,0)","v":0},{"$f":"IF(N643=\"sníž. přenesená\",J643,0)","v":0},{"$f":"IF(N643=\"nulová\",J643,0)","v":0},"1",{"$f":"ROUND(I643*H643,2)","v":0},"16","-359672557"]
[null,null,null,"VV","","zakrytí pracovní cesty",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","60,0",null,60,{"$nulls":37},"VV","2","2","True","1","ROZPOCET"]
[null,null,null,"VV",null,"60*1,05 'Přepočtené koeficientem množství",null,63,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"90","M","28323153","fólie pro malířské potřeby samolepicí 0,5mx100m","m2",36.783000000000001,null,{"$f":"ROUND(I647*H647,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O647*H647","v":0},4.0000000000000003E-05,{"$f":"Q647*H647","v":0.0014713200000000001},0,{"$f":"S647*H647","v":0},{"$nulls":23},"32",null,"M","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N647=\"základní\",J647,0)","v":0},{"$f":"IF(N647=\"snížená\",J647,0)","v":0},{"$f":"IF(N647=\"zákl. přenesená\",J647,0)","v":0},{"$f":"IF(N647=\"sníž. přenesená\",J647,0)","v":0},{"$f":"IF(N647=\"nulová\",J647,0)","v":0},"1",{"$f":"ROUND(I647*H647,2)","v":0},"16","1996566286"]
[null,null,null,"VV","","pro vybourání zdi se svodem",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","podlaha",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","25,03",null,25.030000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","pro vybourání zdi se svodem",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","okna a dveře",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","2,30*2,20",null,5.0599999999999996,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","0,90*1,97",null,1.7729999999999999,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","0,80*1,97",null,1.5760000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,33.439,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"VV",null,"33,439*1,1 'Přepočtené koeficientem množství",null,36.783000000000001,{"$nulls":37},"VV","2","2","False","1","ROZPOCET"]
[null,null,"91","K","784181101","Penetrace podkladu jednonásobná základní akrylátová bezbarvá v místnostech výšky do 3,80 m","m2",103.801,null,{"$f":"ROUND(I658*H658,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O658*H658","v":0},0.00020000000000000001,{"$f":"Q658*H658","v":0.020760200000000003},0,{"$f":"S658*H658","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N658=\"základní\",J658,0)","v":0},{"$f":"IF(N658=\"snížená\",J658,0)","v":0},{"$f":"IF(N658=\"zákl. přenesená\",J658,0)","v":0},{"$f":"IF(N658=\"sníž. přenesená\",J658,0)","v":0},{"$f":"IF(N658=\"nulová\",J658,0)","v":0},"1",{"$f":"ROUND(I658*H658,2)","v":0},"16","238759144"]
[null,null,null,"VV","","pro vybourání zdi se svodem",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","strop",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","25,03",null,25.030000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","25,41*3,10",null,78.771000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,103.801,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,"92","K","784221101","Malby z malířských směsí otěruvzdorných za sucha dvojnásobné, bílé za sucha otěruvzdorné dobře v místnostech výšky do 3,80 m","m2",103.801,null,{"$f":"ROUND(I665*H665,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O665*H665","v":0},0.00029,{"$f":"Q665*H665","v":0.03010229},0,{"$f":"S665*H665","v":0},{"$nulls":23},"16",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N665=\"základní\",J665,0)","v":0},{"$f":"IF(N665=\"snížená\",J665,0)","v":0},{"$f":"IF(N665=\"zákl. přenesená\",J665,0)","v":0},{"$f":"IF(N665=\"sníž. přenesená\",J665,0)","v":0},{"$f":"IF(N665=\"nulová\",J665,0)","v":0},"1",{"$f":"ROUND(I665*H665,2)","v":0},"16","817102336"]
