{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Zadanie"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Zadanie","index":0,"n_rows":68,"n_cols":30,"rows_kept":68,"flags":["formulas_cached_only"]}
["Odberateľ: Obec Ľubotín, Narovni 302/12, 065 41 Ľubotín",{"$nulls":3},"Spracoval: Ing. Marek Medoň                        ",{"$nulls":20},"V module","Hlavička1","Mena","Hlavička2","Obdobie"]
["Projektant: Ing. Marek Medoň",{"$nulls":3},"JKSO : ",{"$nulls":20},"Rozpočet","Prehľad rozpočtových nákladov v","EUR"]
["Dodávateľ: ",{"$nulls":3},"Dátum: 10/2017",{"$nulls":20},"Čerpanie","Súpis vykonaných prác a dodávok v","EUR","za obdobie","Mesiac 2011"]
[{"$nulls":25},"VK","Prehľad kalkulovaných nákladov v","EUR"]
["Stavba :Poznajme kultúrne a prírodné atrakcie pohraničia",{"$nulls":24},"VF","Súpis vykonaných prác a dodávok v","EUR","za obdobie","Mesiac 2011"]
["Objekt :SO 03 Krb s prístreškom  - 1 ks"]
[]
[{"$nulls":3},"Prehľad rozpočtových nákladov v EUR  "]
["Por.","Kód","Kód položky","Popis položky, stavebného dielu, remesla,","Množstvo","Merná","Jednotková","Konštrukcie","Špecifikovaný","Spolu","Hmotnosť v tonách",null,"Suť v tonách",null,"DPH","Pozícia","Množstvo","Množstvo","Množstvo","Vyňatý","Vysoká sadzba","Typ","Nh","X","Y",null,null,"Typ"]
["číslo","cenníka",null,"výkaz-výmer","výmera","jednotka","cena","a práce","materiál",null,"Jednotková","Spolu","Jednotková","Spolu","%",null,"rozpočtované","od začiatku","dodatok","z režimu stavba","DPH ( materiál )","položky",{"$nulls":5},"Ceny"]
[]
[null,"PRÁCE A DODÁVKY HSV"]
[null,"1 - ZEMNE PRÁCE"]
[1,"001","12110-1002   ","Odstránenie ornice ručne s vodorov. premiest. na hromady do 50 m hr. nad 150 mm                                         ",null,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},20,"                    ",{"$nulls":5},"E",{"v":27.27,"d":"27.270"},null,null,"45.11.21",102010101002,1]
[2,"001","13320-2120   ","Hĺbenie šachiet v horn. tr.3  ručné do 1,00 m2 pôdorys. plochy                                                          ",null,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},20,"                    ",{"$nulls":5},"E",51.469,null,null,"45.11.21",10303020200,1]
[3,"272","16220-1102   ","Vodorovné premiestnenie výkopu do 50 m horn. tr. 1-4                                                                    ",null,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},20,"                    ",{"$nulls":5},"E",0.634,null,null,"45.11.24",106020101002,1]
[{"$nulls":3},"1 - ZEMNE PRÁCE  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},79.373]
[]
[null,"2 - ZÁKLADY"]
[4,"011","27531-3611   ","Základové pätky z betónu prostého tr. C16/20                                                                            ",null,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},2.41931,{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"E",7.142,null,null,"45.25.32",1101020104001,1]
[5,"011","27535-1215   ","Debnenie základových pätiek zhotovenie                                                                                  ",null,"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00223,{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"E",12.647,null,null,"45.25.32",1101021201001,1]
[6,"011","27535-1216   ","Debnenie základových pätiek odstránenie                                                                                 ",null,"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},20,"                    ",{"$nulls":5},"E",6.791,null,null,"45.25.32",1101021201002,1]
[{"$nulls":3},"2 - ZÁKLADY  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":26.580000000000002,"d":"26.580"}]
[]
[null,"5 - KOMUNIKÁCIE"]
[7,"221","56485-1111   ","Podklad zo štrkodrte hr. 150 mm                                                                                         ",null,"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.27994,{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"E",{"v":1.8,"d":"1.800"},null,null,"45.23.11",2201010400014,1]
[8,"221","59621-1120   ","Kladenie zámkovej dlažby pre chodcov hr. 60 mm sk. B do 50 m2                                                           ",null,"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0.0842,"d":"0.08420"},{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"E",56.016,null,null,"45.23.12","                    ",1]
[9,"MAT","592 480001   ","Dlažba zámková hr 60mm                                                                                                  ",null,"m2      ",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.184,"d":"0.18400"},{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"D",{"$nulls":3},"26.61.11","                    ",8]
[{"$nulls":3},"5 - KOMUNIKÁCIE  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":57.815999999999995,"d":"57.816"}]
[]
[null,"9 - OSTATNÉ KONŠTRUKCIE A PRÁCE"]
[10,"221","91656-1111   ","Osadenie záhon. obrubníka betón. do lôžka z betónu tr. C 12/15 s bočnou oporou                                          ",null,"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.10562,{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"E",7.464,null,null,"45.23.12",222508,1]
[11,"MAT","592 172061   ","Obrubník parkovy 1000x200x50 mm                                                                                         ",null,"kus     ",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0104,"d":"0.01040"},{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"D",{"$nulls":3},"26.61.11","                    ",8]
[{"$nulls":3},"9 - OSTATNÉ KONŠTRUKCIE A PRÁCE  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},7.464]
[]
[{"$nulls":3},"PRÁCE A DODÁVKY HSV  spolu: ",{"v":0,"d":"0.000"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},171.233]
[]
[null,"PRÁCE A DODÁVKY PSV"]
[null,"762 - Konštrukcie tesárske"]
[12,"762","76231-11041  ","M+D Ocel kotviaca patka stlpika                                                                                         ",{"v":12,"d":"12.000"},"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00151,0.01812,null,null,20,"                    ",{"$nulls":5},"I",7.164,null,null,"45.42.13","                    ",1]
