{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["01 - Krycí list rozpočtu","01 - Rekapitulácia rozpočtu","01 - Zadanie"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"01 - 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],[6,16,6,17],[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"]}
[]
[{"$nulls":6},"KRYCÍ LIST ROZPOČTU"]
[]
[]
[null,"Názov stavby",null,null,"MULTIFUNKČNÉ IHRISKO 18,0x33,0 M S UMELÝM TRÁVNIKOM A MANTINELMI V OBCI KLOKOČOV",{"$nulls":10},"JKSO"]
[null,"Názov objektu",null,null,"Multifunkčné ihrisko 18 x 33 m",{"$nulls":10},"EČO"]
[{"$nulls":4},"   ",{"$nulls":10},"Miesto","K.Ú. KLOKOČOV, P.Č. 125/1, OKR. MICHALOVCE"]
[{"$nulls":15},"IČO","IČ DPH"]
[null,"Objednávateľ",null,null,"OBEC  KLOKOČOV      "]
[null,"Projektant",null,null,"   "]
[null,"Zhotoviteľ",null,null,"   "]
[null,"Spracoval"]
[]
[{"$nulls":4},"Rozpočet číslo",null,null,"Dňa",{"$nulls":7},"CPV"]
[{"$nulls":15},"CPA"]
[]
[{"$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",null,null,"8","Práca nadčas",null,{"v":0,"d":"0.00"},null,"13","GZS   "]
["2",null,null,"Montáž",null,null,"9","Bez pevnej podl.",null,{"v":0,"d":"0.00"},null,"14","Projektové práce   "]
["3","PSV",null,"Dodávky",null,null,"10","Kultúrna pamiatka",null,{"v":0,"d":"0.00"},null,"15","Sťažené podmienky   "]
["4",null,null,"Montáž",null,null,"11",null,null,{"v":0,"d":"0.00"},null,"16","Vplyv prostredia   "]
["5","\"M\"",null,"Dodávky",{"$nulls":7},"17","Iné VRN   "]
["6",null,null,"Montáž",{"$nulls":7},"18","VRN z rozpočtu"]
["7","ZRN (r. 1-6)",{"$nulls":4},"12","DN (r. 8-11)",{"$nulls":3},"19","VRN (r. 13-18)"]
["20","HZS",{"$nulls":4},"21","Kompl. činnosť",null,{"v":0,"d":"0.00"},null,"22","Ostatné náklady"]
["Projektant",{"$nulls":10},"D",null,"Celkové náklady"]
[{"$nulls":11},"23","Súčet 7, 12, 19-22"]
["Dátum a podpis",{"$nulls":5},"Pečiatka",{"$nulls":4},"24","DPH",{"v":20,"d":"20.00"},"% z"]
[]
["Objednávateľ",{"$nulls":10},"25","Cena s DPH (r. 23-24)"]
["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":"01 - Rekapitulácia rozpočtu","index":1,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[0,0,0,6],[6,3,6,5]],"flags":["formulas_cached_only"]}
["REKAPITULÁCIA ROZPOČTU"]
["Stavba:   MULTIFUNKČNÉ IHRISKO 18,0x33,0 M S UMELÝM TRÁVNIKOM A MANTINELMI V OBCI KLOKOČOV"]
["Objekt:   Multifunkčné ihrisko 18 x 33 m"]
[]
[]
["Objednávateľ:   OBEC  KLOKOČOV   "]
["Zhotoviteľ:  ",null,null,"Spracoval:   "]
["Miesto:  K.Ú. KLOKOČOV, P.Č. 125/1, OKR. MICHALOVCE",null,null,"Dátum:  "]
[]
["Kód","Popis","Dodávka","Montáž","Cena celkom","Hmotnosť celkom","Suť celkom"]
["1","2","3","4","5","6","7"]
[]
["HSV","Práce a dodávky HSV   "]
["1","Zemné práce   "]
["2","Zakladanie   "]
["3","Zvislé a kompletné konštrukcie   "]
["5","Komunikácie   "]
["9","Ostatné konštrukcie a práce-búranie   "]
["99","Presun hmôt HSV   "]
["PSV","Práce a dodávky PSV   "]
["767","Konštrukcie doplnkové kovové   "]
["M","Práce a dodávky M   "]
["21-M","Elektromontáže   "]
["46-M","Zemné práce vykonávané pri externých montážnych prácach   "]
[null,"Celkom   "]

{"sheet":"01 - Zadanie","index":2,"n_rows":97,"n_cols":8,"rows_kept":97,"merged":[[0,0,0,7],[5,2,5,3],[6,2,6,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba: ",null,"MULTIFUNKČNÉ IHRISKO 18,0x33,0 M S UMELÝM TRÁVNIKOM A MANTINELMI V OBCI KLOKOČOV"]
["Objekt: ",null,"Multifunkčné ihrisko 18 x 33 m"]
[]
[]
["Objednávateľ:",null,"OBEC  KLOKOČOV   "]
["Zhotoviteľ: ",{"$nulls":4},"Spracoval: "]
