{"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":60,"n_cols":8,"rows_kept":60,"merged":[[0,0,0,7],[5,2,5,3],[6,2,6,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba: ",null,"LUMEN Trebišov - Zariadenie pre seniorov, DSS, špecializované zariadenie - Oprava sociálnych zariadení v pavilóne A na prízemí "]
["Objekt: ",null,"Architektonicko-stavebné riešenie"]
["Časť:",null,"Búracie práce - starý stav"]
[]
["Objednávateľ:",null,"LUMEN Trebišov,Jilemnického 1707/1,075 01 Trebišov"]
["Zhotoviteľ: ",{"$nulls":4},"Spracoval: "]
["Miesto: ",null,"k.ú. mesta Trebišov",null,null,"Dátum: ","16. 3. 2021"]
[]
["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,"6","Úpravy povrchov, podlahy, osadenie   "]
[1,"003","941955001","Lešenie ľahké pracovné pomocné, s výškou lešeňovej podlahy do 1,20 m   ","sub.",{"v":1,"d":"1.000"}]
[null,null,"9","Ostatné konštrukcie a práce-búranie   "]
[2,"760","968061125.S","Vyvesenie dreveného dverného krídla do suti plochy do 2 m2, -0,02400t   ","ks",{"v":4,"d":"4.000"}]
[3,"760","968072455.S","Vybúranie kovových dverových zárubní plochy do 2 m2,  -0,07600t   ","m2",{"v":5.32,"d":"5.320"}]
[4,"013","978059531.S","Odsekanie a odobratie obkladov stien z obkladačiek vnútorných vrátane podkladovej omietky nad 2 m2,  -0,06800t   ","m2",{"v":48.66,"d":"48.660"}]
[5,"013","978011191.S","Otlčenie omietok stropov vnútorných vápenných alebo vápennocementových v rozsahu do 100 %,  -0,05000t (cca 60 % z plochy stropov)   ","m2",{"v":6.51,"d":"6.510"}]
[6,"013","978013191.S","Otlčenie omietok stien vnútorných vápenných alebo vápennocementových v rozsahu do 100 %,  -0,04600t (cca 60 % z plochy stien)   ","m2",{"v":43.32,"d":"43.320"}]
[7,"013","965081812.S","Búranie dlažieb, z kamen., cement., terazzových, čadičových alebo keramických, hr. nad 10 mm,  -0,06500t   ","m2",{"v":10.85,"d":"10.850"}]
[8,"013","965043341.S","Búranie podkladov pod dlažby, liatych dlažieb a mazanín,betón s poterom,teracom hr.do 100 mm, plochy nad 4 m2  -2,20000t   ","m3",{"v":10.85,"d":"10.850"}]
[9,"013","962032231.S","Búranie muriva alebo vybúranie otvorov plochy nad 4 m2 nadzákladového z tehál pálených, vápenopieskových, cementových na maltu,  -1,90500t   ","m3",{"v":3.65,"d":"3.650"}]
[10,"013","974031132","Vysekanie rýh v akomkoľvek murive tehlovom na akúkoľvek maltu do hĺbky 50 mm a š. do 70 mm,  -0,00600t (pre ELI)   ","m",{"v":25,"d":"25.000"}]
[11,"013","974031155","Vysekávanie rýh v akomkoľvek murive tehlovom na akúkoľvek maltu do hĺbky 100 mm a š. do 200 mm,  -0,03800t (pre VOD)   ","m",{"v":10,"d":"10.000"}]
[12,"013","974042566","Vysekanie rýh v betónovej podlahe do hĺbky 150 mm a šírky do 300 mm,  -0,09900t (pre KAN)   ","m",{"v":2,"d":"2.000"}]
[13,"R","979011131","Zvislá doprava sutiny po schodoch ručne   ","t",{"v":38.54,"d":"38.540"}]