[null,null,null,"VV","","pro vybourání zdi se svodem",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","strop",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","25,03",null,25.030000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","stěny",null,"",{"$nulls":37},"VV","2","1","True","0","ROZPOCET"]
[null,null,null,"VV","","25,41*3,10",null,78.771000000000001,{"$nulls":37},"VV","2","2","True","0","ROZPOCET"]
[null,null,null,"VV","","Součet",null,103.801,{"$nulls":37},"VV","2","4","True","1","ROZPOCET"]
[null,null,null,"D","VRN","Vedlejší rozpočtové náklady",null,null,null,{"$f":"BK672","v":0},{"$nulls":5},{"$f":"P673+P675+P677+P680+P683","v":0},null,{"$f":"R673+R675+R677+R680+R683","v":0},null,{"$f":"T673+T675+T677+T680+T683","v":0},{"$nulls":23},"5",null,"D","0",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"BK673+BK675+BK677+BK680+BK683","v":0}]
[null,null,null,"D","VRN1","Projektové práce",null,null,null,{"$f":"BK673","v":0},{"$nulls":5},{"$f":"P674","v":0},null,{"$f":"R674","v":0},null,{"$f":"T674","v":0},{"$nulls":23},"5",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"BK674","v":0}]
[null,null,"93","K","013254000","Dokumentace skutečného provedení stavby","kpl",1,null,{"$f":"ROUND(I674*H674,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O674*H674","v":0},0,{"$f":"Q674*H674","v":0},0,{"$f":"S674*H674","v":0},{"$nulls":23},"1024",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N674=\"základní\",J674,0)","v":0},{"$f":"IF(N674=\"snížená\",J674,0)","v":0},{"$f":"IF(N674=\"zákl. přenesená\",J674,0)","v":0},{"$f":"IF(N674=\"sníž. přenesená\",J674,0)","v":0},{"$f":"IF(N674=\"nulová\",J674,0)","v":0},"1",{"$f":"ROUND(I674*H674,2)","v":0},"1024","-1761936792"]
[null,null,null,"D","VRN2","Průzkumné a geodetické práce",null,null,null,{"$f":"BK675","v":0},{"$nulls":5},{"$f":"P676","v":0},null,{"$f":"R676","v":0},null,{"$f":"T676","v":0},{"$nulls":23},"5",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"BK676","v":0}]
[null,null,"94","K","011514000","Stavebně-technický průzkum","kpl",1,null,{"$f":"ROUND(I676*H676,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O676*H676","v":0},0,{"$f":"Q676*H676","v":0},0,{"$f":"S676*H676","v":0},{"$nulls":23},"1024",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N676=\"základní\",J676,0)","v":0},{"$f":"IF(N676=\"snížená\",J676,0)","v":0},{"$f":"IF(N676=\"zákl. přenesená\",J676,0)","v":0},{"$f":"IF(N676=\"sníž. přenesená\",J676,0)","v":0},{"$f":"IF(N676=\"nulová\",J676,0)","v":0},"1",{"$f":"ROUND(I676*H676,2)","v":0},"1024","1287055378"]
[null,null,null,"D","VRN3","Zařízení staveniště",null,null,null,{"$f":"BK677","v":0},{"$nulls":5},{"$f":"SUM(P678:P679)","v":0},null,{"$f":"SUM(R678:R679)","v":0},null,{"$f":"SUM(T678:T679)","v":0},{"$nulls":23},"5",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK678:BK679)","v":0}]
