{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["1.Građevinski radovi","Zbirna rekapitulacija"],"not_rendered":{"charts":0,"images":4,"macros":0,"external_links":0,"defined_names":3,"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":"1.Građevinski radovi","index":0,"n_rows":142,"n_cols":7,"rows_kept":142,"cut":false,"hidden":false,"merged":[[57,0,58,0],[59,0,64,0],[66,0,68,0],[69,0,81,0],[82,0,95,0],[96,0,108,0],[109,0,111,0],[25,1,27,1],[25,0,27,0],[141,0,141,6],[136,0,136,1],[136,2,136,3],[136,4,136,6],[138,0,138,6],[139,0,139,6],[140,0,140,6],[135,4,135,6],[131,0,131,1],[131,2,131,3],[131,4,131,6],[132,0,132,1],[135,0,135,1],[135,2,135,3],[129,0,129,1],[129,2,129,3],[129,4,129,6],[130,0,130,1],[130,2,130,3],[130,4,130,6],[132,2,132,3],[132,4,132,6],[133,0,133,6],[134,0,134,1],[134,2,134,3],[134,4,134,6],[127,0,127,1],[127,2,127,3],[127,4,127,6],[128,0,128,1],[128,2,128,3],[128,4,128,6],[113,0,113,1],[113,2,113,5],[126,0,126,6],[124,0,124,6],[125,0,125,3],[125,4,125,6],[115,0,115,1],[115,2,115,6],[121,0,121,1],[121,2,121,5],[48,0,48,1],[48,2,48,6],[54,0,54,1],[54,2,54,5],[56,0,56,1],[56,2,56,6],[7,0,7,6],[8,0,8,6],[9,0,9,6],[10,0,10,6],[11,3,11,6],[0,0,6,1],[0,2,0,6],[1,2,6,2],[1,3,2,6],[3,3,4,6],[5,3,6,6],[15,0,15,1],[15,2,15,6],[22,0,22,1],[22,2,22,5],[24,0,24,1],[24,2,24,6],[38,0,38,1],[38,2,38,5],[40,0,40,1],[40,2,40,6],[46,0,46,1],[46,2,46,5]]}
[null,null,"BILL OF QUANTITIES"]
[null,null,null,"CONSTRUCTION SITE:  SKPC Mejdan, Tuzla"]
[]
[null,null,null,"SUBJECT:  REHABILITATION CONSTRUCTION WORKS"]
[]
[]
[]
[]
["Short description of works: "]
["The works are being performed as part of the GED project which envisages rehabilitation of the existing precipitation sewer. The subject bill of quantities envisages the construction of pumping stations and pipelines for better drainage of precipitation. The installation of drains and drain grates is also planned for the mentioned purpose. "]
[]
[]
["No.","No.","Description of Works","Unit","Amount \n","UNIT Price","Price\nTOTAL"]
["A","B","C","D","E","F","G"]
[]
["I",null,"PREPARATORY WORKS"]
[1,null,"Marking and detailed geodetic staking out of the route of the sewerage network and drains, as well as marking of reference points for construction.","m'",381,null,{"$f":"E17*F17","v":0}]
[2,null,"Cutting of asphalt surfaces for construction of trenches, 20 cm wider than the planned trench width, on the route of laying of pipes and manholes where the route goes through the road (sidewalk), and removal of asphalt, loading and transport to the landfill up to 7 km away.\nCalculation per m2.","m2",350,null,{"$f":"E18*F18","v":0}]
[3,null,"Removal of the existing longitudinal drainage grate, as well as the finishing material (granite slabs, concrete slabs) located in the immediate zone of the grate, 30 cm wide on all sides of the grate. The item includes extraction (breaking), loading and transport to the landfill.\nCalculation per m'","m'",37,null,{"$f":"E19*F19","v":0}]
[4,null,"Cutting of asphalt surfaces in the zone of the existing longitudinal drainage grate, 30 cm wide on all sides. The item includes asphalt removal, loading and removal to the landfill.\nCalculation per m'","m'",4.5,null,0]
[5,null,"Removal of the existing finishing material (existing paving with stone slabs, concrete, asphalt) at the location of the planned pump shaft. The item includes extraction (breaking), loading and transport to the landfill up to 7 km away.\nCalculation per m2.","m2",16.809999999999999,null,0]
[]
["I",null,"TOTAL: PREPARATORY WORKS",null,null,null,{"$f":"SUM(G17:G22)","v":0}]
[]
["II",null,"EARTHWORKS"]