[14,"013","979082111","Vnútrostavenisková doprava sutiny a vybúraných hmôt do 10 m   ","t",{"v":38.54,"d":"38.540"}]
[15,"013","979082121","Vnútrostavenisková doprava sutiny a vybúraných hmôt za každých ďalších 5 m   ","t",{"v":38.54,"d":"38.540"}]
[16,"006","979083111","Vodorovné premiestnenie sutiny do 100 m   ","t",{"v":38.54,"d":"38.540"}]
[17,"321","979086112","Nakladanie alebo prekladanie na dopravný prostriedok pri vodorovnej doprave sutiny a vybúraných hmôt   ","t",{"v":38.54,"d":"38.540"}]
[18,"221","979087212","Nakladanie na dopravné prostriedky pre vodorovnú dopravu sutiny   ","t",{"v":38.54,"d":"38.540"}]
[19,"006","979083114","Vodorovné premiestnenie sutiny na skládku s naložením a zložením nad 2000 do 3000 m (zberný dvor Trebišov - cca 5 km)   ","t",{"v":38.54,"d":"38.540"}]
[20,"006","979083191","Príplatok za každých ďalších i začatých 1000 m po spevnenej ceste pre vodorovné premiestnenie sutiny   ","t",{"v":77.08,"d":"77.080"}]
[21,"013","979089612","Poplatok za skladovanie - odpady zo stavieb a demolácií (17 09), ostatné (zberný dvor Trebišov)   ","t",{"v":38.54,"d":"38.540"}]
[22,"011","952901411","Vyčistenie ostatných objektov akejkoľvek výšky - vynesenie zvyškov stavebnej sutiny, kropenie, 2 x zametanie, oprášenie stien a výplní otvorov akejkoľvek výšky   ","m2",{"v":69.57,"d":"69.570"}]
[]
[null,null,"PSV","Práce a dodávky PSV   "]
[null,null,"725","Zdravotechnika - zariaďovacie predmety   "]
[23,"721","725110811.S","Demontáž záchoda splachovacieho s nádržou alebo s tlakovým splachovačom,  -0,01933t   ","súb.",{"v":3,"d":"3.000"}]
[24,"721","725210821.S","Demontáž umývadiel alebo umývadielok bez výtokovej armatúry,  -0,01946t   ","súb.",{"v":2,"d":"2.000"}]
[25,"721","725820810.S","Demontáž batérie drezovej, umývadlovej nástennej alebo stojankovej,  -0,0026t   ","súb.",{"v":2,"d":"2.000"}]
[26,"721","725860820.S","Demontáž jednoduchej zápachovej uzávierky pre zariaďovacie predmety, umývadlá, drezy, práčky  -0,00085t   ","ks",{"v":2,"d":"2.000"}]
[null,null,"735","Ústredné kúrenie - vykurovacie telesá   "]
[27,"731","735161811.S","Demontáž vykurovacieho telesa stavebnej dĺžky do 1500 mm,  -0,01350t   ","ks",{"v":4,"d":"4.000"}]
[]
[null,null,"M","Práce a dodávky M   "]
[null,null,"21-M","Elektromontáže   "]
[28,"921","210960951","Demontáž - vypínač vstavaný-0,00015 t   ","ks",{"v":4,"d":"4.000"}]
[29,"921","210964323.S","Demontáž do sute - svietidla interiérového na strop do 2 kg vrátane odpojenia   -0,00200 t   ","ks",{"v":5,"d":"5.000"}]
[]
[null,null,"HZS","Hodinové zúčtovacie sadzby   "]
[30,"HZS","HZS000113","Stavebno montážne práce náročné ucelené - odborné, tvorivé remeselné (Tr. 3) v rozsahu viac ako 8 hodín  (práce neobsiahnuté v cenách, spojené s búracími prácami)   ","hod",{"v":16,"d":"16.000"}]
