Bidding Estimate Omnia Hayrat

Omnia Arhing d.o.
o
HAYRAT PROJECT
Building: MAJLIS, GUEST LOUNGE AND S.Q.
OFFER
February 2015
Building:
Phase:
Subject:
Date:
MAJLIS & GUEST LOUNGE AND S.Q.

BID
BIDDING ESTIMATE OF MATERIAL AND WORKS
February 2015
RECAPITULATION PER INDIVIDUAL WORKS
MAIN MAJILIS
1
TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS, FACADE

CLADDING, AND ELEVATOR
4.
ELECTRICAL INSTALLATIONS
5.
MECHANICAL INSTALLATIONS
TOTAL
12.765.973
670.310
1.731.640
15.167.923
GUEST LOUNGE
1
TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS AND

FACADE CLADDING
435.067
4.
51.600
5.
152.070
TOTAL
638.737
SERVANT QUARTER
1
TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS AND

FACADE CLADDING
311.158
4.
47.000
5.
155.000
TOTAL
513.158
OUTDOOR ARRANGEMENT
977.109
Construction site organisation and preparation
TOTAL:
1.585.490
18.882.417
OPTIONS
MAIN MAJILIS
GUEST LOUNGE
SERVANT QUARTER
ZUNANJA UREDITEV
2.014.786
65.800
46.361
819.861
TOTAL OPTIONS:
2.946.808
1/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
February 2015
Building:
Phase:
Subject :
Date:
MAJLIS & GUEST LOUNGE AND S.Q.

BID
BIDDING ESTIMATE OF MATERIAL AND WORKS
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
C.
FACADE CLADDING
D.
ELEVATOR
TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS, FACADE
CLADDING, AND ELEVATOR
928.000
5.060.341
116.000
12.765.973
4.
4.1.
4.2.
4.3.
ELECTRICAL INSTALLATIONS - POWER CURRENT

ELECTRICAL INSTALLATIONS -WEAK CURRENT
ELECTRICAL INSTALLATIONS LIGHTING ON THE FACADE
471.490
128.820
70.000
TOTAL OF ELECTRICAL INSTALLATIONS
670.310
5.
5.1.
5.2.
WATER CONDUIT AND SEWAGE

HEATING/COOLING
212.900
1.518.740
TOTAL OF MECHANICAL INSTALLATIONS
1.731.640
OPTIONS
A
B
Bi.
C
OPTIONS FOR CONSTRUCTION WORKS

OPTIONS FOR FINISHING CONSTRUCTION WORKS
OPTIONS FOR FACADE CLADDING
4.
OPTIONS FOR ELECTRICAL INSTALLATIONS
TOTAL OPTIONS BUILDING MAJLS :
285.000
93.800
853.350
179.920
1.412.070
602.716
2.014.786
2/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-construction
February 2015
Unit
Pos.
Description
Price
measures Quantity
A.
CONSTRUCTION WORKS - BUILDING MAJLS
A1.
EARTH WORKS
unit
Total
m3
8.500,00
4,0
34.000
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
A1.1 Excavation of construction pit

A1.2 Compressed tampon - supplied, including leveling
A1.6 Unforeseen works. Estimate of 10 % of the value of

the foreseen earth works
A2.
16.370
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
A2.1. Unforeseen works. Estimate of 10 % of the value of

the foreseen works for deep foundations
A3.
320.000
32.000
REINFORCED CONCRETE (RC) STRUCTURES
A3.1 Non-reinforced base concrete, thickness 10 cm, under

the base slab
m3
140,00
100,0
14.000
m3
560,00
400,0
224.000
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
Reinforced concrete walls, wall supports and columns m3

Reinforced concrete ceiling plates
m3
Reinforced concrete cupola base and cupola plate
m3
2.299,00
1.860,00
420,00
400,0
400,0
400,0
919.600
744.000
168.000
A3.2 Concreting of the reinforced concrete structures, the

item comprises concrete OPC 35 N/mm2, form-work
and reinforcement structure. Price per m 3
a.
Reinforced concrete foundation bonds and wall

attachments above bonds, at the elevation +1,05
b.
c.
d.
e.
3/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-construction
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
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 concrete

structure
m2
200,00
16,5
3.300

the foreseen reinforced concrete works
A4.
262.420
MASONRY AND BRICKLAYING WORKS
A4.1. Walls, built of void concrete blocks

a. Wall, thickness 20 cm
b. Wall, thickness 50 cm
m2
m2
500,00
165,00
28,0
65,0
14.000
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
m2
400,00
8,0
3.200
A4.9 Constructive dilatation - EPS thickness of 5 cm
A4.10.Unforeseen works. Estimate of 10 % of the value of

the foreseen bricklaying and masonry works
18.273
4/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-construction
February 2015
Unit
Pos.
A5.
Description
Price
measures Quantity
unit
Total
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
TOTAL OF OPTIONS FOR CONSTRUCTION WORKS:
114,00
2.500,0
285.000
285.000
5/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Finish const.works
February 2015
Unit
Pos.
Description
Price
measures Quantity
B.
FINISHING CONSTRUCTION WORKS - BUILDING MAJLS
B1.
STEEL SUPPORT STRUCTURE
unit
Total
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
4.800,00
3,00
14.400
5.800,00
3,00
17.400
71.000,00
0,55
39.050
B1.4 Various small metal profiles, with the anti-corrosive

protection - estimate the quantity
kg
B1.5 Steel support structure for facade decorations, with the kg

anti-corrosive protection
B1.6 Anti-corrosive protection - galvanized
kg
B1.7 Unforeseen works. Estimate of 10% of the value of the

foreseen works for steel structure
B2.
52.460
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
kg
29.100,00
3,00
87.300
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
B2.4 Metal profiles with anti-corrosive protection, as the substructure for the hanging of interior ceiling claddings
B2.5 Metal profiles with anti-corrosive protection, as the substructure for the hanging of interior wall claddings

foreseen locksmithing-metal works
B3.
21.211
JOINERY WORKS
B3.1 Decorative inner wooden door, rich style profiled

decorative door with a decorative wooden portal, the
item comprises:
6/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
- decorative door post of massive laminated wood, if

needed, reinforced with built-in metal profile
- 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
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.
b.
c.
d.
Two-leaf door D2, size 2,5x4,2 m, semi-circular shape

pc
at the top
10,00
15.000,00
150.000
Single-leaf door D3, size 1,0x3,0 m, semi-circular

shape at the top
pc
8,00
4.500,00
36.000
Single-leaf door D4, size 0,9x2,65 m, semi-circular

shape at the top
pc
11,00
3.600,00
39.600
Two-leaf sliding door, dim. 3,15x4,2 m, opening to the

pc
wall, together with a guide-rail
3,00
19.845,00
59.535
3,00
1.610,00
4.830
B3.2 Metal cassette for the mounting of the two-leaf sliding

door, size 3,15x4,2 m, together with guide-rail
pc
foreseen joinery works
B4
28.997
CEMENT ESTRICHS
B4.1 Floor structure of premises with the finished ceramic

cladding, the item comprises:
- reinforced concrete estrich MB 20, thickness 8,5 cm,
dilated
- dividing layer, PVC foil
m2
Price per m2
1.220,00
14,00
17.080
B4.2 Floor structure of premises with the finished stone

