{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Kryci list","Prehlad"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Kryci list","index":0,"n_rows":27,"n_cols":30,"rows_kept":27,"merged":[[9,7,9,8],[9,10,9,12],[15,1,15,4],[15,6,15,8],[15,10,15,12],[21,1,21,4],[21,10,21,12]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"Krycí list rozpočtu v EUR  ",{"$nulls":17},"V module","Hlavička1","Mena","Hlavička2","Obdobie"]
[null," Stavba :  Revitalizácia parku v obci Vyšný Medzev",{"$nulls":4},"Miesto:",null,null,"Rozpočet:",{"$nulls":15},"Rozpočet","Krycí list rozpočtu v","EUR"]
[null," Objekt :  B.Stavebné práce",{"$nulls":4},"JKSO :",null,null,"Spracoval:",{"$nulls":15},"Čerpanie","Krycí list splátky v","EUR","za obdobie","Mesiac 2011"]
[null," ",{"$nulls":7},"Dňa:","29.07.2019","Zmluva č.:",{"$nulls":13},"VK","Krycí list výrobnej kalkulácie v","EUR"]
[null," Odberateľ:",{"$nulls":7},"IČO:",null,"DIČ:",{"$nulls":13},"VF","Krycí list splátky v","EUR","za obdobie","Mesiac 2011"]
[null," Dodávateľ:",{"$nulls":7},"IČO:",null,"DIČ:"]
[null," Projektant:    Ing. Dušan Garaj, ZAPAMO - záhradná architektúra, projektovanie a modelovanie, Škovránčia 2, 040 01 Košice",{"$nulls":7},"IČO:    17184541",null,"DIČ:   1030847114"]
[{"$nulls":5},0,null,null,0,{"$nulls":3},0]
[{"$nulls":5},0,null,null,0,{"$nulls":3},0]
[null,"A"," ZRN","Konštrukcie","Špecifikovaný materiál","Spolu ZRN","B","IN - Individuálne náklady",null,"C","NUS - náklady umiestnenia stavby"]
[null,1," HSV:",{"$nulls":3},6," Práce nadčas",null,11," Zariadenie staveniska",{"v":0,"d":"0.00%"}]
[null,2," PSV:",{"$nulls":3},7," Murárske výpomoce",null,12," Prevádzkové vplyvy",{"v":0,"d":"0.00%"}]
[null,3," MCE:",{"$nulls":3},8," Bez pevnej podlahy",null,13," Sťažené podmienky",{"v":0,"d":"0.00%"}]
[null,4,"Iiné:",{"$nulls":3},9," ",null,14," ",{"v":0,"d":"0.00%"}]
[null,5," Súčet:",{"$nulls":3},10,"Súčet riadkov 6 až 9: ",null,15,null,"Súčet riadkov 11 až 14: "]
[null,"projektant, rozpočtár, cenár",{"$nulls":4},"dodávateľ, zhotoviteľ",null,null,"D","ON - ostatné náklady"]
[null,null,"dátum:",null,"podpis:",{"$nulls":4},16," Ostatné náklady uvedené v rozpočte"]
[null,null,"pečiatka:",{"$nulls":4},"dátum:",null,17," Inžinierska činnosť"]
[{"$nulls":9},18," Projektové práce"]
[{"$nulls":7},"podpis:",null,19," "]
[{"$nulls":7},"pečiatka:",null,20,null,"Súčet riadkov 16 až 19: "]
[null,"odberateľ, obstarávateľ",{"$nulls":7},"E","Celkové náklady"]
[null,null,"dátum:",null,"podpis:",{"$nulls":4},21,null,"Súčet riadkov 5, 10, 15 a 20: "]
[null,null,"pečiatka:",{"$nulls":6},22," DPH   20% z:",{"v":0,"d":"0.00"}]
[{"$nulls":9},23," DPH    0% z:",{"v":0,"d":"0.00"}]
[{"$nulls":9},24,null,"Súčet riadkov 21 až 23: "]
[{"$nulls":9},"F"," Odpočet - prípočet"]

{"sheet":"Prehlad","index":1,"n_rows":129,"n_cols":14,"rows_kept":129,"merged":[[6,10,6,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"Hlavička2","Obdobie"]
[]
["Stavba :  Revitalizácia parku v obci Vyšný Medzev",{"$nulls":11},"za obdobie","Mesiac 2011"]
["Objekt :  B.Stavebné práce"]
[]
[{"$nulls":3},"                                              ROZPOČET"]
["Por.","Kód","Kód položky","Popis položky, stavebného dielu, remesla,","Množstvo","Merná","Jednotková","Konštrukcie","Špecifikovaný","Spolu","Hmotnosť v tonách"]
["číslo","cen.",null,"výkaz-výmer","výmera","jednotka","cena",null,"materiál",null,"Jednotková","Spolu"]
[]
[null,"PRÁCE A DODÁVKY HSV"]