["Miesto: ",null,"K.Ú. KLOKOČOV, P.Č. 125/1, OKR. MICHALOVCE",null,null,"Dátum: "]
[]
["Č.","KCN","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom"]
["1","2","3","4","5","6","7","8"]
[]
[]
[null,null,"HSV","Práce a dodávky HSV   "]
[null,null,"1","Zemné práce   "]
[1,"R","001100001","Vymeranie ihriska   ","m2",{"v":594,"d":"594.000"}]
[2,"R","122201101","Odkopávka a prekopávka nezapažená v hornine 3, do 100 m3   ","m3",{"v":118.8,"d":"118.800"}]
[3,"R","122201109","Odkopávky a prekopávky nezapažené. Príplatok k cenám za lepivosť horniny 3   ","m3",{"v":118.8,"d":"118.800"}]
[4,"R","131201101","Výkop nezapaženej jamy v hornine 3, do 100 m3   ","m3",10.123]
[5,"R","131201109","Hĺbenie nezapažených jám a zárezov. Príplatok za lepivosť horniny 3   ","m3",10.123]
[6,"R","132201101","Výkop ryhy do šírky 600 mm v horn.3 do 100 m3   ","m3",16.977]
[7,"R","132201109","Príplatok k cene za lepivosť pri hĺbení rýh šírky do 600 mm zapažených i nezapažených s urovnaním dna v hornine 3   ","m3",16.977]
[8,"R","174201101","Zásyp sypaninou bez zhutnenia jám, šachiet, rýh, zárezov alebo okolo objektov do 100 m3   ","m3",3.825]
[9,"583","583410004200","Štrkodrva   ","t",6.096]
[10,"R","181102302","Úprava pláne na stavbách diaľnic v zárezoch mimo skalných so zhutnením   ","m2",{"v":594,"d":"594.000"}]
[11,"R","181301102","Rozprestretie zeminy v rovine, plocha do 500 m2, hr.do 150 mm   ","m2",{"v":192,"d":"192.000"}]
[null,null,"2","Zakladanie   "]
[12,"R","211971110","Zhotovenie opláštenia výplne z geotextílie, v ryhe alebo v záreze so stenami šikmými o skl. do 1:2,5   ","m2",{"v":61.2,"d":"61.200"}]
[13,"693","6936651000","Geotextília netkaná polypropylénová Tatratex PP 200   ","m2",62.424]
[14,"R","212572111","Lôžko pre trativod zo štrkopiesku triedeného   ","m3",{"v":20.4,"d":"20.400"}]
[15,"R","212752125","Trativody z flexodrenážnych rúr DN 100   ","m",{"v":120,"d":"120.000"}]
[null,null,"3","Zvislé a kompletné konštrukcie   "]
[16,"R","338171113","Osadenie stĺpika do bet.pátky   ","ks",{"v":42,"d":"42.000"}]
[17,"553","55358500002","Stĺpik mantinelu .výška:1,00 m, pre osadenie do betónových pätiek   ","ks",{"v":38,"d":"38.000"}]
[18,"553","55358500003","Stĺpik  rohovy   ","ks",{"v":4,"d":"4.000"}]
[19,"553","55358500001","Stĺpik ochranná sieť .výška:3,70m   ","ks",{"v":16,"d":"16.000"}]
[20,"553","55358500011","Stĺpik uni   ","ks",{"v":1,"d":"1.000"}]
[null,null,"5","Komunikácie   "]
[21,"R","564752114","Podklad alebo kryt z kameniva hrubého drveného veľ. 32-63mm(vibr.štrk) po zhut.hr. 180 mm   ","m2",{"v":594,"d":"594.000"}]
[22,"R","564821112","Podklad zo štrkodrviny s rozprestretím a zhutnením, po zhutnení hr. 90 mm   ","m2",{"v":594,"d":"594.000"}]
[23,"R","564801111","Podklad zo štrkodrviny s rozprestretím a zhutnením, po zhutnení hr. 30 mm   ","m2",{"v":594,"d":"594.000"}]
[24,"R","589100006","Položenie umelej trávy na viacúčelové povrchy   ","m2",{"v":594,"d":"594.000"}]
[25,"284","2841288305","Umelá tráva viacúčelová   ","m2",{"v":594,"d":"594.000"}]
[null,null,"9","Ostatné konštrukcie a práce-búranie   "]
[26,"R","589100008","Vrezávanie a lepenie čiar   ","m",341.487]
[27,"R","917862111","Osadenie chodník. obrubníka betónového stojatého do lôžka z betónu prosteho tr. C 12/15 s bočnou oporou   ","m",{"v":102,"d":"102.000"}]
[28,"592","5922903030","Obrubník rovný 1000/250/80   ","ks",{"v":103.02,"d":"103.020"}]
[null,null,"99","Presun hmôt HSV   "]