- reinforced concrete estrich MB 20, thickness 6 cm,
dilated
Price per m2
2.700,00
11,00
29.700

foreseen works for cement estrichs
m2
4.678
7/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
February 2015
Unit
Pos.
B5
Description
Price
measures Quantity
unit
Total
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 of
floor area
m2
240,00
65,00
15.600
m2
3.950,00
98,00
387.100
B6.2 Torn-up interior suspended ceiling of gypsumcardboard panels, on galvanized sub-structure, floor
area 2910 m2. Price per m2 of developed area

foreseen works for suspended ceilings
B7
40.270
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
B8
12.289
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
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
B8.3 Cladding of inner double stairs with slabs of natural

stone - marble, tread width 30 cm, front height 15 cm
B8.4 Cladding of intermediary landing of double stairs with

plates of natural stone
m1
60,00
195,00
11.700
m2
15,00
215,00
3.225
m1
50,50
195,00
9.848
B8.5 Cladding of inner level stairs with slabs of natural stone

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

foreseen stone cutting works
B9
46.077
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
m2
8.340,00
9,60
80.064
- acrylic primer
- 1x puttying and polishing of gypsum-cardboard
suspended ceilings
- 2x painting of gypsum-cardboard suspended ceilings
together with preliminary coating
m2
Price per m2
3.950,00
8,35
32.983
Price per m2
B9.3 Preparing the base and painting of gypsum-cardboard
suspended ceilings, the item comprises:

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
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total

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 XPS
Note: Delivery and mounting of the pipe branching for
cooling is comprised in the mechanical installations
Price per m2
m2
3.350,00
28,00
TOTAL OF OPTIONS FOR FINISHING CONSTRUCTION WORKS
Bi.
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
Bi2
Bi3
93.800
93.800
m2
1.800,00
120,00
216.000
m2
3.300,00
190,00
627.000
pc
50,00
1.700,00
85.000
DECORATIONS OF WALL CLADDINGS

Decorations on the wall claddings in combination
plaster and polyurethane foam in a higher level
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
TOTAL OF
928.000
10/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
OPTIONS FOR FINAL INTERIOR WORKS OF CEILLING AND WALLS

Bi1
Bi2
Bi3
Bi4
Bi5
Decorative plaster on colomns in imitation of stone

m2
50,00
700,00
Decorative inserts on the walls and ceiling in imitation

gold color and metallic inserts
ASSESSMENT up to 150,000
35.000
150.000

plaster and polyurethane foam in a lower level
m2
3.100,00
150,00
465.000
m2
1.800,00
60,00
31.350
m2
2.150,00
80,00
172.000

plaster and polyurethane foam in a lower level and
basement treatments together with the final painting.
Decorations on the suspended ceiling in combination

plaster and polyurethane foam in a lower level
TOTAL OF OPTIONS
853.350
11/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Facade cladding
February 2015
Unit
Pos.
Description
C.
FACADE CLADDING - BUILDING MAJLS
C1.
WINDOWS AND DOORS ON THE FACADE
Price
measures Quantity
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, substructures and insulating and sealing material
Price per piece
Windows
Window W1 dim. 2,5x5,15 m
pc
a.
Window W1/1 dim. 2,5x1,9 m, fixed, in the shape of
pc
b.
ellipse
Window
W2
dim.
1,0x1,625
m,
semi-circular
shape
at
the
pc top
c.
Window W3 dim. 2,5x0,75 m, basement level
pc
d.
Window W4 dim. 1,0x0,75 m, basement level
pc
e.
Doors
Double-leaf glass door D5 dim. 2,50x5,15 m
pc
f.
Double-leaf
glass
door
D5
dim.
2,50x5,45
m
pc
g.
unit
Total
23,00
5.595,00
128.685
32,00
7,00
13,00
4,00
4.340,00
1.475,00
1.440,00
690,00
138.880
10.325
18.720
2.760
6,00
3,00
8.030,00
8.510,00
48.180
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
- stainless fixing and anchoring material, substructures 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:
12/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Facade cladding
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
- 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
m2
19,40
775,00
15.035
pc
1,00
15.000,00
15.000
- decorative fixed glazing with painted glass/vitrage,

along the whole exterior circumference of door
b.
Double-leaf wooden door on the facade D2 dim.

2,5x4,2 m (surface 10 m2), semi-circular shape at the
top
C1.3 Unforeseen works. Estimate of 10 % of the value of

the foreseen works for windows and doors on the
facade
C2.
42.532
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.
b.
c.
d.
e.
f.
g.
h.
Cladding of pilasters on the facade

Cladding of the rest of the facade
Cladding of the semi-circular facade of arcs by the
terraces
Cladding on the tympanum
Cladding of the roof parapet, height 110 cm, above the
two wreaths
Cladding of the socle of the building
Cladding of the cascade ceiling on terraces, floor area
735 m2
Cladding of the roof base large cupolas
m2
m2
1.535,00
2.870,00
245,00
235,00
376.075
674.450
m2
m2
590,00
48,00
220,00
230,00
129.800
11.040
m2
m2
330,00
800,00
220,00
220,00
72.600
176.000
m2
m2
990,00
104,00
220,00
220,00
217.800
22.880
6,00
737,00
4.422
45,00
385,00
17.325
68,00
737,00
50.116
Decorative elements on the facade

C2.2 Decorative elements of glass fiber concrete,
incorporated with stainless anchors
a.
b.
c.
Decorative stone, dimensions 96x125 cm, thickness

12 cm, on the arch with stairs
pc
Decorative element, dimensions 100x45 cm, thickness
12 cm, above the windows and doors
pc
Decorative element, dimensions 141x101 cm,
thickness 12 cm, above the elliptical windows and
arches of terraces
pc
13/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Facade cladding
February 2015
Unit
Pos.
d.
Description
Decorative element, dimensions 18,5x31 cm,

thickness 12 cm, below the facade wreath
22 cm, by the window W2
Price
measures Quantity
unit
Total
pc
500,00
97,00
48.500
pc
8,00
152,00
5.896

10 cm, above the windows W2 and door D02
pc
Decorative cladding on the tympanum
m2
Decorative windows sills
m1
8,00
9,00
105,00
737,00
250,00
90,00
2.000
2.250
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
material
m2
710,00
300,00
213.000
Facade wreath at the elevation +10,90, spread surface

m2
1,56 m, length 310 m (height 0,75 m)
485,00
220,00
106.700
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
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
Wreath on the circumference of the socle of the large

cupola, spread surface 1,2 m, length 68 m (height 0,50
m2
m)
81,60
220,00
17.952
Wreath on the circumference of the socle of cupolas,

spread surface 1,0 m, length 5x 28 m (height 0,45 m),
m2
for all 5 cupolas
140,00
330,00
46.200
Decorative trimming by the circumference of the

cupola, spread surface 0,45 m, length 5x 28 m (height
m2
0,23 m), for all 5 cupolas
63,00
330,00
20.790
21.700,00
3,55
77.035
e.
f.
g.
h.
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.
b.
c.
d.
e.
f.
g.
'Metal profiles with anti-corrosive protection, for the

mounting of wreaths
kg
14/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Facade cladding
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
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
m1
m1
238,00
120,00
94,00
1.100,00
1.100,00
1.100,00
261.800
132.000
103.400
Cladding of the decorative element in the railing on the roof

C2.6 Cladding of the composed decorative element in the
railing 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
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
pc
decorative socle
35,00
800,00
28.000
a.
b.
c.
Balustrade railing on the roof, height 125 cm