[]
[null,null,"VRN","Vedľajšie rozpočtové náklady   "]
[31,"000","000700032","Dopravné náklady - doprava zamestnancov dodávateľa náklady na dopravu v rámci stavby   ","eur",{"v":1,"d":"1.000"}]
[]
[{"$nulls":3},"Celkom   "]

{"sheet":"02 - Zadanie","index":1,"n_rows":111,"n_cols":8,"rows_kept":111,"merged":[[0,0,0,7],[5,2,5,3],[6,2,6,3],[7,2,7,3]],"flags":["formulas_cached_only"]}
["ZADANIE"]
["Stavba: ",null,"LUMEN Trebišov - Zariadenie pre seniorov, DSS, špecializované zariadenie - OPRAVA WC-DEBARIERIZÁCIA"]
["Objekt: ",null,"Architektonicko-stavebné riešenie"]
["Časť:",null,"Navrhované práce a konštrukcie - nový stav"]
[]
["Objednávateľ:",null,"LUMEN Trebišov,Jilemnického 1707/1,075 01 Trebišov"]
["Zhotoviteľ: ",{"$nulls":4},"Spracoval: "]
["Miesto: ",null,"k.ú. mesta Trebišov",null,null,"Dátum: "]
[]
["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,"3","Zvislé a kompletné konštrukcie   "]
[1,"014","340239237.S","Zamurovanie otvorov plochy nad 1 do 4 m2 z pórobetónových tvárnic hladkých hrúbky 250 mm   ","m2",{"v":1.18,"d":"1.180"}]
[2,"011","342272152","Murovanie priečok z tvárnic YTONG hr. 100 mm P2-500 hladkých, na MVC a maltu YTONG (100x249x599)   ","m2",{"v":14.42,"d":"14.420"}]
[3,"595","595310002000","Tvárnica priečková YTONG KLASIK P2-500, šxlxv 100x599x249 mm   ","ks",{"v":98.49,"d":"98.490"}]
[null,null,"6","Úpravy povrchov, podlahy, osadenie   "]
[4,"011","612451071","Vyspravenie povrchu neomietaných stien a stropov vnútorných maltou cementovou pre omietky (vyspravenie a vyrovnanie starých stien pred kladením obkladu)   ","m2",{"v":29.33,"d":"29.330"}]
[5,"011","632452221.S","Cementový poter, pevnosti v tlaku 20 MPa, hr. 60 mm   ","m2",{"v":12.33,"d":"12.330"}]
[6,"760","642942111.S","Osadenie oceľovej dverovej zárubne alebo rámu, plochy otvoru do 2,5 m2   ","ks",{"v":4,"d":"4.000"}]
[7,"553","553310007800","Zárubňa oceľová CgU šxvxhr 900x1970x100 mm P   ","ks",{"v":1,"d":"1.000"}]
[8,"553","553310007700","Zárubňa oceľová CgU šxvxhr 900x1970x100 mm L   ","ks",{"v":1,"d":"1.000"}]
[9,"553","553310007200","Zárubňa oceľová CgU šxvxhr 600x1970x100 mm P   ","ks",{"v":2,"d":"2.000"}]
[10,"003","941955001","Lešenie ľahké pracovné pomocné, s výškou lešeňovej podlahy do 1,20 m   ","sub.",{"v":1,"d":"1.000"}]
[]
[null,null,"PSV","Práce a dodávky PSV   "]
[null,null,"713","Izolácie tepelné   "]
[11,"R","713482141","Montáž trubíc z EPDM, hr.25-32,vnút.priemer do 38 mm   ","m",{"v":22,"d":"22.000"}]
[12,"283","283310000600","Izolačná PE trubica 25x5 mm (d potrubia x hr. izolácie), nenadrezaná   ","m",{"v":22,"d":"22.000"}]
[13,"713","998713201.S","Presun hmôt pre izolácie tepelné v objektoch výšky do 6 m   ","%"]
[null,null,"721","Zdravotechnika - vnútorná kanalizácia   "]