[1,null,"Excavation of material in the soil of category II, III and IV up to the projected elevations with proper cutting of the sides and bottom of the trench. It is necessary to discard the excavated material 2.0 m from the edge of the trench, for easier communication and laying of pipes, and to prevent the trench from collapsing. The width of the trench depends on the pipe profile (0.3 + DN + 0.3), the depth at the elevations from the longitudinal profile.\nThe supervisory authority will establish the category of excavated material on site.\nCalculation per m3. Trench depth up to 2.0 m. "]
[null,null,"mechanical 80%","m3",518.16,null,{"$f":"E27*F27","v":0}]
[null,null,"manually 20% ","m3",129.54,null,{"$f":"E28*F28","v":0}]
[2,null,"Manual excavation of materials in the soil of categories III and IV up to the projected elevations with proper cutting of the sides and the bottom of the trench at the places of the planned concrete ducts. Discard the excavated material 2.0 m from the edge of the trench, for easier communication and laying of concrete ducts, and to prevent the trench from collapsing.\nThe supervisory authority will establish the category of excavated material on site.\nCalculation per m3.","m3",4.55,null,0]
[3,null,"Expansion and deepening of the trench at the places of inspection manholes with discarding of the excavated material 1.0 m from the edge of the excavation.\nCalculation per m3.","m3",11.5,null,0]
[4,null,"Excavation of material in the soil category of III and IV at the location of the designed pump shaft with proper cutting of the sides, 20 cm wider compared to the dimensions of the pump shaft. The item also includes securing the pit against collapsing.\nCalculation per m3.","m3",85.56,null,0]
[5,null,"Trench bottom levelling. It is necessary to level all surfaces roughly and finely with an accuracy of +/- 2 cm. The price includes filling and compaction, i.e. removal of soil and transport to the construction site landfill.\nCalculation per m2.","m2",381,null,0]
[6,null,"Procurement, transport and spreading (installation) of sand or gravel with granulation from 8 to 16 mm for backfilling of pipes; 10 cm along the bottom of the trench, around the pipes and 10 cm above the pipes throughout the entire length of the trench.\nCalculation per m3.","m3",114.3,null,0]
[7,null,"Procurement, transport and installation of a supporting layer of gravel or stone material 0/64mm for the bearing layer under the manholes. The calculated dimensions of the gravel base are 20 cm larger than the external dimensions of the manhole at the base, with a layer thickness of 20 cm.\nCalculation per m3.","m3",4.5999999999999996,null,0]
[8,null,"Procurement, transport and installation of a base layer of gravel or stone buffer 0-64mm. The item also includes compacting the material to the required compaction.\nCalculation per m3.","m3",116.2,null,0]
[9,null,"Backfilling of the trench with excavated material after the installation and testing in layers of 30 cm with compaction up to the required compaction level, which will be determined on site using the Proctor procedure.\nCalculation per m3.","m3",510.25,null,0]
[10,null,"Removal of excess material from the excavation to the landfill which is up to 7 km away. The item includes loading and transport to the landfill.\nCalculation per m3.","m3",415.3,null,0]
[]
["II",null,"TOTAL: EARTHWORKS",null,null,null,{"$f":"SUM(G26:G38)","v":0}]
[]
["III",null,"CONCRETE WORKS"]
[1,null,"Procurement, transport and installation of 15 cm thick base concrete C12 / 15 under concrete sewer manholes.\nCalculation per m3.","m3",2.2999999999999998,null,{"$f":"E42*F42","v":0}]
