{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["SO01 - Rozpočet","SO02 - Rozpočet","SUMÁR - Rozpočet"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"SO01 - Rozpočet","index":0,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[0,0,0,6],[6,4,6,6],[7,4,7,6]],"flags":["formulas_cached_only"]}
["ROZPOČET S VÝKAZOM  VÝMER"]
["Stavba:   Oprava lesnej cesty cez záhradkársku lokalitu Čermeľské Prielohy"]
["Objekt:   Úsek I"]
[]
[]
["Objednávateľ:   Mestské lesy Košice a.s."]
["Zhotoviteľ:   ",{"$nulls":3},"Spracoval:   "]
["Miesto:  ",{"$nulls":3},"Dátum:"]
[]
["Č.","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom"]
["1","2","3","4","5","6","7"]
[]
[null,"HSV","Práce a dodávky HSV   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"1","Zemné práce   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":1,"d":"1 "},"113107242.S","Odstránenie krytu asfaltového v ploche nad 200 m2, hr. nad 50 do 100 mm,  -0,25000t   ","m2",{"v":23.1,"d":"23.100"},null,{"v":0,"d":"0.00"}]
[null,"5","Komunikácie   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":2,"d":"2 "},"572754112.S","Vyrovnanie povrchu doterajších krytov asfaltovým betónom AC hr. nad 40 do 60 mm   ","m2",{"v":875,"d":"875.000"},null,{"v":0,"d":"0.00"}]
[{"v":3,"d":"3 "},"573211111.S","Postrek asfaltový spojovací bez posypu kamenivom z asfaltu cestného v množstve 0,70 kg/m2   ","m2",{"v":875,"d":"875.000"},null,{"v":0,"d":"0.00"}]
[{"v":4,"d":"4 "},"577134241.S","Asfaltový betón vrstva obrusná AC 11 O v pruhu š. nad 3 m z nemodifik. asfaltu tr. II, po zhutnení hr. 40 mm   ","m2",{"v":875,"d":"875.000"},null,{"v":0,"d":"0.00"}]
[null,"9","Ostatné konštrukcie a práce-búranie   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":5,"d":"5 "},"919735112.S","Rezanie existujúceho asfaltového krytu alebo podkladu hĺbky nad 50 do 100 mm   ","m",{"v":7.7,"d":"7.700"},null,{"v":0,"d":"0.00"}]
[{"v":6,"d":"6 "},"938909315.S","Odstránenie blata, prachu alebo hlineného nánosu, z povrchu podkladu alebo krytu bet. alebo asfalt. zametacou kefou   ","m2",{"v":875,"d":"875.000"},null,{"v":0,"d":"0.00"}]
[{"v":7,"d":"7 "},"979083114.S","Vodorovné premiestnenie sutiny na skládku s naložením a zložením nad 2000 do 3000 m   ","t",{"v":5.78,"d":"5.780"},null,{"v":0,"d":"0.00"}]
[{"v":8,"d":"8 "},"979087112.S","Nakladanie na dopravný prostriedok pre vodorovnú dopravu sutiny   ","t",{"v":5.78,"d":"5.780"},null,{"v":0,"d":"0.00"}]
[{"v":9,"d":"9 "},"979093111.S","Uloženie sutiny na skládku s hrubým urovnaním bez zhutnenia   ","t",{"v":5.78,"d":"5.780"},null,{"v":0,"d":"0.00"}]
[null,"99","Presun hmôt HSV   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":10,"d":"10 "},"998225111.S","Presun hmôt pre pozemnú komunikáciu a letisko s krytom asfaltovým akejkoľvek dĺžky objektu   ","t",{"v":228.06,"d":"228.060"},null,{"v":0,"d":"0.00"}]
[null,null,"Celkom   ",{"$nulls":3},{"v":0,"d":"0.00"}]

{"sheet":"SO02 - Rozpočet","index":1,"n_rows":48,"n_cols":7,"rows_kept":48,"merged":[[0,0,0,6],[6,4,6,6],[7,4,7,6]],"flags":["formulas_cached_only"]}
["ROZPOČET S VÝKAZOM  VÝMER"]
["Stavba:   Oprava lesnej cesty cez záhradkársku lokalitu Čermeľské Prielohy"]
["Objekt:   Úsek II"]
[]
[]
["Objednávateľ:   Mestské lesy Košice a.s."]
