{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["1 - Krycí list rozpočtu","1 - Rekapitulácia objektov stav","SO01"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1 - Krycí list rozpočtu","index":0,"n_rows":39,"n_cols":18,"rows_kept":39,"merged":[[4,4,4,12],[5,4,5,12],[6,4,6,12],[6,16,6,17],[8,4,8,12],[9,4,9,12],[10,4,10,12],[12,1,12,3],[12,4,12,12],[15,7,15,8],[15,10,15,12],[28,1,28,3],[34,12,34,16]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"E.1 ZADANIE STAVBY"]
[]
[]
[null,"Názov stavby",null,null,"Sanácia miest s nezákonne umiestneným odpadom v obci Vyšná Olšava",{"$nulls":10},"JKSO"]
[{"$nulls":15},"EČO"]
[{"$nulls":15},"Miesto","Obec Vyšná Olšava\nparc.č.: 1100/2 E"]
[{"$nulls":15},"IČO",null,"IČ DPH"]
[null,"Objednávateľ",null,null,"Obec Vyšná Olšava"]
[null,"Projektant"]
[null,"Zhotoviteľ"]
[]
[null,"Spracoval"]
[]
[{"$nulls":4},"Rozpočet číslo",null,null,"Dňa",null,null,"Položiek",{"$nulls":4},"CPV"]
[{"$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":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",{"v":0,"d":"0.00"},null,"8","Práce nadčas",{"$nulls":3},"13","GZS   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["2",null,null,"Montáž",{"v":0,"d":"0.00"},null,"9","Bez pevnej podl.",{"$nulls":3},"14","Projektové práce   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["3","PSV",null,"Dodávky",{"v":0,"d":"0.00"},null,"10","Kultúrna pamiatka",{"$nulls":3},"15","Sťažené podmienky   ",{"$nulls":4},{"v":0,"d":"0.00"}]
["4",null,null,"Montáž",{"v":0,"d":"0.00"},null,"11",{"$nulls":4},"16","Vplyv prostredia   ",{"$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",null,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",{"$nulls":10},"26","Dodávky objednávateľa",{"$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":"1 - Rekapitulácia objektov stav","index":1,"n_rows":13,"n_cols":10,"rows_kept":13,"merged":[[0,0,0,9]],"flags":["formulas_cached_only"]}
["Rekapitulácia objektov stavby"]
[]
["Stavba:","Sanácia miest s nezákonne umiestneným odpadom v obci Vyšná Olšava"]
[]
["Objednávateľ:","SO01 - Skládka na parc.č. 1100/2 E"]
["Zhotoviteľ:",{"$nulls":5},"Spracoval: "]
["Miesto: ","Obec Vyšná Olšava",{"$nulls":4},"Dátum: "]
[]
["Kód","Zákazka","Cena bez DPH","DPH","Cena s DPH","Ostatné","ZRN","HZS","VRN","KČ"]
[]
[null,"Sanácia miest s nezákonne umiestneným odpadom v obci Vyšná Olšava",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1","SO01 - Skládka na parc.č. 1100/2 E",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Celkom",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"SO01","index":2,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba:  ",null,"Sanácia miest s nezákonne umiestneným odpadom v obci Vyšná Olšava"]
["Objekt:   ",null,"SO01 - Skládka na parc.č. 1100/2 E"]
[]
[]
["Objednávateľ:   ",null,"Obec Vyšná Olšava"]
["Zhotoviteľ:   ",{"$nulls":3},"Spracoval:   "]
["Miesto:  ",null,"Obec Vyšná Olšava, parc.č. 1100/2 E",null,"Dátum:  "]
[]
["Č.","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom","Hmotnosť celkom"]
["1","2","3","4","5","6","7","8"]
[]
[null,"HSV","Práce a dodávky HSV   ",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.000"}]
[null,"1","Zemné práce   ",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.000"}]
[1," SS0100011","Zber zmesového komunálneho, objemného a stavebného odpadu bez obsahu nebezpečných zložiek","t",{"v":420,"d":"420.000"},{"v":0,"d":"  0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.000"}]
[2," SS0100012","Naloženie a zvoz zmesového komunálneho, objemného, a stavebného odpadu na skládku odpadu","t",{"v":420,"d":"420.000"},{"v":0,"d":"  0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.000"}]
[3," SS0100013","Uloženie a zneškodnenie zmesového komunálneho, objemného a stavebného odpadu na skládke odpadu","t",{"v":420,"d":"420.000"},{"v":0,"d":"  0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.000"}]
[4," SS0100015","Sanácia miesta nepovolenej skládky a úprava do pôvodného stavu","m2",{"v":1050,"d":"1,050.000"},{"v":0,"d":"  0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.000"}]
[null,null,"Celkom   ",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.000"}]