[2,null,"Delivery and installation of concrete class C30 / 37 for pouring concrete of the pump shaft manhole. The elements of the manhole consist of walls and slabs which are 25 cm thick. It is necessary to add a waterproofing additive to the concrete. Calculation is done per m3 of installed concrete. The price of the item includes all the work on the installation of concrete and the necessary auxiliary material as well as the necessary formwork. Reinforcements are charged separately.\nConcrete characteristics:\n\nCharacteristic compressive strength according to BAS EN 1992-1-1: C25 / 30\n Exposure classes: XC4, XD1, XF3\n Maximum water-cement factor: 0.50\n Minimum amount of cement: 320 kg / m3 (Initial strength N)\n Maximum aggregate grain: 32 mm\n Chloride content: CL 0.2","m3",18.579999999999998,null,{"$f":"E43*F43","v":0}]
[3,null,"Transport and installation of ribbed bars made of high quality steel B500B (BAS EN 10080) for medium demanding reinforcement.\nThe item includes procurement, transport and installation of reinforcements. Calculation per kg.","kg",614.94000000000005,null,{"$f":"E44*F44","v":0}]
[4,null,"Transport and installation of reinforcing mesh made of high quality steel B500A (BAS EN 10080). The meshes used are Q-335.\nThe item includes procurement, transport and installation of reinforcements. Calculation per kg.","kg",659.93,null,{"$f":"E45*F45","v":0}]
[]
["III",null,"TOTAL: CONCRETE WORKS",null,null,null,{"$f":"SUM(G42:G46)","v":0}]
[]
["IV",null,"IRON WORKS"]
[1,null,"Procurement, transport and installation of circular covers with frame D = 600 mm made of ductile cast iron with appropriate frame. Load class D 400 for heavy traffic.\nCalculation per piece.","pcs.",9,null,{"$f":"E50*F50","v":0}]
[2,null,"Procurement and installation of perforated manhole cover made of cast iron for load class D400 according to SRPS EN 124, with opening size f 605mm. Opening length max. 115 mm. Inflow area 1189 cm2. Installation on the inspection manhole next to the pumping station. \nCalculation per piece.\n","pcs.",2,null,{"$f":"E51*F51","v":0}]
[3,null,"Procurement, transport and installation of galvanized iron covers with frame, load class B125; dimensions 1000 / 1000mm, with the possibility of locking with a padlock. Installation on the pump shaft.\nCalculation per piece.","pcs.",3,null,{"$f":"E52*F52","v":0}]
[4,null,"Procurement, transport and installation of cast iron drain grates with frame, dimensions 400x400mm, load class D 400. The item includes the installation of the formwork, the installation of a concrete ring MB15 which is 10 cm thick with reinforcing Q-335 mesh.\nCalculation per piece.","pcs.",5,null,{"$f":"E53*F53","v":0}]
[]
["IV",null,"TOTAL: IRON WORKS",null,null,null,{"$f":"SUM(G50:G54)","v":0}]
[]
["V",null,"ASSEMBLY WORKS"]
[1,null,"Procurement, transport and installation of standard concrete inspection manholes DN 1000 consisting of manhole base with inner diameter Ø100cm, Ø100cm concrete cone with reduction at the top to Ø63cm, ring for installation of the Ø63cm LZ cover and Ø100cm concrete rings for extension of the inspection manholes to the required height. The bottom of the shaft must be made of a reinforced slab with a thickness of d = 15cm.\nThe item includes integrated rubber seals for pipeline connection and integrated rubber seals for concrete rings and cone. The price includes the treatment of the bottom of the manhole in the form of a base chamber. It is obligatory to provide for the installation of climbers that are placed for every 30 cm in height.\nCalculation per piece of fully delivered inspection manhole including shaped bottom, base chamber, climbers, ring and connecting pipes. Complete set"]
[null,null,"Inspection shaft with an average height of up to 2.30 m.","pcs.",10,null,{"$f":"E59*F59","v":0}]
