{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["01 - Zadanie","02 - Zadanie"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"01 - Zadanie","index":0,"n_rows":73,"n_cols":8,"rows_kept":73,"merged":[[0,0,0,7],[5,2,5,3],[6,2,6,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba: ",null,"REKONŠTRUKCIA OBECNÉHO DOMU PRE PODPORU PREDAJA MIESTNYCH PRODUKTOV"]
["Objekt: ",null,"ODBERNÉ  PLYNOVÉ  ZARIADENIE"]
[]
[]
["Objednávateľ:",null,"Obec Čoltovo, okres Rožňava"]
["Zhotoviteľ: ",{"$nulls":4},"Spracoval: "]
["Miesto: ",null,"parc.č 93/38,93/2, k.ú. Čoltovo",null,null,"Dátum: ","9. 11. 2017"]
[]
["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,"001","132201201","Výkop ryhy šírky 600-2000mm horn.3 do 100m3   ","m3",{"v":15.54,"d":"15.540"}]
[2,"001","132201209","Príplatok k cenám za lepivosť horniny 3   ","m3",4.662]
[3,"001","162601102","Vodorovné premiestnenie výkopku tr.1-4 do 5000 m   ","m3",5.828]
[4,"001","174101001","Zásyp sypaninou so zhutnením jám, šachiet, rýh, zárezov alebo okolo objektov do 100 m3   ","m3",9.702]
[5,"001","175101101","Obsyp potrubia sypaninou z vhodných hornín 1 až 4 bez prehodenia sypaniny   ","m3",3.885]
[6,"583","5833773701","Piesok - hrúbka zrna 1 mm   ","m3",3.885]
[null,null,"4","Vodorovné konštrukcie    "]
[7,"271","451572111","Lôžko pod potrubie, stoky a drobné objekty, v otvorenom výkope z kameniva drobného ťaženého 0-4 mm   ","m3",1.943]
[null,null,"8","Rúrové vedenie   "]
[8,"R","871178040","Montáž plynového potrubia z dvojvsrtvového PE 100 SDR11 zváraných elektrotvarovkami D 32x3,0 mm   ","m",{"v":21.5,"d":"21.500"}]
[9,"286","2861303050","Rúra HDPE na plyn PE 100, SDR 11, d 32x3,0 mm, dĺ. 100 m, WAVIN   ","m",{"v":21.5,"d":"21.500"}]
[10,"R","899721121","Signalizačný vodič na potrubí PVC DN do 150 mm   ","m",{"v":21.5,"d":"21.500"}]
[11,"R","899721133","Označenie plynovodného potrubia žltou výstražnou fóliou   ","m",{"v":18.5,"d":"18.500"}]
[null,null,"99","Presun hmôt HSV   "]
[12,"271","998276101","Presun hmôt pre rúrové vedenie hĺbené z rúr z plast., hmôt alebo sklolamin. v otvorenom výkope   ","t",3.683]
[]
[null,null,"PSV","Práce a dodávky PSV   "]
[null,null,"723","Zdravotechnika - plynovod   "]
[13,"R","723120204","Potrubie z oceľových rúrok závitových čiernych spájaných zvarovaním - akosť 11 353.0 DN 25   ","m",{"v":10,"d":"10.000"}]
[14,"R","723150367","Potrubie z oceľových rúrok hladkých čiernych, chránička D 57/2,9   ","m",{"v":1,"d":"1.000"}]
[15,"R","723239102","Montáž armatúry závitovej s dvoma závitmi, kohútik priamy,solenoidový ventil G 3/4   ","ks",{"v":1,"d":"1.000"}]
[16,"809","809492161","GB-BS 3/4\"plynový kohút   ","ks",{"v":1,"d":"1.000"}]
[17,"721","723239103","Montáž armatúry závitovej s dvoma závitmi, kohútik priamy,solenoidový ventil G 1   ","ks",{"v":1,"d":"1.000"}]
[18,"551","5518000004","Guľový uzáver plyn Futurgas, 1\", FF, páčka, niklovaná mosadz OT 58, obj.č. 80010100 IVAR   ","ks",{"v":1,"d":"1.000"}]
[19,"721","998723201","Presun hmôt pre vnútorný plynovod v objektoch výšky do 6 m   ","%"]
[null,null,"731","Ústredné kúrenie, kotolne   "]
