bidding estimate omnia hayrat

8/16/2019 Bidding Estimate Omnia Hayrat

1/58

Omnia Arhing d.o.o

HAYRAT PROJECTBuilding: MAJLIS, GUEST LOUNGE AND S.Q. OFFER

February 2015

Building: MAJLIS & GUEST LOUNGE AND S.Q.

Phase: BID

Subject: BIDDING ESTIMATE OF MATERIAL AND WORKS

Date: February 2015

RECAPITULATION PER INDIVIDUAL WORKS

MAIN MAJILIS

1 TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS, FACADE

CLADDING, AND ELEVATOR 12.765.973 €

4. ELECTRICAL INSTALLATIONS 670.310 €

5. MECHANICAL INSTALLATIONS 1.731.640 €

TOTAL 15.167.923 €

GUEST LOUNGE1 TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS AND

FACADE CLADDING 435.067 €


5. MECHANICAL INSTALLATIONS 152.070 €

TOTAL 638.737 €

SERVANT QUARTER1 TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS AND

FACADE CLADDING 311.158 €


5. MECHANICAL INSTALLATIONS 155.000 €

TOTAL 513.158 €

6 OUTDOOR ARRANGEMENT 977.109 €

7 Construction site organisation and preparation 1.585.490 €

TOTAL: 18.882.417 €

OPTIONS

MAIN MAJILIS 2.014.786 €GUEST LOUNGE 65.800 €SERVANT QUARTER 46.361 €ZUNANJA UREDITEV 819.861 €

TOTAL OPTIONS: 2.946.808 €

1/58


2/58

Omnia Arhing d.o.o


February 2015

Building: MAJLIS & GUEST LOUNGE AND S.Q.

Phase: BID

Subject : BIDDING ESTIMATE OF MATERIAL AND WORKS

Date: February 2015

RECAPITULATION PER INDIVIDUAL WPRKS

BUILDING MAJLS

A CONSTRUCTION WORKS 3.909.487 €

B. FINISHING CONSTRUCTION WORKS 2.752.145 €

Bi. FINAL INTERIOR WORKS OF CEILLING AND WALLS 928.000 €

C. FACADE CLADDING 5.060.341 €

D. ELEVATOR 116.000 €

TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS, FACADE

CLADDING, AND ELEVATOR 12.765.973 €

4. ELECTRICAL INSTALLATIONS

4.1. ELECTRICAL INSTALLATIONS - POWER CURRENT 471.490 €4.2. ELECTRICAL INSTALLATIONS -WEAK CURRENT 128.820 €

4.3. ELECTRICAL INSTALLATIONS LIGHTING ON THE FACADE 70.000 €

TOTAL OF ELECTRICAL INSTALLATIONS 670.310 €

5. MECHANICAL INSTALLATIONS

5.1. WATER CONDUIT AND SEWAGE 212.900 €5.2. HEATING/COOLING 1.518.740 €

TOTAL OF MECHANICAL INSTALLATIONS 1.731.640 €

OPTIONS

A OPTIONS FOR CONSTRUCTION WORKS 285.000 €B OPTIONS FOR FINISHING CONSTRUCTION WORKS 93.800 €Bi. FINAL INTERIOR WORKS OF CEILLING AND WALLS 853.350 €C OPTIONS FOR FACADE CLADDING 179.920 €

1.412.070 €

4. OPTIONS FOR ELECTRICAL INSTALLATIONS 602.716 €

TOTAL OPTIONS BUILDING MAJLS : 2.014.786 €

2/58


3/58

Omnia Arhing d.o.o


M-construction

February 2015

Unit

Pos. Description measu Quantity unit Total

A. CONSTRUCTION WORKS - BUILDING MAJLS

A1. EARTH WORKS

A1.1 Excavation of construction pit m3

8.500,00 4,0 34.000

A1.2 Compressed tampon - supplied, including leveling

m3

710,00 20,0 14.200

A1.4 Back-filling with excavated material, including

compressing m3

2.400,00 10,0 24.000

A1.5 Transportation of the surplus excavated material m3

6.100,00 15,0 91.500

A1.6Unforeseen works. Estimate of 10 % of the value of

the foreseen earth works 16.370

A2. DEEP FOUNDATION

A2.1. Making of the drilled-in bars, diameter 80 cm, length

approximately 10 m, according to the Benotto system,

for the base plate at the elevation +1,50 - a part of the

building without basement.

The item comprises the setting out by poles, transport

of machines, excavation of soil, drilling, transport of

excavated material, delivery and embedding of

concrete and of reinforcement, and dressing of pole

heads, and the research on the continuity of poles

pc 128,00 2.500,0 320.000

A2.1. Unforeseen works. Estimate of 10 % of the value of

the foreseen works for deep foundations 32.000

A3. REINFORCED CONCRETE (RC) STRUCTURES

A3.1 Non-reinforced base concrete, thickness 10 cm, under

the base slab m3

140,00 100,0 14.000

A3.2 Concreting of the reinforced concrete structures, the

item comprises concrete OPC 35 N/mm2, form-work

and reinforcement structure. Price per m3

a. Reinforced concrete foundation bonds and wall

attachments above bonds, at the elevation +1,05 m3

560,00 400,0 224.000

b.

Reinforced concrete foundation plate in the basement,

floor plate at the elevation +1,50, and exterior staircase m3

1.345,00 400,0 538.000

c.

Reinforced concrete walls, wall supports and columns m3

2.299,00 400,0 919.600

d. Reinforced concrete ceiling plates m3

1.860,00 400,0 744.000

e. Reinforced concrete cupola base and cupola plate m3

420,00 400,0 168.000

Price

3/58


4/58

Omnia Arhing d.o.o


M-construction

February 2015

Unit


Price

A3.3 Making of mobile mounts of the construction dilatations

in the building m1

70,00 190,0 13.300

A3.4 Sealing of the working joints in the reinforced concretestructure m

2200,00 16,5 3.300

A3.5 Unforeseen works. Estimate of 10 % of the value of

the foreseen reinforced concrete works 262.420

A4. MASONRY AND BRICKLAYING WORKS

A4.1. Walls, built of void concrete blocks

a. Wall, thickness 20 cm m2

500,00 28,0 14.000

b. Wall, thickness 50 cm m2

165,00 65,0 10.725

A4.2 Built partition walls, thickness 12 cm, made of void

concrete blocks m2

45,00 27,0 1.215

A4.3 Rough-cast of inner built walls m2

1.450,00 14,0 20.300

A4.4 Horizontal hydro-insulation of the building, of the

following elements:

- 2-times cold bituminous coating

- single-layer bituminous hydro-insulations, thickness =

4mm, welded on the base

Price per m2

m2

3.870,00 12,0 46.440

A4.5 Vertical hydro-insulation and hydro-insulation

protection



4mm

- 3 mm bituminous protection panels for the vertical

hydro-insulation

Price per m2

m2

3.030,00 23,0 69.690

A4.6 Horizontal hydro-insulation in wet premises m2 245,00 17,0 4.165

A4.7 Finishing elements of the hydro-insulation in wet

premises, sealing hydro-insulation tape m1

245,00 9,0 2.205

A4.8 Protection of waterproofing basement walls, slabs of

extruded polystyrene d = 5 cm m2

830,00 13,0 10.790

A4.9 Constructive dilatation - EPS thickness of 5 cm

m2

400,00 8,0 3.200


the foreseen bricklaying and masonry works 18.273

4/58


5/58

Omnia Arhing d.o.o


M-construction

February 2015

Unit


Price

A5. CARPENTRY INSTALLATION WORKS

A5.1 Light mobile working scaffolds, height from 2 to 4 m2

m2 1.240,00 4,5 5.580

A5.2 Fixed working scaffolds, height up to 10 m m3

14.250,00 15,0 213.750

A5.3 Fixed working scaffolds, height up to 15 m m3

2.850,00 15,0 42.750

A5.4 Scaffolds for the assembly of elevator m3

152,10 9,0 1.369


the foreseen carpentry installation works 26.345

TOTAL OF CONSTRUCTION WORKS: 3.909.487

OPTIONS FOR CONSTRUCTION WORKS

A2. DEEP FOUNDATION

A2.1. Additional payment for the making of the drilled-in

poles, diameter 80 cm, length approximately 10 m,according to the Benotto system, for the part of the