[{"$nulls":3},"B - Stavebné práce -1. Búracie práce"]
[1,"221","11310-5111   ","Rozobranie dlažieb z lomového kameňa, s premiestnením ",{"v":13,"d":"13.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"hmôt na skládku na vzdialenosť do 3m alebo s naložením"]
[{"$nulls":3},"na dopravný prostriedok kladených na sucho - 0,430 t"]
[{"$nulls":3},"  / kamenná dlažba pri fontáne"]
[2,"221","11310-5111   ","Rozobranie dlažieb s premiestnením hmôt na skládku ",{"v":20,"d":"20.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3}," na vzdialenosť do 3m alebo s naložením na dopravný"]
[{"$nulls":3}," prostriedok,  komunikácií pre peších s akýmkoľvek lôžkom"]
[{"$nulls":3},"a výplňou škár z betonových dlaždíc - 0,138 t"]
[{"$nulls":3},"   / betónová dlažba pri detskom ihrisku"]
[3,"221","11310-7124   ","Odstránenie podkladov alebo krytov z kameniva drv. hr. 300-400 mm, do 200 m2",{"v":13,"d":"13.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[4,"221","11310-7237   ","Odstránenie podkladov alebo krytov z betónu vyst. sieť. hr. 150-300 mm nad 200 m2",{"v":20,"d":"20.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"221","97908-2212","Vodorovná doprava sutiny po suchu s naložením a so zlo-",{"v":34.12,"d":"34.120"},"t",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"žením na vzdialenosť do 50 m"]
[6,"221","97908-2213","Vodorovná doprava sutiny po suchu bez naloženia a so zlo-",{"v":34.12,"d":"34.120"},"t",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"žením a hrubým urovnaním na vzdialenosť do 1 km"]
[7,null,"97908-2219","Vodorovná doprava sutiny po suchu bez naloženia a so zlo-",792.871,"t",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"žením a hrubým urovnaním na vzdialenosť "]
[{"$nulls":3},"príplatok k cene za každý ďalší aj začatý  1 km  "]
[{"$nulls":3}," /  39 km  /  20,33 t x 39"]
[8,null,null,"Demontáž existujúcich lavičiek",{"v":6,"d":"6.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[9,null,null,"Skládkovanie stavebného odpadu  ",{"v":20.33,"d":"20.330"},"t",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3}," Búracie práce spolu :",{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},"B - Stavebné práce - 2. Dlažba, kamenárske prvky"]
[1,"272","13230-1201   ","Hĺbenie rýh šírka do 2 m v horn. tr. 4 do 100 m3",{"v":64,"d":"64.000"},"m3",{"$nulls":3},{"v":0,"d":"0.00"},null,null,1]
[2,"221","56476-2112   ","Podklad z kameniva hrub. drv. 32-63 mm s výpl. kamenivom hr. 210 mm",{"v":210,"d":"210.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[3,"221","91656-1112","Osadenie záhonového, alebo parkového obrubníka ",{"v":221,"d":"221.000"},"m",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"betónového so zaliatím a zatrením škár cementovou maltou,"]
[4,"MAT","026 512330   ","Obrubník parkový - Semmerlock   /100x20x50, čierna farba /",{"v":224,"d":"224.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"221","59621-1231   ","Kladenie zámkovej dlažby pre chodcov hr. 80 mm sk. C 50-100 m2",{"v":200,"d":"200.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,null,"59691-1192","Príplatok za kladenie maloformátovej  zámkovej dlažby ",{"v":200,"d":"200.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"hr. 60mm mimo kruhov nad 20m2"]
[7,"MAT",null,"Dlažba zámková -Semmerlock, Nature / čierna / ",{"v":208,"d":"208.000"},"m2",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"dlažby /  200m2 + 8m2 rez."]