Balustrade railing on the ground floor, height 100 cm
Balustrade railing by the exterior stairs
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
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
m2
laminated with glass fleece
2.200,00
13,00
28.600
11.900,00
13,50
160.650
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
15/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Facade cladding
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit

the foreseen works for prefabricated concrete
elements
C3.
339.833
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
m2
1.350,00
35,00

the foreseen facade works
C4.
Total
47.250
4.725
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
m1
265,00
195,00
51.675
m1
45,00
235,00
10.575
C4.2 Cladding of exterior stairs with slabs of the natural

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

the foreseen stone cutting works
C5.
21.383
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
m2
Price per 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
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Facade cladding
February 2015
Unit
Pos.
Description
Price
measures Quantity

4mm
m2
Price per m2
unit
Total
1.270,00
25,00
31.750
m1
70,00
150,00
10.500
Covering of cupolas
C5.4 Covering of cupolas on the roof, the item includes:
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
polystyrene
roof covering
material
m2
Price per m2
200,00
210,00
42.000
m1
494,00
21,00
10.374
pc
6,00
150,00
900
C5.3 Making of the construction dilatation of the building in

the hydro-insulation of the flat roof
C5.6 Metal flashings of aluminum painted sheet, together

with stainless fixing material and sealing material
C5.7 Roof intake pipes, mounted in the flat roof, for the
drainage of meteoric waters
the foreseen works for roof
TOTAL OF FACADE CLADDING:
51.559
5.060.341
17/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Facade cladding
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
pc
32,00
2.560,0
81.920
2.800,00
35,0
98.000
OPTIONS FOR FACADE CLADDING:

C1.
C1.4 Additional payment for scissor window opening in the

fixed glazing window and door glazing
C5.
BUILDING ROOF
a.
Additional payment for thermal insulation thickness of

20 cm
TOTAL OF OPTIONS FOR FACADE CLADDING:
179.920
18/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-electrical
February 2015
Unit
Pos.
4.
Description
measures
Quantity
Price
unit
Total
BUILDING MAJLS
4.1.
ELECTRICAL INSTALLATIONS - POWER CURRENT
4.1.5.11.1
4.1.5.11.2
4.1.5.11.4
4.1.5.11.5
4.1.5.11.6
4.1.5.11.7
4.1.5.11.9
4.1.5.11.10
LAMPS OF GENERAL LIGHTING

LAMPS OF EMERGENCY LIGHTING
INSTALLATION MATERIAL
SWITCHING BLOCKS
UPS DEVICE
AUTOMATIC COMPENSATION
LIGHTNING ROD
EL. INST. FOR MECHANICAL DEVICES AND
CENTRAL SUPERVISING SYSTEM
260.000
17.300
75.580
24.620
13.100
5.840
14.070
TOTAL ELECTRICAL INSTALLATIONS - POWER CURRENT
471.490
60.980
4.2.
ELECTRICAL INSTALLATIONS -WEAK CURRENT
4.2.5.12.1
4.2.5.11.2
4.2.5.12.4
4.2.5.12.5
4.2.5.12.6
SYSTEM OF UNIVERSAL WIRING

GROUP ANTENNA SYSTEM
VIDEO SURVEILLANCE SYSTEM
LOUDSPEAKERS EQUIPMENT
27.170
16.060
35.860
18.100
AUTOMATIC FIRE DETECTION ALARM SYSTEM

JOINT EQUIPMENT FOR TELECOMMUNICATION
SYSTEMS
25.660
4.2.5.12.7
TOATAL ELECTRICAL INSTALLATIONS -WEAK CURRENT
4.3.
TOTAL ELECTRICAL INSTALLATIONS LIGHTING ON THE FACADE
OPTIONS FOR ELECTRICAL INSTALLATIONS

4.1.5.11.3 CONTROL AND REGULATION - EIB system
4.1.5.11.12 ADDITIONAL EXTERIOR LIGHTING OF BUILDING
1.5
128.820
ELECTRICAL INSTALLATIONS LIGHTING ON THE FACADE
4.1.5.11.12 BASIC EXTERIOR LIGHTING OF BUILDING
1.1
1.2
1.3
1.4
5.970
DIESEL GENERATOR
MV BLOCK (10kV)
TRANSFORMER EQUIPMENT
VIDEO SURVEILLANCE OUTSIDE- 10 CAMERAS
MULTIMEDIA -ESTIMATE UP TO 75000
TOTAL OPTIONS FOR ELECTRICAL INSTALLATIONS
70.000
670.310
176.986
120.000
73.920
61.770
64.270
30.770
75.000
602.716
19/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
M-Water
February 2015
Unit
Pos.
5.1.
Description
Price
measures Quantity
unit
Total
WATER CONDUIT AND SEWAGE SYSTEM

MAIN MAJILIS
3545
Sanitary elements - main building

Bidet
WC
Wash basin
Bathtub
Water discharge
TOTAL
pc
pc
pc
pc
pc
pc
Kitchen - water plumbing

Interior hydrant network
Hydrants
Pumping - basement
Condense outlet
400m 75
Filtration and preparation of water
Preparation of hot sanitary water
Meteoric channels, 10 outflows
Hydrofor device for sanitary water
3
7
20
2
4
36
pc
pc
6
1
pc
pc
1
1
TOTAL WATER CONDUIT AND SEWAGE SYSTEM
212.900
20/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
5.2.
OFFER
M-Hvac
February 2015
Description
Unit
measures Quantity
Price
unit
Total
MECHANICAL INSTALLATIONS - AIR-CONDITIONING, HEATING AND COOLING

BUILDING MAJLS
A.1 - Floor cooling
1.
2.
3.
4.
5.
6.
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.
The assembly for the regulation of water temperature

is foreseen 18/22, composed of metal fittings, closed
expansion vessel, three-way regulation valve, and all
the required automatics
set
set
Branching of the heat insulated cold water pipes DN 32

m
to DN 100, including PH holders.
450
Multilayer VPE pipe - as Unipipe for the floor cooling

system
9800
set
14
set
set
14
Distributor and collector for the floor cooling system,

including the cabinet to be mounted into the wall
system panels and PE foil for the floor cooling system
7.
Automatics for the prevention of floor dewing
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 elements
for the control of the device.
Air quantity: To/from= 7200 / 6500 m3/h
Cooling power: 140 kW
21/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
Description
Unit
measures Quantity
Power of electrical heater: 15 kW

It is supplied together with all the assembly and sealing
set
material and the roof substructure.
2.
OFFER
M-Hvac
February 2015
Electronic flow regulators together with its own

automatics for the regulation of the variable air quantity
54
Peripheral elements: regulation blinds, fire-fighting

valves, sound silencers, etc.
set
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
7.
Electrical works, automatic regulation and connection

to the CNS
set
Centrifugal outlet radial fan for the outlet of air from the
kitchen
V= 3000 m3/h
including the self-closing valve, electric control cabinet,
set
mounting material
Radial fan for the outlet of air from the sanitary

premises, including the self-closing valve, electrical
switch, sound silencer
V= 380 m3/h
V= 120 m3/h
set
set
4
5
set

material
kg
1700
5.
m2
6.
set
7.

to the CNS
set
4.
8.
Total
set
3.
Price
unit
Preliminary works and other works 10 %
Total Ventilation - preparation of fresh air
A.3 - Air-conditioning - waste air outlet

1.
2.
3.
4.

valves, sound silencers, roof caps, etc.
22/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
8.
OFFER
M-Hvac
February 2015
Description
Unit
measures Quantity
Price
unit
Total
Total Air-conditioning - waste air outlet
A.4 - Preparation of cold water for air-conditioning

devices and pipe installations
1.