building with basement pc 114,00 2.500,0 285.000

TOTAL OF OPTIONS FOR CONSTRUCTION WORKS: 285.000

5/58


6/58

Omnia Arhing d.o.o


M-Finish const.works

February 2015

Unit


B. FINISHING CONSTRUCTION WORKS - BUILDING MAJLS

B1. STEEL SUPPORT STRUCTURE

B1.1 Steel support structure of the building, columns outside

the building on the terraces and at the main entrance

kg 71.000,00 3,00 213.000

B1.2 Steel support structure of the building, columns in the

building, with the anti-corrosive protection kg 38.000,00 3,00 114.000

B1.3 Steel support structure for the realization of cupolas,

with the anti-corrosive protection kg 42.250,00 3,00 126.750

B1.4 Various small metal profiles, with the anti-corrosive

protection - estimate the quantity

kg

4.800,00 3,00 14.400

B1.5 Steel support structure for facade decorations, with the

anti-corrosive protection

kg

5.800,00 3,00 17.400

B1.6 Anti-corrosive protection - galvanized kg 71.000,00 0,55 39.050

B1.7 Unforeseen works. Estimate of 10% of the value of the

foreseen works for steel structure 52.460

B2. LOCKSMITHERY - METAL WORKS

B2.1 Decorative metal railing by the stairs m1

2,00 550,00 1.100

B2.2 Decorative handle by the inner stairs m1

11,00 300,00 3.300

B2.3 Metal profiles on the joint of different pavements m1

65,00 32,00 2.080

B2.4 Metal profiles with anti-corrosive protection, as the sub-

structure for the hanging of interior ceiling claddings

kg 29.100,00 3,00 87.300


structure for the hanging of interior wall claddings

kg 34.000,00 3,00 102.000

B2.6 Pohodni dilatacijski profil m1

45,00 255,00 11.475

B2.7 Kovinski profil za pokrivanje dilatacij v stenah m1

50,00 97,00 4.850


foreseen locksmithing-metal works 21.211

B3. JOINERY WORKS

B3.1 Decorative inner wooden door, rich style profiled

decorative door with a decorative wooden portal, the

item comprises:

Price

6/58


7/58

Omnia Arhing d.o.o



February 2015

Unit


Price

- decorative door post of massive laminated wood, if

needed, reinforced with built-in metal profile

- decorative door leaf, made of the massive laminatedwood, rich style profiled decorative door

- decorative massive profiled wooden portal

- the metal elements are of high quality, suitable to the

weight of door, with harmonized color decorations

- door meeting stile, manufactured according to the

contractor's technology

- all the required stainless fixing and anchoring

material, sub-structures and auxiliary, insulating and

sealing material

Price per piece

a. Two-leaf door D2, size 2,5x4,2 m, semi-circular shape

at the top pc 10,00 15.000,00 150.000

b. Single-leaf door D3, size 1,0x3,0 m, semi-circular

shape at the top pc 8,00 4.500,00 36.000

c. Single-leaf door D4, size 0,9x2,65 m, semi-circular

shape at the top pc 11,00 3.600,00 39.600

d. Two-leaf sliding door, dim. 3,15x4,2 m, opening to the

wall, together with a guide-rail pc 3,00 19.845,00 59.535

B3.2 Metal cassette for the mounting of the two-leaf sliding

door, size 3,15x4,2 m, together with guide-rail

pc 3,00 1.610,00 4.830


foreseen joinery works 28.997

B4 CEMENT ESTRICHS

B4.1 Floor structure of premises with the finished ceramiccladding, the item comprises:

- reinforced concrete estrich MB 20, thickness 8,5 cm,

dilated

- dividing layer, PVC foil

Price per m2 m

21.220,00 14,00 17.080

B4.2 Floor structure of premises with the finished stone

cladding, the item comprises:

- reinforced concrete estrich MB 20, thickness 6 cm,

dilated


Price per m2 m2 2.700,00 11,00 29.700


foreseen works for cement estrichs 4.678

7/58


8/58

Omnia Arhing d.o.o



February 2015

Unit


Price

B5 PREFABRICATED PARTITION WALLS

B5.1 Gypsum plasterboard wall claddings m2

9.000,00 30,00 270.000


foreseen works for prefabricated partition walls

27.000

B6 SUSPENDED CEILINGS

B6.1 Suspended ceiling of color aluminum plates dim.

600x600 mm, on the metal sub-structure, in the

kitchen and in the sanitary premises. Price per m2 offloor area m

2240,00 65,00 15.600

B6.2 Torn-up interior suspended ceiling of gypsum-

cardboard panels, on galvanized sub-structure, floor

area 2910 m2. Price per m2 of developed area

m2

3.950,00 98,00 387.100


foreseen works for suspended ceilings 40.270

B7 CERAMIC TILE WORKS

B7.1 Wall cladding in sanitary premises with ceramic tiles

m2

655,00 48,00 31.440

B7.2 Wall cladding in kitchen with ceramic tiles m2

95,00 64,00 6.080

B7.3 Flooring with ceramic tiles m2

320,00 50,00 16.000

B7.4 Flooring with porcelain tiles m2

900,00 65,00 58.500

B7.5 Low-wall cladding with ceramic tiles m1

97,00 22,00 2.134

B7.6 Low-wall cladding with porcelain tiles m1

312,00 28,00 8.736


foreseen ceramics works 12.289

B8 STONE CUTTING WORKS

B8.1 Floor cladding of natural stone - marble, thickness 3

cm, laying on glue m2

1.880,00 215,00 404.200

B8.2 Low-wall cladding of natural stone m1

795,00 40,00 31.800

8/58


9/58

Omnia Arhing d.o.o



February 2015

Unit


Price

B8.3 Cladding of inner double stairs with slabs of natural

stone - marble, tread width 30 cm, front height 15 cm

m1

60,00 195,00 11.700

B8.4 Cladding of intermediary landing of double stairs with

plates of natural stone m2

15,00 215,00 3.225

B8.5 Cladding of inner level stairs with slabs of natural stone

- marble, tread width 30 cm, front height 15 cm

m1

50,50 195,00 9.848


foreseen stone cutting works 46.077

B9 PAINTING WORKS

B9.1 Preparing the base and painting of walls, the item

comprises:

- acrylic primer

- 2x puttying and polishing of gypsum plasterboard wall

claddings

- 2x painting of walls together with preliminary coating

Price per m2 m

28.340,00 9,60 80.064

B9.3 Preparing the base and painting of gypsum-cardboard

suspended ceilings, the item comprises:

- acrylic primer

- 1x puttying and polishing of gypsum-cardboard

suspended ceilings

- 2x painting of gypsum-cardboard suspended ceilings

together with preliminary coating

Price per m2 m

23.950,00 8,35 32.983


foreseen painting works 11.305

B10. WORK FOR INSTALLATION

Piercing, drilling, tabs, prisons, 65.000

TOTAL OF FINISHING CONSTRUCTION WORKS 2.752.145

9/58


10/58

Omnia Arhing d.o.o



February 2015

Unit


Price

OPTIONS FOR FINISHING CONSTRUCTION WORKS

B4 CEMENT ESTRICHS

B4.1 Additional payment for floor structure of premises with

floor cooling, the item comprises:


dilated, with additional plastificator for better

embedding of pipes, reinforced with a grid Q and the

polypropylene fibers

- system plug-shaped plate EPS, height 5,8 cm

(3,3+2,5 cm), for the incorporation of the floor cooling

pipes

- thermal insulation, thickness 5 cm, plates of extruded

polystyrene XPSNote: Delivery and mounting of the pipe branching for

cooling is comprised in the mechanical installations

Price per m2 m

23.350,00 28,00 93.800

TOTAL OF OPTIONS FOR FINISHING CONSTRUCTION WORKS 93.800

Bi. FINAL INTERIOR WORKS OF CEILLING AND WALLS

Bi1 DECORATIONS OF CEILINGS

Decorations on the suspended ceiling in combination

plaster and polyurethane foam in a higher level

interierskih treatments together with the final painting.

