{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Krycí list","Rekapitulácia","Rozpocet","#Figury"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Krycí list","index":0,"n_rows":54,"n_cols":19,"rows_kept":54,"merged":[[4,4,4,9],[6,4,6,9],[8,4,8,9],[8,15,8,17]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"KRYCÍ LIST ROZPOČTU"]
[]
[]
[null,"Názov stavby",null,null,"Asanácia objektu, p.č. 218, 219 ",{"$nulls":9},"JKSO"," "]
[null,"Kód stavby",null,null,"182-1"]
[null,"Názov objektu",null,null," ",{"$nulls":9},"EČO"]
[null,"Kód objektu",null,null," "]
[null,"Názov časti",null,null," ",{"$nulls":9},"Miesto"]
[null,"Kód časti",null,null," "]
[null,"Názov podčasti",null,null," "]
[null,"Kód podčasti",null,null," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":4}," "]
[{"$nulls":14},"IČO","DIČ"]
[null,"Objednávateľ",null,null," "]
[null,"Projektant"]
[null,"Zhotoviteľ",null,null," "]
[]
[{"$nulls":4},"Rozpočet číslo",null,"Spracoval",{"$nulls":7},"Dňa"]
[{"$nulls":6},"Ing. Ján Rovňák",{"$nulls":7},"11.06.2014"]
[]
[{"$nulls":4},"               Merné a účelové jednotky"]
["            Počet",{"$nulls":3},"    Náklady / 1 m.j.",null,"             Počet",null,null,"     Náklady / 1 m.j.",null,"                Počet",{"$nulls":3},"        Náklady / 1 m.j."]
[{"$nulls":3},0,{"v":0,"d":"0.00"},{"$nulls":3},0,{"v":0,"d":"0.00"},{"$nulls":4},0,null,null,{"v":0,"d":"0.00"}]
[{"$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,"Zariadenie staveniska",null,null,20,"%",{"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,"Mimostav. doprava",null,null,20,"%",{"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,"Územné vplyvy",null,null,20,"%",{"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,"Prevádzkové vplyvy",null,null,20,"%",{"v":0,"d":"0.00"}]
[5,"\"M\"",null,"Dodávky",{"v":0,"d":"0.00"},{"$nulls":6},17,"Ostatné",null,null,20,"%",{"v":0,"d":"0.00"}]
[6,null,null,"Montáž",{"v":0,"d":"0.00"},{"$nulls":6},18,"VRN z rozpočtu",{"$nulls":4},{"v":0,"d":"0.00"}]
[7,"ZRN (r. 1-6)",null,null,{"v":0,"d":"0.00"},null,12,"DN (r. 8-11)",null,{"v":0,"d":"0.00"},null,19,"VRN (r. 13-18)",{"$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"},20,22,"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"},{"v":0,"d":"0.0000"}]
["Dátum a podpis",{"$nulls":5},"Pečiatka",{"$nulls":4},24,20,"%",{"v":0,"d":"0.00"},"DPH",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["Objednávateľ",{"$nulls":10},25,20,"%",{"v":0,"d":"0.00"},"DPH",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[{"$nulls":11},26,"Cena s DPH (r. 23-25)",{"$nulls":4},{"v":0,"d":"0.00"}]
["Dátum a popis",{"$nulls":5},"Pečiatka",{"$nulls":4},"E",null,"Prípočty a odpočty"]
["Zhotoviteľ",{"$nulls":10},27,"Dodávky objednávateľa",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":11},28,"Kĺzavá doložka",{"$nulls":4},{"v":0,"d":"0.00"}]
["Dátum a podpis",{"$nulls":5},"Pečiatka",{"$nulls":4},29,"Zvýhodnenie + -",{"$nulls":4},{"v":0,"d":"0.00"}]

