{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Krycí list rozpočtu","01 - Zadanie"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Krycí list rozpočtu","index":0,"n_rows":39,"n_cols":18,"rows_kept":39,"merged":[[4,4,4,12],[5,4,5,12],[6,4,6,12],[8,4,8,12],[9,4,9,12],[10,4,10,12],[12,1,12,3],[12,4,12,12],[15,7,15,8],[15,10,15,12],[28,1,28,3],[34,12,34,16]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"KRYCÍ LIST ROZPOČTU"]
[]
[]
[null,"Názov stavby",null,null,"Asfaltovanie komunikácií v obci Čakanovce   ",{"$nulls":10},"JKSO"]
[{"$nulls":15},"EČO"]
[{"$nulls":15},"Miesto","Čakanovce"]
[{"$nulls":15},"IČO",null,"IČ DPH"]
[null,"Objednávateľ",null,null,"Obecný úrad Čakanovce 312, 985 58 Radzovce   "]
[null,"Projektant",null,null,"   "]
[null,"Zhotoviteľ",null,null,"   "]
[]
[null,"Spracoval"]
[]
[{"$nulls":4},"Rozpočet číslo",null,null,"Dňa",null,null,"Položiek",{"$nulls":4},"CPV"]
[{"$nulls":15},"CPA"]
[]
[{"$nulls":4},"Merné a účelové jednotky"]
["        Počet",{"$nulls":3}," Náklady / 1 m.j.",null,"       Počet",null,null," Náklady / 1 m.j.",null,"           Počet",{"$nulls":4},"    Náklady / 1 m.j."]
[]
[{"$nulls":4},"Rozpočtové náklady v ",{"$nulls":3},"EUR"]
["A",null,"Základné rozp. náklady",{"$nulls":3},"B",null,"Doplnkové náklady",null,null,"C",null,"Vedľajšie rozpočtové náklady"]
["1","HSV",null,"Dodávky",{"v":0,"d":"0.00"},null,"8","Práce nadčas",{"$nulls":3},"13","GZS   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["2",null,null,"Montáž",{"v":0,"d":"0.00"},null,"9","Bez pevnej podl.",{"$nulls":3},"14","Projektové práce   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["3","PSV",null,"Dodávky",{"v":0,"d":"0.00"},null,"10","Kultúrna pamiatka",{"$nulls":3},"15","Sťažené podmienky   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["4",null,null,"Montáž",{"v":0,"d":"0.00"},null,"11",{"$nulls":4},"16","Vplyv prostredia   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["5","\"M\"",null,"Dodávky",{"v":0,"d":"0.00"},{"$nulls":6},"17","Iné VRN   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["6",null,null,"Montáž",{"v":0,"d":"0.00"},{"$nulls":6},"18","VRN z rozpočtu",{"$nulls":4},{"v":0,"d":"0.00"}]
["7","ZRN (r. 1-6)",null,null,{"v":0,"d":"0.00"},null,"12","DN (r. 8-11)",{"$nulls":3},"19","VRN (r. 13-18)",{"$nulls":4},{"v":0,"d":"0.00"}]
["20","HZS",null,null,{"v":0,"d":"0.00"},null,"21","Kompl. činnosť",null,{"v":0,"d":"0.00"},null,"22","Ostatné náklady",{"$nulls":4},{"v":0,"d":"0.00"}]
["Projektant",{"$nulls":10},"D",null,"Celkové náklady"]
[{"$nulls":11},"23","Súčet 7, 12, 19-22",{"$nulls":4},{"v":0,"d":"0.00"}]
["Dátum a podpis",{"$nulls":5},"Pečiatka",{"$nulls":4},"24","DPH",{"v":20,"d":"20.00"},"% z",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["Objednávateľ",{"$nulls":10},"25","Cena s DPH (r. 23-24)",{"$nulls":4},{"v":0,"d":"0.00"}]
["Dátum a podpis",{"$nulls":5},"Pečiatka",{"$nulls":4},"E",null,"Prípočty a odpočty"]
["Zhotoviteľ",{"$nulls":10},"26","Dodávky objednávateľa",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":11},"27","Kĺzavá doložka",{"$nulls":4},{"v":0,"d":"0.00"}]
["Dátum a podpis",{"$nulls":5},"Pečiatka",{"$nulls":4},"28","Zvýhodnenie",{"$nulls":4},{"v":0,"d":"0.00"}]

{"sheet":"01 - Zadanie","index":1,"n_rows":45,"n_cols":8,"rows_kept":45,"merged":[[0,0,0,7],[5,2,5,3],[6,2,6,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba: ",null,"Asfaltovanie komunikácií v obci Čakanovce"]
["Objekt: ",null,"Komunikácia"]