Price per m2 developed area of the ceiling

m2

1.800,00 120,00 216.000

Bi2 DECORATIONS OF WALL CLADDINGS

Decorations on the wall claddings in combination

plaster and polyurethane foam in a higher level



m2

3.300,00 190,00 627.000

Bi3 DECORATION CLADDINGS OF COLUMNS

Decorative claddings of plaster columns, the item

comprises:

-Cladding plaster columns, consisting of base, round

base, a round hull kanelurami and capitals with

decorations

- The final painting

Price per pc pc 50,00 1.700,00 85.000

TOTAL OF 928.000

10/58


11/58

Omnia Arhing d.o.o



February 2015

Unit


Price

OPTIONS FOR FINAL INTERIOR WORKS OF CEILLING AND WALLS

Bi1 Decorative plaster on colomns in imitation of stonem

250,00 700,00 35.000

Bi2 Decorative inserts on the walls and ceiling in imitation

gold color and metallic inserts

ASSESSMENT up to € 150,000 150.000

Bi3 Decorations on the wall claddings in combination

plaster and polyurethane foam in a lower level



m2

3.100,00 150,00 465.000

Bi4 Decorations on the wall claddings in combination

plaster and polyurethane foam in a lower level and

basement treatments together with the final painting.


m2

1.800,00 60,00 31.350

Bi5 Decorations on the suspended ceiling in combination

plaster and polyurethane foam in a lower level



m2

2.150,00 80,00 172.000

TOTAL OF OPTIONS 853.350

11/58


12/58

Omnia Arhing d.o.o


M-Facade cladding

February 2015

Unit


C. FACADE CLADDING - BUILDING MAJLS

C1. WINDOWS AND DOORS ON THE FACADE

C1.1 Aluminum window glazings and door on the facade

- blind casements of galvanized steel

- casement and leaf are made of the aluminum powder

coated colored profiles

- glazing with double-layer insulating glass

- all the required metal elements for doors and

windows

- stainless fixing and anchoring material, sub-

structures and insulating and sealing material

Price per piece

Windows

a. Window W1 dim. 2,5x5,15 m pc 23,00 5.595,00 128.685

b.Window W1/1 dim. 2,5x1,9 m, fixed, in the shape of

ellipse pc 32,00 4.340,00 138.880

c. Window W2 dim. 1,0x1,625 m, semi-circular shape at t pc 7,00 1.475,00 10.325

d. Window W3 dim. 2,5x0,75 m, basement level pc 13,00 1.440,00 18.720

e. Window W4 dim. 1,0x0,75 m, basement level pc 4,00 690,00 2.760Doors

f. Double-leaf glass door D5 dim. 2,50x5,15 m pc 6,00 8.030,00 48.180

g. Double-leaf glass door D5 dim. 2,50x5,45 m pc 3,00 8.510,00 25.530

C1.2 Wooden double-leaf facade door, rich style profiled

decorative door, fillings decorated with metal elements,

the item comprises:

- decorative door post of massive laminated wood,

reinforced with built-in metal profile

- decorative door leaves, made of the massive

laminated wood, rich style profiled decorative door


- insulating fixed glazing by the door D1 is made of

painted glazing/vitrage according the selected pattern,

mounted into the casements of wooden, style profiled

casements of massive laminated wood, reinforced with

the mounted metal profile






structures and auxiliary, insulating and sealing material

Price per piece

a. Door D1 at the main entrance, total size 5,0x7,3 m,

made of the wooden door and fixed glazing, the item

comprises:

Price

12/58


13/58

Omnia Arhing d.o.o


M-Facade cladding

February 2015

Unit


Price

- wooden double-leaf decorative door, size 2,5x6,1 m

(surface14,8 m2), semi-circular shape at the top

pc 1,00 22.200,00 22.200

- decorative fixed glazing with painted glass/vitrage,along the whole exterior circumference of door

m2

19,40 775,00 15.035

b. Double-leaf wooden door on the facade D2 dim.

2,5x4,2 m (surface 10 m2), semi-circular shape at the

top pc 1,00 15.000,00 15.000

C1.3 Unforeseen works. Estimate of 10 % of the value of

the foreseen works for windows and doors on the

facade 42.532

C2. PREFABRICATED CONCRETE ELEMENTS OF GLASS FIBER CONCRETE

Facade panels

C2.1. Facade cladding with decorative relief glass fiber

concrete facade panels, the item comprises:

- metal galvanized sub-structure for the mechanical

fixing of facade panels

- thermal insulation is covered in a separate item

- glass fiber concrete relief panels, joining with

dilatation joints with overlapping, with the drain pipe on

the horizontal exterior edge- stainless fixing and anchoring material and joining

material

Price per m2 of developed area

a. Cladding of pilasters on the facade m2

1.535,00 245,00 376.075

b. Cladding of the rest of the facade m2

2.870,00 235,00 674.450

c. Cladding of the semi-circular facade of arcs by the

terraces m2

590,00 220,00 129.800

d. Cladding on the tympanum m2

48,00 230,00 11.040

e. Cladding of the roof parapet, height 110 cm, above the

two wreaths m2

330,00 220,00 72.600

f. Cladding of the socle of the building m2

800,00 220,00 176.000

g. Cladding of the cascade ceiling on terraces, floor area

735 m2 m2

990,00 220,00 217.800

h. Cladding of the roof base large cupolas m2

104,00 220,00 22.880

Decorative elements on the facade

C2.2 Decorative elements of glass fiber concrete,

incorporated with stainless anchors

a. Decorative stone, dimensions 96x125 cm, thickness

12 cm, on the arch with stairs pc 6,00 737,00 4.422

b.Decorative element, dimensions 100x45 cm, thickness

12 cm, above the windows and doors pc 45,00 385,00 17.325

c. Decorative element, dimensions 141x101 cm,

thickness 12 cm, above the elliptical windows and

arches of terraces pc 68,00 737,00 50.116

13/58


14/58

Omnia Arhing d.o.o


M-Facade cladding

February 2015

Unit


Price

d. Decorative element, dimensions 18,5x31 cm,

thickness 12 cm, below the facade wreath pc 500,00 97,00 48.500

e. Decorative element, dimensions 40x42 cm, thickness

22 cm, by the window W2 pc 8,00 152,00 5.896f.

Decorative element, dimensions 100x65 cm, thickness

10 cm, above the windows W2 and door D02 pc 8,00 737,00 2.000

g. Decorative cladding on the tympanum m2

9,00 250,00 2.250

h. Decorative windows sills m1

105,00 90,00 9.450

Cladding of columns on the facade

C2.3 Decorative cladding of columns of glass fiber concrete,

of two segments, the item comprises:

- stainless fixing anchors

- column cladding of glass fiber concrete, composed of

socle, round base, round trunk with cannelures/groves

and capital, with decorations

- stainless fixing and anchoring material and joining

material

Price per m2 of developed area m2 710,00 300,00 213.000

Decorative wreaths

C2.4 Profiled decorative wreaths of glass fiber concrete, the

item comprises:

- metal galvanized sub-structure for the mounting of

wreaths

- wreaths of glass fiber concrete with stainless

anchors, mounted on the metal sub-structure


material

Price per m2

a. Facade wreath at the elevation +10,90, spread surface

1,56 m, length 310 m (height 0,75 m) m2

485,00 220,00 106.700

b. Wreath at the top of the full roof railing, by both sides,

spread surface 1,2 m, length 260 m m2

740,00 220,00 162.800

c. Plan view round wreath on the large cupola, spread

surface 4,0 m, length 38 m (height 2,57 m) m2 152,00 330,00 50.160

d. Wreath on the circumference of the socle of the large

cupola, spread surface 1,2 m, length 68 m (height 0,50

m) m2

81,60 220,00 17.952

e. Wreath on the circumference of the socle of cupolas,

spread surface 1,0 m, length 5x 28 m (height 0,45 m),

for all 5 cupolas m2

140,00 330,00 46.200

f. Decorative trimming by the circumference of the

cupola, spread surface 0,45 m, length 5x 28 m (height

0,23 m), for all 5 cupolas m2 63,00 330,00 20.790

g. 'Metal profiles with anti-corrosive protection, for the

mounting of wreaths kg 21.700,00 3,55 77.035

14/58


15/58

Omnia Arhing d.o.o


M-Facade cladding

February 2015

Unit


Price

Balustrade railing

C2.5 Balustrade railing of glass fiber concrete, the item

comprises:- stainless anchors for the mounting of railing

- balustrade railing, made of base plate - base, round

stays and top shelf

Price per m1

a. Balustrade railing on the roof, height 125 cm m1

238,00 1.100,00 261.800

b. Balustrade railing on the ground floor, height 100 cm m1

120,00 1.100,00 132.000

c. Balustrade railing by the exterior stairs m1

94,00 1.100,00 103.400

Cladding of the decorative element in the railing on the roof

C2.6 Cladding of the composed decorative element in therailing on the roof, with the glass fiber concrete facade