[20,"R","731261070","Montáž plynového kotla nástenného kondenzačného vykurovacieho bez zásobníka   ","ks",{"v":1,"d":"1.000"}]
[21,"774","77469013781","Kotol plynový Buderus závesný kondenzačný Logamax plus GB 072 - 24K   ","ks",{"v":1,"d":"1.000"}]
[22,"731","731360110","Montáž systému odvodu spalín   ","súb",{"v":1,"d":"1.000"}]
[23,"870","870994002","Základná DO sada DO 45 KW   ","ks",{"v":1,"d":"1.000"}]
[24,"870","87094574","Koleno DN 80/125   ","ks",{"v":3,"d":"3.000"}]
[25,"870","87094600","Rúra odvodu spalín DN 80/125, 2000 mm   ","ks",{"v":2,"d":"2.000"}]
[26,"709","7095066","Strešná príruba na šikmú strechu DN 125   ","ks",{"v":1,"d":"1.000"}]
[27,"731","998731201","Presun hmôt pre kotolne umiestnené vo výške (hĺbke) do 6 m   ","%"]
[null,null,"783","Dokončovacie práce - nátery   "]
[28,"R","783424340","Nátery kov.potr.a armatúr syntet. potrubie do DN 50 mm dvojnás. 1x email a základný náter - 140µm   ","m",{"v":10,"d":"10.000"}]
[]
[null,null,"M","Práce a dodávky M   "]
[null,null,"23-M","Montáže potrubia    "]
[29,"923","230120095","Montáž  vývodu signalizačného vodiča   ","ks",{"v":2,"d":"2.000"}]
[30,"286","2861699884","Autozásuvka   ","ks",{"v":2,"d":"2.000"}]
[31,"R","230200182","Montáž ochrannej rúry D 100 s nasunutím   ","m",{"v":2.7,"d":"2.700"}]
[32,"286","2861302220","Rúra dvojvrstvová SafeTech RC na plyn SDR 11, d 63x5,8 mm, dĺ. 100 m, materiál: PE-100 RC, WAVIN   ","m",{"v":2.7,"d":"2.700"}]
[33,"R","230203592","Montáž USTN prechodka PE/oceľ s vonk. závitom PE100 SDR11 D32/1\"   ","ks",{"v":2,"d":"2.000"}]
[34,"286","2861659200","Prechodka PE/oceľ USTN s vonkajším závitom PE 100 SDR 11 DN/R\" 32/1\" FRIALEN   ","ks",{"v":2,"d":"2.000"}]
[35,"923","230230016","Hlavná tlaková skúška vzduchom 0, 6 MPa - STN 38 6413 DN 50   ","m",{"v":21.5,"d":"21.500"}]
[36,"923","230230121","Príprava na tlakovú skúšku vzduchom a vodou do 0,6 MPa   ","úsek",{"v":1,"d":"1.000"}]
[37,"721","723234101","Montáž strednotlakového regulátora tlaku plynu so skrinkou pre svietiplyn AL S-5 jednoduchých   ","súb",{"v":1,"d":"1.000"}]
[38,"422","422S3510011","DRS Skrinka do oplotenia   ","ks",{"v":1,"d":"1.000"}]
[39,"R","723239203","Montáž armatúr plynových s dvoma závitmi G 1 ostatné typy   ","ks",{"v":2,"d":"2.000"}]
[40,"551","5518000004","Guľový uzáver plyn Futurgas, 1\", FF, páčka, niklovaná mosadz OT 58, obj.č. 80010100 IVAR   ","ks",{"v":2,"d":"2.000"}]
[]
[null,null,"OST","Ostatné   "]
[41,"R","HZS-001","Revízia+revízna správa   ","ks",{"v":1,"d":"1.000"}]
[42,"R","HZS-002","Uvedenie kotla do prevádzky   ","ks",{"v":1,"d":"1.000"}]
[43,"HZS","HZS-005","Porealizačné geodetické zameranie   ","sub",{"v":1,"d":"1.000"}]
[]
[{"$nulls":3},"Celkom   "]

{"sheet":"02 - Zadanie","index":1,"n_rows":79,"n_cols":8,"rows_kept":79,"merged":[[0,0,0,7],[5,2,5,3],[6,2,6,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba: ",null,"REKONŠTRUKCIA OBECNÉHO DOMU PRE PODPORU PREDAJA MIESTNYCH PRODUKTOV"]
["Objekt: ",null,"PRIPOJOVACÍ  PLYNOVOD  D32"]
[]
[]
["Objednávateľ:",null,"Obec Čoltovo, okres Rožňava"]
["Zhotoviteľ: ",{"$nulls":4},"Spracoval: "]
["Miesto: ",null,"parc.č 93/38,93/2, k.ú. Čoltovo",null,null,"Dátum: ","9. 11. 2017"]
