{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["LOT 1 - Brod-Canal XIII","LOT 2 - Canal XIII - Dragor","LOT 3 - Dragor - Shemnica","LOT 4 -Ruvci - Buchin","LOT 5 - Canal Blato"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"LOT 1 - Brod-Canal XIII","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Clean-up of overgrown vegetation in River Crna riverbed"]
["From:","Village Brod, Municipality of Novaci (10+000 km)"]
["To:","Canal XIII, Municipality of Bitola (20+500 km)"]
[]
[]
["No.","Description of Works","Unit","Quantity"]
[null,"CLEAN-UP OF VEGETATION IN THE PART OF RIVER CRNA RIVERBED"]
["I","Preliminary works"]
["1.1","Marking out the alignment and the range of intervention in the presence of the Supervisor","m'",10500]
[null,"Total (I)"]
["II","Vegetation clean-up",null,null,"Real",100]
["2.1","Cleaning-up the minor and major riverbed of River Crna from low shrubbery vegetation by cutting, mulching and removal of vegetation and transportation to a landfill at a distance of 15-20 km, without the use of excavation equipment.","m²",{"$f":"D9*30*90%","v":283500},"Add 10%",{"$f":"F11*1","v":100},1000,{"$f":"(F12/G12)","v":0.1},"дрва/м'"]
["2.2","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter of Ø10 to Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"D9*H12*60%","v":630}]
["2.3","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter larger than Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"D9*H12*40%","v":420}]
[null,"Total (II)"]
[" ","S U M M A R Y"]
["I","Preliminary works"]
["II",{"$f":"B11","v":"Vegetation clean-up"}]
[null,"TOTAL:"]

{"sheet":"LOT 2 - Canal XIII - Dragor","index":1,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Clean-up of overgrown vegetation in River Crna riverbed"]
["From:","Canal XIII, Municipality of Bitola (20+500 km)"]
["To:","Confluence of River Dragor, Municipality of Bitola (29+000 км)"]
[]
[]
["No.","Description of Works","Unit","Quantity"]
[null,"CLEAN-UP OF VEGETATION IN THE PART OF RIVER CRNA RIVERBED"]
["I","Preliminary works"]
["1.1","Marking out the alignment and the range of intervention in the presence of the Supervisor","m'",{"$f":"29000-20500","v":8500}]
[null,"Total (I)"]
["II","Vegetation clean-up",null,null,"Real",100]
["2.1","Cleaning-up the minor and major riverbed of River Crna from low shrubbery vegetation by cutting, mulching and removal of vegetation and transportation to a landfill at a distance of 15-20 km, without the use of excavation equipment.","m²",{"$f":"D9*27*90%","v":206550},"Add 10%",{"$f":"F11*1","v":100},1000,{"$f":"(F12/G12)","v":0.1},"дрва/м'"]
["2.2","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter of Ø10 to Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"D9*H12*60%","v":510}]
["2.3","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter larger than Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"D9*H12*40%","v":340}]
[null,"Total (II)"]
[" ","S U M M A R Y"]
["I","Preliminary works"]
["II",{"$f":"B11","v":"Vegetation clean-up"}]
[null,"TOTAL:"]

{"sheet":"LOT 3 - Dragor - Shemnica","index":2,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Clean-up of overgrown vegetation in River Crna riverbed"]
["From:","Confluence of River Dragor, Municipality of Bitola (29+000 км)"]
["To:","Confluence of River Shemnica, Municipality of Mogila (36+500 км)"]
[]
[]
["No.","Description of Works","Unit","Quantity"]
[null,"CLEAN-UP OF VEGETATION IN THE PART OF RIVER CRNA RIVERBED"]
["I","Preliminary works"]
["1.1","Marking out the alignment and the range of intervention in the presence of the Supervisor","m'",{"$f":"36500-29000","v":7500}]
[null,"Total (I)"]
["II","Vegetation clean-up",null,null,null,"Real",225]
["2.1","Cleaning-up the minor and major riverbed of River Crna from low shrubbery vegetation by cutting, mulching and removal of vegetation and transportation to a landfill at a distance of 15-20 km, without the use of excavation equipment.","m²",{"$f":"D9*25*90%","v":168750},null,"Add 10%",{"$f":"G11*1","v":225},2000,{"$f":"(G12/H12)","v":0.1125},"дрва/м'"]
["2.2","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter of Ø10 to Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"D9*I12*60%","v":506.25}]
["2.3","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter larger than Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"D9*I12*40%","v":337.5}]
[null,"Total (II)"]
[" ","S U M M A R Y"]
["I","Preliminary works"]
["II",{"$f":"B11","v":"Vegetation clean-up"}]
[null,"TOTAL:"]