["Zhotoviteľ:   ",{"$nulls":3},"Spracoval:   "]
["Miesto:  ",{"$nulls":3},"Dátum:"]
[]
["Č.","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom"]
["1","2","3","4","5","6","7"]
[]
[null,"HSV","Práce a dodávky HSV   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"1","Zemné práce   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":1,"d":"1 "},"113107113.S","Odstránenie krytu v ploche do 200 m2 z kameniva ťaženého, hr.vrstvy 200 do 300 mm,  -0,50000t   ","m2",{"v":14.5,"d":"14.500"},null,{"v":0,"d":"0.00"}]
[{"v":2,"d":"2 "},"113107242.S","Odstránenie krytu asfaltového v ploche nad 200 m2, hr. nad 50 do 100 mm,  -0,25000t   ","m2",{"v":40.5,"d":"40.500"},null,{"v":0,"d":"0.00"}]
[{"v":3,"d":"3 "},"132201101.S","Výkop ryhy do šírky 600 mm v horn.3 do 100 m3   ","m3",{"v":10.8,"d":"10.800"},null,{"v":0,"d":"0.00"}]
[{"v":4,"d":"4 "},"132201109.S","Príplatok k cene za lepivosť pri hĺbení rýh šírky do 600 mm zapažených i nezapažených s urovnaním dna v hornine 3   ","m3",{"v":10.8,"d":"10.800"},null,{"v":0,"d":"0.00"}]
[{"v":5,"d":"5 "},"132301101.S","Výkop ryhy do šírky 600 mm v horn.4 do 100 m3   ","m3",{"v":8.4,"d":"8.400"},null,{"v":0,"d":"0.00"}]
[{"v":6,"d":"6 "},"132301109.S","Príplatok za lepivosť pri hĺbení rýh šírky do 600 mm zapažených i nezapažených s urovnaním dna v hornine 4   ","m3",{"v":8.4,"d":"8.400"},null,{"v":0,"d":"0.00"}]
[{"v":7,"d":"7 "},"162301101.S","Vodorovné premiestnenie výkopku po spevnenej ceste z horniny tr.1-4, do 100 m3 na vzdialenosť do 500 m   ","m3",{"v":19.2,"d":"19.200"},null,{"v":0,"d":"0.00"}]
[{"v":8,"d":"8 "},"167101101.S","Nakladanie neuľahnutého výkopku z hornín tr.1-4 do 100 m3   ","m3",{"v":19.2,"d":"19.200"},null,{"v":0,"d":"0.00"}]
[{"v":9,"d":"9 "},"175101102.S","Obsyp potrubia sypaninou z vhodných hornín 1 až 4 s prehodením sypaniny   ","m3",{"v":19.2,"d":"19.200"},null,{"v":0,"d":"0.00"}]
[{"v":10,"d":"10 "},"583310002000.S","Kamenivo ťažené hrubé frakcia 32-63 mm   ","t",{"v":19.44,"d":"19.440"},null,{"v":0,"d":"0.00"}]
[{"v":11,"d":"11 "},"181101102.S","Úprava pláne v zárezoch v hornine 1-4 so zhutnením   ","m2",{"v":32.5,"d":"32.500"},null,{"v":0,"d":"0.00"}]
[null,"5","Komunikácie   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":11,"d":"11 "},"569831111.S","Spevnenie krajníc alebo komun. pre peších s rozpr. a zhutnením, štrkodrvinou hr. 100 mm   ","m2",{"v":220,"d":"220.000"},null,{"v":0,"d":"0.00"}]
[{"v":12,"d":"12 "},"572754112.S","Vyrovnanie povrchu doterajších krytov asfaltovým betónom AC hr. nad 40 do 60 mm   ","m2",{"v":1300,"d":"1,300.000"},null,{"v":0,"d":"0.00"}]
[{"v":13,"d":"13 "},"573211111.S","Postrek asfaltový spojovací bez posypu kamenivom z asfaltu cestného v množstve 0,70 kg/m2   ","m2",{"v":1300,"d":"1,300.000"},null,{"v":0,"d":"0.00"}]
[{"v":14,"d":"14 "},"577134241.S","Asfaltový betón vrstva obrusná AC 11 O v pruhu š. nad 3 m z nemodifik. asfaltu tr. II, po zhutnení hr. 40 mm   ","m2",{"v":1300,"d":"1,300.000"},null,{"v":0,"d":"0.00"}]