[]
["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,"221","113107112","Odstránenie podkladov alebo krytov z kameniva ťaž. hr. do 20 cm, do 200 m2   ","m2",{"v":3.5,"d":"3.500"}]
[2,"221","113107131","Odstránenie podkladov alebo krytov do 200 m2 z betónu prostého, hr. vrstvy do 150 mm 0,225 t   ","m2",{"v":3.5,"d":"3.500"}]
[3,"221","113107143","Odstránenie podkladov alebo krytov, v ploche do 200 m2 živičných, o hr. vrstvy nad 100 do 150 mm   ","M2",{"v":3.5,"d":"3.500"}]
[4,"221","113201111","Vytrhanie obrúb, chodníkových   ","m",{"v":2,"d":"2.000"}]
[5,"001","131201201","Výkop zapaženej jamy v hornine 3, do 100 m3   ","m3",{"v":2.7,"d":"2.700"}]
[6,"001","131201209","Hĺbenie zapažených jám a zárezov s urovnaním dna. Príplatok za lepivosť horniny 3   ","m3",{"v":0.81,"d":"0.810"}]
[7,"001","132201201","Výkop ryhy šírky 600-2000mm horn.3 do 100m3   ","m3",{"v":2.94,"d":"2.940"}]
[8,"001","132201209","Príplatok k cenám za lepivosť horniny 3   ","m3",0.882]
[9,"001","162601102","Vodorovné premiestnenie výkopku tr.1-4 do 5000 m   ","m3",2.115]
[10,"R","171201201","Uloženie sypaniny na skládky do 100 m3   ","m3",2.115]
[11,"R","171209002","Poplatok za skladovanie - zemina a kamenivo (17 05) ostatné   ","t",{"v":4.23,"d":"4.230"}]
[12,"001","174101001","Zásyp sypaninou so zhutnením jám, šachiet, rýh, zárezov alebo okolo objektov do 100 m3   ","m3",3.525]
[13,"001","175101101","Obsyp potrubia sypaninou z vhodných hornín 1 až 4 bez prehodenia sypaniny   ","m3",{"v":1.41,"d":"1.410"}]
[14,"583","5833773701","Piesok - hrúbka zrna 1 mm   ","m3",{"v":1.41,"d":"1.410"}]
[null,null,"4","Vodorovné konštrukcie    "]
[15,"271","451572111","Lôžko pod potrubie, stoky a drobné objekty, v otvorenom výkope z kameniva drobného ťaženého 0-4 mm   ","m3",0.705]
[null,null,"5","Komunikácie   "]
[16,"221","564751113","Podklad z kameniva hrub. drveného 32-63 mm hr. 17 cm   ","m2",{"v":3.5,"d":"3.500"}]
[17,"221","565161131","Podklad z kameniva obal. asfaltom tr. 3, š. do 3m hr. 8 cm   ","m2",{"v":3.5,"d":"3.500"}]
[18,"221","567123114","Podklad z kameniva spevn. cementom KZC 2, hr. 15 cm   ","m2",{"v":3.5,"d":"3.500"}]
[19,"221","573111112","Postrek živičný infiltračný s posypom kamenivom z asfaltu cestného v množstve 1,00 kg/m2   ","m2",{"v":3.5,"d":"3.500"}]
[20,"221","573211111","Postrek živičný spojovací bez posypu kamenivom z asfaltu cestného v množstve od 0,50 do 0,70 kg/m2   ","m2",{"v":3.5,"d":"3.500"}]
[21,"221","577131311","Betón asfaltový tr. 3 stred. ABS, hrub. ABH, ABJ š. do 3 m hr. 4 cm   ","m2",{"v":3.5,"d":"3.500"}]
[null,null,"8","Rúrové vedenie   "]
[22,"R","871178040","Montáž plynového potrubia z dvojvsrtvového PE 100 SDR11 zváraných elektrotvarovkami D 32x3,0 mm   ","m",{"v":5.5,"d":"5.500"}]
[23,"286","2861303050","Rúra HDPE na plyn PE 100, SDR 11, d 32x3,0 mm, dĺ. 100 m, WAVIN   ","m",{"v":5.5,"d":"5.500"}]
[24,"R","899721121","Signalizačný vodič na potrubí PVC DN do 150 mm   ","m",{"v":5.5,"d":"5.500"}]
[25,"R","899721133","Označenie plynovodného potrubia žltou výstražnou fóliou   ","m",{"v":5,"d":"5.000"}]
[null,null,"9","Ostatné konštrukcie a práce-búranie   "]
