{"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":67,"n_cols":30,"rows_kept":67,"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 01 Altánok  - 3 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                                         ",{"v":18,"d":"18.000"},"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.11.21",102010101002,1]
[2,"001","13320-2120   ","Hĺbenie šachiet v horn. tr.3  ručné do 1,00 m2 pôdorys. plochy                                                          ",9.186,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.11.21",10303020200,1]
[3,"272","16220-1102   ","Vodorovné premiestnenie výkopu do 50 m horn. tr. 1-4                                                                    ",9.186,"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"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"2 - ZÁKLADY"]
[4,"011","27531-3611   ","Základové pätky z betónu prostého tr. C16/20                                                                            ",15.662,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},2.41931,{"v":37.89123322,"d":"37.89123"},{"$nulls":3},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.25.32",1101020104001,1]
[5,"011","27535-1215   ","Debnenie základových pätiek zhotovenie                                                                                  ",{"v":34.65,"d":"34.650"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00223,{"v":0.0772695,"d":"0.07727"},{"$nulls":3},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.25.32",1101021201001,1]
[6,"011","27535-1216   ","Debnenie základových pätiek odstránenie                                                                                 ",{"v":34.65,"d":"34.650"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.25.32",1101021201002,1]
[{"$nulls":3},"2 - ZÁKLADY  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":37.96850272,"d":"37.96850"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"5 - KOMUNIKÁCIE"]
[7,"221","56485-1111   ","Podklad zo štrkodrte hr. 150 mm                                                                                         ",{"v":72,"d":"72.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.27994,20.15568,{"$nulls":3},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.23.11",2201010400014,1]
[8,"221","59621-1120   ","Kladenie zámkovej dlažby pre chodcov hr. 60 mm sk. B do 50 m2                                                           ",{"v":72,"d":"72.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0.0842,"d":"0.08420"},{"v":6.0624,"d":"6.06240"},{"$nulls":3},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.23.12","                    ",1]
[9,"MAT","592 480001   ","Dlažba zámková hr 60mm                                                                                                  ",{"v":73.44,"d":"73.440"},"m2      ",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.184,"d":"0.18400"},13.51296,{"$nulls":3},"                    ",{"$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,39.73104,null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"9 - OSTATNÉ KONŠTRUKCIE A PRÁCE"]
[10,"221","91656-1111   ","Osadenie záhon. obrubníka betón. do lôžka z betónu tr. C 12/15 s bočnou oporou                                          ",{"v":53.7,"d":"53.700"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.10562,{"v":5.671794,"d":"5.67179"},{"$nulls":3},"                    ",{"$nulls":5},"E",{"$nulls":3},"45.23.12",222508,1]
[11,"MAT","592 172061   ","Obrubník parkovy 1000x200x50 mm                                                                                         ",{"v":54,"d":"54.000"},"kus     ",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0104,"d":"0.01040"},{"v":0.5616,"d":"0.56160"},{"$nulls":3},"                    ",{"$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":6.2333940000000005,"d":"6.23339"},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":83.93293672,"d":"83.93294"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"PRÁCE A DODÁVKY PSV"]
[null,"762 - Konštrukcie tesárske"]
[12,"762","76231-11041  ","M+D Ocel kotviaca patka stlpika                                                                                         ",{"v":18,"d":"18.000"},"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00151,{"v":0.027180000000000003,"d":"0.02718"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.42.13","                    ",1]
[13,"762","76233-2110   ","Montáž krovov viazaných prierez. plocha do 120 cm2                                                                      ",{"v":115.2,"d":"115.200"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00026,{"v":0.029952,"d":"0.02995"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.22.11",6204020101001,1]
[14,"762","76233-2120   ","Montáž krovov viazaných prierez. plocha nad 120 do 224 cm2                                                              ",{"v":88.2,"d":"88.200"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00026,{"v":0.022931999999999998,"d":"0.02293"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.22.11",6204020101002,1]
[15,"762","76234-1260   ","Montáž debnenia striech striech rovných a šikmých z palubiek                                                            ",{"v":90,"d":"90.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"I",{"$nulls":3},"  .  .  ","                    ",1]
[16,"762","76236-1114.2 ","Montáž zabradlia - zavetrovanie prierez plocha do 120 cm2                                                               ",{"v":196.74,"d":"196.740"},"m       ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.22.11",6204050100001,1]
[17,"762","76239-5000   ","Spojovacie a ochranné prostriedky k montáži krovov                                                                      ",4.469,"m3      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.02089,{"v":0.09335741,"d":"0.09336"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.22.11",6210080004001,1]
[18,"MAT","605 12/P12   ","Drevena konstrukcia krovu                                                                                               ",4.916,"m3      ",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.55,"d":"0.55000"},{"v":2.7038,"d":"2.70380"},{"$nulls":3},"                    ",{"$nulls":5},"D",{"$nulls":3},"20.30.11","                    ",8]
[19,"MAT","605 12/P31   ","Dosky  debnenia hr 20mm na P+D                                                                                          ",{"v":90,"d":"90.000"},"m2      ",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},"                    ",{"$nulls":5},"D",{"$nulls":3},"20.30.11","                    ",8]
[{"$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":2.87722141,"d":"2.87722"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"765 - Krytiny tvrdé"]
[20,"765","76506-3153   ","Krytina z asfalt. šindľov Kanadskych sklon strechy do 30°                                                               ",{"v":90,"d":"90.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.01078,{"v":0.9702,"d":"0.97020"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"  .  .  ","                    ",7]
[21,"765","76590-11111  ","Zakrytie šik. striech podstreš. hydroiz. fóliou                                                                         ",{"v":90,"d":"90.000"},"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00013,{"v":0.011699999999999999,"d":"0.01170"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.22.12",6501019000001,7]
[{"$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":0.9819,"d":"0.98190"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"766 - Konštrukcie stolárske"]
[22,"766","76600-00412  ","M+D Drevená lavička ,s ocel konštrukciou z pásoviny, vr povrchovej úpravy                                               ",{"v":15,"d":"15.000"},"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":5e-05,"d":"0.00005"},0.00075,{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.42.13","                    ",1]
[23,"766","76600-00413  ","M+D Drevený stol , vr povrchovej úpravy, s kotvenim                                                                     ",{"v":3,"d":"3.000"},"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":5e-05,"d":"0.00005"},{"v":0.00015000000000000001,"d":"0.00015"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.42.13","                    ",7]
[24,"766","76600-00414  ","M+D Informačná tabuľa 180 x70 cm  ,s kotvenim                                                                           ",{"v":15,"d":"15.000"},"kus     ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":5e-05,"d":"0.00005"},0.00075,{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.42.13","                    ",7]
[{"$nulls":3},"766 - Konštrukcie stolárske  spolu: ",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0.00165,null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]
[]
[null,"783 - Nátery"]
[25,"783","78372-6200   ","Nátery tesárskych konštr. pigment. olejom  2x                                                                           ",348.509,"m2      ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0.00022,{"v":0.07667198,"d":"0.07667"},{"$nulls":3},"                    ",{"$nulls":5},"I",{"$nulls":3},"45.44.22",8401070207002,1]
[{"$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":0.07667198,"d":"0.07667"},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":3.9374433900000003,"d":"3.93744"},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":87.87038011,"d":"87.87038"},null,{"v":0,"d":"0.000"},{"$nulls":8},{"v":0,"d":"0.000"}]