{"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":40,"n_cols":30,"rows_kept":40,"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: ",{"$nulls":3},"Dátum: 13.09.2016",{"$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 02 Hojdačka - 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","13320-2120   ","Hĺbenie šachiet v horn. tr.3  ručné do 1,00 m2 pôdorys. plochy                                                          ",{"v":1.68,"d":"1.680"},"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.11.21",10303020200,1]
[2,"272","16220-1102   ","Vodorovné premiestnenie výkopu do 50 m horn. tr. 1-4                                                                    ",{"v":1.68,"d":"1.680"},"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"E",{"$nulls":3},"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},{"v":0,"d":"0.000"}]
[]
[null,"2 - ZÁKLADY"]
[3,"011","27531-3611   ","Základové pätky z betónu prostého tr. C16/20                                                                            ",1.764,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},2.41931,{"v":4.26766284,"d":"4.26766"},{"$nulls":3},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.25.32",1101020104001,1]
[{"$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":4.26766284,"d":"4.26766"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"5 - KOMUNIKÁCIE"]
[4,"221","56428-1111   ","Podklad zo štrkopiesku hr. 300 mm fr 2-8mm - povrch tlmiaci naraz                                                       ",{"v":36.8,"d":"36.800"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.60721,{"v":22.345328,"d":"22.34533"},{"$nulls":3},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.23.11",2201010200130,1]
[{"$nulls":3},"5 - KOMUNIKÁCIE  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":22.345328,"d":"22.34533"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"9 - OSTATNÉ KONŠTRUKCIE A PRÁCE"]
[5,"221","91787-11121  ","Oramovanie dopadovej plochy drevenymi hranolmi                                                                          ",{"v":26,"d":"26.000"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.23.12","                    ",1]
[{"$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"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[{"$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":26.61299084,"d":"26.61299"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"PRÁCE A DODÁVKY PSV"]
[null,"79 - OSTATNÉ KONŠTRUKCIE A PRÁCE PSV"]
[6,"791","79003-811    ","Montáž a osadenie hojdačky                                                                                              ",{"v":1,"d":"1.000"},"ks      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.34.32","                    ",1]
[7,"791","79003-812    ","Dodávka hojdačky                                                                                                        ",{"v":1,"d":"1.000"},"ks      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.34.32","                    ",1]
[{"$nulls":3},"79 - OSTATNÉ KONŠTRUKCIE A PRÁCE 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,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[{"$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,"d":"0.00000"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[{"$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":26.61299084,"d":"26.61299"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]