{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Preventiv - BoQ"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Preventiv - BoQ","index":0,"n_rows":64,"n_cols":7,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,1,3,6],[61,1,61,5],[62,1,62,5],[63,1,63,5],[57,1,57,2],[6,1,6,2],[60,1,60,2],[21,1,21,2],[8,1,8,2],[18,1,18,2],[5,1,5,2]]}
[]
[null,"Qendra e përbashkët e shërbimeve qendrore e vendore: ADISA-Bashkia Tepelenë / ADISA-Tepelene Municipality joint center"]
[null,"Preventivi / Bill of Quantities"]
[null,"Punime civile me mbështetjen e Projektit CSDA, një fond i përbashkët donatorësh, i cili zbatohet nga qeveria shqiptare në partneritet me Programin e Zhvillimit të Kombeve të Bashkuara (UNDP), në mbështetje të konsolidimit të shërbimeve publike me në qendër qytetarin në Shqipëri, me kontribut kyç nga qeveria austriake përmes Agjencisë Austriake për Zhvillim (ADA), njësia operacionale e Bashkëpunimit Austriak për Zhvillim. /\nCivil works with support from CSDA Project, a donor pool fund implemented by the Government of Albania in partnership with the United Nation Development Program (UNDP), supporting the concolidation of citizen centric pubic services in Albania, with the Government of Austria through the Austrian Development Agency (ADA), the operational unit of Austrian Development Cooperation, as key contributor."]
[]
[null,"Pershkrimi / Description",null,"Sasia /\nQty","Njësia /\nUnit","Cmimi \n(në lekë) /\nPrice in ALL","Vlera\n(në lekë)/\nAmount in ALL"]
[null,"Punime Prishje/\nDemolition Works"]
[null,"Prishje shtrese pllakash ekzistuese /\nDemolition of existing tile layer",null,50,"m2",null,{"$f":"D8*F8","v":0}]
[null,"Punime Murature / \nMasonry works"]
[null,"Mure tulle /\nBrick wall","Mbyllje dere (H=2m) me muraturë me tullë të lehtesuar me vrima t=25cm, me llaç të përzier M-25 /\nClosure of doorway (H=2m) with hollow brick masonry with holes t = 25cm, with mixed mortar M-25 ",0.5,"m3",null,0]
[null,"Mur gipsi /\nGypsum wall","Mur gipsi me skelet me profile të zinkuara me dopiopllake gipsi /\nGypsum wall with zinc profiles frames with gypsum double plaques",15,"m2",null,{"$f":"D11*F11","v":0}]
[null,"Suvatim mure të brëndshme /\nPlastering inside walls","Suvatim mur tulle H=2m me krahë llaç i perzier M-25 + rrjete /\nPlastering brick wall H=2m by arm with mixed mortmar M-25 + mash",7,"m2",null,{"$f":"D12*F12","v":0}]
[null,"Lyerje muresh /\nWall painting","Lyerje për mure të brendshme me bojë hidroplastike cilësia I /\nPainting inside walls with first quality hydro-plastic paint",{"$f":"100-10","v":90},"m2",null,{"$f":"D13*F13","v":0}]
[null,"Lyerje tavanesh","Lyerje tavan me bojë hidromat cilësi I /\nPainting of cell with first quality hydro mat paint",50,"m2",null,{"$f":"D14*F14","v":0}]
[null,"Punime Shtresash /\nLayer works"]
[null,"Shtrim me pllaka /\nTile layer","Veshje me pllakë gres-porcelanat /\nLayer with gres-porcelain tiles",50,"m2",null,0]
[null,"Plintuse /\nSkirting board","Plintuse gres-porcelanato h=10cm /\n10cm high gres-porcelain skirting board",30,"ml",null,0]
[null,"Pllaka PAK / \nPAK tile","Materiali Polyester-Based TPU, dimensioni 40x40cm, ngjyra e verdhë (bashkëlidhur dokumenti Teknik për referencë ose i ngjashëm me të; pllaka është e instaluar te qendrat ADISA në Tiranë Kombinat, Lushnjë, Elbasan) /\nMaterial Polyester-Based TPU, dimensions 40x40cm, color yellow (attached the respective datasheet for reference or similiar, the same tile has been installed in ADISA centres in Tiranë Kombinat, Lushnjë, Elbasan)",21,"copë /\npiece",null,0]
[null,"Dyer dhe Dritare /\nDoors and Windowa"]
[null,"Dritare /\nWindow","Vetrata d/alumin ose plastike dopioxham me hapje nga brenda /\nDuro-aluminium or plastic windows with double glass panels and openings from the inside",10,"m2",null,{"$f":"D20*F20","v":0}]
[null,"Derë e re / Door","Dere e jashtme antipanik,me sistem automatik hapje dorezë antipanik mentesha 180⁰ /\nAnti-panic exterior door with automatic opening system",1,"copë /\npiece",null,0]
[null,"Punime elektrike (fuqie+ndricimi) dhe rrjeti /\nElectrical works (power+luminaires) and network"]