[26,"221","917762111","Osadenie chodník. obrubníka betónového s oporou z betónu prostého tr. C 10/12, 5 do lôžka   ","m",{"v":2,"d":"2.000"}]
[27,"592","592174501","Obrubník betónový ABO 1-15 100x15x30   ","ks",{"v":2,"d":"2.000"}]
[28,"221","919735113","Rezanie existujúceho živičného krytu alebo podkladu hľbky nad 100 do 150 mm   ","m",{"v":7,"d":"7.000"}]
[29,"221","979084216","Vodorovná doprava vybúraných hmôt po suchu bez naloženia, ale so zložením na vzdialenosť do 5 km   ","t",3.194]
[30,"221","979087213","Nakladanie na dopravné prostriedky pre vodorovnú dopravu vybúraných hmôt   ","t",3.194]
[31,"013","979089212","Poplatok za skladovanie - bitúmenové zmesi, uholný decht, dechtové výrobky (17 03 ), ostatné   ","t",3.194]
[null,null,"99","Presun hmôt HSV   "]
[32,"271","998276101","Presun hmôt pre rúrové vedenie hĺbené z rúr z plast., hmôt alebo sklolamin. v otvorenom výkope   ","t",4.148]
[]
[null,null,"M","Práce a dodávky M   "]
[null,null,"23-M","Montáže potrubia    "]
[33,"923","230120095","Montáž  vývodu signalizačného vodiča   ","ks",{"v":1,"d":"1.000"}]
[34,"286","2861699884","Autozásuvka   ","ks",{"v":1,"d":"1.000"}]
[35,"R","230200182","Montáž ochrannej rúry D 100 s nasunutím   ","m",{"v":5,"d":"5.000"}]
[36,"286","2861302220","Rúra dvojvrstvová SafeTech RC na plyn SDR 11, d 63x5,8 mm, dĺ. 100 m, materiál: PE-100 RC, WAVIN   ","m",{"v":5,"d":"5.000"}]
[37,"R","230200250.1","Montáž prípojkovej armatúry   ","ks",{"v":1,"d":"1.000"}]
[38,"286","2861636100V.1","Prípojková armatúra   ","ks",{"v":1,"d":"1.000"}]
[39,"R","230203182","Montáž kolena W90 st.,elektrotvarovkového PE 100 SDR 11 D 32   ","ks",{"v":1,"d":"1.000"}]
[40,"286","2861618200","Koleno 90° elektrotvarovkové W 90° PE 100 SDR 11 DN 32 FRIALEN   ","ks",{"v":1,"d":"1.000"}]
[41,"R","230203562","Montáž USTR prechodka PE/oceľ PE100 SDR11 D32/DN25mm   ","ks",{"v":1,"d":"1.000"}]
[42,"286","2861668813","Prechodka PE/oceľ USTR PE 100 SDR 11 DN 32/25 FRIALEN   ","ks",{"v":1,"d":"1.000"}]
[43,"R","230203592","Montáž USTN prechodka PE/oceľ s vonk. závitom PE100 SDR11 D32/1\"   ","ks",{"v":1,"d":"1.000"}]
[44,"286","2861659200","Prechodka PE/oceľ USTN s vonkajším závitom PE 100 SDR 11 DN/R\" 32/1\" FRIALEN   ","ks",{"v":1,"d":"1.000"}]
[45,"923","230230016","Hlavná tlaková skúška vzduchom 0, 6 MPa - STN 38 6413 DN 50   ","m",{"v":5.5,"d":"5.500"}]
[46,"923","230230121","Príprava na tlakovú skúšku vzduchom a vodou do 0,6 MPa   ","úsek",{"v":1,"d":"1.000"}]
[47,"R","723239203","Montáž armatúr plynových s dvoma závitmi G 1 ostatné typy   ","ks",{"v":1,"d":"1.000"}]
[48,"551","5518000004","Guľový uzáver plyn Futurgas, 1\", FF, páčka, niklovaná mosadz OT 58, obj.č. 80010100 IVAR   ","ks",{"v":1,"d":"1.000"}]
[]
[null,null,"OST","Ostatné   "]
[49,"HZS","HZS-003","Vypracovanie technologických postupov   ","sub",{"v":1,"d":"1.000"}]
[50,"HZS","HZS-004","Úradná skúška TISR   ","sub",{"v":1,"d":"1.000"}]
[51,"HZS","HZS-005","Porealizačné geodetické zameranie   ","sub",{"v":1,"d":"1.000"}]
[52,"HZS","HZS-006","Dokumentácia STL pripojovacieho plynovodu   ","sub",{"v":1,"d":"1.000"}]
[]
[{"$nulls":3},"Celkom   "]