[13,"762","76233-2110   ","Montáž krovov viazaných prierez. plocha do 120 cm2                                                                      ",{"v":28.4,"d":"28.400"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00026,{"v":0.007383999999999999,"d":"0.00738"},null,null,20,"                    ",{"$nulls":5},"I",39.629,null,null,"45.22.11",6204020101001,1]
[14,"762","76233-2120   ","Montáž krovov viazaných prierez. plocha nad 120 do 224 cm2                                                              ",{"v":19.4,"d":"19.400"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00026,{"v":0.005043999999999999,"d":"0.00504"},null,null,20,"                    ",{"$nulls":5},"I",43.483,null,null,"45.22.11",6204020101002,1]
[15,"762","76234-1260   ","Montáž debnenia striech striech rovných a šikmých z palubiek                                                            ",{"v":20,"d":"20.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},20,"                    ",{"$nulls":5},"I",{"v":27.36,"d":"27.360"},null,null,"  .  .  ","                    ",1]
[16,"762","76236-1114.2 ","Montáž zabradlia - zavetrovanie prierez plocha do 120 cm2                                                               ",{"v":55.65,"d":"55.650"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},20,"                    ",{"$nulls":5},"I",19.281,null,null,"45.22.11",6204050100001,1]
[17,"762","76239-5000   ","Spojovacie a ochranné prostriedky k montáži krovov                                                                      ",0.489,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.02089,{"v":0.010215209999999999,"d":"0.01022"},null,null,20,"                    ",{"$nulls":5},"I",{"$nulls":3},"45.22.11",6210080004001,1]
[18,"MAT","605 12/P12   ","Drevena konstrukcia krovu                                                                                               ",0.638,"m3      ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.55,"d":"0.55000"},{"v":0.35090000000000005,"d":"0.35090"},null,null,20,"                    ",{"$nulls":5},"D",{"$nulls":3},"20.30.11","                    ",8]
[19,"MAT","605 12/P31   ","Dosky  debnenia hr 20mm na P+D                                                                                          ",{"v":30,"d":"30.000"},"m2      ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},20,"                    ",{"$nulls":5},"D",{"$nulls":3},"20.30.11","                    ",8]
[{"$nulls":3},"Krb záhradný - čelné prevedenie (napr.: Norman avanta exklusive) + dovoz",{"v":1,"d":"1.000"},"ks",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"762 - Konštrukcie tesárske  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0.39166321000000004,"d":"0.39166"},null,{"v":0,"d":"0.000"},{"$nulls":8},136.917]
[]
[null,"765 - Krytiny tvrdé"]
[20,"765","76506-3153   ","Krytina z asfalt. šindľov Kanadskych sklon strechy do 30°                                                               ",{"v":30,"d":"30.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.01078,{"v":0.32339999999999997,"d":"0.32340"},null,null,20,"                    ",{"$nulls":5},"I",{"$nulls":3},"  .  .  ","                    ",7]
[21,"765","76590-11111  ","Zakrytie šik. striech podstreš. hydroiz. fóliou                                                                         ",{"v":30,"d":"30.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00013,{"v":0.0039,"d":"0.00390"},null,null,20,"                    ",{"$nulls":5},"I",{"v":2.16,"d":"2.160"},null,null,"45.22.12",6501019000001,7]
[{"$nulls":3},"765 - Krytiny tvrdé  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0.3273,"d":"0.32730"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":2.16,"d":"2.160"}]
[]
[null,"766 - Konštrukcie stolárske"]
[22,"766","76600-00412  ","M+D Drevená lavička ,s ocel konštrukciou z pásoviny, vr povrchovej úpravy                                               ",null,"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":5e-05,"d":"0.00005"},{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"I",{"v":9.03,"d":"9.030"},null,null,"45.42.13","                    ",1]
[23,"766","76600-00413  ","M+D Drevený stol , vr povrchovej úpravy, s kotvenim                                                                     ",null,"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":5e-05,"d":"0.00005"},{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"I",1.806,null,null,"45.42.13","                    ",7]
[24,"766","76600-00414  ","M+D Informačná tabuľa 180 x70 cm  ,s kotvenim                                                                           ",null,"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":5e-05,"d":"0.00005"},{"v":0,"d":"0.00000"},null,null,20,"                    ",{"$nulls":5},"I",{"v":9.03,"d":"9.030"},null,null,"45.42.13","                    ",7]
[{"$nulls":3},"766 - Konštrukcie stolárske  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},19.866]
[]
[null,"783 - Nátery"]
[25,"783","78372-6200   ","Nátery tesárskych konštr. pigment. olejom  2x                                                                           ",116.169,"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00022,{"v":0.02555718,"d":"0.02556"},null,null,20,"                    ",{"$nulls":5},"I",32.063,null,null,"45.44.22",8401070207002,1]
[{"$nulls":3},"783 - Nátery  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0.02555718,"d":"0.02556"},null,{"v":0,"d":"0.000"},{"$nulls":8},32.063]
[]
[{"$nulls":3},"PRÁCE A DODÁVKY PSV  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0.74452039,"d":"0.74452"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":191.00599999999997,"d":"191.006"}]
[]
[{"$nulls":3},"Za rozpočet celkom",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0.74452039,"d":"0.74452"},null,{"v":0,"d":"0.000"},{"$nulls":8},362.239]