[2,null,"Procurement, transport and installation of the two-layer corrugated sewer pipes made of PE (polyethylene), defined by the outer diameter DN/OD, with extrusion-welded rigid coupling, ring strength SN 8KN/m², manufactured according to EN 13476, completely according to the designed diameters and given specification. The pipes must be carefully laid on a previously prepared bed of sand, and when laying and assembling the pipes, it is necessary to check that they are laid with the designed drop without horizontal and vertical fractures.\nCalculation per m'"]
[null,null,"Ø 160","m",21,null,{"$f":"E61*F61","v":0}]
[null,null,"ø 200","m",71,null,{"$f":"E62*F62","v":0}]
[null,null,"Ø 315","m",25,null,0]
[null,null,"ø 400","m",143,null,0]
[null,null,"Ø 500","m",65,null,0]
[3,null,"Procurement, transport and installation of standard vibration-pressed concrete inspection drains Ø500 (600mm) depth h = 1.0m with a precipitator made of high quality concrete MB-45. The bottom of the drain is made of a concrete slab with a thickness of d = 15cm. The item includes integrated rubber seals for the pipeline connection that ensure the water tightness of the joint.\nCalculation per piece.","pcs.",6,null,{"$f":"E66*F66","v":0}]
[4,null,"Procurement, transport and installation of polyethylene pipes for sewerage under pressure, made of high density polyethylene HDPE PE-100, with nominal pressure PN16, diameter and class determined by the design. Pipes must be resistant to UV radiation, radiation and frost; safety factor C = 1.25; SDR11, PN16 suitable for butt and electrofusion welding. The manufacturer, type, pressure and date of manufacture must be printed on each pipe.\nCalculation per m'",null,null,null,0]
[null,null,"Ø 160","m",22,null,0]
[null,null,"Ø 225","m",35,null,0]
[5,null,"Procurement and installation of a heavy-duty submersible pump for industrial and professional applications, where high performance and reliability are required. The pump body must be made of cast iron EN-GJL-250 (EN 1561), including hydraulic space and the impeller. Two-component 200 μm coating-paint which is non-toxic. Adjustable open channel impeller with anti-clogging system, with maximum hydraulic efficiency of 76.5%. The dimensions of the connections are: suction DN200, pressure connection DN150 - horizontal. Free passage ball 80mm. Double mechanical seal made of silicon carbide in the oil chamber and an additional V-ring on the outside. AISI 431 stainless steel shaft. Pump version W (submersible). Humidity sensor for engine compartment and oil chamber (1 signal). The electric motor of the pump must correspond to the S1 operating cycle at a temperature of 40 °C, IP68 protection class and insulation class H. Three-phase (3x400V / 50Hz) electric motor with 6 pairs of poles (motor speed 958 min-1): electric power 8.85 kW, nominal operating current 15.7 A. Star-delta start with power cable H07RNF 7x1.5 + 3x1 which is 10m long.\nOperating conditions: temperature 40 °C, pH 6-14, fluid viscosity 1mm2 / s, density of pumped medium 1.1kg / m3, drive S1 (submerged), maximum installation depth 20m, maximum permitted number of connections 30/h, noise level below 70dB (A). Weight 235kg. Qmax = 130 lit / s, Hmax = 11m\nProduct type such as ZENIT, DRG 1000/6/150 F0HT5 or equivalent of the same or better characteristics. ","pcs",2,null,0]
[null,null,"Procurement and installation of a stand with a connection for a submersible pump connection DN150, with a vertical flange connection DN200 PN10 and a bracket for two guides R2. (Flange connection EN1092-1). All elements must be made of cast iron. Product type such as ZENIT, type DAC 150 / 200V + KAF 116-2 \"EN (P) Item: 9001.010 ","pcs",2,null,{"$f":"E71*F71","v":0}]
[null,null,"Procurement and installation of a ball non-return valve, flange DN200 PN10 (Flange connection EN1092-1) Item no. 9002.008","pcs",2,null,0]
[null,null,"Procurement and installation of a DN200 PN10 flange-latch (Flange connection EN1092-1) Item no. 9003.007","pcs",2,null,0]