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
Branching (exterior) of the heat insulated cold water

pipes DN 80, including the PH holders, and all the
required fittings
55
3.
Structures and mounting material
set
4.
Electrical installations and automatic regulation
set
5.
Preliminary works and other works
set
12
set
32
2.
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
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 fan
with electric motor, air filter of the G3 quality, tub for
collecting condensate.
23/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
OFFER
M-Hvac
February 2015
Description
Unit
measures Quantity
Price
unit
Total
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.
2.
3.
set
- Automatic regulation for the control and supervision

of the CNS system
set
Hanging and fixing material of various profiles, thread

bars, and collars
set
kg
14.800
m2
650
set
set
set
1
1
set
Total Air-conditioning- VRV system
A.6 - Air-conditioning-BRANCHING AND

DISTRIBUTION OF AIR for VRV system
1.

material
2.
3.
Distribution elements for air inlet - grid, diffusers,

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

perforation, hoods
4.

bars, and collars
5.
Total Air-conditioning-BRANCHING AND

TOTAL MECHANICAL INSTALLATIONS - AIRCONDITIONING, HEATING AND COOLING

1.518.740
24/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015

BUILDING SERVANT QUARTER
139.518
CONSTRUCTION WORKS
B.
C.
FACADE CLADDING
128.035
TOTAL OF CONSTRUCTION WORKS, FINISHING

WORKS, FACADE CLADDING, AND ELEVATOR
311.158
4.
5.
5.1.
5.2.
HEATING/COOLING
TOTAL OBJEKT SERVANT QUARTER :
43.605
47.000
36.600
118.400
513.158
OPTIONS:
5.236
41.125
TOTAL OPTIONS SERVANT QUARTER :
46.361
25/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
A.
CONSTRUCTION WORKS - BUILDING SERVANT QUARTER
A1.
EARTH WORKS
unit
Total
m3
510,00
4,0
2.040
m3
170,00
20,0
3.400
m3
100,00
10,0
1.000
m3
410,00
15,0
6.150
A1.4 Back-filling with excavated material, including compressing

A1.6 Unforeseen works. Estimate of 10 % of the value of the
foreseen earth works
A3.
1.259
A3.1 Non-reinforced base concrete, thickness 10 cm, under the

m3
base slab
A3.2 Concreting of the reinforced concrete structures, the item
comprises concrete OPC 35 N/mm2, form-work and
reinforcement structure. Price per m 3
a.
Reinforced concrete foundation plate with
reinforcement
b.
Reinforced vertical and horizontal ties, lintel and roof
elements
c.
structure
27,00
100,0
2.700
m3
127,00
400,0
50.800
m3
m3
23,00
52,00
400,0
400,0
9.200
20.800
m2
6,00
16,5
99
A3.5 Unforeseen works. Estimate of 10 % of the value of the

foreseen reinforced concrete works
A4.
8.090
MASONRY AND BRICKLAYING WORKS
A4.1. Walls, built of void concrete blocks thickness 20 cm
m2
350,00
28,0
9.800
m2
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

26/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total

4mm
- 3 mm bituminous protection panels for the vertical hydroinsulation
m2
Price per m2
410,00
23,0
9.430
m2
19,00
17,0
323
A4.7 Finishing elements of the hydro-insulation in wet premises,

m1
sealing hydro-insulation tape
29,00
9,0
261
A4.9 Unforeseen works. Estimate of 10% of the value of the

foreseen bricklaying and masonry works
A5.
3.016
A5.1 Light mobile working scaffolds, height to 2 m
m2
202,00
3,6
727

foreseen carpentry installation works
73
139.518
B.
FINISHING CONSTRUCTION WORKS - BUILDING SERVANT QUARTER
B2.
m1
8,00
32,00
256

B3.
26
JOINERY WORKS

decorative door with a decorative wooden portal, the item
comprises:
- all the required stainless fixing and anchoring material,
sub-structures and auxiliary, insulating and sealing
material
27/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
Price per piece

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

B.4
396
CEMENT ESTRICHS
B4.1 Floor structure floor total thickness 10 cm, premises with

the finished ceramic cladding, the item comprises:
dilated
Price per m2
m2
183,00
14,00
2.562
m2
19,00
23,00
437
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
B6
300
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 of floor area
B6.2 Suspended ceiling of gypsum-cardboard panels, on

galvanized sub-structure
m2
67,00
60,00
4.020
m2
120,00
30,00
3.600
m2
14,50
75,00
1.088
B6.3 Outdoor suspended ceiling of cement board plates

(Aquapanel), on galvanized sub-structure

B7.
762
CERAMIC TILE WORKS
B7.1 Wall cladding with ceramic tiles
m2
160,00
48,00
7.680
m2
199,00
50,00
9.950
28/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
m1
108,00
unit
22,00

B9
Total
2.376
2.001
PAINTING WORKS

comprises:
- acrylic primer
- 2x puttying and polishing of the rough-cast and concrete
walls
Price per m2
m2
280,00
9,60
2.688

- acrylic primer
suspended ceilings
Price per m2
m2
134,50
8,35
1.123

381
43.605
TOTAL FINISHING CONSTRUCTION WORKS:
C.
FACADE CLADDING - BUILDING SERVANT QUARTER
C1.

- all the required metal elements for doors and windows
a.
b.
- stainless fixing and anchoring material, sub-structures

and insulating and sealing material
Price per piece
Windows
Window W1 dim. 1,6x1,4 m, semi-circular shape at the top
pc
pc
7,00
3,00
2.700,00
700,00
18.900
2.100

decorative door, fillings decorated with metal elements, the
item comprises:
29/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total

- decorative door leaves, made of the massive laminated
- 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.
3.333
PRECAST PRODUCTS FRON GLASS FIBER CONCRETE
C2.2 Decorative elements of glass fiber concrete, incorporated

with stainless anchors
a.
b.
c.
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
Decorative window sill of glass fiber concrete - 7 pc,

developed width cca 30 cm
m2
3,50
70,00
245
Cladding of the socle of the building, developed width 0,5

m2 x 44,0 m
m2
22,00
220,00
4.840
91,00
220,00
20.020
1.200,00
3,55
4.260

item comprises:
- wreaths of glass fiber concrete with stainless anchors,
mounted on the metal sub-structure
material
a.
Price per m 2 razvite povrine za venec doline 86 m
m2
b.
Metal galvanized sub-structure for the mounting of wreaths
kg
30/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
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.
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
m2
388,00
42,00

foreseen facade works
C4.
16.296
1.630
C4.2 Cladding of exterior stairs with slabs of the natural stone,

thickness 3 cm
a.
m1
12,00
195,00
2.340

C5.
234
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
m2
256,00
71,00
18.176
31/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
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
m1
83,00
21,00
1.743
C5.7 Roof intake pipes, mounted in the flat roof, for the drainage
pc
of meteoric waters
3,00
150,00
450
C5.6 Metal flashings of aluminum painted sheet, together with

stainless fixing material and sealing material

foreseen works for roof
C6.
2.667
FACADE SCAFFOLD
C6.1 Facade scaffolds, made of steel pipes, height to 10 m
m2
375,00
SERVANT QUARTER
m2
235,00
47.000
TOTAL ELECTRICAL INSTALLATIONS
5.1.
2.625
128.035
TOTAL OF FACADE CLADDING:
4.
7,00

WC
Wash basin
Shower
TOTAL
3,00
3,00
3,00
9,00
Kitchen - water plumbing

Condense outlet 75
TOTAL WATER CONDUIT AND SEWAGE
36.600
32/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
5.2
Description
Price
measures Quantity
unit
Total
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.