[null,null,"95","K","032903000","Náklady na provoz a údržbu vybavení staveniště","kpl",6952.2070000000003,null,{"$f":"ROUND(I678*H678,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O678*H678","v":0},0,{"$f":"Q678*H678","v":0},0,{"$f":"S678*H678","v":0},{"$nulls":23},"1024",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N678=\"základní\",J678,0)","v":0},{"$f":"IF(N678=\"snížená\",J678,0)","v":0},{"$f":"IF(N678=\"zákl. přenesená\",J678,0)","v":0},{"$f":"IF(N678=\"sníž. přenesená\",J678,0)","v":0},{"$f":"IF(N678=\"nulová\",J678,0)","v":0},"1",{"$f":"ROUND(I678*H678,2)","v":0},"1024","-1996963864"]
[null,null,"96","K","R pol 032803","Ochrana stavby před působením vnějších klimatických vlivů","kpl",1,null,{"$f":"ROUND(I679*H679,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O679*H679","v":0},0,{"$f":"Q679*H679","v":0},0,{"$f":"S679*H679","v":0},{"$nulls":23},"1024",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N679=\"základní\",J679,0)","v":0},{"$f":"IF(N679=\"snížená\",J679,0)","v":0},{"$f":"IF(N679=\"zákl. přenesená\",J679,0)","v":0},{"$f":"IF(N679=\"sníž. přenesená\",J679,0)","v":0},{"$f":"IF(N679=\"nulová\",J679,0)","v":0},"1",{"$f":"ROUND(I679*H679,2)","v":0},"1024","2134689727"]
[null,null,null,"D","VRN4","Inženýrská činnost",null,null,null,{"$f":"BK680","v":0},{"$nulls":5},{"$f":"SUM(P681:P682)","v":0},null,{"$f":"SUM(R681:R682)","v":0},null,{"$f":"SUM(T681:T682)","v":0},{"$nulls":23},"5",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"SUM(BK681:BK682)","v":0}]
[null,null,"97","K","042503000","Plán BOZP na staveništi","kpl",1,null,{"$f":"ROUND(I681*H681,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O681*H681","v":0},0,{"$f":"Q681*H681","v":0},0,{"$f":"S681*H681","v":0},{"$nulls":23},"1024",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N681=\"základní\",J681,0)","v":0},{"$f":"IF(N681=\"snížená\",J681,0)","v":0},{"$f":"IF(N681=\"zákl. přenesená\",J681,0)","v":0},{"$f":"IF(N681=\"sníž. přenesená\",J681,0)","v":0},{"$f":"IF(N681=\"nulová\",J681,0)","v":0},"1",{"$f":"ROUND(I681*H681,2)","v":0},"1024","-590090923"]
[null,null,"98","K","R pol 043194","Zpracování kotevního a kladecího plánu na základě provedených zkoušek","kpl",1,null,{"$f":"ROUND(I682*H682,2)","v":0},"cena individuální",null,"","základní",null,{"$f":"O682*H682","v":0},0,{"$f":"Q682*H682","v":0},0,{"$f":"S682*H682","v":0},{"$nulls":23},"1024",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N682=\"základní\",J682,0)","v":0},{"$f":"IF(N682=\"snížená\",J682,0)","v":0},{"$f":"IF(N682=\"zákl. přenesená\",J682,0)","v":0},{"$f":"IF(N682=\"sníž. přenesená\",J682,0)","v":0},{"$f":"IF(N682=\"nulová\",J682,0)","v":0},"1",{"$f":"ROUND(I682*H682,2)","v":0},"1024","2130494423"]
[null,null,null,"D","VRN7","Provozní vlivy",null,null,null,{"$f":"BK683","v":0},{"$nulls":5},{"$f":"P684","v":0},null,{"$f":"R684","v":0},null,{"$f":"T684","v":0},{"$nulls":23},"5",null,"D","1",null,null,null,"ROZPOCET",{"$nulls":11},{"$f":"BK684","v":0}]
[null,null,"99","K","071103000","Provoz investora","kpl",1,null,{"$f":"ROUND(I684*H684,2)","v":0},"CS ÚRS 2024 01",null,"","základní",null,{"$f":"O684*H684","v":0},0,{"$f":"Q684*H684","v":0},0,{"$f":"S684*H684","v":0},{"$nulls":23},"1024",null,"K","2",null,null,null,"ROZPOCET",{"$nulls":5},{"$f":"IF(N684=\"základní\",J684,0)","v":0},{"$f":"IF(N684=\"snížená\",J684,0)","v":0},{"$f":"IF(N684=\"zákl. přenesená\",J684,0)","v":0},{"$f":"IF(N684=\"sníž. přenesená\",J684,0)","v":0},{"$f":"IF(N684=\"nulová\",J684,0)","v":0},"1",{"$f":"ROUND(I684*H684,2)","v":0},"1024","-715412758"]