{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":[" Krycí list rozpočtu - soc. zar","Rozpočet - soc. zar."],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":" Krycí list rozpočtu - soc. zar","index":0,"n_rows":39,"n_cols":18,"rows_kept":39,"merged":[[4,4,4,12],[5,4,5,12],[6,4,6,12],[8,4,8,12],[9,4,9,12],[10,4,10,12],[12,1,12,3],[12,4,12,12],[28,1,28,3],[34,12,34,16]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"KRYCÍ LIST ROZPOČTU"]
[]
[]
[null,"Názov stavby",null,null,"Rekonštrukcia sociálnych zariadení v MŠ Hlinné   ",{"$nulls":10},"JKSO"]
[{"$nulls":15},"EČO"]
[{"$nulls":15},"Miesto"]
[{"$nulls":15},"IČO",null,"IČ DPH"]
[null,"Objednávateľ",null,null,"   "]
[null,"Projektant",null,null,"   "]
[null,"Zhotoviteľ",null,null,"   "]
[]
[null,"Spracoval",null,null,"   "]
[]
[{"$nulls":4},"Rozpočet číslo",{"$nulls":10},"Dňa",null,"Položiek"]
[{"$nulls":15},"4.3.2014"]
[]
[{"$nulls":4},"Merné a účelové jednotky"]
["        Počet",{"$nulls":3}," Náklady / 1 m.j.",null,"       Počet",null,null," Náklady / 1 m.j.",null,"           Počet",{"$nulls":4},"    Náklady / 1 m.j."]
[]
[{"$nulls":4},"Rozpočtové náklady v ",{"$nulls":3},"EUR"]
["A",null,"Základné rozp. náklady",{"$nulls":3},"B",null,"Doplnkové náklady",null,null,"C",null,"Vedľajšie rozpočtové náklady"]
["1","HSV",null,"Dodávky",null,null,"8","Práce nadčas",{"$nulls":3},"13","Zariad. staveniska   "]
["2",null,null,"Montáž",null,null,"9","Bez pevnej podl.",{"$nulls":3},"14","Mimostav. doprava   "]
["3","PSV",null,"Dodávky",null,null,"10","Kultúrna pamiatka",{"$nulls":3},"15","Územné vplyvy   "]
["4",null,null,"Montáž",null,null,"11",{"$nulls":4},"16","Prevádzkové vplyvy   "]
["5","\"M\"",null,"Dodávky",{"$nulls":7},"17","Ostatné   "]
["6",null,null,"Montáž",{"$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",{"$nulls":4},"21","Kompl. činnosť",{"$nulls":3},"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",{"v":5004.64,"d":"5,004.64"}]
[]
["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 objednávateľa"]
[{"$nulls":11},"27","Kĺzavá doložka"]
["Dátum a podpis",{"$nulls":5},"Pečiatka",{"$nulls":4},"28","Zvýhodnenie"]

{"sheet":"Rozpočet - soc. zar.","index":1,"n_rows":106,"n_cols":8,"rows_kept":106,"merged":[[0,0,0,7],[7,0,7,2]],"flags":["formulas_cached_only"]}
["ROZPOČET  "]
["Stavba:   Rekonštrukcia sociálnych zariadení v MŠ Hlinné"]
["Objekt:   Rekonštrukcia sociálneho zariadenia"]
[]
[]
["Objednávateľ:   "]
["Zhotoviteľ:   ",{"$nulls":3},"Spracoval:   "]
["Miesto:  ",{"$nulls":3},"Dátum:   4.3.2014"]
[]
["Č.","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom","Hmotnosť celkom"]
["1","2","3","4","5","6","7","8"]
[]
[null,"HSV","Práce a dodávky HSV   ",{"$nulls":4},{"v":3.59146074,"d":"3.591"}]
[null,"3","Zvislé a kompletné konštrukcie   ",{"$nulls":4},{"v":0.208899,"d":"0.209"}]
[1,"342948115","Ukončenie priečok ku konštrukciam montážnou penou   ","m",{"v":8.1,"d":"8.100"},null,null,{"v":0.000891,"d":"0.001"}]
[2,"346244353","Obmurovka potrubí plôch rovných z tvárnic YTONG a malty alebo ekvivalent, hrúbky 50 mm   ","m2",{"v":4.05,"d":"4.050"},null,null,{"v":0.208008,"d":"0.208"}]