[null,null,"Procurement and installation of guides and R2\" pipes which are about 4 m long and made of galvanized steel. Two guides are installed on each coupling.","pcs",4,null,0]
[null,null,"Procurement and installation of a stainless steel chain with a minimum load capacity of 500 kg and a length of 5 m with a bow shackle and a hanging hook.","pcs",2,null,0]
[null,null,"Procurement and installation of edgeless float switches such as ZENIT MULTICONTACT up to 5A. 3x1mm PUR cable with length of 10m","pcs",4,null,{"$f":"E76*F76","v":0}]
[null,null,"Procurement of the carrier of floating switches and probes for measuring of depth and installation on the wall of the shaft. The bracket must be made of stainless steel ","pcs",1,null,0]
[null,null,"Procurement and installation of two pipelines for DN 100 cables (outer diameter 110mm) that should have appropriate drop, without sudden changes, from the base of the control cabinet to the opening in the shaft. The pipeline must be laid before the concrete pouring for the shaft.","set",1,null,0]
[null,null,"Procurement and installation of an air-vent pipeline for the DN100 shaft (outer diameter 110mm). The shaft air-vent pipe must be finished with a rain protection top and an insect net. The pipeline must be laid before the concrete pouring for the shaft. ","set",1,null,0]
[null,null,"Control cabinet for outdoor installation with heating and dimensions H × W × D = 1200 × 1200 × 300mm with stand height of 100mm. Complete automation for pump operation, as well as associated signaling, completely ready for installation. The control cabinet is intended for two three-phase pump system with float switches for cascade operation. Inside the cabinet: main switch, motor protection switches, generator power supply inlet, fuses, phase monitoring relay, contactors, control unit, input-output module, surge arresters, auxiliary relays, level relays, voltage-free pump interference contacts and collective fault contacts, buzzer/horn for high level sound alarm, heater with a thermostat, cabinet lighting, 230V AC service socket, capacitor batteries. Strip connector for 400V / 50Hz network. Connection voltage 3x400V / 50Hz. Possible connection of two pumps up to 9kW (YD). The cabinet must be tested according to IEC 61439-1, have a test sheet and diagrams.","Set",1,null,0]
[null,null,"Installation and connection of the above equipment, including all assembly, consumable, fastening and suspension material necessary for the installation and connection of the equipment.","set",1,null,{"$f":"E81*F81","v":0}]
[null,null,"Commissioning of the pumping system by an authorized service technician, which is a precondition for the warranty. Commissioning involves connecting already installed power cables (customer's obligation) to the terminal strip of the control cabinet, connecting the wiring from the pump to the control cabinet (pump supply, pneumatic hoses, air compressor, etc.), control and setting of automation parameters and trial run of several pumping cycle. The customer must not shorten the cables and hoses supplied with the pumping system, as this is done by the service technician during installation when he determines the exact required length of cables and hoses for proper connection to the control cabinet. No installation work is foreseen as part of this service (cable routing, installation of supply, pressure, leakage or air-vent pipes, cleaning of manholes from waste and dirt, etc.). In case of installation of the control cabinet in a place to which the 10m cables supplied with the control system would not be enough, the extension is ordered separately (not included in this service) as well as any other extension of power or any other cables. 1 set","lump sum",1,null,0]