panels, together with metal, galvanized sub-structure

for the assembly. Price per m2 for all 7 pieces

m2

378,00 255,00 96.390

Cladding of socles on the roof

C2.7 Cladding of the decorative socles dim. 131x131 cm, on

the roof, with the glass fiber concrete facade panels,

together with metal, galvanized sub-structure for the

assembly. Price per m2 of developed area

m2

270,00 220,00 59.400

Decorative elements

C2.8 Decorative element of glass fiber concrete, total height

126 cm, ball of the diameter 67,5 cm on the socle,

dimension 125x125 cm, mounted on the top of the

decorative socle pc 35,00 800,00 28.000

C2.9 Decorative lantern, height 215 cm, diameter 200 cm,

mounted on the top of the large cupola, made of the

glass fiber concrete pc 1,00 3.250,00 3.250

C2.10 Decorative element in the shape of a vase, height 93

cm, made of the glass fiber concrete, mounted on the

top of stays of the balustrade railing pc 32,00 300,00 9.600

Thermal insulation

C2.11 Thermal insulation thickness 5 cm, mineral wool plates

laminated with glass fleece m2

2.200,00 13,00 28.600

Painting glass fiber concrete

C2.12 Painting all glass fiber concrete elements on the

facade, the item comprises:

- sanation contacts of glass fiber concrete

- primary paint

- 2x final paint

Price per m2 m2

11.900,00 13,50 160.650

15/58


16/58

Omnia Arhing d.o.o


M-Facade cladding

February 2015

Unit


Price


the foreseen works for prefabricated concrete

elements 339.833

C3. THIN-LAYER CONTACT FACADE

C3.1 Thin-layer contact facade, on the socles of cupolas

and on the decorative elements on the roof, the item

comprises:

- primer on the concrete base

- thermal insulation, thickness 5 cm, plates of the

expanded polystyrene EPS

- reinforced basic rough-cast, thickness 3 mm

- primer

- finishing thin-layer facade rough-cast

Price per m2 m

21.350,00 35,00 47.250


the foreseen facade works 4.725

C4. FLOOR CLADDING WITH NATURAL STONE

C4.1 Cladding of floor on terraces, on the platform of the

main entrance and ramps, with slabs of the natural

stone, thickness 3 cm m2

705,00 215,00 151.575

C4.2 Cladding of exterior stairs with slabs of the natural

stone, thickness 3 cm

a. Tread plate width 30 cm, front plate height 15 cm

m1

265,00 195,00 51.675

b Tread plate width 60 cm, front plate height 15 cm

m1

45,00 235,00 10.575


the foreseen stone cutting works 21.383

C5. BUILDING ROOF

Flat roof

C5.1 Flat roof layers, the item includes:

- inclination concrete




- thermal insulation, thickness 5 cm, extruded

polystyrene

- dividing layer

- floor concrete slabs, thickness = 50 mm

Price per m2 m2 2.515,00 71,00 178.565

C5.2 Vertical finishing hydro-insulation elements on the roof,

the item includes:

- two layers of cold bituminous coating

16/58


17/58

Omnia Arhing d.o.o


M-Facade cladding

February 2015

Unit


Price


4mm

Price per m2 m

21.270,00 25,00 31.750

C5.3 Making of the construction dilatation of the building in

the hydro-insulation of the flat roof m1

70,00 150,00 10.500

Covering of cupolas

C5.4 Covering of cupolas on the roof, the item includes:




- thermal insulation, thickness 5 cm, extruded

polystyrene


roof covering- roof covering of the aluminum painted sheet, of

rhomboid shape, with flaps

- stainless fixing and anchoring material and sealing

material

Price per m2 of developed area for 6 cupolas m2

805,00 300,00 241.500

Covering of the tympanum roof

C5.5 Covering of the tympanum roof




- thermal insulation, thickness 5 cm, extrudedpolystyrene


roof covering

- roof covering of the aluminum painted sheet, of



material

Price per m2 m

2200,00 210,00 42.000

C5.6 Metal flashings of aluminum painted sheet, together

with stainless fixing material and sealing material

m1 494,00 21,00 10.374

C5.7 Roof intake pipes, mounted in the flat roof, for the

drainage of meteoric waters pc 6,00 150,00 900


the foreseen works for roof 51.559

TOTAL OF FACADE CLADDING: 5.060.341

17/58


18/58

Omnia Arhing d.o.o


M-Facade cladding

February 2015

Unit


Price

OPTIONS FOR FACADE CLADDING:


C1.4 Additional payment for scissor window opening in the

fixed glazing window and door glazing pc 32,00 2.560,0 81.920

C5. BUILDING ROOF

a. Additional payment for thermal insulation thickness of

20 cm 2.800,00 35,0 98.000

TOTAL OF OPTIONS FOR FACADE CLADDING: 179.920

18/58


19/58

Omnia Arhing d.o.o


M-electrical

February 2015

Unit



BUILDING MAJLS

4.1. ELECTRICAL INSTALLATIONS - POWER CURRENT

4.1.5.11.1 LAMPS OF GENERAL LIGHTING 260.000

4.1.5.11.2 LAMPS OF EMERGENCY LIGHTING 17.300

4.1.5.11.4 INSTALLATION MATERIAL 75.580

4.1.5.11.5 SWITCHING BLOCKS 24.620

4.1.5.11.6 UPS DEVICE 13.100

4.1.5.11.7 AUTOMATIC COMPENSATION 5.840

4.1.5.11.9 LIGHTNING ROD 14.070

4.1.5.11.10 EL. INST. FOR MECHANICAL DEVICES AND

CENTRAL SUPERVISING SYSTEM 60.980

TOTAL ELECTRICAL INSTALLATIONS - POWER CURRENT 471.490

4.2. ELECTRICAL INSTALLATIONS -WEAK CURRENT

4.2.5.12.1 SYSTEM OF UNIVERSAL WIRING 27.170

4.2.5.11.2 GROUP ANTENNA SYSTEM 16.060

4.2.5.12.4 VIDEO SURVEILLANCE SYSTEM 35.860

4.2.5.12.5 LOUDSPEAKERS EQUIPMENT 18.100

4.2.5.12.6

AUTOMATIC FIRE DETECTION ALARM SYSTEM 25.6604.2.5.12.7 JOINT EQUIPMENT FOR TELECOMMUNICATION

SYSTEMS 5.970

TOATAL ELECTRICAL INSTALLATIONS -WEAK CURRENT 128.820

4.3. ELECTRICAL INSTALLATIONS LIGHTING ON THE FACADE

4.1.5.11.12 BASIC EXTERIOR LIGHTING OF BUILDING 70.000

TOTAL ELECTRICAL INSTALLATIONS LIGHTING ON THE FACADE 670.310

OPTIONS FOR ELECTRICAL INSTALLATIONS

4.1.5.11.3 CONTROL AND REGULATION - EIB system 176.986

4.1.5.11.12 ADDITIONAL EXTERIOR LIGHTING OF BUILDING

120.000

1.1 DIESEL GENERATOR 73.920

1.2 MV BLOCK (10kV) 61.770

1.3 TRANSFORMER EQUIPMENT 64.270

1.4

VIDEO SURVEILLANCE OUTSIDE- 10 CAMERAS 30.770

1.5 MULTIMEDIA -ESTIMATE UP TO 75000 75.000

TOTAL OPTIONS FOR ELECTRICAL INSTALLATIONS 602.716

Price

19/58


20/58

Omnia Arhing d.o.o


M-Water

February 2015

Unit


5.1. WATER CONDUIT AND SEWAGE SYSTEM

MAIN MAJILIS 3545

Sanitary elements - main building

Bidet pc 3

WC pc 7

Wash basin pc 20

Bathtub pc 2

Water discharge pc 4

TOTAL pc 36

Kitchen - water plumbing 1

Interior hydrant networkHydrants pc 6

Pumping - basement pc 1

Condense outlet

400m Ø75Filtration and preparation of water pc 1

Preparation of hot sanitary water pc 1

Meteoric channels, 10 outflows

Hydrofor device for sanitary water

TOTAL WATER CONDUIT AND SEWAGE SYSTEM 212.900

Price

20/58


21/58

Omnia Arhing d.o.o


M-Hvac

February 2015

Unit


5.2. MECHANICAL INSTALLATIONS - AIR-CONDITIONING, HEATING AND COOLING

BUILDING MAJLS

A.1 - Floor cooling

1. Water cooler with the incorporated scroll compressors

and air cooled condenser of tropical design. Water

temperature 7/12, ambiance temperature max 50.