[null,"6","Úpravy povrchov, podlahy, osadenie   ",{"$nulls":4},{"v":3.37834446,"d":"3.378"}]
[3,"611421221","Oprava vnútorných vápenných omietok stropov železobetónových rovných tvárnicových a klenieb,  opravovaná plocha nad 5 do 10 %,hladká   ","m2",{"v":13.2,"d":"13.200"},null,null,{"v":0.050424,"d":"0.050"}]
[4,"612403399","X Hrubá výplň rýh na stenách akoukoľvek maltou, akejkoľvek šírky ryhy   ","m2",{"v":2.2,"d":"2.200"},null,null,{"v":0.2354968,"d":"0.235"}]
[5,"612409991","Začistenie omietok (s dodaním hmoty) okolo okien, dverí,podláh, obkladov atď.   ","m",{"v":9.2,"d":"9.200"},null,null,{"v":0.02573424,"d":"0.026"}]
[6,"612421221","Oprava vnútorných vápenných omietok stien, opravovaná plocha nad 5 do 10 %,hladká   ","m2",{"v":24.85,"d":"24.850"},null,null,{"v":0.094927,"d":"0.095"}]
[7,"612421662","Vnútorná omietka vápennocementová stien zo suchých zmesí,  ručné spracovanie hrubá   ","m2",{"v":39.9,"d":"39.900"},null,null,{"v":1.01745,"d":"1.017"}]
[8,"612473182","Vnútorná omietka vápennocement. zo suchých zmesí i v schodisku, muriva druhu, štuková   ","m2",{"v":5.25,"d":"5.250"},null,null,{"v":0.1835925,"d":"0.184"}]
[9,"631312511","Mazanina z betónu prostého tr.C 12/15 hr.nad 50 do 80 mm   ","m3",{"v":0.4,"d":"0.400"},null,null,{"v":0.87061192,"d":"0.871"}]
[10,"632450205","Betónový poter Weber - Terranova, weber.bat estrich, podlahová hmota do 20 Mpa alebo ekvivalent, hr. 20 - 30 mm   ","m2",{"v":13.2,"d":"13.200"},null,null,{"v":0.900108,"d":"0.900"}]
[null,"9","Ostatné konštrukcie a práce-búranie   ",{"$nulls":4},{"v":0.00421728,"d":"0.004"}]
[11,"965081812","Búranie dlažieb keramických   ","m2",{"v":13.2,"d":"13.200"},null,null,{"v":0,"d":"0.000"}]
[12,"969011121","Vybúranie vodovodného, plynového a pod. vedenia,DN do52 mm -0,013 t   ","m",{"v":3.9,"d":"3.900"},null,null,{"v":0.0015374736,"d":"0.002"}]
[13,"969021121","Vybúranie kanalizačného potrubia DN do 200 mm -0,063 t   ","m",{"v":0.6,"d":"0.600"},null,null,{"v":0.0003603024,"d":"0.000"}]
[14,"973031813","Vysekanie káps pre zaviazanie v murive z tehál hr. do 150 mm,  -0,01000t   ","m",{"v":8.1,"d":"8.100"},null,null,{"v":0,"d":"0.000"}]
[15,"974031132","Vysekávanie rýh v akomkoľvek murive tehlovom na akúkoľvek maltu do hľ. 50 mm a š. do 70 mm -0,006 t   ","m",{"v":4.6,"d":"4.600"},null,null,{"v":0.002319504,"d":"0.002"}]
[16,"978059531","Odsekanie a odobratie stien z obkladačiek vnútorných nad 2 m2 -0,068 t   ","m2",{"v":39.9,"d":"39.900"},null,null,{"v":0,"d":"0.000"}]
[17,"979011131","Zvislá doprava sutiny po schodoch ručne do 3.5 m   ","t",4.047,null,null,{"v":0,"d":"0.000"}]
[18,"979081111","Odvoz sutiny a vybúraných hmôt na skládku do 1 km   ","t",4.047,null,null,{"v":0,"d":"0.000"}]
[19,"979081121","Odvoz sutiny a vybúraných hmôt na skládku za každý ďalší 1 km   ","t",{"v":40.47,"d":"40.470"},null,null,{"v":0,"d":"0.000"}]
[20,"979082111","Vnútrostavenisková doprava sutiny a vybúraných hmôt do 10 m   ","t",4.047,null,null,{"v":0,"d":"0.000"}]