[8,null,null,"Osadenie kamenárskych blokov do betónu / schody KP1",{"v":12.8,"d":"12.800"},"m",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"1,6m x 8"]
[9,null,null,"Osadenie kamenárskych prvkov do betónu / KP2, KP3",{"v":17.22,"d":"17.220"},"m",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"2,46m x 7"]
[10,"MAT",null,"Kamenársky prvok : Schod   KP1  / 1600 x 350 x 170",{"v":8,"d":"8.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[11,"MAT",null,"Kamenársky prvok :   KP2  /  800 x 200 x 50",{"v":7,"d":"7.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"                                     KP3  /  830x 200 x 50 ",{"v":14,"d":"14.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[12,null,null,"Dovoz materiálu    ",{"v":400,"d":"400.000"},"km",{"$nulls":3},{"v":0,"d":"0.00"}]
[13,"272","99822-3011","Presun hmôt pre pozemné komunikácie s krytom dláždeným",192.164,"t",{"$nulls":3},{"v":0,"d":"0.00"},null,null,1]
[{"$nulls":3}," 2. Dlažba, kamenárske prvky spolu :",{"$nulls":5},{"v":0,"d":"0.00"}]
{"$rows_empty":11}
[{"$nulls":3}," 3. Kovová konštrukcia, palubovka,múry"]
[{"$nulls":3},"Lavičky , osvetlenie"]
[1,"001","13040-0000   ","Výkop v obmedzenom priestore hornine tr. 4 ručne",{"v":10.84,"d":"10.840"},"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[2,"001","16220-1201   ","Nosenie výkopu vodorov. do 10 m v horn. tr. 1-4",{"v":10.84,"d":"10.840"},"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[3,"001","16220-1209   ","Príplatok za každých ďalších 10 m nosenia výkopu tr. 1-4",{"v":32.4,"d":"32.400"},"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[4,null,"27431 - 3611","Betón základových pásov trieda betónu C 16/20  /B20/",{"v":10.84,"d":"10.840"},"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"015","32721-3141   ","Murivo nadzákladové oporné kyklopské z kameňa upraveného tvrdého",{"v":7,"d":"7.000"},"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,"321","32721-3221   ","Murivo oporných múrov nadzákladové z lomového kameňa, rubové bez zatretia škár MC 5",{"v":5,"d":"5.000"},"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[7,"MAT",null,"Kameň andezit",{"v":9,"d":"9.000"},"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[8,"011","33236-1721   ","Výstuž stĺpov oblých 10425",{"v":0.2,"d":"0.200"},"t",{"$nulls":3},{"v":0,"d":"0.00"}]
[9,null,null,"Kovová konštrukcia pre chodník z terasových dosák"]
[{"$nulls":3},"       -   Kovová tyč prierezu UE 80"]
[{"$nulls":3},"                       80x45x6000       /  8,64 kg/m  ",{"v":20,"d":"20.000"}]
[{"$nulls":3},"       -  Kovová tyč prierezu UE 65"]
[{"$nulls":3},"                       65x42x6000       /  7,09 kg/m  ",{"v":20,"d":"20.000"}]
[{"$nulls":3},"      -  Závitová tyč s matkou  100/Ø25"]
[{"$nulls":3},"                                                   /  3,85 kg/m",{"v":30,"d":"30.000"}]
[{"$nulls":3},"       -  Kovová trubka oceľová nezváraná"]
[{"$nulls":3},"                 100 / Ø82,5  hr.steny 3,6"]
[{"$nulls":3},"                                                 /  3,85 kg/m",{"v":18,"d":"18.000"}]
[{"$nulls":3},"       - Kovová platnička /schody/"]
[{"$nulls":3},"                 330x100x80            otvor Ø28"]
[{"$nulls":3},"                                                 /  0,5kg/ks",{"v":12,"d":"12.000"}]
[{"$nulls":3},"        - Kovová platnička"]
[{"$nulls":3},"                250x100x80"]
[{"$nulls":3},"                                                /  0,5kg/ks",{"v":26,"d":"26.000"}]
[10,null,null,"Montáž kovovej konštrukcie vrátane materiálu",{"v":1,"d":"1.000"},"kpl",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"dodávka materiálu",{"v":1,"d":"1.000"},"kpl",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[]
[11,null,null,"Chodník z terasových dosák -  montáž: ",{"v":1,"d":"1.000"},"kpl",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"dodávka materiálu",{"v":1,"d":"1.000"},"kpl",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"            terasové dosky, spojovací materiál"]
[{"$nulls":3},"            dokončovacie profily a podkladový hliníkový rošt"]
[12,null,null,"Dovoz materiálu    ",{"v":1,"d":"1.000"},"kpl",{"$nulls":3},{"v":0,"d":"0.00"}]
[13,null,null,"Kovový vonkajší kôš Adele, objem 25l, farba čierna"]
[{"$nulls":3},"cena materiál ",{"v":3,"d":"3.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"cena montáž",{"v":3,"d":"3.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[14,null,null,"Posedová časť parkovej lavičky - v cene je zahrnuté:"]
[{"$nulls":3},"     - drevený hranol 72x72x1750     / 24ks"]
[{"$nulls":3},"     - kovová konzola      / 12ks"]
[{"$nulls":3},"     - spojovací materiál"]
[{"$nulls":3},"cena materiál ",{"v":6,"d":"6.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"cena montáž",{"v":6,"d":"6.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[15,null,null,"Svietidlá parkové - v cene je zahrnuté:"]
[{"$nulls":3},"      - svietidlo WIX CLEAR  Ø200x1000mm"]
[{"$nulls":3},"                                            čierna farba         / 14 ks"]
[{"$nulls":3},"      - elektroinštalačné rozvody"]
[{"$nulls":3},"cena materiál ",{"v":14,"d":"14.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"cena montáž",{"v":14,"d":"14.000"},"kus",{"$nulls":3},{"v":0,"d":"0.00"}]
[16,null,"99823-1311","Presun hmôt pre sadov.úpravy vod. bez zvisl. presunu/ 50%",{"v":34.94,"d":"34.940"},"t",{"$nulls":3},{"v":0,"d":"0.00"},null,null,1]
[{"$nulls":3}," 3. Kovová konštrukcia, palubovka,múry",{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"}]
[{"$nulls":3},"Lavičky , osvetlenie  spolu :"]
[]
[{"$nulls":3},"PRÁCE A DODÁVKY   spolu: ",{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"}]
[]
[{"$nulls":3},"Za rozpočet celkom",{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00000"}]