2.
3.
4.
set
1,00
set
5,00
set
1,00
kg
950,00
Electronic flow regulators together with its own automatics

for the regulation of the variable air quantity
Peripheral elements: regulation blinds, fire-fighting valves,

sound silencers, etc.

material
5.
m2
100,00
6.
set
1,00
7.
Electrical works, automatic regulation and connection to

the CNS
set
1,00
set
1,00
8.
C.2 - Air-conditioning - waste air outlet

1.
2.
kitchen
V= 1350 m3/h
including the self-closing valve, electric control cabinet,
mounting material
Radial fan for the outlet of air from the sanitary premises,
including the self-closing valve, electrical switch, sound
silencer
33/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
set
3,00
set
1,00

material
kg
350,00
5.
m2
2,50
6.
set
1,00
7.
Electrical works, automatic regulation and connection to

the CNS
set
1,00
set
1,00
V= 120 m3/h
3.
4.
8.
unit
Total
Peripheral elements: regulation blinds, fire-fighting valves,

sound silencers, roof caps, etc.
C.3 - Preparation of cold water for air-conditioning

1.
2.
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 electric
control cabinet.
Branching (exterior) of the heat insulated cold water pipes

DN 65, including the PH holders, and all the required
fittings
10,00
3.
set
1,00
4.
set
1,00
5.
1,00
C.4 - Air-conditioning- VRV system

1.

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.
set
1,00
34/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
- 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 with
electric motor, air filter of the G3 quality, tub for collecting
condensate.
set
1,00
set
5,00

units, main pipe branches, pipe Y-pieces, heat insulated
copper pipes and pipes for the discharge of condensate,
made of hard PVC material.
set
1,00
- Automatic regulation for the control and supervision of

the CNS system
set
1,00
set
1,00

material
kg
260,00
2.
m2
8,00
3.
Distribution elements for air inlet - grid, diffusers, nozzles,

etc.
set
8,00

perforation, hoods
set
1,00

bars, and collars
set
1,00
5.
set
5.2
- 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.
2.

bars, and collars
3.
C.5 - Air-conditioning-BRANCHING AND

1.
3.
4.
118.400
35/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
SERVANT QUARTER
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
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
polystyrene XPS
Obraun po m2
187,00
28,00
5.236
5.236
C2.
MONTANI 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
material
OPCIJA ZA FASADNI PLA SKUPAJ:
175,00
235,00
41.125
41.125
36/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015

BUILDING GUEST LOUNGE
158.469
CONSTRUCTION WORKS
B.
C.
FACADE CLADDING
191.862
TOTAL OF CONSTRUCTION WORKS, FINISHING

WORKS, FACADE CLADDING
435.067
84.737
51.600
4.
5.
5.1.
5.2.
HEATING/COOLING
120.570
TOTAL OBJEKT SERVANT QUARTER :
638.737
31.500
OPTIONS
B
5.768
Bi.
21.150
65.800
TOTAL OPTIONS
92.718
SERVANT QUARTER :
37/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
A.
CONSTRUCTION WORKS - BUILDING GUEST LOUNGE
A1.
EARTH WORKS
unit
Total
m3
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
m3
425,00
15,0
6.375


foreseen earth works
A3.
1.297
A3.1 Non-reinforced base concrete, thickness 10 cm, under

the base slab
m3
33,00
100,0
3.300
m3
150,00
400,0
60.000
m3
m3
m3
m3
26,00
58,00
5,00
400,0
400,0
400,0
10.400
23.200
2.000
7,00
16,5
116
A3.2 Concreting of the reinforced concrete structures, the

item comprises concrete OPC 35 N/mm2, form-work
and reinforcement structure. Price per m 3
a.
b.
c.
d.
Reinforced concrete foundation plate with

reinforcement
Reinforced vertical and horizontal ties, lintel and roof
elements
Reinforced concrete cupola base and cupola plate

structure
m2
foreseen reinforced concrete works
A4.
9.902
MASONRY WORK
A4.1. Walls, built of void concrete blocks thickness 20 cm

m2
375,00
28,0
10.500
m2
630,00
14,0
8.820
A4.4 Horizontal hydro-insulation of the building, of the

following elements:
Price per m2
m2
285,00
12,0
3.420
38/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
A4.5 Vertical hydro-insulation and hydro-insulation

protection
4mm
- 3 mm bituminous protection panels for the vertical
hydro-insulation
Price per m2
m2
335,00
23,0
7.705
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
A5.
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
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

foreseen works for steel structure
B2.
210
m1
12,00
32,00
384
kg
320,00
3,00
960
kg
700,00
3,00
2.100
B2.4 Metal profiles with anti-corrosive protection, as the substructure for the hanging of interior ceiling claddings
B2.5 Metal profiles with anti-corrosive protection, as the substructure for the hanging of interior wall claddings
39/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total

B3.
344
JOINERY WORKS

decorative door with a decorative wooden portal, the
item comprises:
- all the required stainless fixing and anchoring
material, sub-structures and auxiliary, insulating and
sealing material
Price per piece
a.
pc
4,00
2.090,00
8.360
b.
pc
4,00
1.880,00
7.520

B.4
1.588
CEMENT ESTRICHS
B4.1 Floor structure of premises with the finished ceramic

dilated
m2
Price per m2
102,00
14,00
1.428
B4.2 Floor structure of premises with the finished stone

dilated
m2
Price per m2
122,00
11,00
1.342
B4.3 Floor structure wet floor total thickness 15 cm for

finished ceramic cladding, the item comprises:
dilated
40/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description

- light concrete thickness 7,5 cm
Price per m2
Price
measures Quantity
m2
28,00
unit
Total
23,00
644

B5
341
PREFABRICATED PARTITION WALLS
B5.1 Gypsum plasterboard wall claddings
m2
75,00
30,00
2.250

foreseen works for prefabricated partition walls
225
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 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
m2
45,00
98,00
4.410
m2
5,00
75,00
375
B6.3. Torn-up interior suspended ceiling of gypsumcardboard panels, on galvanized sub-structure, floor
area 32 m2. Price per m2 of developed area
B6.3. Outdoor suspended ceiling of cement board plates

(Aquapanel), on galvanized sub-structure
B7.
1.178
CERAMIC TILE WORKS
B7.1 Wall cladding with ceramic tiles
m2
112,00
48,00
5.376
m2
130,00
50,00
6.500
m1
75,00
22,00
1.650

B8
1.353
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
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
B8.2 Low-wall cladding of natural stone
Price
measures Quantity
m1
60,00
unit
Total
40,00

B9
2.400
1.853
PAINTING WORKS

comprises:
- acrylic primer
- 2x puttying and polishing of the rough-cast and
concrete walls
m2
440,00
9,60
4.224
- acrylic primer
suspended ceilings
m2
Price per m2
227,00
8,35
1.895
Price per m2

612
C.
FACADE CLADDING - BUILDING SERVANT QUARTER
C1.
84.737

- all the required metal elements for doors and
windows
- stainless fixing and anchoring material, substructures and insulating and sealing material
Price per piece
a.
b.
c.
Window W1 dim. 3,3x2,35 m (surface 6,4 m2), semipc

circular shape at the top
Window W2 dim. 1,6x1,4 m, semi-circular shape at the
pc
top
pc
1,00
23.250,00
23.250
6,00
4,00
2.700,00
700,00
16.200
2.800
42/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total

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
- stainless fixing and anchoring material, substructures 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