[29,"R","998222011","Presun hmôt pre pozemné komunikácie s krytom z kameniva (8222, 8225) akejkoľvek dĺžky objektu   ","t",498.885]
[]
[null,null,"PSV","Práce a dodávky PSV   "]
[null,null,"767","Konštrukcie doplnkové kovové   "]
[30,"R","3171211031","Montáž basketbalovej konštrukcie   ","ks",{"v":2,"d":"2.000"}]
[31,"145","1458840099","Basketbalová konštrukcia s doskou a obručou   ","ks",{"v":2,"d":"2.000"}]
[32,"145","1458840101","Tenisová a volejbalová sada   ","ks",{"v":1,"d":"1.000"}]
[33,"145","1458840102","Futbalové/hádzanárske bránky   ","ks",{"v":2,"d":"2.000"}]
[34,"767","767162110","Montáž madla rovného   ","m",{"v":96,"d":"96.000"}]
[35,"553","5530100110","Madlo pre mantinel   ","m",{"v":96,"d":"96.000"}]
[36,"R","767911149","Montáž ochrannej siete   ","m",{"v":102,"d":"102.000"}]
[37,"313","3132101091","Ochranna sieť výška 3,7m   ","m",{"v":102,"d":"102.000"}]
[38,"R","767916155.1","Montáž mantinelov   ","m",{"v":102,"d":"102.000"}]
[39,"313","3132207755","Mantinel  H=1040   ","m",{"v":102,"d":"102.000"}]
[40,"R","767920220","Montáž  dverovych vstupov   ","ks",{"v":2,"d":"2.000"}]
[41,"553","55358500551","Dverové vstupy na ihrisko   ","ks",{"v":2,"d":"2.000"}]
[42,"R","998767201","Presun hmôt pre kovové stavebné doplnkové konštrukcie v objektoch výšky do 6 m   ","%"]
[]
[null,null,"M","Práce a dodávky M   "]
[null,null,"21-M","Elektromontáže   "]
[43,"R","210350001","Kábel 1kV CYKY-J 3x1,5mm2 /do stožiarov/   ","m",{"v":113,"d":"113.000"}]
[44,"R","210350002","Rošt základový ZR 2-12   ","kus",{"v":4,"d":"4.000"}]
[45,"R","210350003","Výložník V2T-10-D-76   ","kus",{"v":4,"d":"4.000"}]
[46,"R","210350004","Svietidlo LEDalebo metalhalogenové, živ.50000hod,230W, 4000 Kel   ","kus",{"v":4,"d":"4.000"}]
[47,"R","210350005","Ukončenie vodičov do 1,5mm2   ","kus",{"v":14,"d":"14.000"}]
[48,"R","210350006","Relé časové   ","kus",{"v":1,"d":"1.000"}]
[49,"R","210350007","Relé časové   ","kus",{"v":1,"d":"1.000"}]
[50,"R","210350008","Frézovanie kábl.ryhy do tvárnice š. 30x20mm   ","m",{"v":10,"d":"10.000"}]
[51,"R","210350009","Poistková patróna 10A   ","kus",{"v":4,"d":"4.000"}]
[52,"R","210350010","Hlava rozdeľovacia SKR4 - 6/25   ","kus",{"v":4,"d":"4.000"}]
[53,"R","210350011","Svorkovnica stožiarová   ","kus",{"v":4,"d":"4.000"}]
[54,"R","210350012","Chránička FXKVR 50   ","m",{"v":16,"d":"16.000"}]
[55,"R","210350013","Stožiar STK 60/80/3P ž.z.   ","kus",{"v":4,"d":"4.000"}]
[56,"R","210350014","Drôt FeZn 10mm   ","kg",{"v":30,"d":"30.000"}]
[57,"R","MD","Mimostavenisková doprava   ","%"]
[58,"R","PD","Presun dodávok   ","%"]
[59,"R","PPV","Podiel pridružených výkonov   ","%"]
[null,null,"46-M","Zemné práce vykonávané pri externých montážnych prácach   "]
[60,"R","460200143","Hĺbenie káblovej ryhy ručne 35 cm širokej a 60 cm hlbokej, v zemine triedy 3   ","m",{"v":50,"d":"50.000"}]
[61,"R","460490012","Rozvinutie a uloženie výstražnej fólie z PVC do ryhy, šírka do 33 cm   ","m",{"v":16,"d":"16.000"}]
[62,"283","283230008000","Výstražná fóla PE, šxhr 300x0,1 mm   ","m",{"v":16,"d":"16.000"}]
[63,"R","460560143","Ručný zásyp nezap. káblovej ryhy bez zhutn. zeminy, 35 cm širokej, 60 cm hlbokej v zemine tr. 3   ","m",{"v":50,"d":"50.000"}]
[64,"R","460570001","Betonovanie   ","m3",{"v":1.8,"d":"1.800"}]
[65,"589","589310003100","Betón STN EN 206-1-C 16/20   ","m3",{"v":1.8,"d":"1.800"}]
[66,"R","MD","Mimostavenisková doprava   ","%"]
[67,"R","PD","Presun dodávok   ","%"]
[68,"R","PPV","Podiel pridružených výkonov   ","%"]
[]
[{"$nulls":3},"Celkom   "]