[21,"979082212","Poplatok za skládku   ","t",4.047,null,null,{"v":0,"d":"0.000"}]
[null,"99","Presun hmôt HSV   ",{"$nulls":4},{"v":0,"d":"0.000"}]
[22,"999281111","Presun hmôt pre opravy a údržbu objektov vrátane vonkajších plášťov výšky do 25 m   ","t",3.591,null,null,{"v":0,"d":"0.000"}]
[null,"PSV","Práce a dodávky PSV   ",{"$nulls":4},{"v":1.3805145764,"d":"1.381"}]
[null,"721","Zdravotech. vnútorná kanalizácia   ",{"$nulls":4},{"v":0.01323,"d":"0.013"}]
[23,"721170905","Vsadenie odbočky do potrubia DN 50   ","sub",{"v":5,"d":"5.000"},null,null,{"v":0.0012,"d":"0.001"}]
[24,"721170963","Oprava odpadového potrubia novodurového prepojenie doterajšieho potrubia D 75   ","ks",{"v":3,"d":"3.000"},null,null,{"v":0.00363,"d":"0.004"}]
[25,"721170965","Oprava odpadového potrubia novodurového prepojenie doterajšieho potrubia D 110   ","ks",{"v":4,"d":"4.000"},null,null,{"v":0.00516,"d":"0.005"}]
[26,"721210812","Demontáž vpustu podlahového z kyselinovzdornej kameniny DN 70,  -0,02756t   ","ks",{"v":3,"d":"3.000"},null,null,{"v":0,"d":"0.000"}]
[27,"721212402","Montáž podlahového vpustu, s vodorovným odtokom z PVC DN 75   ","ks",{"v":3,"d":"3.000"},null,null,{"v":0.00138,"d":"0.001"}]
[28,"2866100001","Podlahový vpust   ","ks",{"v":3,"d":"3.000"},null,null,{"v":0.00186,"d":"0.002"}]
[29,"721300945","Prečistenie podlahových vpustov do DN 100   ","ks",{"v":3,"d":"3.000"},null,null,{"v":0,"d":"0.000"}]
[30,"721300961","Prečistenie zápachových uzávierok jednoduchých umývadlových alebo drezových   ","ks",{"v":5,"d":"5.000"},null,null,{"v":0,"d":"0.000"}]
[31,"998721202","Presun hmôt pre vnútornú kanalizáciu v objektoch výšky nad 6 do 12 m   ","%",{"v":1.05,"d":"1.050"},null,null,{"v":0,"d":"0.000"}]
[null,"722","Zdravotechnika - vnútorný vodovod   ",{"$nulls":4},{"v":0.020016,"d":"0.020"}]
[32,"722130901","Oprava vodovodného potrubia závitového zazátkovanie vývodu   ","ks",{"v":4,"d":"4.000"},null,null,{"v":0.0004,"d":"0.000"}]
[33,"722131912","Oprava vodovodného potrubia závitového vsadenie odbočky do potrubia DN 20   ","súb.",{"v":4,"d":"4.000"},null,null,{"v":0.01328,"d":"0.013"}]
[34,"722172121","Potrubie z plastických rúr PP D20/3.4 - PN20, polyfúznym zváraním   ","m",{"v":4.6,"d":"4.600"},null,null,{"v":0.002438,"d":"0.002"}]
[35,"722181111","Ochrana potrubia plstenými pásmi do DN 20   ","m",{"v":4.6,"d":"4.600"},null,null,{"v":0.000598,"d":"0.001"}]
[36,"722220111","Montáž armatúry závitovej s jedným závitom, nástenka pre výtokový ventil G 1/2   ","ks",{"v":5,"d":"5.000"},null,null,{"v":0.00065,"d":"0.001"}]
[37,"2860028470","PP-R nástenka 20x1/2\"  - systém pre rozvod pitnej, teplej vody a stlačeného vzduchu PIPELIFE   alebo ekvivalent","ks",{"v":5,"d":"5.000"},null,null,{"v":0.00265,"d":"0.003"}]
[null,null,"0.00035   "]
[38,"998722202","Presun hmôt pre vnútorný vodovod v objektoch výšky nad 6 do 12 m   ","%",{"v":0.75,"d":"0.750"},null,null,{"v":0,"d":"0.000"}]
[null,"725","Zdravotechnika - zariaď. predmety   ",{"$nulls":4},{"v":0.06441096,"d":"0.064"}]