{"sheet":"Rekapitulácia","index":1,"n_rows":21,"n_cols":5,"rows_kept":21,"flags":["formulas_cached_only"]}
["REKAPITULÁCIA ROZPOČTU"]
["Stavba:","Asanácia objektu, p.č. 218, 219 "]
["Objekt:"," "]
["Časť:"," "]
["JKSO: "," "]
[]
["Objednávateľ:"," "]
["Zhotoviteľ:"," "]
["Dátum:","11.06.2014"]
[]
["Kód","Popis","Cena celkom","Hmotnosť celkom","Suť celkom"]
[1,2,3,4,5]
[]
["HSV","Práce a dodávky HSV",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["9","Ostatné konštrukcie a práce-búranie",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["PSV","Práce a dodávky PSV",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["764","Konštrukcie klampiarske",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["765","Konštrukcie - krytiny tvrdé",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["OST","Ostatné",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["O01","Ostatné",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"Celkom",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]

{"sheet":"Rozpocet","index":2,"n_rows":33,"n_cols":20,"rows_kept":33,"flags":["formulas_cached_only"]}
["ROZPOČET"]
["Stavba:",null,"Asanácia objektu, p.č. 218, 219 "]
["Objekt:",null," "]
["Časť:",null," "]
["JKSO:",null," "]
[]
["Objednávateľ:",null," "]
["Zhotoviteľ:",null," "]
["Dátum:",null,"11.06.2014"]
[]
["P.Č.","TV","KCN","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom","Hmotnosť","Hmotnosť celkom","Hmotnosť sute","Hmotnosť sute celkom","Sadzba DPH","Typ položky","Úroveň",{"$nulls":3},"Dodávateľ"]
[1,2,3,4,5,6,7,8,9,{"$nulls":4},10,11,12,{"$nulls":3},11]
[]
[null,"D",null,"HSV","Práce a dodávky HSV"]
[null,"D",null,"9","Ostatné konštrukcie a práce-búranie"]
["1","K","PK","962300500","Búranie kamenného a zmiešaného muriva strojne","hod",{"v":40,"d":"40.000"}]
["2","K","PK","962300501","Búranie drev.konštr.strechy a stropu strojne","hod",{"v":8,"d":"8.000"}]
["3","K","013","968062246","Vybúranie drevených rámov okien jednoduchých plochy do 4 m2,  -0,03000t","m2",{"v":20.97,"d":"20.970"}]
["4","K","013","968062455","Vybúranie drevených dverových zárubní,  -0,08200t","m2",{"v":12.8,"d":"12.800"}]
["5","K","013","979081111","Odvoz a nakladanie sutiny a vybúraných hmôt na skládku do 10 km","t",{"v":855,"d":"855.000"}]
["6","K","013","979089012","Poplatok za skladovanie - betón, tehly, dlaždice (17 01 ), ostatné","t",{"v":855,"d":"855.000"}]
[null,"D",null,"PSV","Práce a dodávky PSV"]
[null,"D",null,"764","Konštrukcie klampiarske"]
["7","K","764","764352800","Demontáž žľabov pododkvapových polkruhových so sklonom do 30st. rš 250 mm,  -0,00280t","m",{"v":106.1,"d":"106.100"}]
["8","K","764","764454801","Demontáž odpadových rúr kruhových, s priemerom 75 a 100 mm,  -0,00226t","m",{"v":30,"d":"30.000"}]
[null,"D",null,"765","Konštrukcie - krytiny tvrdé"]
["9","K","765","765321811","Demontáž azbestocement. krytiny z AZC štvorcov alebo šablón do sutiny na latovanie,  vrátane likvidácie azbestu","m2",{"v":437.5,"d":"437.500"}]
[null,"D",null,"OST","Ostatné"]
[null,"D",null,"O01","Ostatné"]
["10","K","PK","999300600","Odpojenie NN prípojky a demontáž oceľ.konzoly","hod",{"v":5,"d":"5.000"}]
["11","K","PK","999300601","Odpojenie plyn. prípojky , hlavného uzáveru plynu a demontáž skrinky ","hod",{"v":5,"d":"5.000"}]
["12","K","PK","999300602","Zablendovanie vodovodnej prípojky","ks",{"v":2,"d":"2.000"}]
[{"$nulls":4},"Celkom"]

{"sheet":"#Figury","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}