[14,"721","721171106.S","Potrubie z PVC - U odpadové ležaté hrdlové D 50 mm (vrátane kolienok, tesnení a pod.- odpad vody)   ","m",{"v":5,"d":"5.000"}]
[15,"721","721173205.S","Potrubie z PVC - U odpadné pripájacie D 50 mm (vrátane kolienok, tesnení a pod - odpad vody)   ","m",{"v":5,"d":"5.000"}]
[16,"721","721171111","Potrubie z PVC - U odpadové ležaté hrdlové do DN 125 (odpad WC)   ","m",{"v":2,"d":"2.000"}]
[17,"721","721172111","Potrubie z PVC - U odpadové zvislé hrdlové do DN 125 (odpad WC)   ","m",{"v":0.5,"d":"0.500"}]
[18,"271","877274002","Montáž kanalizačného PP kolena do DN 125 (odpad WC)   ","ks",{"v":2,"d":"2.000"}]
[19,"286","286540069400","Koleno PVC - U, DN 125x87° hladké pre gravitačnú kanalizáciu   ","ks",{"v":2,"d":"2.000"}]
[20,"721","998721202","Presun hmôt pre vnútornú kanalizáciu v objektoch výšky nad 6 do 12 m   ","%"]
[null,null,"725","Zdravotechnika - zariaďovacie predmety   "]
[21,"R","725119308","Montáž záchodovej misy keramickej kombinovanej s zvislým odpadom   ","súb.",{"v":3,"d":"3.000"}]
[22,"642","642340001225","Kombinované WC keramické, zvislý odpad, vrátane inštalačnej sady   ","ks",{"v":3,"d":"3.000"}]
[23,"721","725291112","Montáž doplnkov zariadení kúpeľní a záchodov, záchodová doska   ","súb.",{"v":3,"d":"3.000"}]
[24,"554","554330000400","Záchodové sedadlo s poklopom,rozmer 355x425x50 mm, duroplast s antibakteriálnou úpravou, biele   ","ks",{"v":3,"d":"3.000"}]
[25,"721","725219401","Montáž umývadla keramického na skrutky do muriva, bez výtokovej armatúry   ","ks",{"v":3,"d":"3.000"}]
[26,"642","642110006200","Umývadlo keramické, rozmer 470x600x205 mm, biele   ","ks",{"v":3,"d":"3.000"}]
[27,"721","725829601","Montáž batérie umývadlovej a drezovej stojankovej, pákovej alebo klasickej s mechanickým ovládaním   ","ks",{"v":3,"d":"3.000"}]
[28,"551","551450003800","Batéria umývadlová stojanková páková, chróm   ","ks",{"v":3,"d":"3.000"}]
[29,"721","725869301","Montáž zápachovej uzávierky pre zariaďovacie predmety, umývadlovej do D 40   ","ks",{"v":3,"d":"3.000"}]
[30,"551","551620005800","Zápachová uzávierka kolenová pre umývadlá a bidety, d 40 mm, G 1 1/4\", vodorovný odtok, alpská biela, plast   ","ks",{"v":3,"d":"3.000"}]
[31,"R","725291114","Montáž doplnkov zariadení kúpeľní a záchodov, madlá   ","súb.",{"v":3,"d":"3.000"}]
[32,"552","552380012600","Madlo nerezové univerzálne pevné, dĺžka 600 mm, povrch lesklý   ","ks",{"v":2,"d":"2.000"}]
[33,"552","552380012000","Madlo nerezové sklopné, dĺžka 550 mm, povrch lesklý   ","ks",{"v":1,"d":"1.000"}]
[34,"721","725291115","Montáž doplnkov zariadení kúpeľní a záchodov, zrkadlá   ","súb.",{"v":3,"d":"3.000"}]
[35,"634","634650001200","Zrkadlo bez osvetlenia, rozmer napr. 550x810 mm, vrátane úchytov na stenu   ","ks",{"v":3,"d":"3.000"}]