[39,"725110811","Demontáž záchoda splachovacieho s nádržou  -0,01933t   ","súb",{"v":4,"d":"4.000"},null,null,{"v":0,"d":"0.000"}]
[40,"725119307","Montáž záchodovej misy kombinovanej   ","súb",{"v":4,"d":"4.000"},null,null,{"v":0.00296,"d":"0.003"}]
[41,"6420131170","JIKA BABY WC-detské 2703.7 biele alebo ekvivalent   ","ks",{"v":4,"d":"4.000"},null,null,0.032]
[42,"6420140770","JIKA WC doska BABY   alebo ekvivalent","ks",{"v":4,"d":"4.000"},null,null,0.008]
[43,"725210821","Demontáž umývadiel bez výtokovej armatúry 0,01946 t   ","súb",{"v":5,"d":"5.000"},null,null,{"v":0,"d":"0.000"}]
[44,"725219201","Montáž umývadla na konzoly, bez výtokovej armatúry   ","súb.",{"v":5,"d":"5.000"},null,null,{"v":0.01115,"d":"0.011"}]
[45,"725291113","Montaž doplnkov zariadení kúpeľní a záchodov   ","súb.",{"v":3,"d":"3.000"},null,null,{"v":0.00012,"d":"0.000"}]
[46,"5516181000","Deliaca stienka   ","ks",{"v":3,"d":"3.000"},null,null,{"v":0.00066,"d":"0.001"}]
[47,"725330840","Demontáž výlevky bez výtok. armatúry, bez nádrže a splach. potrubia,oceľ. alebo liatinovej,  -0,01880t   ","súb.",{"v":1,"d":"1.000"},null,null,{"v":0,"d":"0.000"}]
[48,"725333350","Montáž výlevky smaltovanej závesnej bez výtokovej armatúry   ","súb.",{"v":1,"d":"1.000"},null,null,{"v":0.00018,"d":"0.000"}]
[49,"725810811","Demontáž výtokového ventilu nástenných,  -0,00049t   ","ks",{"v":1,"d":"1.000"},null,null,{"v":0,"d":"0.000"}]
[50,"725819201","Montáž ventilu nástenného G 1/2   ","súb.",{"v":1,"d":"1.000"},null,null,{"v":0.00028,"d":"0.000"}]
[51,"5514014300","Ventil pre hygienické a zdravotnické zariadenia výtokový mosadzný T 201 A 1/2\" x 80 mm   ","ks",{"v":1,"d":"1.000"},null,null,{"v":0.00038,"d":"0.000"}]
[52,"725819401","Montáž ventilu rohového s pripojovacou rúrkou G 1/2   ","súb.",{"v":4,"d":"4.000"},null,null,{"v":0.00112,"d":"0.001"}]
[53,"5510124100","Ventil rohový RDL 80 1/2\"   ","ks",{"v":4,"d":"4.000"},null,null,{"v":0.00108,"d":"0.001"}]
[54,"725820810","Demontáž batérie umývadlovej nástennej,  -0,0026t   ","súb",{"v":5,"d":"5.000"},null,null,{"v":0,"d":"0.000"}]
[55,"725829601","Montáž batérií umývadlových nástenných pákových   ","ks",{"v":5,"d":"5.000"},null,null,{"v":0.0005,"d":"0.001"}]
[56,"5514361900","Umývadlová páková batéria   ","ks",{"v":5,"d":"5.000"},null,null,{"v":0.0048,"d":"0.005"}]
[57,"725840870","Demontáž batérie sprchovej nástennej,  -0,00225t   ","ks",{"v":1,"d":"1.000"},null,null,{"v":0,"d":"0.000"}]
[58,"725849201","Montáž batérie sprchovej nástennej s pevnou výškou sprchy   ","ks",{"v":1,"d":"1.000"},null,null,{"v":0.00013096,"d":"0.000"}]
[59,"725869301","Montáž zápachovej uzávierky pre zariaďovacie predmety, umývadlová do D 40   ","ks",{"v":5,"d":"5.000"},null,null,{"v":5e-05,"d":"0.000"}]
[60,"5514703200","Sifón umývadlový  DN40   ","ks",{"v":5,"d":"5.000"},null,null,0.001]
[61,"725989101","Montáž dvierok kovových lakovaných   ","ks",{"v":3,"d":"3.000"},null,null,{"v":0,"d":"0.000"}]
[62,"998725202","Presun hmôt pre zariaďovacie predmety v objektoch výšky nad 6 do 12 m   ","%",{"v":0.3,"d":"0.300"},null,null,{"v":0,"d":"0.000"}]