Calorific power 100 kW. The cooler is supplied

together with the hydraulic module, i.e., accumulator,

by-pass pump, closed expansion vessel, all the metal

fittings, and the electric control cabinet.

set 1

2. The assembly for the regulation of water temperatureis foreseen 18/22, composed of metal fittings, closed

expansion vessel, three-way regulation valve, and all

the required automatics set 1

3. Branching of the heat insulated cold water pipes DN 32

to DN 100, including PH holders. m 450

4. Multilayer VPE pipe - as Unipipe for the floor cooling

system m 9800

5. Distributor and collector for the floor cooling system,

including the cabinet to be mounted into the wallset 14

6. system panels and PE foil for the floor cooling system

set 1

7. Automatics for the prevention of floor dewing set 14

8. Fine material, fixing material

9. Preliminary works and other general works 10 %

TOTAL FLOOR COOLING :

A.2 - Ventilation - preparation of fresh air

1. Air-conditioning device for the preparation, inlet and

outlet of fresh air The device is of the lying modular

design. It is composed of the recuperation unit, filter

unit G3, Filter unit G5, cooling unit, electrical heating

unit, inlet and outlet fan unit, and the muffler unit at the

delivery and the suction side. It is supplied together

with the electrical control cabinet and all the elementsfor the control of the device.

Air quantity: To/from= 7200 / 6500 m3/h

Cooling power: 140 kW

Price

21/58


22/58

Omnia Arhing d.o.o


M-Hvac

February 2015

Unit


Price

Power of electrical heater: 15 kW

It is supplied together with all the assembly and sealing

material and the roof substructure. set 2

2. Electronic flow regulators together with its own

automatics for the regulation of the variable air quantity

set 54

3. Peripheral elements: regulation blinds, fire-fighting

valves, sound silencers, etc. set 1

4. Air vents of galvanized sheet together with hanging

material kg 7.800

5. Thermal insulation of air channels, thickness 20 mm m2 550

6. Various mounting material, structures, etc. set 1

7. Electrical works, automatic regulation and connection

to the CNS set 1

8. Preliminary works and other works 10 %

Total Ventilation - preparation of fresh air

A.3 - Air-conditioning - waste air outlet

1. Centrifugal outlet radial fan for the outlet of air from the

kitchen

V= 3000 m3/h

including the self-closing valve, electric control cabinet,

mounting material set 1

2. Radial fan for the outlet of air from the sanitary

premises, including the self-closing valve, electrical

switch, sound silencer

V= 380 m3/h set 4

V= 120 m3/h set 5

3. Peripheral elements: regulation blinds, fire-fighting

valves, sound silencers, roof caps, etc.

set 1


material kg 1700

5. Thermal insulation of air channels, thickness 20 mm m2 5

6. Various mounting material, structures, etc. set 1

7. Electrical works, automatic regulation and connection

to the CNS set 1

22/58


23/58

Omnia Arhing d.o.o


M-Hvac

February 2015

Unit


Price


Total Air-conditioning - waste air outlet

A.4 - Preparation of cold water for air-conditioning

devices and pipe installations

1. Water cooler with the incorporated scroll compressors

and air cooled condenser of tropical design. Water

temperature 7/12, ambiance temperature max 50.

Calorific power 150 kW. The cooler is supplied

together with the hydraulic module, i.e., accumulator,

by-pass pump, closed expansion vessel, all the metal

fittings, and the electric control cabinet.set 2

2. Branching (exterior) of the heat insulated cold water

pipes DN 80, including the PH holders, and all the

required fittings m 55

3. Structures and mounting material set 1

4. Electrical installations and automatic regulation set 1

5. Preliminary works and other works

Total Preparation of cold water for air-conditioning


A.5 - Air-conditioning- VRV system

1. Air-conditioners of VRV multi-split design. They are

intended for cooling, and, if so required, heating the

premises in the transitional period, They are composed

of:- Exterior compressor condenser unit, VRV system.

The unit will be equipped with the system for the

remote control and supervision of operation, with the

possibility of the connection to the CNS.

Type: standard unit: MMY

Nominal cooling capacity: 25 kW set 12

Cooling agent: R410A

- Interior standard or high-pressure channel unit with

the available static pressure up to 210 Pa. The unit is

composed of casing, heat exchanger, three-speed fanwith electric motor, air filter of the G3 quality, tub for

collecting condensate.

set 32

23/58


24/58

Omnia Arhing d.o.o


M-Hvac

February 2015

Unit


Price

PIPE BRANCHING together with Y-pieces for exterior

units, main pipe branches, pipe Y-pieces, heat

insulated copper pipes and pipes for the discharge of

condensate, made of hard PVC material.set 1

- Automatic regulation for the control and supervision

of the CNS system set 1

2. Hanging and fixing material of various profiles, thread

bars, and collars set 1


Total Air-conditioning- VRV system

A.6 - Air-conditioning-BRANCHING AND

DISTRIBUTION OF AIR for VRV system


material kg 14.800

m2 650

2. Thermal insulation of air channels, thickness 13 mm

3. Distribution elements for air inlet - grid, diffusers,

nozzles, etc. set 1

3. Distribution elements for air outlet - grid, diffusers,

perforation, hoods set 1

set 1


bars, and collars

set 1


Total Air-conditioning-BRANCHING AND


TOTAL MECHANICAL INSTALLATIONS - AIR-

CONDITIONING, HEATING AND COOLING

1.518.740 €

24/58


25/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015


BUILDING SERVANT QUARTER

A CONSTRUCTION WORKS 139.518 €

B. FINISHING CONSTRUCTION WORKS 43.605 €

C. FACADE CLADDING 128.035 €

TOTAL OF CONSTRUCTION WORKS, FINISHING

WORKS, FACADE CLADDING, AND ELEVATOR 311.158 €



5.1. WATER CONDUIT AND SEWAGE SYSTEM 36.600 €

5.2. HEATING/COOLING 118.400 €

TOTAL OBJEKT SERVANT QUARTER :513.158 €

OPTIONS:

B OPTIONS FOR FINISHING CONSTRUCTION WORKS 5.236 €

C OPTIONS FOR FACADE CLADDING 41.125 €

TOTAL OPTIONS SERVANT QUARTER : 46.361 €

25/58


26/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


A. CONSTRUCTION WORKS - BUILDING SERVANT QUARTER

A1. EARTH WORKS


510,00 4,0 2.040


m3

170,00 20,0 3.400

A1.4 Back-filling with excavated material, including compressing

m3

100,00 10,0 1.000


410,00 15,0 6.150

A1.6 Unforeseen works. Estimate of 10 % of the value of theforeseen earth works 1.259


A3.1 Non-reinforced base concrete, thickness 10 cm, under the

base slab m3

27,00 100,0 2.700

A3.2 Concreting of the reinforced concrete structures, the item

comprises concrete OPC 35 N/mm2, form-work and

reinforcement structure. Price per m3

a. Reinforced concrete foundation plate withreinforcement m3

127,00 400,0 50.800

b. Reinforced vertical and horizontal ties, lintel and roof

elements m3

23,00 400,0 9.200

c. Reinforced concrete ceiling plates m3

52,00 400,0 20.800

A3.4 Sealing of the working joints in the reinforced concrete

structure m2

6,00 16,5 99

A3.5 Unforeseen works. Estimate of 10 % of the value of the

foreseen reinforced concrete works 8.090

A4. MASONRY AND BRICKLAYING WORKS

A4.1. Walls, built of void concrete blocks thickness 20 cm m2

350,00 28,0 9.800


525,00 14,0 7.350

A4.4 Horizontal hydro-insulation of the building, of the following

elements:




Price per m2

m2

250,00 12,0 3.000

A4.5 Vertical hydro-insulation and hydro-insulation protection


Price

26/58


27/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price


4mm

- 3 mm bituminous protection panels for the vertical hydro-

insulation

Price per m2 m

2410,00 23,0 9.430

A4.6 Horizontal hydro-insulation in wet premises m2 19,00 17,0 323

A4.7 Finishing elements of the hydro-insulation in wet premises,

sealing hydro-insulation tape m1 29,00 9,0 261

A4.9 Unforeseen works. Estimate of 10% of the value of the

foreseen bricklaying and masonry works 3.016


A5.1 Light mobile working scaffolds, height to 2 m m2 202,00 3,6 727


foreseen carpentry installation works 73

TOTAL OF CONSTRUCTION WORKS: 139.518

B. FINISHING CONSTRUCTION WORKS - BUILDING SERVANT QUARTER



8,00 32,00 256


foreseen locksmithing-metal works 26

B3. JOINERY WORKS


decorative door with a decorative wooden portal, the item

comprises:



- decorative door leaf, made of the massive laminated

wood, rich style profiled decorative door






- all the required stainless fixing and anchoring material,

sub-structures and auxiliary, insulating and sealing

material

27/58


28/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price

Price per piece

a. Single-leaf door D2, size 0,9x2,2 m pc 2,00 1.980,00 3.960


foreseen joinery works 396

B.4 CEMENT ESTRICHS

B4.1 Floor structure floor total thickness 10 cm, premises with

the finished ceramic cladding, the item comprises:


dilated

- dividing layer, PVC foilPrice per m

2 m2

183,00 14,00 2.562

B4.2 Floor structure wet floor total thickness 15 cm for finished

ceramic cladding, the item comprises:


dilated


- light concrete thickness 7,5 cm

Price per m2 m

219,00 23,00 437

B4.3 Unforeseen works. Estimate of 10% of the value of theforeseen works for cement estrichs 300


B6.1 Suspended ceiling of color aluminum plates dim. 600x600

mm, on the metal sub-structure, in the kitchen and in the

sanitary premises. Price per m2 of floor area

m2

67,00 60,00 4.020

B6.2 Suspended ceiling of gypsum-cardboard panels, on

galvanized sub-structure m2 120,00 30,00 3.600

B6.3 Outdoor suspended ceiling of cement board plates

(Aquapanel), on galvanized sub-structure

m2

14,50 75,00 1.088


foreseen works for suspended ceilings 762

B7. CERAMIC TILE WORKS

B7.1 Wall cladding with ceramic tiles m2 160,00 48,00 7.680


199,00 50,00 9.950

28/58


29/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price


108,00 22,00 2.376



B9 PAINTING WORKS


comprises:

- acrylic primer

- 2x puttying and polishing of the rough-cast and concrete

walls


Price per m2 m

2280,00 9,60 2.688



- acrylic primer


suspended ceilings



Price per m2 m

2134,50 8,35 1.123


foreseen painting works 381

TOTAL FINISHING CONSTRUCTION WORKS: 43.605

C. FACADE CLADDING - BUILDING SERVANT QUARTER


C1.1 Aluminum window glazings and door on the facade

- blind casements of galvanized steel




- all the required metal elements for doors and windows

- stainless fixing and anchoring material, sub-structures

and insulating and sealing material

Price per piece

Windows

a. Window W1 dim. 1,6x1,4 m, semi-circular shape at the toppc 7,00 2.700,00 18.900

b. Window W2 dim. 0,6x0,8 m pc 3,00 700,00 2.100


decorative door, fillings decorated with metal elements, the

item comprises:

29/58


30/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price



- decorative door leaves, made of the massive laminatedwood, rich style profiled decorative door






- stainless fixing and anchoring material, sub-structures

and auxiliary, insulating and sealing material

Price per piece

a. Single-leaf door D1, size 1,0x2.2 m pc 5,00 2.090,00 10.450

b. Single-leaf door D2, size 0,9x2.2 m pc 1,00 1.880,00 1.880

C1.3 Unforeseen works. Estimate of 10% of the value of the


C2. PRECAST PRODUCTS FRON GLASS FIBER CONCRETE

C2.2 Decorative elements of glass fiber concrete, incorporated

with stainless anchors

a. Decorative arch liner elements of glass fiber concrete - 7

pc x 5,9 m, developed width 45 cm, incorporated on the

facade

m2

19,00 220,00 4.180

b. Decorative window sill of glass fiber concrete - 7 pc,

developed width cca 30 cm m2

3,50 70,00 245

c. Cladding of the socle of the building, developed width 0,5m2 x 44,0 m m

222,00 220,00 4.840


item comprises:

- wreaths of glass fiber concrete with stainless anchors,

mounted on the metal sub-structure


material

a. Price per m 2 razvite površine za venec dolžine 86 m m2 91,00 220,00 20.020b. Metal galvanized sub-structure for the mounting of wreaths

kg 1.200,00 3,55 4.260


30/58


31/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price

C2.12 Painting all glass fiber concrete elements on the facade,

the item comprises:


- primary paint

- 2x final paint

Price per m2 m2

135,50 13,50 1.829


foreseen works for prefabricated concrete elements

3.537


C3.1 Thin-layer contact facade, on the socles of cupolas and on

the decorative elements on the roof, the item comprises:





- primer


Price per m2 m

2388,00 42,00 16.296


foreseen facade works 1.630


C4.2 Cladding of exterior stairs with slabs of the natural stone,

thickness 3 cm


m1

12,00 195,00 2.340


foreseen stone cutting works 234

C5. BUILDING ROOF

C5.1 Flat roof layers, includes vertical finishing hydro-insulation

elements, the item includes:





- thermal insulation, thickness 5 cm, extruded polystyrene

- dividing layer - floor concrete slabs, thickness = 5 cm

Price per m2 m

2256,00 71,00 18.176

31/58


32/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price

C5.2 Prefabricate concrete on roof wreath "L"-form, spread

surface 45 cm, with stainless fixing material and sealing

material

m1 84,00 75,00 6.300

C5.6 Metal flashings of aluminum painted sheet, together with

stainless fixing material and sealing material

m1

83,00 21,00 1.743

C5.7 Roof intake pipes, mounted in the flat roof, for the drainage

of meteoric waters pc 3,00 150,00 450


foreseen works for roof 2.667

C6. FACADE SCAFFOLD

C6.1 Facade scaffolds, made of steel pipes, height to 10 m m2

375,00 7,00 2.625

TOTAL OF FACADE CLADDING: 128.035


SERVANT QUARTER m2

235,00

TOTAL ELECTRICAL INSTALLATIONS 47.000


WC 3,00

Wash basin 3,00

Shower 3,00

TOTAL 9,00

Kitchen - water plumbing

Condense outlet Ø75

Preparation of hot sanitary water


TOTAL WATER CONDUIT AND SEWAGE 36.600

32/58


33/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price

5.2 MECHANICAL INSTALLATIONS - AIR-CONDITIONING, HEATING AND COOLING

C.1 - Ventilation - preparation of fresh air

1. Air-conditioning device for the preparation, inlet and outlet

of fresh air The device is of the lying modular design. It is

composed of the recuperation unit, filter unit G3, Filter unit

G5, cooling unit, electrical heating unit, inlet and outlet fan

unit, and the muffler unit at the delivery and the suction

side. It is supplied together with the electrical control

cabinet and all the elements for the control of the device.

Air quantity: To/from= 2000 / 900 m3/h

Cooling power: 55 kW

Power of electrical heater: 10 kW

It is supplied together with all the assembly and sealing

material and the roof substructure.

set 1,00

2. Electronic flow regulators together with its own automatics

for the regulation of the variable air quantity

set 5,00

3. Peripheral elements: regulation blinds, fire-fighting valves,

sound silencers, etc.

set 1,00


material

kg 950,00

5. Thermal insulation of air channels, thickness 20 mm m2 100,00

6. Various mounting material, structures, etc. set 1,00

7. Electrical works, automatic regulation and connection to

the CNS set 1,00


C.2 - Air-conditioning - waste air outlet

1. Centrifugal outlet radial fan for the outlet of air from the

kitchen

V= 1350 m3/h

including the self-closing valve, electric control cabinet,

mounting material set 1,00

2. Radial fan for the outlet of air from the sanitary premises,

including the self-closing valve, electrical switch, sound

silencer

33/58


34/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price

V= 120 m3/h set 3,00

3. Peripheral elements: regulation blinds, fire-fighting valves,

sound silencers, roof caps, etc.set 1,00


material kg 350,00


6. Various mounting material, structures, etc. set 1,00

7. Electrical works, automatic regulation and connection to

the CNS set 1,00


C.3 - Preparation of cold water for air-conditioning


1. Water cooler with the incorporated scroll compressors and

air cooled condenser of tropical design. Water temperature

7/12, ambiance temperature max 50. Calorific power 55

kW. The cooler is supplied together with the hydraulic

module, i.e., accumulator, by-pass pump, closed

expansion vessel, all the metal fittings, and the electriccontrol cabinet.

