{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Krycí list rozpočtu","Rekapitulácia rozpočtu","Rozpočet"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Krycí list rozpočtu","index":0,"n_rows":38,"n_cols":18,"rows_kept":38,"merged":[[4,4,4,12],[5,4,5,12],[6,4,6,12],[7,1,7,3],[8,4,8,12],[9,4,9,12],[10,4,10,12],[11,1,11,3],[11,4,11,12],[11,16,11,17],[14,7,14,8],[27,1,27,3],[33,12,33,15]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"KRYCÍ LIST ROZPOČTU"]
[]
[]
[null,"Názov stavby",null,null,"Viničky - Odpočívadlo a nabíjacia stanica elektrobicyklov, cyklochodník",{"$nulls":10},"JKSO"]
[null,"Názov objektu",null,null,"SO 02 - Cyklochodník",{"$nulls":10},"EČO"]
[{"$nulls":4},"   ",{"$nulls":10},"Miesto","Viničky"]
[{"$nulls":15},"IČO","IČ DPH"]
[null,"Objednávateľ",null,null,"   "]
[null,"Projektant",null,null,"   "]
[null,"Zhotoviteľ",null,null,"   "]
[null,"Spracoval",null,null,"Dankaninová"]
[]
[{"$nulls":4},"Rozpočet číslo",null,null,"Dňa",{"$nulls":7},"CPV"]
[{"$nulls":7},"2020-06-15",{"$nulls":7},"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":3},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0 "},null,{"v":0,"d":"0.00"}]
[{"$nulls":4},"                Rozpočtové náklady v",{"$nulls":4},"EUR"]
["A",null,"Základné rozp. náklady",{"$nulls":3},"B",null,"Doplnkové náklady",null,null,"C",null,"Vedľajšie rozpočtové náklady"]
["1","HSV",null,"Dodávky",{"v":0,"d":"0.00"},null,"8","Práca nadčas",null,{"v":0,"d":"0.00"},null,"13","GZS   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["2",null,null,"Montáž",{"v":0,"d":"0.00"},null,"9","Bez pevnej podl.",null,{"v":0,"d":"0.00"},null,"14","Projektové práce   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["3","PSV",null,"Dodávky",{"v":0,"d":"0.00"},null,"10","Kultúrna pamiatka",null,{"v":0,"d":"0.00"},null,"15","Sťažené podmienky   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["4",null,null,"Montáž",{"v":0,"d":"0.00"},null,"11",null,null,{"v":0,"d":"0.00"},null,"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 zadávateľa",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$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":"Rekapitulácia rozpočtu","index":1,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[0,0,0,3],[6,2,6,3]],"flags":["formulas_cached_only"]}
["REKAPITULÁCIA ROZPOČTU"]
["Stavba:   Viničky - Odpočívadlo a nabíjacia stanica elektrobicyklov, cyklochodník"]
["Objekt:   SO 02 - Cyklochodník"]
[]
[]
["Objednávateľ:   "]
["Zhotoviteľ:  "]
["Miesto:  Viničky"]
[]
["Kód","Popis","Cena celkom","Hmotnosť celkom"]
["1","2","5","6"]
[]
["HSV","Práce a dodávky HSV   ",{"v":0,"d":"0.000"},{"v":555.647919,"d":"555.648"}]
["1","Zemné práce   ",{"v":0,"d":"0.000"},{"v":0.033033,"d":"0.033"}]
["2","Zakladanie   ",{"v":0,"d":"0.000"},{"v":3.633786,"d":"3.634"}]
["3","Zvislé a kompletné konštrukcie   ",{"v":0,"d":"0.000"},{"v":0.88752,"d":"0.888"}]
["5","Komunikácie   ",{"v":0,"d":"0.000"},{"v":519.828394,"d":"519.828"}]
["9","Ostatné konštrukcie a práce-búranie   ",{"v":0,"d":"0.000"},{"v":31.265186,"d":"31.265"}]
["99","Presun hmôt HSV   ",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["O","Ostatné",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"Celkom   ",{"v":0,"d":"0.000"},{"v":555.647919,"d":"555.648"}]

{"sheet":"Rozpočet","index":2,"n_rows":52,"n_cols":9,"rows_kept":52,"merged":[[0,0,0,8],[5,7,5,8],[6,0,6,3],[7,0,7,2]],"flags":["formulas_cached_only"]}
["ROZPOČET  "]
["Stavba:   Viničky - Odpočívadlo a nabíjacia stanica elektrobicyklov, cyklochodník"]