C2.
2.113
4.436
Facade panels
- glass fiber concrete panels, joining with dilatation
joints with overlapping, with the drain pipe on the
horizontal exterior edge
material
a.
b.
c.
d.
Cladding of pilasters on the facade

Cladding of the rest of the facade
Cladding of the socle of the building
Cladding of the roof base cupolas
m2
m2
m2
m2
27,00
4,40
44,00
25,00
235,00
225,00
220,00
220,00
6.345
990
9.680
5.500
Decorative elements on the facade

43/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
C2.2 Decorative elements of glass fiber concrete,

incorporated with stainless anchors
a.
b.
c.
d.
e.
f.
Decorative element dim. 18,5x31 cm, d= 12 cm, under

the facade wreath
Decorative element dim. 40x42 cm, d= 22 cm, near
window W2
Decorative element dim. 141x101 cm, d= 12 cm, over
the elliptical arches
Decorative arch liner elements of glass fiber concrete
incorporated on the arch
Decorative arch liner elements of glass fiber concrete 6 pc x 5,9 m, developed width 45 cm, incorporated on
the facade
Decorative window sill of glass fiber concrete,
developed width cca 30 cm
pc
16,00
97,00
1.552
pc
2,00
152,00
304
pc
3,00
737,00
2.211
m2
2,00
240,00
480
m2
16,00
220,00
3.520
m2
4,80
70,00
336
m2
76,00
220,00
16.720
kg
1.100,00
3,55
3.905
m1
15,50
1.100,00
17.050
m2
255,00
13,50
3.443
Decorative wreaths
item comprises:
- wreaths of glass fiber concrete with stainless
anchors, mounted on the metal sub-structure
material
a.
b.
Price per m 2 of developed area wreaths length 86 m

Metal galvanized sub-structure for the mounting of
wreaths
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
C2.12 Painting all glass fiber concrete elements on the
facade, the item comprises:
- primary paint
- 2x final paint
Price per m2
foreseen works for prefabricated concrete elements
7.204
44/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
C3.
Description
Price
measures Quantity
unit
Total
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
m2
320,00
42,00
13.440
C3.2 Unforeseen works. Estimate of 5 % of the value of the

foreseen facade works
C3.
672
C3.1 Cladding of floor on terraces with slabs of the natural

m2
46,00
215,00
9.890
m1
3,40
195,00
663
C3.2 Cladding of exterior stairs with slabs of the natural

a.

C4.
1.055
BUILDING ROOF
Flat roof
C4.1 Flat roof layers, includes vertical finishing hydroinsulation elements, the item includes:
- thermal insulation, thickness 50 mm, extruded
polystyrene
- dividing layer
- floor concrete slabs, thickness 5 cm
m2
Price per m2
248,00
71,00
17.608
92,00
75,00
6.900
C5.2 Prefabricate concrete on roof wreath "L"-form, spread

surface 45 cm, with stainless fixing material and
sealing material
m1
Covering of cupolas
C4.4 Covering of cupolas on the roof
45/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
- thermal insulation, thickness 50 mm, extruded

polystyrene
roof covering
material
Price
measures Quantity
unit
Total
m2
18,50
290,00
5.365
m1
101,00
21,00
2.121
3,00
150,00
450
C4.6 Metal flashings of aluminum painted sheet, together

with stainless fixing material and sealing material
C4.6 Roof intake pipes, mounted in the flat roof, for the
drainage of meteoric waters
pc

foreseen works for roof
C5.
3.244
FACADE SCAFFOLDS
C5.1 Facade scaffolds, made of steel pipes, height to 10 m

m2
345,00
TOTAL FACADE CLADDING:
4.
7,00
2.415
191.862
GUEST LOUNGE
258,00
TOTAL ELECTRICAL INSTALLATIONS
51.600
5.1. WATER CONDUIT AND SEWAGE SYSTEM

Bidet
pc
4,00
WC
Wash basin
Bathtub
TOTAL
pc
pc
pc
pc
4,00
4,00
4,00
16,00
Condense outlet 75
46/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total

TOTAL WATER CONDUIT AND SEWAGE SYSTEM
5.2
31.500
MECHANICAL INSTALLATIONS - AIRCONDITIONING, HEATING AND COOLING

B.1 - Ventilation and 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.
set
2.
3.
4.
5.
1,00
Electronic flow regulators together with its own

automatics for the regulation of the variable air quantity
set
5,00

valves, sound silencers, etc.
set
1,00

material
kg
560,00
m2
60,00
6.
set
1,00
7.

to the CNS
set
1,00
8.
B.2 - Air-conditioning - waste air outlet
47/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
1.
3.
Description
Price
measures Quantity
kitchen, including the self-closing valve, electric control
cabinet, mounting material
V= 120 m3/h
set
valves, sound silencers, roof caps, etc.
1,00

material
kg
300,00
5.
m2
2,50
6.
set
1,00
7.

to the CNS
set
1,00
set
1,00
Branching (exterior) of the heat insulated cold water

pipes DN 40, including the PH holders, and all the
required fittings
10,00
3.
set
1,00
4.
set
1,00
5.
8.
Total
4,00
set
4.
unit
B.3 - Preparation of cold water for airconditioning devices and pipe installations
1.
2.

Calorific power 25 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.
1,00
B.4 - Air-conditioning- VRV system

1.

premises in the transitional period, They are composed
of:
48/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total
- 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.
set
1,00
set
6,00
set
1,00
- Automatic regulation for the control and supervision

of the CNS system
set
1,00

bars, and collars
set
1,00
set
- 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
with electric motor, air filter of the G3 quality, tub for
collecting condensate.

units, main pipe branches, pipe Y-pieces, heat
insulated copper pipes and pipes for the discharge of
condensate, made of hard PVC material.
2.
3.
A.6 - Air-conditioning-BRANCHING AND

1.

material
kg
2.
m2
100,00
3.
Distribution elements for air inlet - grid, diffusers,

nozzles, etc.
set
1,00
1.100,00
3.

perforation, hoods
set
1,00
4.

bars, and collars
set
1,00
5.
set
1,00
5.2
120.570
49/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
GUEST LOUNGE
February 2015
Unit
Pos.
Description
Price
measures Quantity
unit
Total

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
polystyrene XPS
Obraun po m2
206,00
28,00
5.768
5.768
OPTIONS FOR FINAL INTERIOR WORKS OF CEILLING AND WALLS

Bi.

Interior decorations on the ceiling and wall cladding
235,00
90,00
TOTAL OF OPTIONS FOR INTERIERSKE OBDELAVE STEN IN STROPA
21.150
21.150

C2.
Fasad panels
- 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
material
TOTAL OPTIONS FOR FACADE CLADDING:
280,00
235,00
65.800
65.800
50/58
Omnia Arhing d.o.o

HAYRAT PROJECT
OFFER
OUTDOOR ARRANGEMENT
February 2015
TOTAL RECAPITULATION
OUTDOOR ARRANGEMENT
The outdoor arrangement surface is
5416 m2
1.
PRELIMINARY WORKS ON THE BUILDING PLOT
34.870
2.
UNDERGROUND STRUCTURE
54.605
3.
MAKING A BASE FOR THE FINAL STONE SETTING/PAVING
140.000
4.
MAKING OF FINISHING PAVEMENTS
172.199
5.
BUILDINGS OF SMALL ARCHITECTURE
284.124
6.
ARRANGEMENT OF GREEN SURFACES
59.400
7.
PLANTING OF TREES
17.400
8.
PLANTING OF BUSHES
9.
GRASSING OF GREEN SURFACES
4.680
20.600
2.192
10. ARRANGEMENT OF FLOWER BEDS
124.239
11. IRRIGATION SYSTEMS
62.800
12. ELECTRICAL INSTALLATIONS

SKUPAJ:
977.109
OPTION
3.
4.
13.
14.