[null,"9","Ostatné konštrukcie a práce-búranie   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":15,"d":"15 "},"270328136.S","Konštrukcie základové z betónu  železového s výstužou, tr. C25/30   ","m3",{"v":4.35,"d":"4.350"},null,{"v":0,"d":"0.00"}]
[{"v":16,"d":"16 "},"916361112.S","Osadenie cestného obrubníka betónového ležatého do lôžka z betónu prostého tr. C 16/20 s bočnou oporou   ","m",{"v":5,"d":"5.000"},null,{"v":0,"d":"0.00"}]
[{"v":17,"d":"17 "},"592170000700.S","Obrubník cestný prechodový , lxšxv 1000x200x150 mm   ","ks",{"v":5,"d":"5.000"},null,{"v":0,"d":"0.00"}]
[{"v":18,"d":"18 "},"918101112.S","Lôžko pod obrubníky, krajníky alebo obruby z dlažobných kociek z betónu prostého tr. C 16/20   ","m3",{"v":0.62,"d":"0.620"},null,{"v":0,"d":"0.00"}]
[{"v":19,"d":"19 "},"919413113.S","Vtoková nádržka z betónu prostého tr. C 16/20 priepustu z rúr do DN 800   ","ks",{"v":2,"d":"2.000"},null,{"v":0,"d":"0.00"}]
[{"v":20,"d":"20 "},"919735112.S","Rezanie existujúceho asfaltového krytu alebo podkladu hĺbky nad 50 do 100 mm   ","m",{"v":41.5,"d":"41.500"},null,{"v":0,"d":"0.00"}]
[{"v":21,"d":"21 "},"935114445.S","Osadenie odvodňovacieho betónového žľabu univerzálneho s ochrannou hranou svetlej šírky 300 mm a s roštom triedy E 600   ","m",{"v":21,"d":"21.000"},null,{"v":0,"d":"0.00"}]
[{"v":22,"d":"22 "},"592270008900.S","Čelná koncová stena, pre žľaby betónové s ochrannou hranou svetlej šírky 300 mm   ","ks",{"v":3,"d":"3.000"},null,{"v":0,"d":"0.00"}]
[{"v":23,"d":"23 "},"592270035700.S","Odvodňovací žľab betónový s ochrannou hranou pre vysokú záťaž, svetlá šírka 300 mm, dĺžky 1 m, bez spádu   ","ks",{"v":21,"d":"21.000"},null,{"v":0,"d":"0.00"}]
[{"v":24,"d":"24 "},"592270019200.S","Liatinový rošt s pozdĺžnymi rebrami, štrbiny 25x14 mm, dĺ. 0,5 m, E 600, pre žľaby betónové s ochrannou hranou svetlej šírky 300 mm   ","ks",{"v":42,"d":"42.000"},null,{"v":0,"d":"0.00"}]
[{"v":25,"d":"25 "},"938909315.S","Odstránenie blata, prachu alebo hlineného nánosu, z povrchu podkladu alebo krytu bet. alebo asfalt. zametacou kefou   ","m2",{"v":1300,"d":"1,300.000"},null,{"v":0,"d":"0.00"}]
[{"v":26,"d":"26 "},"979083114.S","Vodorovné premiestnenie sutiny na skládku s naložením a zložením nad 2000 do 3000 m   ","t",17.375,null,{"v":0,"d":"0.00"}]
[{"v":27,"d":"27 "},"979087112.S","Nakladanie na dopravný prostriedok pre vodorovnú dopravu sutiny   ","t",17.375,null,{"v":0,"d":"0.00"}]
[{"v":28,"d":"28 "},"979093111.S","Uloženie sutiny na skládku s hrubým urovnaním bez zhutnenia   ","t",17.375,null,{"v":0,"d":"0.00"}]
[null,"99","Presun hmôt HSV   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":29,"d":"29 "},"998225111.S","Presun hmôt pre pozemnú komunikáciu a letisko s krytom asfaltovým akejkoľvek dĺžky objektu   ","t",{"v":231,"d":"231.000"},null,{"v":0,"d":"0.00"}]
[null,null,"Celkom   ",{"$nulls":3},{"v":0,"d":"0.00"}]

{"sheet":"SUMÁR - Rozpočet","index":2,"n_rows":48,"n_cols":7,"rows_kept":48,"merged":[[0,0,0,6],[2,1,2,2],[6,4,6,6],[7,4,7,6]],"flags":["formulas_cached_only"]}
["ROZPOČET S VÝKAZOM  VÝMER"]
["Stavba:   Oprava lesnej cesty cez záhradkársku lokalitu Čermeľské Prielohy"]
["Objekt:   Úsek II"]
[]
[]
["Objednávateľ:   Mestské lesy Košice a.s."]