[6,null,"Procurement and installation of a heavy-duty submersible pump for industrial and professional applications, where high performance and reliability are required. The pump body must be made of cast iron EN-GJL-250 (EN 1561), including hydraulic space and the impeller. Two-component 200 μm coating-paint which is non-toxic. Adjustable open channel impeller with anti-clogging system, with maximum hydraulic efficiency of 76.6%. The dimensions of the connections are: suction DN200, pressure connection DN150 - horizontal. Free passage 65x60mm. Double mechanical seal made of silicon carbide in the oil chamber and an additional V-ring on the outside. AISI 431 stainless steel shaft. Pump version W (submersible). Humidity sensor for engine compartment and oil chamber (1 signal). The electric motor of the pump corresponds to the S1 operating cycle at a temperature of 40 °C, protection version IP68, insulation class H. Three-phase (3x400V / 50Hz) electric motor with 4 pairs of poles (motor speed 1433 min-1): electrical power 4.62 kW, nominal operating current 8.4 A. Direct start, and power cable H07RNF 4x1.5 + 3x1 which is 10m long. Operating conditions: temperature 40 °C, pH 6-14, fluid viscosity 1mm2 / s, density of pumped medium 1.1kg / m3, drive S1 (submerged), maximum installation depth 20m, maximum permitted number of connections 30/h, noise level below 70dB (A). Weight 120kg. Qmax = 92 lit / s, Hmax = 11.5m\nProduct of a type such as ZENIT, Type DRG 550/4/150 N0FT5 or equivalent of the same or better characteristics","pcs",2,null,0]
[null,null,"Procurement and installation of a stand with a connection for a submersible pump with DN150 connection, with a vertical flange connection DN200 PN10 and a bracket for two guides R2. (Flange connection EN1092-1). All elements must be made of cast iron. Product type such as ZENIT, type DAC 150 / 150V + KAF 116-2 \"EN (P) Item: 9001.120","pcs",2,null,0]
[null,null,"Procurement and installation of a ball non-return valve, with flange DN150 PN10 (Flange connection EN1092-1) Item no. 9002.007","pcs",2,null,0]
[null,null,"Procurement and installation of a flange type DN150 PN10 latch (Flange connection EN1092-1) Item no. 9003.006","pcs",2,null,{"$f":"E86*F86","v":0}]
[null,null,"Procurement and installation of guides and R2\" pipes which are about 4 m long and made of galvanized steel. Two guides are installed on each coupling.","pcs",4,null,0]
[null,null,"Procurement and installation of a stainless steel chain with a minimum load capacity of 500 kg and a length of 5 m with a bow shackle and a hanging hook.","set",2,null,0]
[null,null,"Procurement and installation of edgeless float switches such as ZENIT MULTICONTACT up to 5A. 3x1mm PUR cable with length of 10m","pcs",4,null,0]
[null,null,"Procurement of the carrier of floating switches and probes for measuring of depth and installation on the wall of the shaft. The bracket must be made of stainless steel ","pcs",1,null,0]
[null,null,"Procurement and installation of two pipelines for DN 100 cables (outer diameter 110mm) that should have appropriate drop, without sudden changes, from the base of the control cabinet to the opening in the shaft. The pipeline must be laid before the concrete pouring for the shaft.","set",1,null,{"$f":"E91*F91","v":0}]
[null,null,"Procurement and installation of an air-vent pipeline for the DN100 shaft (outer diameter 110mm). The shaft air-vent pipe must be finished with an anti-rain top and an insect net. The pipeline must be laid before the concrete pouring for the shaft.If necessary and in consultation with the architect, this pipeline can be extended up to 20m) ","set",1,null,0]