[null,null,"733","Ústredné kúrenie - rozvodné potrubie   "]
[36,"731","733121112","Potrubie z rúrok hladkých plastových DN do 38 mm (vykurovacie potrubie pre napojenie rebríkového radiátora)   ","m",{"v":10,"d":"10.000"}]
[37,"731","733160015","Montáž PP-RCT potrubia univerzálneho (max 70°) polyfúznym zváraním PN 20 D 50x5,6 (rozvod vody)   ","m",{"v":12,"d":"12.000"}]
[38,"286","286140023700","Rúra PP-R RCT, celoplastová D 50x5,6 mm dĺ. 4 m PN 20, systém pre rozvod vody   ","m",{"v":12,"d":"12.000"}]
[39,"R","733190217","Tlaková skúška potrubia z plastových rúrok (voda / kúrenie)   ","m",{"v":22,"d":"22.000"}]
[40,"731","998733203","Presun hmôt pre rozvody potrubia v objektoch výšky nad 6 do 24 m   ","%"]
[null,null,"735","Ústredné kúrenie - vykurovacie telesá   "]
[41,"731","735162140","Montáž vykurovacieho telesa rúrkového výšky do 1500 mm   ","ks",{"v":3,"d":"3.000"}]
[42,"484","484520000300","Teleso vykurovacie rebríkové oceľové, lxvxhĺ 550x1100x30 mm, pripojenie G 1/2\" vnútorné   ","ks",{"v":3,"d":"3.000"}]
[43,"R","734222612","Ventil regulačný závitový s hlavicou termostatického ovládania V 4262 A - priamy G 1/2   ","ks",{"v":3,"d":"3.000"}]
[44,"731","998735202.S","Presun hmôt pre vykurovacie telesá v objektoch výšky nad 6 do 12 m   ","%"]
[null,null,"763","Konštrukcie - drevostavby   "]
[45,"763","763135090","Montáž nosnej konštrukcie viditeľnej, hrany A, SDK kazetový podhľad 600x600 mm   ","m2",{"v":11.65,"d":"11.650"}]
[46,"590","590180002400","Profil obvodový, priečny, hlavný   ","sub.",{"v":1,"d":"1.000"}]
[47,"763","763135095","Montáž kaziet, konštrukcia viditeľná, hrany A SDK kazetový podhľad 600x600 mm   ","m2",{"v":11.65,"d":"11.650"}]
[48,"590","590130002300","Kazeta stropná Casobianca, hrana A, biela, hr. 8,0 mm, šxl 600x600 mm, sadrokartónová, RIGIPS   ","m2",{"v":12.23,"d":"12.230"}]
[49,"763","998763201","Presun hmôt pre drevostavby v objektoch výšky do 12 m   ","%"]
[null,null,"766","Konštrukcie stolárske   "]
[50,"760","766662112","Montáž dverového krídla otočného jednokrídlového poldrážkového, do existujúcej zárubne, vrátane kovania   ","ks",{"v":4,"d":"4.000"}]
[51,"549","549150000600","Kľučka dverová 2x, 2x rozeta BB, FAB, nehrdzavejúca oceľ, povrch nerez brúsený   ","ks",{"v":4,"d":"4.000"}]
[52,"611","611610000800","Dvere vnútorné jednokrídlové, šírka 600-900 mm, výplň papierová voština, povrch CPL laminát M10, mechanicky odolné plné   ","ks",{"v":4,"d":"4.000"}]
[53,"766","998766202","Presun hmot pre konštrukcie stolárske v objektoch výšky nad 6 do 12 m   ","%"]
[null,null,"771","Podlahy z dlaždíc   "]
[54,"221","938909311","Odstránenie blata, prachu alebo hlineného nánosu, z povrchu podkladu alebo krytu bet. alebo asfalt.   ","m2",{"v":11.65,"d":"11.650"}]