["Zhotoviteľ:   ",{"$nulls":3},"Spracoval:   "]
["Miesto:  ",{"$nulls":3},"Dátum:"]
[]
["Č.","Kód položky","Popis","MJ","Množstvo celkom","Cena jednotková","Cena celkom"]
["1","2","3","4","5","6","7"]
[]
[null,"HSV","Práce a dodávky HSV   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"1","Zemné práce   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":1,"d":"1 "},"113107113.S","Odstránenie krytu v ploche do 200 m2 z kameniva ťaženého, hr.vrstvy 200 do 300 mm,  -0,50000t   ","m2",{"v":14.5,"d":"14.500"},null,{"v":0,"d":"0.00"}]
[{"v":2,"d":"2 "},"113107242.S","Odstránenie krytu asfaltového v ploche nad 200 m2, hr. nad 50 do 100 mm,  -0,25000t   ","m2",{"v":63.6,"d":"63.600"},null,{"v":0,"d":"0.00"}]
[{"v":3,"d":"3 "},"132201101.S","Výkop ryhy do šírky 600 mm v horn.3 do 100 m3   ","m3",{"v":10.8,"d":"10.800"},null,{"v":0,"d":"0.00"}]
[{"v":4,"d":"4 "},"132201109.S","Príplatok k cene za lepivosť pri hĺbení rýh šírky do 600 mm zapažených i nezapažených s urovnaním dna v hornine 3   ","m3",{"v":10.8,"d":"10.800"},null,{"v":0,"d":"0.00"}]
[{"v":5,"d":"5 "},"132301101.S","Výkop ryhy do šírky 600 mm v horn.4 do 100 m3   ","m3",{"v":8.4,"d":"8.400"},null,{"v":0,"d":"0.00"}]
[{"v":6,"d":"6 "},"132301109.S","Príplatok za lepivosť pri hĺbení rýh šírky do 600 mm zapažených i nezapažených s urovnaním dna v hornine 4   ","m3",{"v":8.4,"d":"8.400"},null,{"v":0,"d":"0.00"}]
[{"v":7,"d":"7 "},"162301101.S","Vodorovné premiestnenie výkopku po spevnenej ceste z horniny tr.1-4, do 100 m3 na vzdialenosť do 500 m   ","m3",{"v":19.2,"d":"19.200"},null,{"v":0,"d":"0.00"}]
[{"v":8,"d":"8 "},"167101101.S","Nakladanie neuľahnutého výkopku z hornín tr.1-4 do 100 m3   ","m3",{"v":19.2,"d":"19.200"},null,{"v":0,"d":"0.00"}]
[{"v":9,"d":"9 "},"175101102.S","Obsyp potrubia sypaninou z vhodných hornín 1 až 4 s prehodením sypaniny   ","m3",{"v":19.2,"d":"19.200"},null,{"v":0,"d":"0.00"}]
[{"v":10,"d":"10 "},"583310002000.S","Kamenivo ťažené hrubé frakcia 32-63 mm   ","t",{"v":19.44,"d":"19.440"},null,{"v":0,"d":"0.00"}]
[{"v":11,"d":"11 "},"181101102.S","Úprava pláne v zárezoch v hornine 1-4 so zhutnením   ","m2",{"v":32.5,"d":"32.500"},null,{"v":0,"d":"0.00"}]
[null,"5","Komunikácie   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":11,"d":"11 "},"569831111.S","Spevnenie krajníc alebo komun. pre peších s rozpr. a zhutnením, štrkodrvinou hr. 100 mm   ","m2",{"v":220,"d":"220.000"},null,{"v":0,"d":"0.00"}]
[{"v":12,"d":"12 "},"572754112.S","Vyrovnanie povrchu doterajších krytov asfaltovým betónom AC hr. nad 40 do 60 mm   ","m2",{"v":2175,"d":"2,175.000"},null,{"v":0,"d":"0.00"}]
[{"v":13,"d":"13 "},"573211111.S","Postrek asfaltový spojovací bez posypu kamenivom z asfaltu cestného v množstve 0,70 kg/m2   ","m2",{"v":2175,"d":"2,175.000"},null,{"v":0,"d":"0.00"}]
[{"v":14,"d":"14 "},"577134241.S","Asfaltový betón vrstva obrusná AC 11 O v pruhu š. nad 3 m z nemodifik. asfaltu tr. II, po zhutnení hr. 40 mm   ","m2",{"v":2175,"d":"2,175.000"},null,{"v":0,"d":"0.00"}]