[null,"Instalime elektrike","Centralino inkaso 36M\nElectrical inside-wall Panel 36M",1,"copë /\npiece",null,0]
[null,null,"Kuti shperndarese dim 294x152x70\nDistribution electrical box dim.294x152x70",2,"copë /\npiece",null,0]
[null,null,"Kuti brenda murit 3 module\nElectrical box  for socket 3 module ",17,"copë /\npiece",null,0]
[null,null,"Kuti brenda murit 4 module\nElectrical box  for socket 4 module ",1,"copë /\npiece",null,0]
[null,null,"Kapak bazamenti 3 module\nElectrical Box Cover 3 module",17,"copë /\npiece",null,0]
[null,null,"Kapak bazamenti 4 module\nElectrical Box Cover 4 module",1,"copë /\npiece",null,0]
[null,null,"Bazament 3 module\nElectrical Box Support 3 module",17,"copë /\npiece",null,0]
[null,null,"Bazament 4 module\nElectrical Box Support 4 module",1,"copë /\npiece",null,0]
[null,null,"Prize universale 2P+T 16A\nUniverasl Electrical Socket 2P+T 16A",22,"copë /\npiece",null,0]
[null,null,"Prize bivalente 2P+T 16A\nBivalent Electrical Socket 2P+T 16A",3,"copë /\npiece",null,0]
[null,null,"Tub i korrogato D20\nCorrugated Electrical Conduit D20",150,"MT",null,0]
[null,null,"Tub i korrogato D25\nCorrugated Electrical Conduit D25",250,"MT",null,0]
[null,null,"Prize rrjeti RJ45 CAT.6\nLAN Socket RJ45 CAT.6",12,"copë /\npiece",null,0]
[null,null,"Koka kabulli per rrjetin\nLAN Cable Connector",12,"copë /\npiece",null,0]
[null,null,"Percjelles 1x1.5mm\nCable 1x1.5mm",180,"MT",null,0]
[null,null,"Percjelles 1x2.5mm\nCable 1x2.5mm",400,"MT",null,0]
[null,null,"Celes 1P16AX\nSwitch 1P16AX",2,"copë /\npiece",null,0]
[null,null,"Ndricues tavanor LED 60X60 CW 40W 220/240V  6000K\nCeiling light LED 60X60 CW 40W 220/240V  6000K",8,"copë /\npiece",null,0]
[null,null,"Kase per ndricues tavanos LED\nCeiling Led Light Frame",8,"copë /\npiece",null,0]
[null,null,"Ndricuese emergjence 11W SE 8H LED PB 6V 2.8AH IP40\nEmergency Light 11W SE 8H LED PB 6V 2.8AH IP40",3,"copë /\npiece",null,0]
[null,null,"Kabell rrjeti 4X2 AWG 23 FTP CAT.6 LSZH BOB.500\nLAN Cable 4X2 AWG 23 FTP CAT.6 LSZH BOB.500",120,"MT",null,0]
[null,null,"Kabell COAX 0.8/3.5 PVC BIANCO MAT.100\nCable COAX 0.8/3.5 PVC BIANCO MAT.100",30,"MT",null,0]
[null,null,"Salvavita 4P 40A AC/0,03 4M\nLife Protection Circuit Breaker 4P 40A AC/0,03 4M",1,"copë /\npiece",null,0]
[null,null,"Llambe sinjali e kuqe 230V 1M\nSignaling Red Lamp 230V 1M",1,"copë /\npiece",null,0]
[null,null,"Automat magnet 1P+N C10 4,5KA 1M\nMagnetic Circuit Breaker 1P+N C10 4,5KA 1M",2,"copë /\npiece",null,0]
[null,null,"Automat magnet 1P+N C16 4,5KA 1M\nMagnetic Circuit Breaker 1P+N C10 4,5KA 1M",10,"copë /\npiece",null,0]
[null,null,"Automat magnet 1P+N C20 4,5KA 1M\nMagnetic Circuit Breaker 1P+N C20 4,5KA 1M",2,"copë /\npiece",null,0]
[null,null,"Torrete 8M\nTorrete 8M",7,"copë /\npiece",null,0]
[null,null,"Suport 4P per bazament\nSupport 4P for basement",14,"copë /\npiece",null,0]
[null,null,"Kapak 4P\nCover 4P",14,"copë /\npiece",null,0]
[null,null,"Kabell kundrazjarrit FROR/3 GV  5G6\nFireproof Cable FROR/3 GV  5G6",10,"MT",null,0]
[null,null,"Kreher per lidhjen e automat 1P 12 MOD.\nCircuit Breaker Support 1P 12 MOD.",2,"copë /\npiece",null,0]
[null,null,"Izolant PVC IMQ .15X19X25\nInsulator PVC IMQ .15X19X25",2,"copë /\npiece",null,0]
[null,null,"Kapikorda 10P 6MM\nCable Connector 10P 6MM",10,"copë /\npiece",null,0]
[null,null,"Kapikorda 10P 10MM\nCable Connector 10P 10MM",10,"copë /\npiece",null,0]
[null,"HVAC"]
[null,"Kondicionimi /\nAir conditioning","Kondicioner inverter 24000 btu /\nInverter air conditioner 24000 btu",1,"copë /\npiece",null,{"$f":"D59*F59","v":0}]
[null,"Perde ajri /\nAir curtain","Perde ajri me gjerësi 1m /\nAir curtain with width 1 m",1,"copë /\npiece",null,{"$f":"D60*F60","v":0}]
[null,"Fond rezervë /\nContingency",null,1,0.02,{"$f":"SUM(G8:G59)*E61","v":0},{"$f":"F61*D61","v":0}]
[null,"Total pa TVSH /\nTotal w/o VAT",{"$nulls":4},{"$f":"SUM(G8:G61)","v":0}]
[null,"TVSH /\nVAT",null,null,null,{"$f":"250000","v":250000},{"$f":"G62*0.2","v":0}]
[null,"Total me TVSH / \nTotal w/ VAT",{"$nulls":4},{"$f":"G62+G63","v":0}]