FOUNTAIN
ENERGY BLOCK
240m2
TOTAL OPTION
205.000
221.261
153.600
240.000
819.861
51/58
Omnia Arhing d.o.o

HAYRAT PROJECT
1.
PRELIMINARY WORKS ON THE BUILDING PLOT 56.800m2 - WITHOUT ROAD 1 AND ROAD 2
Pos.
1.2.
OFFER
OUTDOOR ARRANGEMENT
February 2015
Description
Unit
measures Quantity
Price
unit
Total
REMOVAL OF THE TOP LAYERS OF SOIL AND STACKING

EARTH WORKS
Surface wide excavation of soil in the layer in the
thickness of 30 cm, for the arrangement of green
plots
m3
1.624,80
4,60
7.474
Surface wide excavation of soil in the layer in the

thickness of30 cm, for the arrangement of traffic
surfaces, together with transportation
m3
1.624,80
6,10
9.911
3.
Transportation of the excavated material
m3
1.124,80
12,70
14.285
4.
Depositing of soil
m3
500,00
2,40
1.200
m2
5.000,00
0,40
2.000
1.
2.
6.
DIMENSIONS AND STACKING

The dimensions and stacking of borders between
the driving and the marching routes
34.870
TOTAL OF REMOVAL OF THE TOP LAYERS OF SOIL

TOTAL OF PRELIMINARY WORKS ON THE PARCEL
34.870
2.
UNDERGROUND STRUCTURE
2.1.
SEWAGE SYSTEM - METEORIC
a.
Sewage system of PVC pipes

DN 160
m1
87,80
49,30
4.329
Desanding of concrete pipe DN 450 mm, together

with cover
pc
4,00
499,20
1.997
Inspection shaft of concrete pipe DN 1000 mm,

together with cover
pc
4,00
960,00
3.840
Line chanelettes
DN 200, with cast-iron grid
m1
e.
Road gully CP, of concrete pipe 450 mm
pc
5,00
343,00
1.715
f.
Oil baffle 80/8 l/s 1800 mm, PE
pc
1,00
7.653,10
7.653
2.2.
CONSTRUCTION WORKS FOR BRANCHING OF INSTALLATIONS
200,00
21,80
4.360
3,00
870,40
2.611
b.
c.
d.
2.2.1. ELECTRIC CABLE CHANNELING - OUTDOOR

LIGHTING
a.
b.
Excavation, compacting of bottom, capping layer

and back-filling for the protection of pipes
m1
Reinforced concrete inspection electrical shaft,

dim. 60/60/100 cm
pc
52/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
c.
OFFER
OUTDOOR ARRANGEMENT
February 2015
Description
Unit
measures Quantity
Reinforced concrete base for lamps, dim. 60/60/60

pc
cm
Price
unit
Total
6,00
150,00
900
150,00
70,00
10.500
PC
1,00
2.300,00
2.300
m1
400,00
36,00
14.400
2.2.2. WATER CONDUIT

a.
b.
Cast-iron pipes DN 125 with excavation and backm1

filling
Reinforced concrete water meter shaft, dim.
3x2x2m
2.2.3. HYDRANT NETWORK

a.
Excavation, compacting of bottom, capping layer

and back-filling
TOTAL OF UNDERGROUND INFRASTRUCTURE:
54.605
3.
3.1.
ASPHALT ROAD SURFACES BY THE

REINFORCED CONCRETE SLAB
Base composition:
- resistant concrete, C 20/25 (rein. +- Q335),
thickness 15 cm
- tampon crushed aggregate TD 16/32 mm,
thickness 20 cm
- geo.textile- PP felt (min. 400 g/m2)
m2
1.400,00
100,00
MAKING A BASE FOR THE FINAL STONE

SETTING/PAVING:
OPTION
PAVED SURFACES BY THE REINFORCED
CONCRETE SLAB
Base composition:
- resistant concrete, C 20/25 (rein. +- Q335),
thickness 15 cm
4.
4.1.
PAVED DRIVING - MARCHING SURFACES BY

THE REINFORCED CONCRETE SLAB
- concrete cubes
4.2.
ASPHALTING OF DRIVING SURFACES

- AC 11 surf B35/50 A2, thickness 4 cm
- AC 22 base B35/50 A2, thickness 6 cm
140.000
140.000
m2
2.050,00
100,00
205.000
m2
2.064,00
40,00
82.560
m2
1.374,00
28,80
39.571
53/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
OFFER
OUTDOOR ARRANGEMENT
February 2015
Description
Unit
measures Quantity
Price
unit
Total
4.3.
JAPANESE GARDEN
- laying of stones following the principle of
Japanese garden
m2
0,00
4.4.
Concrete curb 15/25 cm
m1
1.000,00
46,10
46.100
4.5.
Concrete curb 15/25/100 cm

Granite curb 15/25/30-50 cm
Concrete curb 8/20/100 cm
Granite curb 8/20/30-50 cm
m1
m1
m1
m1
0,00
0,00
0,00
0,00
102,40
121,60
67,80
80,60
0
0
0
0
4.6.
Traffic equipment - exterior parking spaces
kos
10,00
32,00
320
4.7.
Sinking stays
kos
1,00
3.648,00
3.648
4.8.
Decorative platform, made of stone
m2
0,00
153,60
4.9.
decorative stone columns of lamps
kos
0,00
3.648,00
4.10. Aluminum profile, height 150 mm, as a dividing line

between grass and flowers
m1
0,00
41,00
TOTAL OF FINISHING PAVEMENTS ARRANGEMENT:
4.1.
OPTION
Additional payment
PAVED DRIVING - MARCHING SURFACES BY
THE REINFORCED CONCRETE SLAB
- granite cubes 10/30/6 cm, embedded with
cement mortar
172.199
m2
2.064,00
107,20
221.261
5.
BUILDINGS OF SMALL ARCHITECTURE
5.1.
PARK EQUIPMENT, railing
Railing of the PARCEL, brick wall, height 2m
m1
400,00
384,00
153.600
Entrance door on the parcel
kos
2,00
12.350,00
24.700
Pergola over parking
m2
400,00
254,00
101.600
Park benches
pc
4,00
448,00
1.792
Rubbish bins
pc
10,00
243,20
2.432
TOTAL OF PARK EQUIPMENT:
284.124
54/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
OFFER
OUTDOOR ARRANGEMENT
February 2015
Description
Unit
measures Quantity
Price
unit
Total
6.
ARRANGEMENT OF GREEN SURFACES - SURFACE 34.500,0 m2
a.
Planning
m2
2.000,00
3,30
6.600
b.
Preparation of base
m2
2.000,00
3,50
7.000
c.
Preparation of drainiage layer of sand
m3
500,00
34,00
17.000
d.
Tipping of fertile soil, leveling
m3
500,00
57,60
28.800
UREDITEV POVRIN ZELENIC SKUPAJ:
59.400
7.
PLANTING OF TREES
a.
Mechanical preparation of planting holes and

planting of trees with the soil lumps
kos
15,00
160,00
2.400
Tree shoots
kpl
15,00
1.000,00
15.000
b.
TOTAL OF TREE PLANTING:
17.400
8.
PLANTING OF BUSHES
a.
Preparation of planting holes and planting of

bushes - shoots
kos
30,00
22,00
660
Bush shoots and hedge shoots
kpl
30,00
134,00
4.020
c.
TOTAL OF BUSH PLANTING:
4.680
9.
GRASSING OF GREEN SURFACES
a.
Laying of grass turf
m2
2.000,00
7,70
15.400
b.
Rolling, watering, and fertilizing
m2
2.000,00
2,60
5.200
ZATRAVITEV ZELENIC SKUPAJ:
20.600
10.
ARRANGEMENT OF FLOWER BEDS
a.
Arranging of flower beds with annual plants