[null,"9","Ostatné konštrukcie a práce-búranie   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":15,"d":"15 "},"270328136.S","Konštrukcie základové z betónu  železového s výstužou, tr. C25/30   ","m3",{"v":4.35,"d":"4.350"},null,{"v":0,"d":"0.00"}]
[{"v":16,"d":"16 "},"916361112.S","Osadenie cestného obrubníka betónového ležatého do lôžka z betónu prostého tr. C 16/20 s bočnou oporou   ","m",{"v":5,"d":"5.000"},null,{"v":0,"d":"0.00"}]
[{"v":17,"d":"17 "},"592170000700.S","Obrubník cestný prechodový , lxšxv 1000x200x150 mm   ","ks",{"v":5,"d":"5.000"},null,{"v":0,"d":"0.00"}]
[{"v":18,"d":"18 "},"918101112.S","Lôžko pod obrubníky, krajníky alebo obruby z dlažobných kociek z betónu prostého tr. C 16/20   ","m3",{"v":0.62,"d":"0.620"},null,{"v":0,"d":"0.00"}]
[{"v":19,"d":"19 "},"919413113.S","Vtoková nádržka z betónu prostého tr. C 16/20 priepustu z rúr do DN 800   ","ks",{"v":2,"d":"2.000"},null,{"v":0,"d":"0.00"}]
[{"v":20,"d":"20 "},"919735112.S","Rezanie existujúceho asfaltového krytu alebo podkladu hĺbky nad 50 do 100 mm   ","m",{"v":49.2,"d":"49.200"},null,{"v":0,"d":"0.00"}]
[{"v":21,"d":"21 "},"935114445.S","Osadenie odvodňovacieho betónového žľabu univerzálneho s ochrannou hranou svetlej šírky 300 mm a s roštom triedy E 600   ","m",{"v":21,"d":"21.000"},null,{"v":0,"d":"0.00"}]
[{"v":22,"d":"22 "},"592270008900.S","Čelná koncová stena, pre žľaby betónové s ochrannou hranou svetlej šírky 300 mm   ","ks",{"v":3,"d":"3.000"},null,{"v":0,"d":"0.00"}]
[{"v":23,"d":"23 "},"592270035700.S","Odvodňovací žľab betónový s ochrannou hranou pre vysokú záťaž, svetlá šírka 300 mm, dĺžky 1 m, bez spádu   ","ks",{"v":21,"d":"21.000"},null,{"v":0,"d":"0.00"}]
[{"v":24,"d":"24 "},"592270019200.S","Liatinový rošt s pozdĺžnymi rebrami, štrbiny 25x14 mm, dĺ. 0,5 m, E 600, pre žľaby betónové s ochrannou hranou svetlej šírky 300 mm   ","ks",{"v":42,"d":"42.000"},null,{"v":0,"d":"0.00"}]
[{"v":25,"d":"25 "},"938909315.S","Odstránenie blata, prachu alebo hlineného nánosu, z povrchu podkladu alebo krytu bet. alebo asfalt. zametacou kefou   ","m2",{"v":2175,"d":"2,175.000"},null,{"v":0,"d":"0.00"}]
[{"v":26,"d":"26 "},"979083114.S","Vodorovné premiestnenie sutiny na skládku s naložením a zložením nad 2000 do 3000 m   ","t",23.155,null,{"v":0,"d":"0.00"}]
[{"v":27,"d":"27 "},"979087112.S","Nakladanie na dopravný prostriedok pre vodorovnú dopravu sutiny   ","t",23.155,null,{"v":0,"d":"0.00"}]
[{"v":28,"d":"28 "},"979093111.S","Uloženie sutiny na skládku s hrubým urovnaním bez zhutnenia   ","t",23.155,null,{"v":0,"d":"0.00"}]
[null,"99","Presun hmôt HSV   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"v":29,"d":"29 "},"998225111.S","Presun hmôt pre pozemnú komunikáciu a letisko s krytom asfaltovým akejkoľvek dĺžky objektu   ","t",{"v":459.06,"d":"459.060"},null,{"v":0,"d":"0.00"}]
[null,null,"Celkom   ",{"$nulls":3},{"v":0,"d":"0.00"}]