{"sheet":"LOT 4 -Ruvci - Buchin","index":3,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Clean-up of overgrown vegetation in River Crna riverbed"]
["From:","Pashino Ruvci, Municipality of Krivogashtani (58+500 км)"]
["To:","Village Buchin, Municipality of Krushevo (63+500 км)"]
[]
[]
["No.","Description of Works","Unit","Quantity"]
[null,"CLEAN-UP OF VEGETATION IN THE PART OF RIVER CRNA RIVERBED"]
["I","Preliminary works"]
["1.1","Marking out the alignment and the range of intervention in the presence of the Supervisor","m'",{"$f":"63500-58500","v":5000}]
[null,"Total (I)"]
["II","Vegetation clean-up"]
["2.1","Cleaning-up the minor and major riverbed of River Crna from low shrubbery vegetation by cutting, mulching and removal of vegetation and transportation to a landfill at a distance of 15-20 km, without the use of excavation equipment.","m²",{"$f":"'[1]Рувци - Бучин 1'!$D$12","v":86700}]
["2.2","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter of Ø10 to Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"'[1]Рувци - Бучин 1'!$D$13","v":660}]
["2.3","Cleaning-up the minor and major riverbed of River Crna from vegetation (trees with diameter larger than Ø30 cm) by cutting, mulching and removal of vegetation and transportation to a designated location at a distance of 15-20 km, without the use of excavation equipment.","piece",{"$f":"'[1]Рувци - Бучин 1'!$D$14","v":400}]
[null,"Total (II)"]
[" ","S U M M A R Y"]
["I","Preliminary works"]
["II",{"$f":"B11","v":"Vegetation clean-up"}]
[null,"TOTAL:"]

{"sheet":"LOT 5 - Canal Blato","index":4,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"Clean-up of overgrown vegetation and deposits in Blato Canal (upper stream)"]
["From:","(18+000 km)"]
["To:","(24+400 km)"]
[]
[]
["No.","Description of Works","Unit","Quantity"]
[null,"CLEAN-UP OF VEGETATION AND DEPOSITS IN BLATO CANAL"]
["I","Preliminary works"]
["1.1","Marking out the alignment and the range of intervention in the presence of the Supervisor","m'",6400]
[null,"Total (I)"]
["II","Vegetation and deposits clean-up"]
["2.1","Cutting of low and high vegetation, willow trees and shrubs by removing them from the canal and transporting the bigger trees to a designated location","m3",{"$f":"[1]Блато!$D$6","v":300}]
["2.2","Mechanical excavation of canal-bed deposits in wet and sticky ground, cleaning-up of low vegetation (reed, grass, shrubs) and deposit it to the canal-bed platform","m3",{"$f":"[1]Блато!$D$7","v":48900}]
["2.3","Mechanical relocation of the deposited material to the embankment of the canal bed, dispersal and shaping of the embankment","m3",{"$f":"[1]Блато!$D$8","v":34200}]
["2.4","Upgrading the embankment of the canal bed with the excess of excavated deposits","m3",{"$f":"[1]Блато!$D$9","v":14700}]
["2.5","Construction of outlets with input and output head with concrete pipes Ø500 mm, L=15m, together with a steel cover 70*60 cm","piece",{"$f":"[1]Блато!$D$10","v":3}]
[null,"Total (II)"]
[null,"S U M M A R Y"]
["I","Preliminary works"]
["II",{"$f":"B11","v":"Vegetation and deposits clean-up"}]
[null,"TOTAL:"]