set 1,00

2. Branching (exterior) of the heat insulated cold water pipes

DN 65, including the PH holders, and all the required

fittings 10,00

3. Structures and mounting material set 1,00

4. Electrical installations and automatic regulation set 1,00

5. Preliminary works and other works 1,00

C.4 - Air-conditioning- VRV system

1. Air-conditioners of VRV multi-split design. They are

intended for cooling, and, if so required, heating the

premises in the transitional period, They are composed of:

- Exterior compressor condenser unit, VRV system. The

unit will be equipped with the system for the remote control

and supervision of operation, with the possibility of the

connection to the CNS.Type: standard unit: MMY

Nominal cooling capacity: 25 kW

Cooling agent: R410A set 1,00

34/58


35/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price

- Interior standard or high-pressure channel unit with the

available static pressure up to 210 Pa. The unit is

composed of casing, heat exchanger, three-speed fan withelectric motor, air filter of the G3 quality, tub for collecting

condensate.

set 1,00

- Interior standard wall unit. The unit is composed of

casing, heat exchanger, three-speed fan with electric

motor, air filter of the G3 quality, tub for collecting

condensate.

set 5,00

PIPE BRANCHING together with Y-pieces for exterior

units, main pipe branches, pipe Y-pieces, heat insulatedcopper pipes and pipes for the discharge of condensate,

made of hard PVC material. set 1,00

- Automatic regulation for the control and supervision of

the CNS system set 1,00


bars, and collars

3. Preliminary works and other works set 1,00

C.5 - Air-conditioning-BRANCHING AND



material kg 260,00


3. Distribution elements for air inlet - grid, diffusers, nozzles,

etc. set 8,00

3. Distribution elements for air outlet - grid, diffusers,perforation, hoods set 1,00


bars, and collars set 1,00

5. Preliminary works and other works set

5.2 TOTAL MECHANICAL INSTALLATIONS - AIR-

CONDITIONING, HEATING AND COOLING 118.400

35/58


36/58

Omnia Arhing d.o.o


SERVANT QUARTER

February 2015

Unit


Price

OPTIONS FOR FINISHING CONSTRUCTION WORKS

B4 CEMENT ESTRICHS

B4.1 Additional payment for floor structure of premises with floor

cooling, the item comprises:


dilated, with additional plastificator for better embedding of

pipes, reinforced with a grid Q and the polypropylene fibers

- system plug-shaped plate EPS, height 5,8 cm (3,3+2,5

cm), for the incorporation of the floor cooling pipes

- thermal insulation, thickness 5 cm, plates of extrudedpolystyrene XPS

Note: Delivery and mounting of the pipe branching for

cooling is comprised in the mechanical installations

Obračun po m2 187,00 28,00 5.236

TOTAL OF OPTIONS FOR FINISHING CONSTRUCTION WORKS 5.236

OPTIONS FOR FACADE CLADDING

C2. MONTAŽNI BETONSKI IZDELKI IZ STEKLOBETONA

Fasadni paneli

C2.1. Facade cladding with decorative glass fiber concrete

facade panels, the item comprises:

- metal galvanized sub-structure for the mechanical fixing

of facade panels

- thermal insulation, thickness = 5 cm

- glass fiber concrete panels, joining with dilatation joints

with overlapping, with the drain pipe on the horizontal

exterior edge

- painting glass fiber concrete facade panels- stainless fixing and anchoring material and joining

material

Price per m2 of developed area 175,00 235,00 41.125

OPCIJA ZA FASADNI PLAŠČ SKUPAJ: 41.125

36/58


37/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015


BUILDING GUEST LOUNGE

A CONSTRUCTION WORKS 158.469 €

B. FINISHING CONSTRUCTION WORKS 84.737 €

C. FACADE CLADDING 191.862 €

TOTAL OF CONSTRUCTION WORKS, FINISHING

WORKS, FACADE CLADDING 435.067 €



5.1. WATER CONDUIT AND SEWAGE SYSTEM 31.500 €

5.2. HEATING/COOLING 120.570 €

TOTAL OBJEKT SERVANT QUARTER : 638.737 €

OPTIONS

B OPTIONS FOR FINISHING CONSTRUCTION WORKS 5.768 €

Bi. FINAL INTERIOR WORKS OF CEILLING AND WALLS 21.150 €

C OPTIONS FOR FACADE CLADDING 65.800 €

TOTAL OPTIONS SERVANT QUARTER : 92.718 €

37/58


38/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


A. CONSTRUCTION WORKS - BUILDING GUEST LOUNGE

A1. EARTH WORKS


510,00 4,0 2.040


m3

185,00 20,0 3.700

A1.4 Back-filling with excavated material, including

compressing m3

85,00 10,0 850


425,00 15,0 6.375

A1.6Unforeseen works. Estimate of 10% of the value of the

foreseen earth works 1.297


A3.1 Non-reinforced base concrete, thickness 10 cm, under

the base slab m3

33,00 100,0 3.300

A3.2 Concreting of the reinforced concrete structures, the

item comprises concrete OPC 35 N/mm2, form-work

and reinforcement structure. Price per m3

a. Reinforced concrete foundation plate with

reinforcement m3

150,00 400,0 60.000

b. Reinforced vertical and horizontal ties, lintel and roof

elements m3

26,00 400,0 10.400

c. Reinforced concrete ceiling plates m3

58,00 400,0 23.200

d. Reinforced concrete cupola base and cupola plate m3

5,00 400,0 2.000

m3

A3.4 Sealing of the working joints in the reinforced concrete

structure m2

7,00 16,5 116


foreseen reinforced concrete works 9.902

A4. MASONRY WORK

A4.1. Walls, built of void concrete blocks thickness 20 cm

m2

375,00 28,0 10.500


630,00 14,0 8.820

A4.4 Horizontal hydro-insulation of the building, of the

following elements:

- 2-times cold bituminous coating- single-layer bituminous hydro-insulations, thickness =


Price per m2

m2

285,00 12,0 3.420

Price

38/58


39/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price

A4.5 Vertical hydro-insulation and hydro-insulation

protection


- single-layer bituminous hydro-insulations, thickness =4mm

- 3 mm bituminous protection panels for the vertical

hydro-insulation

Price per m2

m2

335,00 23,0 7.705

A4.6 Horizontal hydro-insulation in wet premises m2

28,00 17,0 476

A4.7 Finishing elements of the hydro-insulation in wet

premises, sealing hydro-insulation tape m1

43,00 9,0 387


foreseen bricklaying and masonry works 3.131


A5.1 Light mobile working scaffolds, height to 2 m m2

175,00 3,6 630

A5.2 Light mobile working scaffolds, height from 2 to 4 m m2

32,00 4,5 144


foreseen carpentry installation works 77

TOTAL OF CONSTRUCTION WORKS: 158.469

B. FINISHING CONSTRUCTION WORKS - BUILDING GUEST LOUNGE

B1. STEEL CONSTRUCTION

B1.3 Steel support structure for the realization of cupolas,

with the anti-corrosive protection kg 700,00 3,00 2.100

B1.6 Unforeseen works. Estimate of 10% of the value of theforeseen works for steel structure 210



12,00 32,00 384


structure for the hanging of interior ceiling claddings

kg 320,00 3,00 960

B2.5 Metal profiles with anti-corrosive protection, as the sub-structure for the hanging of interior wall claddings

kg 700,00 3,00 2.100

39/58


40/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price


foreseen locksmithing-metal works 344

B3. JOINERY WORKS


decorative door with a decorative wooden portal, the

item comprises:



- decorative door leaf, made of the massive laminated

wood, rich style profiled decorative door

- decorative massive profiled wooden portal- the metal elements are of high quality, suitable to the




- all the required stainless fixing and anchoring

material, sub-structures and auxiliary, insulating and

sealing material

Price per piece

a. Single-leaf door D1, size 1,0x2,2 m pc 4,00 2.090,00 8.360

b. Single-leaf door D2, size 0,9x2,2 m pc 4,00 1.880,00 7.520



B.4 CEMENT ESTRICHS

B4.1 Floor structure of premises with the finished ceramic



dilated- dividing layer, PVC foil

Price per m2 m

2102,00 14,00 1.428

B4.2 Floor structure of premises with the finished stone



dilated


Price per m2 m

2122,00 11,00 1.342

B4.3 Floor structure wet floor total thickness 15 cm forfinished ceramic cladding, the item comprises:


dilated

40/58


41/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price


- light concrete thickness 7,5 cm

Price per m2 m

228,00 23,00 644


foreseen works for cement estrichs 341

B5 PREFABRICATED PARTITION WALLS

B5.1 Gypsum plasterboard wall claddings m2

75,00 30,00 2.250


foreseen works for prefabricated partition walls

225


B6.1 Suspended ceiling of color aluminum plates dim.