[]
[]
["Objednávateľ:",null,"Obecný úrad Čakanovce 312, 985 58 Radzovce"]
["Zhotoviteľ: "]
["Miesto: ",null,"Čakanovce"]
[]
["Č.","KCN","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom"]
["1","2","3","4","5","6","7","8"]
[]
[]
[null,null,"HSV","Práce a dodávky HSV   "]
[null,null,"1","Zemné práce   "]
[1,"221","113151114","Odstránenie asfaltového podkladu alebo krytu frézovaním, v ploche do 500 m2,pruh do 750 mm,hr. 50 mm,  -0,12700t - 30%   ","m2",{"v":235.77,"d":"235.770"}]
[2,"001","122202201","Odkopávka a prekopávka krajníc, v hornine 3 do 100 m3   ","m3",28.995]
[3,"001","132201101","Výkop ryhy do šírky 600 mm v horn.3 do 100 m3   ","m3",{"v":9,"d":"9.000"}]
[4,"001","162303102","Vodorovné premiestnenie výkopku pre cesty po spevnenej ceste z horniny tr.1-4 do 1000 m3 na vzdialenosť do 1000 m   ","m3",37.995]
[5,"001","167101101","Nakladanie neuľahnutého výkopku z hornín tr.1-4 do 100 m3   ","m3",37.995]
[6,"001","175101102","Obsyp potrubia sypaninou z vhodných hornín 1 až 4 s prehodením sypaniny ručne   ","m3",8.693]
[7,"583","5833749700","Štrkopiesok preddrvený 0-22 n   ","m3",8.693]
[8,"001","181101102","Úprava pláne v hornine 1-4 so zhutnením   ","m2",{"v":773.2,"d":"773.200"}]
[null,null,"5","Komunikácie   "]
[9,"R","569811111","Spevnenie krajníc alebo komun. pre peších s rozpr. a zhutnením, štrkodrvinou hr.50 mm   ","m2",{"v":386.6,"d":"386.600"}]
[10,"221","573211111","Postrek asfaltový spojovací bez posypu kamenivom z asfaltu cestného v množstve od 0,50 do 0,70 kg/m2   ","m2",{"v":785.9,"d":"785.900"}]
[11,"221","577144211","Asfaltový betón vrstva obrusná AC 11 O v pruhu š. do 3 m z nemodifik. asfaltu tr. I, po zhutnení hr. 50 mm   ","m2",{"v":785.9,"d":"785.900"}]
[12,"221","577144412","Asfaltový betón vrstva ložná AC 22 L v pruhu š. do 3 m z nemodifik. asfaltu tr. I, po zhutnení hr. 40 mm   ","m2",{"v":785.9,"d":"785.900"}]
[null,null,"8","Rúrové vedenie   "]
[13,"271","871274002","Montáž kanalizačného PP potrubia hladkého plnostenného SN 10 DN 125   ","m",{"v":25,"d":"25.000"}]
[14,"286","286140000801","Rúra kanalizačná PVCU 3VR HR 125x 3.2x5000, PLATIKA   ","ks",{"v":5,"d":"5.000"}]
[15,"221","899331111","Výšková úprava uličného vstupu alebo vpuste do 200 mm zvýšením poklopu   ","ks",{"v":1,"d":"1.000"}]
[null,null,"9","Ostatné konštrukcie a práce-búranie   "]
[16,"R","597962132","Montáž uzavretého žľabu BGZ-S, SV 400 do lôžka z betónu prostého tr.C 25/30   ","m",{"v":12,"d":"12.000"}]
[17,"592","5923001309","BGZ-S Žľab pre vysokú záťaž G NW 400, č. 0, s liatinovou hranou, bez spádu   ","ks",{"v":12,"d":"12.000"}]
[18,"592","5923001312","Kalový kôš NW 400 sklolaminát biely   ","ks",{"v":3,"d":"3.000"}]
[19,"592","5923002944","Liatinový rošt NW 400, 500/447/25, SW 18/130, tr. D 400 kN, (bez 4 x spoj.mat.)   ","ks",{"v":24,"d":"24.000"}]
[20,"R","979081111","Odvoz sutiny a vybúraných hmôt na skládku do 1 km   ","t",29.943]
[21,"013","979081121","Odvoz sutiny a vybúraných hmôt na skládku za každý ďalší 1 km (19 km)   ","t",29.943]
[22,"221","979087212","Nakladanie na dopravné prostriedky pre vodorovnú dopravu sutiny   ","t",29.943]
[23,"R","979089211","Poplatok za skladovanie - bitúmenové zmesi, uhoľný decht, dechtové výrobky (17 03), nebezpečné   ","t",29.943]
[null,null,"99","Presun hmôt HSV   "]
[24,"221","998225111","Presun hmôt pre pozemnú komunikáciu a letisko s krytom asfaltovým akejkoľvek dĺžky objektu   ","t",219.341]
[]
[{"$nulls":3},"Celkom   "]