[null,null,"Procurement and installation of a control microprocessor cabinet for a dual system, such as ZENIT Xtreme2 with digital display, for wall mounting, for control of two three-phase submersible pumps with power P1 up to 7.5 kW and rated current up to 15A. IP55 version of protection with optical and acoustic signaling device. The cabinet must have dimensions: W × H × D = 240 × 340 × 170mm ","pcs",1,null,0]
[null,null,"Procurement and installation of an external protective cabinet for the installation of a control cabinet such as ZENIT Xtreme2, which is weatherproof with canopy, lock and heating. Cabinet dimensions: 750x500x320mm. The cabinet must have a small stand, and it is installed independently. A protective pipe for cables should be brought under the cabinet, and the pipe should be led with a drop towards the shaft. ","pcs",1,null,0]
[null,null,"Installation and connection of the above equipment, including all assembly, consumable, fastening and suspension material necessary for the installation and connection of the equipment.","lump sum",1,null,0]
[null,null,"Commissioning of the pumping system by an authorized service technician, which is a precondition for the warranty. Commissioning involves connecting already installed power cables (customer's obligation) to the terminal strip of the control cabinet, connecting the wiring from the pump to the control cabinet (pump supply, pneumatic hoses, air compressor, etc.), control and setting of automation parameters and trial run of several pumping cycle. The customer must not shorten the cables and hoses supplied with the pumping system, as this is done by the service technician during installation when he determines the exact required length of cables and hoses for proper connection to the control cabinet. No installation work is foreseen as part of this service (cable routing, installation of supply, pressure, leakage or air-vent pipes, cleaning of manholes from waste and dirt, etc.). In case of installation of the control cabinet in a place to which the 10m cables supplied with the control system would not be enough, the extension is ordered separately (not included in this service) as well as any other extension of power or any other cables.","set",1,null,{"$f":"E96*F96","v":0}]
[7,null,"Procurement, transport, distribution along the trench, lowering into the trench and joining of cast-iron fittings and connections. Coat the fittings and reinforcement with a double coat of ibitol after assembly and testing.",null,null,null,0]
[null,null,"FF PIECE DN 200/200","pcs",2,null,0]
[null,null,"FF PIECE DN 200/800","pcs",2,null,0]
[null,null,"FF PIECE DN 200/1000","pcs",1,null,0]
[null,null,"FF PIECE DN 150/200","pcs",2,null,{"$f":"E101*F101","v":0}]
[null,null,"FF PIECE DN 150/600","pcs",2,null,0]
[null,null,"FF PIECE DN 150/1000","pcs",3,null,0]
[null,null,"Q PIECE DN 200","pcs",2,null,0]
[null,null,"Q PIECE DN 150","pcs",2,null,0]
[null,null,"T PIECE DN 200","pcs",1,null,{"$f":"E106*F106","v":0}]
[null,null,"T PIECE DN 150","pcs",1,null,0]
[null,null,"SLEEVE WITH FLANGE DN 200","pcs",1,null,0]
[null,null,"SLEEVE WITH FLANGE DN 150","pcs",1,null,0]
[8,null,"Procurement and installation of drainage channels according to BAS EN 1433 and DIN V 19580 with screwless grate lock with integrated protective edge made of galvanized steel, made of polymer concrete, resistant to frost, salt and other aggressive influence, with safety groove (SF) on the discharge side, width 20.0 cm, construction length 100.0 cm, construction width 23.5 cm,\nconstruction height 26.5 cm, impermeable to all types of liquids up to its upper edge, V-shaped cross section, with cover made of cast iron bridge grate for load class C250, according to BAS EN 1433.\nDelivery and installation according to the manufacturer's instructions.\nCalculation per m'",null,null,null,0]
[null,null,"drain grate","m",37,null,0]
[null,null,"drain grate with drain","m",5,null,0]
[]
["V",null,"TOTAL: ASSEMBLY WORKS",null,null,null,{"$f":"SUM(G58:G113)","v":0}]
[]
["VI",null,"MISCELLANEOUS WORKS"]
[1,null,"Sewer network testing. It is necessary to seal the openings, except for the highest ones, and fill the net with water. Keep the net under the set pressure for at least three hours. Perform an examination and mark all places that leak. Drain the water and rectify any faults. Repeat the test. Carry out the examination with the obligatory presence of the supervisory body and the authorized person and make a special record about it.\nCalculation per m'","m'",381,null,{"$f":"E117*F117","v":0}]
[2,null,"Laying PVC tape along the entire length of the pipeline 30 cm above the upper edge of the pipe.\nCalculation per m'","m'",{"$f":"E117","v":381},null,0]
[3,null,"Record the performed section of the sewerage network for the purpose of registration in the cadastre of underground installations.\nCalculation per m'","m'",{"$f":"E118","v":381},null,0]
[4,null,"Groundwater pumping from the trench along the collector route. Pumping must be done with a water pump.\nThe calculation is done by the hour.","h",15,null,0]
[]
["VI",null,"TOTAL: MISCELLANEOUS WORKS",null,null,null,{"$f":"SUM(G117:G121)","v":0}]
[]
[]
["RECAPITULATION FOR ARCHITECTURE-CONSTRUCTION WORKS"]
[{"$nulls":4},"TOTAL"]
[]
["I",null,"PREPARATORY WORKS",null,{"$f":"$G$23","v":0}]
["II",null,"EARTHWORKS",null,{"$f":"$G$39","v":0}]
["III",null,"CONCRETE WORKS",null,{"$f":"G47","v":0}]
["IV",null,"IRON WORKS",null,{"$f":"G55","v":0}]
["V",null,"ASSEMBLY WORKS",null,{"$f":"G114","v":0}]
["VI",null,"MISCELLANEOUS WORKS",null,{"$f":"G122","v":0}]
[]
[null,null,"TOTAL (excluding VAT) BAM:",null,{"$f":"SUM(E128:G133)","v":0}]
[null,null,"VAT 17% BAM:",null,{"$f":"(E135*0.17)","v":0}]
[null,null,"TOTAL (including VAT) BAM:",null,{"$f":"SUM(E135:G136)","v":0}]
[]
["IMPORTANT : Regarding the bill of quantities for required materials, equipment and devices:"]
["• Brands / Manufacturers / Models / Types in the bill of quantities are given as a recommendation only."]
["• Bidders may offer materials, devices and equipment of equivalent characteristics / performance /"]
["specification. (or better). Pay special attention to the dimensions of the equipment !!!!"]

{"sheet":"Zbirna rekapitulacija","index":1,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[12,0,12,1],[12,2,12,3],[12,4,12,6],[11,0,11,6],[0,0,6,1],[0,2,0,6],[1,2,6,2],[1,3,2,6],[3,3,4,6],[5,3,6,6],[7,0,7,6],[8,0,8,6],[9,0,9,6],[10,0,10,3],[10,4,10,6],[13,0,13,6],[14,0,14,1],[14,2,14,3],[14,4,14,6],[15,0,15,1],[15,2,15,3],[15,4,15,6],[22,0,22,6],[23,0,23,6],[16,0,16,1],[16,2,16,3],[16,4,16,6],[18,0,18,6],[20,0,20,6],[21,0,21,6]]}
[null,null,"SUMMARY RECAPITULATION OF WORKS"]
[null,null,null,"CONSTRUCTION SITE:  SKPC Mejdan, Tuzla"]
[]
[null,null,null,"SUBJECT:  REHABILITATION CONSTRUCTION WORKS"]
[]
[]
[]
["DATE:"]
[]
["RECAPITULATION OF WORKS"]
[{"$nulls":4},"TOTAL"]
[]
["I",null,"CONSTRUCTION WORKS",null,{"$f":"'1.Građevinski radovi'!E135","v":0}]
[]
[null,null,"TOTAL (excluding VAT) BAM:",null,{"$f":"SUM(E13:G14)","v":0}]
[null,null,"VAT 17% BAM:",null,{"$f":"0.17*E15","v":0}]
[null,null,"TOTAL (including VAT) BAM:",null,{"$f":"SUM(E15:G16)","v":0}]
[]
["IMPORTANT : Regarding the bill of quantities for required materials, equipment and devices:"]
[]
["• Brands / Manufacturers / Models / Types in the bill of quantities are given as a recommendation only."]
["• Bidders may offer materials, devices and equipment of equivalent characteristics / performance /"]
["specification. (or better). It is necessary to pay special attention to the dimensions of the equipment, because it is installed in "]
["existing, non-dedicated space."]