[null,"735","Ústredné kúrenie, vykurov. telesá   ",{"$nulls":4},{"v":0.00144,"d":"0.001"}]
[63,"735151811","Demontáž radiátora panelového jednoradového stavebnej dľžky do 1500 mm,  -0,01235t   ","ks",{"v":2,"d":"2.000"},null,null,{"v":0.0001,"d":"0.000"}]
[64,"735190911","Ostatné opravy vykurovacích telies - ružica   ","ks",{"v":4,"d":"4.000"},null,null,{"v":0.00108,"d":"0.001"}]
[65,"735191901","Vyskúšanie vykurovacích telies po oprave tlakom oceľových alebo liatinových   ","m2",{"v":2,"d":"2.000"},null,null,{"v":0,"d":"0.000"}]
[66,"735191904","Vyčistenie vykurovacích telies prepláchnutím vodou oceľových alebo liatinových   ","m2",{"v":2,"d":"2.000"},null,null,{"v":0,"d":"0.000"}]
[67,"735191905","Ostatné opravy vykurovacích telies, odvzdušnenie telesa   ","ks",{"v":2,"d":"2.000"},null,null,{"v":0,"d":"0.000"}]
[68,"735192921","Spätná montáž vykurovacieho telesa článkového panelového jednoradového do 1500 mm   ","ks",{"v":2,"d":"2.000"},null,null,{"v":0.00026,"d":"0.000"}]
[69,"998735202","Presun hmôt pre vykurovacie telesá v objektoch výšky nad 6 do 12 m   ","%",{"v":1.65,"d":"1.650"},null,null,{"v":0,"d":"0.000"}]
[null,"771","Podlahy z dlaždíc   ",{"$nulls":4},{"v":0.387948,"d":"0.388"}]
[70,"771575109","Montáž podláh z dlaždíc keram. ukladanie do tmelu bez povrch. úpravy alebo glaz. hladkých 300x300mm   ","m2",{"v":13.2,"d":"13.200"},null,null,{"v":0.064812,"d":"0.065"}]
[71,"5976456000","Dlaždice keramické s protišmykovým povrchom 300x300 mm   ","m2",13.464,null,null,{"v":0.323136,"d":"0.323"}]
[72,"998771201","Presun hmôt pre podlahy z dlaždíc v objektoch výšky do 6m   ","%",{"v":3.55,"d":"3.550"},null,null,{"v":0,"d":"0.000"}]
[null,"781","Dokončovacie práce a obklady   ",{"$nulls":4},{"v":0.8847796164,"d":"0.885"}]
[73,"781445207","Montáž obkladov stien z obkladačiek hutných,keramických do tmelu flexibil., veľkosť 300x200 mm   ","m2",{"v":39.9,"d":"39.900"},null,null,{"v":0.0198796164,"d":"0.020"}]
[74,"5976582100","Obkladačky keramické glazované jednofarebné hladké B 300x200 trieda oteruvzdornosti I IIa   ","m2",{"v":40.7,"d":"40.700"},null,null,{"v":0.8547,"d":"0.855"}]
[75,"781491111","Montáž plastových profilov pre obklad do tmelu - roh steny   ","m",{"v":20.4,"d":"20.400"},null,null,{"v":0.0102,"d":"0.010"}]
[76,"998781201","Presun hmôt pre obklady keramické v objektoch výšky do   6 m   ","%",{"v":2,"d":"2.000"},null,null,{"v":0,"d":"0.000"}]
[null,"783","Dokončovacie práce - nátery   ",{"$nulls":4},{"v":0.00108,"d":"0.001"}]
[77,"783425250","Nátery kov.potr.a armatúr syntet. potrubie do DN 100 mm jednonás. 1x email a základný náter - 105µm   ","m",{"v":12,"d":"12.000"},null,null,{"v":0.00108,"d":"0.001"}]
[null,"784","Dokončovacie práce - maľby   ",{"$nulls":4},{"v":0.00761,"d":"0.008"}]
[78,"784452271","Maľby z maliarskych zmesí tekutých Primalex, Superlex, Farmal alebo ekvivalentjednofarebné dvojnás. výšky do 3,80 m   ","m2",{"v":38.05,"d":"38.050"},null,null,{"v":0.00761,"d":"0.008"}]
[null,null,"Celkom   ",{"$nulls":4},{"v":4.9719753164,"d":"4.972"}]