["Objekt:   SO 02 - Cyklochodník"]
[]
[]
["Objednávateľ:   "]
["Zhotoviteľ:   "]
["Miesto:   Viničky"]
[]
["Č.","KCN","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom","Hmotnosť celkom"]
["1","2","3","4","5","6","7","10","11"]
[]
[null,null,"HSV","Práce a dodávky HSV   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":555.647919,"d":"555.648"}]
[null,null,"1","Zemné práce   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0.033033,"d":"0.033"}]
[{"v":1,"d":"1 "},"221","113151113","Odstránenie asfaltového podkladu alebo krytu frézovaním, v ploche do 500 m2,pruh do 750 mm,hr. 40 mm,  -0,10200t   ","m2",{"v":3303.3,"d":"3,303.300"},null,{"v":0,"d":"0.000"},{"v":0.033033,"d":"0.033"}]
[{"v":2,"d":"2 "},"221","113206111","Vytrhanie obrúb betónových, s vybúraním lôžka, z krajníkov alebo obrubníkov stojatých,  -0,14500t   ","m",{"v":100,"d":"100.000"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":3,"d":"3 "},"001","133201101","Výkop šachty hornina 3 do 100 m3-osadenie DZ   ","m3",{"v":1.6,"d":"1.600"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":4,"d":"4 "},"001","133201109","Príplatok k cenám za lepivosť horniny   ","m3",{"v":1.6,"d":"1.600"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":5,"d":"5 "},"001","162301101","Vodorovné premiestnenie výkopku po spevnenej ceste z horniny tr.1-4, do 100 m3 na vzdialenosť do 500 m   ","m3",{"v":1.6,"d":"1.600"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":6,"d":"6 "},"001","171201202","Uloženie sypaniny na skládky nad 100 do 1000 m3   ","m3",{"v":1.6,"d":"1.600"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,null,"2","Zakladanie   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":3.633786,"d":"3.634"}]
[{"v":7,"d":"7 "},"002","271571111","Vankúše zhutnené pod základy zo štrkopiesku - DZ   ","m3",{"v":0.2,"d":"0.200"},null,{"v":0,"d":"0.000"},{"v":0.387942,"d":"0.388"}]
[{"v":8,"d":"8 "},"011","275321111","Betón základových pätiek, železový (bez výstuže), tr.C 8/10 - DZ   ","m3",{"v":1.4,"d":"1.400"},null,{"v":0,"d":"0.000"},{"v":3.245844,"d":"3.246"}]
[null,null,"3","Zvislé a kompletné konštrukcie   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0.88752,"d":"0.888"}]
[{"v":9,"d":"9 "},"015","338171122","Osadenie stĺpika oceľového do výšky 2.60m so zabetónovaním - DZ   ","ks",{"v":8,"d":"8.000"},null,{"v":0,"d":"0.000"},{"v":0.88752,"d":"0.888"}]
[null,null,"5","Komunikácie   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":519.828394,"d":"519.828"}]
[{"v":10,"d":"10 "},"221","564851111","Podklad zo štrkodrviny s rozprestretím a zhutnením, po zhutnení hr. 150 mm   ","m2",{"v":250,"d":"250.000"},null,{"v":0,"d":"0.000"},69.985]
[{"v":11,"d":"11 "},"221","573111113","Postrek živičný infiltračný s posypom kamenivom z asfaltu cestného v množstve 1,50 kg/m2   ","m2",{"v":3303.3,"d":"3,303.300"},null,{"v":0,"d":"0.000"},{"v":21.537516,"d":"21.538"}]
[{"v":12,"d":"12 "},"221","577144111","Asfaltový betón vrstva obrusná AC 8 O v pruhu š. do 3 m z nemodifik. asfaltu tr. II, po zhutnení hr. 50 mm   ","m2",{"v":3303.3,"d":"3,303.300"},null,{"v":0,"d":"0.000"},{"v":428.305878,"d":"428.306"}]
[null,null,"9","Ostatné konštrukcie a práce-búranie   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":31.265186,"d":"31.265"}]
[{"v":13,"d":"13 "},"221","914001111","Osadenie a montáž cestnej zvislej dopravnej značky na stľpik,stľp,konzolu alebo objekt   ","ks",{"v":8,"d":"8.000"},null,{"v":0,"d":"0.000"},{"v":1.9656,"d":"1.966"}]