(including the preparation of surface, plants,
planting)
m2
10,00
83,20
832
Arranging of flower beds with multi-annual plants

(including the preparation of surface, plants,
planting)
m2
10,00
136,00
1.360
b.
TOTAL OF ARRANGEMENT OF FLOWER BEDS:
2.192
55/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
11.
OFFER
OUTDOOR ARRANGEMENT
February 2015
Description
Unit
measures Quantity
Price
unit
Total
UNDERGROUND WATER RESERVOIRS, WATER CONDUIT AND SEWAGE SYSTEM
11.1. UNDERGROUND WATER RESERVOIRS,

1.
CONSTRUCTION WORKS
Earth works - excavation and back-filling
m3
70,00
17,70
1.239
The water meter

The external hydrant network 8 hydrants
pipelines 150
Hidrofor for ext. and int. hydrants
97.000
Wastewater Treatment Plant

Pumping station for watering
18.000
8.000
GRADBENA DELA SKUPAJ:
124.239
PODZEMNI BAZENI ZA VODO SKUPAJ:
124.239
11.2. SYSTEM FOR AUTOMATIC IRRIGATION

Watering 2200m2
Plastic reservoir for water 50m3
83.000
4.1.5.11
ELECTRICAL INSTALLATIONS - OUTDOOR ARRANGEMENT
4.1.5.11
ELECTRICAL INSTALLATIONS - OUTDOOR ARRANGEMENT
LAMPS
4.1.5.11.1
45.000
INSTALLATION MATERIAL
4.1.5.11.2
17.800
TOTAL OF ELECTRICAL INSTALLATIONS - OUTDOOR ARRANGEMENT:
13.
FOUNTAIN
1.
CONSTRUCTION WORKS
Earth works
m1
Concreting
m1
4.
Cement leveling of bottom and walls of the basin
62.800
m2
5.
Hydro-insulation of the bottom of the basin, on the

m2
cement base
56/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
Description
Unit
measures Quantity
OFFER
OUTDOOR ARRANGEMENT
February 2015
Price
unit
Total

1.
wall claddings of mosaic of ceramics
m2
2.
Joint grouting, mosaic of ceramics
m2
3.
Stone shelf, thickness 5 cm, on the circumference

m1
of fountain
4.
Cladding of exterior wall with slabs of the natural

stone
m2

PREPARATION OF WATER FOR THE
FOUNTAIN
For the two fountains we offer the system for the
mechanical water treatment and the chemical
preparation of water with the following essential
elements:
- sand filter with the automatic operation and
control;
- filter circulation pump;
- pipe branching;
- built-in and transitional elements in the reinforced
concrete fountain shell
- general underwater lighting, incorporated in the
reinforced concrete fountain shell;
- chemical preparation of water;
- disinfection with liquid chlorine through the
measuring of the free Cl;
- regulating of the pH value of water;
- automatic re-filling of water;
- compensation reservoir;
- electric control cabinet.
PREPARATION OF WATER:
WATER EFFECTS - USE OF THE EXISTING
AND OF PARTLY NEW EQUIPMENT
The following elements are foreseen for the
individual fountain:
- Nozzles
- Central nozzle;
- Cascade 90;
- nozzles CO14;
- Rings and distributors of INOX, with flange
connections for pumps and attachments for
nozzles, including water flow stabilizers
- Submersible pump with pre-filter
- LED reflectors
- underwater LED reflectors 9W-RGB-full color;
- underwater LED reflectors 36W-RGB;
- INOX holders for all reflectors;
- Cables for feeding reflectors;
- Sealing leads-in;
57/58
Omnia Arhing d.o.o

HAYRAT PROJECT
Pos.
OFFER
OUTDOOR ARRANGEMENT
February 2015
Description
Unit
measures Quantity
Price
unit
Total
- Feeding transformers 24V;

- Electrical equipment
- Electrical cabinet
TOTAL OF WATER EFFECTS:
TOTAL OF FOUNTAIN:
pc
1,00
153.600
58/58

Bidding Estimate Omnia Hayrat

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Bidding Estimate Omnia Hayrat

Uploaded by

Copyright:

Available Formats

Omnia Arhing d.o.

Building: MAJLIS, GUEST LOUNGE AND S.Q.

MAJLIS & GUEST LOUNGE AND S.Q.

RECAPITULATION PER INDIVIDUAL WORKS

TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS, FACADE

TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS AND

TOTAL OF CONSTRUCTION WORKS, FINISHING WORKS AND

Construction site organisation and preparation

Omnia Arhing d.o.o

Building: MAJLIS, GUEST LOUNGE AND S.Q.

MAJLIS & GUEST LOUNGE AND S.Q.

RECAPITULATION PER INDIVIDUAL WPRKS

FINISHING CONSTRUCTION WORKS

FINAL INTERIOR WORKS OF CEILLING AND WALLS

ELECTRICAL INSTALLATIONS - POWER CURRENT

TOTAL OF ELECTRICAL INSTALLATIONS

WATER CONDUIT AND SEWAGE

TOTAL OF MECHANICAL INSTALLATIONS

OPTIONS FOR CONSTRUCTION WORKS

OPTIONS FOR ELECTRICAL INSTALLATIONS

TOTAL OPTIONS BUILDING MAJLS :

Omnia Arhing d.o.o

Building: MAJLIS, GUEST LOUNGE AND S.Q.

CONSTRUCTION WORKS - BUILDING MAJLS

A1.4 Back-filling with excavated material, including

A1.5 Transportation of the surplus excavated material

A1.1 Excavation of construction pit

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

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

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

REINFORCED CONCRETE (RC) STRUCTURES

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

Reinforced concrete foundation plate in the basement,

Reinforced concrete walls, wall supports and columns m3

A3.2 Concreting of the reinforced concrete structures, the

Reinforced concrete foundation bonds and wall

Omnia Arhing d.o.o

Building: MAJLIS, GUEST LOUNGE AND S.Q.

A3.3 Making of mobile mounts of the construction dilatations

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

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

MASONRY AND BRICKLAYING WORKS

A4.1. Walls, built of void concrete blocks

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

A4.3 Rough-cast of inner built walls

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

A4.5 Vertical hydro-insulation and hydro-insulation

A4.6 Horizontal hydro-insulation in wet premises

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

A4.8 Protection of waterproofing basement walls, slabs of

A4.9 Constructive dilatation - EPS thickness of 5 cm

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

Omnia Arhing d.o.o

Building: MAJLIS, GUEST LOUNGE AND S.Q.

CARPENTRY INSTALLATION WORKS

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

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

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

A5.4 Scaffolds for the assembly of elevator

A5.5 Unforeseen works. Estimate of 10 % of the value of

TOTAL OF CONSTRUCTION WORKS:

OPTIONS FOR CONSTRUCTION WORKS

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

TOTAL OF OPTIONS FOR CONSTRUCTION WORKS: