{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Krycí list rozpočtu","Komunikácie"],"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"]}
[]
[{"$nulls":6},"KRYCÍ LIST ROZPOČTU"]
[]
[]
[null,"Názov stavby",null,null,"MK pri materskej škole ",{"$nulls":10},"JKSO"]
[{"$nulls":15},"EČO"]
[{"$nulls":15},"Miesto","Čakanovce"]
[{"$nulls":15},"IČO",null,"IČ DPH"]
[null,"Objednávateľ",null,null,"Obec Čakanovce, Čakanovce 312, 985 58 Radzovce   "]
[null,"Projektant",null,null,"   "]
[null,"Zhotoviteľ",null,null,"   "]
[]
[null,"Spracoval"]
[]
[{"$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":"Komunikácie","index":1,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,7],[5,2,5,3],[6,2,6,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba: ",null,"MK pri materskej škole "]
["Objekt: ",null,"Komunikácie"]
[]
[]
["Objednávateľ:",null,"Obec Čakanovce, Čakanovce 312, 985 58 Radzovce"]
["Zhotoviteľ: ",{"$nulls":4},"Spracoval: "]
["Miesto: ",null,"Čakanovce",null,null,"Dátum: "]
[]
["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","113152230","Frézovanie asf. podkladu alebo krytu bez prek., plochy do 500 m2, pruh š. cez 0,5 m do 1 m, hr. 50 mm  0,127 t   ","m2",{"v":7.5,"d":"7.500"}]
[18,"001","122201101","Odkopávka a prekopávka nezapažená v hornine 3, do 100 m3   ","m3",{"v":8.4,"d":"8.400"}]
[2,"001","132211101","Hĺbenie rýh šírky do 600 mm v  hornine tr.3 súdržných - ručným náradím   ","m3",{"v":0.45,"d":"0.450"}]
[null,null,"3","Zvislé a kompletné konštrukcie   "]
[22,"211","3173211201","Čelo mostíka z betónu triedy C 20/25   ","m3",{"v":0.8,"d":"0.800"}]
[null,null,"5","Komunikácie   "]
[24,"221","566902251","Vyspravenie podkladu nad 15 m2 asfaltovým betónom - recyklovaný materiál, po zhutnení hr. 30 mm   ","m2",{"v":640,"d":"640.000"}]
[4,"221","567153115","Podklad z kameniva stmeleného cementom s rozprestretím a zhutnením, CBGM C 5/6, po zhutnení hr. 300 mm   ","m2",{"v":86.8,"d":"86.800"}]
[23,"221","5699211111","Spevnenie krajníc surovým recyklátom hr. 50 - 100 mm   ","m2",{"v":187.2,"d":"187.200"}]
[5,"221","573211111","Postrek asfaltový spojovací bez posypu kamenivom z asfaltu cestného v množstve od 0,50 do 0,70 kg/m2   ","m2",{"v":877.56,"d":"877.560"}]
[6,"221","577154231","Asfaltový betón vrstva obrusná AC 11 O v pruhu š. do 3 m z nemodifik. asfaltu tr. II, po zhutnení hr. 60 mm - recyklovaný materiál   ","m2",{"v":877.56,"d":"877.560"}]
[25,"221","5771542311","Asfalt - surový recyklát hr. 100 - 150 mm   ","m2",{"v":84,"d":"84.000"}]
[null,null,"9","Ostatné konštrukcie a práce-búranie   "]
[19,"221","935112111","Osadenie priekop. žľabu z betón. priekopových tvárnic šírky do 500 mm do betónu C 12/15   ","m",{"v":52,"d":"52.000"}]
[20,"592","592270001800","Tvárnica priekopová PREMAC TBM 1-60, lxšxv 620x300x154,5(75) mm   ","ks",{"v":210.08,"d":"210.080"}]
[7,"221","935114412","Osadenie odvodňovacieho betónového žľabu univerzálneho BGU-Z s ochrannou hranou vnútornej šírky 100 mm a s roštom triedy B 125   ","m",{"v":5,"d":"5.000"}]
[8,"592","592270002200","Odvodňovací žľab univerzálny BGU-Z NW 100, č. 0, dĺžky 1 m, bez spádu, betónový, HYDRO BG   ","ks",{"v":5,"d":"5.000"}]
[9,"592","592270003900","Mriežkový rošt NW 100, lxšxhr 1000x155x2 mm, rozmer štrbiny MW 30x10 mm, trieda B 125, pre odvodňovacie žľaby bez ochrannej hrany, HYDRO BG   ","ks",{"v":5,"d":"5.000"}]
[10,"592","592270006100","Čelná, koncová stena NW 100, (pre BGU 100/0), HYDRO BG   ","ks",{"v":2,"d":"2.000"}]
[11,"221","938909502","Čistenie rigolov komunikácií od nánosu ručne hrúbky nad 50 do 100 mm, -0,08800 t   ","m2",{"v":52,"d":"52.000"}]
[17,"221","938909620","Odstránenie nánosu na krajniciach priemernej hr. do 50 mm,  -0,06300 t   ","m2",{"v":187.2,"d":"187.200"}]
[12,"013","979081111","Odvoz sutiny a vybúraných hmôt na skládku do 1 km   ","t",17.322]
[13,"013","979081121","Odvoz sutiny a vybúraných hmôt na skládku za každý ďalší 1 km   ","t",105.051]
[14,"221","979087212","Nakladanie na dopravné prostriedky pre vodorovnú dopravu sutiny   ","t",17.322]
[15,"013","979089212","Poplatok za skladovanie - bitúmenové zmesi, uholný decht, dechtové výrobky (17 03 ), ostatné   ","t",17.322]
[null,null,"99","Presun hmôt HSV   "]
[16,"221","998225311","Presun hmôt pre opravy a údržbu komunikácií s krytom asfaltovým   ","t",321.505]
[]
[{"$nulls":3},"Celkom   "]