[{"v":14,"d":"14 "},"404","4044713039","Dopravné značky Cestička pre chodcov a cyklistov, Al / Reflexnosť - Trieda 1, O 500 mmkod  C12   ","ks",{"v":8,"d":"8.000"},null,{"v":0,"d":"0.000"},{"v":0.0208,"d":"0.021"}]
[{"v":15,"d":"15 "},"404","4041354300","Stojan pre značku výška 3m   ","ks",{"v":8,"d":"8.000"},null,{"v":0,"d":"0.000"},{"v":0.1488,"d":"0.149"}]
[{"v":16,"d":"16 "},"221","915495114","VDZ - zelené pre cyklistov /šípky, piktogramy/   ","ks",{"v":95,"d":"95.000"},null,{"v":0,"d":"0.000"},{"v":5.6639,"d":"5.664"}]
[{"v":17,"d":"17 "},"221","915721111","Vodorovné značenie krytu striekané farbou stopčiar, zebier, tieňov, šípok nápisov, prechodov a pod.   ","m2",{"v":48,"d":"48.000"},null,{"v":0,"d":"0.000"},{"v":0.03168,"d":"0.032"}]
[{"v":18,"d":"18 "},"221","915729111","Príplatok za reflexnú úpravu balotinovú stopčiar, zebier, tieňov, šípok nápisov, prechodov a pod.   ","m2",{"v":48,"d":"48.000"},null,{"v":0,"d":"0.000"},{"v":0.01536,"d":"0.015"}]
[{"v":19,"d":"19 "},"221","915791112","Predznačenie pre vodorovné značenie striekané farbou alebo vykonávané z náterových hmôt   ","m2",{"v":48,"d":"48.000"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":20,"d":"20 "},"221","917862111","Osadenie chodník. obrubníka betónového stojatého s bočnou oporou z betónu prostého   ","m",{"v":100,"d":"100.000"},null,{"v":0,"d":"0.000"},{"v":13.55598,"d":"13.556"}]
[{"v":21,"d":"21 "},"592","5921745000","Obrubník betónový  ABO 1-15 /00x15x25/   ","ks",{"v":101,"d":"101.000"},null,{"v":0,"d":"0.000"},9.797]
[{"v":22,"d":"22 "},"221","938908411","Očistenie povrchu krytu alebo podkladu asfaltového, betónového alebo dláždeného saponátovým roztokom /exist. plochy pred vodorovným značením/   ","m2",{"v":3303.3,"d":"3,303.300"},null,{"v":0,"d":"0.000"},{"v":0.066066,"d":"0.066"}]
[{"v":23,"d":"23 "},"221","938909311","Odstránenie blata, prachu alebo hlineného nánosu, z povrchu podkladu alebo krytu bet. alebo asfalt.   ","m2",{"v":3303.3,"d":"3,303.300"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":24,"d":"24 "},"013","979081111","Odvoz sutiny a vybúraných hmôt na skládku do 1 km   ","t",7.128,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":25,"d":"25 "},"013","979081121","Odvoz sutiny a vybúraných hmôt na skládku za každý ďalší 1 km   ","t",{"v":3162.933,"d":"3,162.933"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":26,"d":"26 "},"013","979082111","Vnútrostavenisková doprava sutiny a vybúraných hmôt do 10 m   ","t",7.128,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":27,"d":"27 "},221,"914002813P","Propagačná tabuľa (montáž + dodávka)","ks",{"v":1,"d":"1.000"},null,{"v":0,"d":"0.000"},0.032]
[{"v":28,"d":"28 "},221,"914002813P","Smerové tabule (nabíjacia stanica pre elektrobicykle) montáž +  dodávka","ks",{"v":2,"d":"2.000"},null,{"v":0,"d":"0.000"},0.068]
[{"v":29,"d":"29 "},"013","979082121","Poplatok za uskladnenie TKO   ","t",7.128,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,null,"99","Presun hmôt HSV   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":30,"d":"30 "},"R","998223011","Presun hmôt pre pozemné komunikácie s krytom asfalt akejkoľvek dĺžky objektu   ","t",912.327,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,null,"O","Ostatné ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"v":31,"d":"31 "},"R","S000400022","Vyhotovenie geometrického plánu na dielo","ks",{"v":1,"d":"1.000"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Celkom   ",{"$nulls":3},{"v":0,"d":"0.000"},{"v":555.647919,"d":"555.648"}]