[55,"R","771576119","Montáž podláh z dlaždíc keramických do tmelu flexibilného mrazuvzdorného v obmedzenom priestore veľ. 300 x 300 mm   ","m2",{"v":11.65,"d":"11.650"}]
[56,"597","597740000800","Dlaždice keramické s protišmykovým povrchom (+5 % stratné pri dorezaní)   ","m2",{"v":12.23,"d":"12.230"}]
[57,"585","585860004000","Škárovacia hmota CERESIT CE 33   ","kg",{"v":3.5,"d":"3.500"}]
[58,"771","998771202","Presun hmôt pre podlahy z dlaždíc v objektoch výšky nad 6 do 12 m   ","%"]
[null,null,"781","Obklady   "]
[59,"771","781445270","Montáž obkladov vnútor. stien z obkladačiek kladených do tmelu flexibilného v obmedzenom priestore veľ. do 300x150 mm   ","m2",{"v":48.78,"d":"48.780"}]
[60,"597","597640000600","Obkladačky keramické glazované jednofarebné hladké do lxv 300x150 mm (+5 % stratné pri dorezaní)   ","m2",{"v":51.22,"d":"51.220"}]
[61,"585","585860004000","Škárovacia hmota CERESIT CE 33   ","kg",{"v":14.63,"d":"14.630"}]
[62,"771","998781202","Presun hmôt pre obklady keramické v objektoch výšky nad 6 do 12 m   ","%"]
[null,null,"783","Nátery   "]
[63,"783","783226100","Nátery kov.stav.doplnk.konštr. syntetické na vzduchu schnúce základný - 35µm   ","m2",{"v":4,"d":"4.000"}]
[64,"783","783222100","Nátery kov.stav.doplnk.konštr. syntetické farby šedej na vzduchu schnúce dvojnásobné - 70µm   ","m2",{"v":4,"d":"4.000"}]
[]
[null,null,"M","Práce a dodávky M   "]
[null,null,"21-M","Elektromontáže   "]
[65,"921","210010002","Nová elektroinštalácia (dodávka, montáž a zapojenie el. rozvodov, vrátane revíznej správy)   ","sub.",{"v":1,"d":"1.000"}]
[66,"341","341110000100","Elektroinštalačný a podružný materiál pre rozvody (káble, svorky, krabičky, izoláčná páska a pod.)   ","sub.",{"v":1,"d":"1.000"}]
[67,"921","210110201","Vypínač vstavaný, vrátane zapojenia   ","ks",{"v":4,"d":"4.000"}]
[68,"358","358120000100","Spínač vačkový   ","ks",{"v":4,"d":"4.000"}]
[69,"921","210201912.S","Montáž svietidla interiérového na strop do 2 kg   ","ks",{"v":3,"d":"3.000"}]
[70,"348","348140003800","Svietidlo interierové LED na prisadenie aj zavesenie   ","ks",{"v":3,"d":"3.000"}]
[71,"921","210203051.S","Montáž a zapojenie LED panelu 600x600 mm do kazetového stropu   ","ks",{"v":2,"d":"2.000"}]
[72,"348","348130002400.S","LED panel 600x600 mm, 48W   ","ks",{"v":2,"d":"2.000"}]
[]
[null,null,"HZS","Hodinové zúčtovacie sadzby   "]
[73,"HZS","HZS000113","Stavebno montážne práce náročné ucelené - odborné, tvorivé remeselné (Tr. 3) v rozsahu viac ako 8 hodín (práce neobsiahnuté v cenách, spojené s navrhovanými prácami)   ","hod",{"v":24,"d":"24.000"}]
[]
[null,null,"VRN","Vedľajšie rozpočtové náklady   "]
[74,"000","000700032","Dopravné náklady - doprava zamestnancov dodávateľa náklady na dopravu v rámci stavby   ","eur",{"v":1,"d":"1.000"}]
[]
[{"$nulls":3},"Celkom   "]