600x600 mm, on the metal sub-structure, in the

kitchen and in the sanitary premises. Price per m2 of

floor area m2

28,00 60,00 1.680

B6.2 Suspended ceiling of gypsum-cardboard panels, on

galvanized sub-structure m2

177,00 30,00 5.310

B6.3. Torn-up interior suspended ceiling of gypsum-cardboard panels, on galvanized sub-structure, floor

area 32 m2. Price per m2 of developed area

m2

45,00 98,00 4.410

B6.3. Outdoor suspended ceiling of cement board plates

(Aquapanel), on galvanized sub-structure m2

5,00 75,00 375


foreseen works for suspended ceilings 1.178

B7. CERAMIC TILE WORKS

B7.1 Wall cladding with ceramic tiles m2

112,00 48,00 5.376


130,00 50,00 6.500


75,00 22,00 1.650



B8 STONE CUTTING WORKS

B8.1 Floor cladding of natural stone - marble, thickness 3

cm, laying on glue m2

75,00 215,00 16.125

41/58


42/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price

B8.2 Low-wall cladding of natural stone m1

60,00 40,00 2.400


foreseen stone cutting works 1.853

B9 PAINTING WORKS


comprises:

- acrylic primer

- 2x puttying and polishing of the rough-cast and

concrete walls


Price per m2 m

2440,00 9,60 4.224



- acrylic primer


suspended ceilings



Price per m2 m

2227,00 8,35 1.895


foreseen painting works 612

TOTAL OF FINISHING CONSTRUCTION WORKS 84.737

C. FACADE CLADDING - BUILDING SERVANT QUARTER


C1.1 Aluminum window glazings and door on the facade- blind casements of galvanized steel




- all the required metal elements for doors and

windows


structures and insulating and sealing material

Price per piece

a. Window W1 dim. 3,3x2,35 m (surface 6,4 m2), semi-

circular shape at the top pc 1,00 23.250,00 23.250b. Window W2 dim. 1,6x1,4 m, semi-circular shape at the

top pc 6,00 2.700,00 16.200

c. Window W3 dim. 0,6x0,8 m pc 4,00 700,00 2.800

42/58


43/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price


decorative door, fillings decorated with metal elements,

the item comprises:



- decorative door leaves, made of the massive

laminated wood, rich style profiled decorative door


- insulating fixed glazing by the door D1 is made of

painted glazing/vitrage according the selected pattern,

mounted into the casements of wooden, style profiled

casements of massive laminated wood, reinforced with

the mounted metal profile






structures and auxiliary, insulating and sealing material

Price per piece

a. Double-leaf wooden door on the facade D1 dim.

1,6x2,4 m pc 2,00 3.650,00 2.113



C2. PREFABRICATED CONCRETE ELEMENTS OF GLASS FIBER CONCRETE

Facade panels

C2.1. Facade cladding with decorative glass fiber concrete

facade panels, the item comprises:

- metal galvanized sub-structure for the mechanicalfixing of facade panels

- thermal insulation, thickness = 5 cm

- glass fiber concrete panels, joining with dilatation

joints with overlapping, with the drain pipe on the

horizontal exterior edge


material

Price per m2 of developed area

a. Cladding of pilasters on the facade m2

27,00 235,00 6.345

b. Cladding of the rest of the facade m2

4,40 225,00 990

c. Cladding of the socle of the building m2 44,00 220,00 9.680

d. Cladding of the roof base cupolas m2

25,00 220,00 5.500

Decorative elements on the facade

43/58


44/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price

C2.2 Decorative elements of glass fiber concrete,

incorporated with stainless anchors

a. Decorative element dim. 18,5x31 cm, d= 12 cm, underthe facade wreath pc 16,00 97,00 1.552

b. Decorative element dim. 40x42 cm, d= 22 cm, near

window W2 pc 2,00 152,00 304

c. Decorative element dim. 141x101 cm, d= 12 cm, over

the elliptical arches pc 3,00 737,00 2.211

d. Decorative arch liner elements of glass fiber concrete

incorporated on the arch m2

2,00 240,00 480

e. Decorative arch liner elements of glass fiber concrete -

6 pc x 5,9 m, developed width 45 cm, incorporated on

the facade m2

16,00 220,00 3.520

f. Decorative window sill of glass fiber concrete,

developed width cca 30 cm m2 4,80 70,00 336

Decorative wreaths


item comprises:

- wreaths of glass fiber concrete with stainless

anchors, mounted on the metal sub-structure


material

a. Price per m 2 of developed area wreaths length 86 m

m2

76,00 220,00 16.720

b. Metal galvanized sub-structure for the mounting ofwreaths kg 1.100,00 3,55 3.905

Balustrade railing

C2.5 Balustrade railing of glass fiber concrete, the item

comprises:

- stainless anchors for the mounting of railing

- balustrade railing, made of base plate - base, round

stays and top shelf

Price per m1 m1

15,50 1.100,00 17.050


C2.12 Painting all glass fiber concrete elements on thefacade, the item comprises:


- primary paint

- 2x final paint

Price per m2 m2

255,00 13,50 3.443


foreseen works for prefabricated concrete elements

7.204

44/58


45/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price


C3.1 Thin-layer contact facade, on the socles of cupolas

and on the decorative elements on the roof, the itemcomprises:





- primer


Price per m2 m2 320,00 42,00 13.440

C3.2 Unforeseen works. Estimate of 5 % of the value of the

foreseen facade works 672


C3.1 Cladding of floor on terraces with slabs of the natural

stone, thickness 3 cm m2 46,00 215,00 9.890

C3.2 Cladding of exterior stairs with slabs of the natural

stone, thickness 3 cm


m1 3,40 195,00 663

C4.3 Unforeseen works. Estimate of 10% of the value of theforeseen stone cutting works 1.055

C4. BUILDING ROOF

Flat roof

C4.1 Flat roof layers, includes vertical finishing hydro-

insulation elements, the item includes:




4mm, welded on the base- thermal insulation, thickness 50 mm, extruded

polystyrene

- dividing layer

- floor concrete slabs, thickness 5 cm

Price per m2 m2 248,00 71,00 17.608

C5.2 Prefabricate concrete on roof wreath "L"-form, spread

surface 45 cm, with stainless fixing material and

sealing material

m1

92,00 75,00 6.900

Covering of cupolasC4.4 Covering of cupolas on the roof




45/58


46/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price

- thermal insulation, thickness 50 mm, extruded

polystyrene


roof covering- roof covering of the aluminum painted sheet, of



material

Price per m2 of developed area m2 18,50 290,00 5.365

C4.6 Metal flashings of aluminum painted sheet, together

with stainless fixing material and sealing material

m1 101,00 21,00 2.121

C4.6 Roof intake pipes, mounted in the flat roof, for thedrainage of meteoric waters pc 3,00 150,00 450


foreseen works for roof 3.244

C5. FACADE SCAFFOLDS

C5.1 Facade scaffolds, made of steel pipes, height to 10 m

m2 345,00 7,00 2.415

TOTAL FACADE CLADDING: 191.862


GUEST LOUNGE 258,00

TOTAL ELECTRICAL INSTALLATIONS 51.600


BUILDING GUEST LOUNGE

Bidet pc 4,00

WC pc 4,00

Wash basin pc 4,00

Bathtub pc 4,00

TOTAL pc 16,00

Condense outlet Ø75

46/58


47/58

Omnia Arhing d.o.o


GUEST LOUNGE

February 2015

Unit


Price

Preparation of hot sanitary water


TOTAL WATER CONDUIT AND SEWAGE SYSTEM 31.500

5.2 MECHANICAL INSTALLATIONS - AIR-

CONDITIONING, H

bidding estimate omnia hayrat

Documents