Professional Documents
Culture Documents
Prilog 2 - Detaljan Troškovnik Izgradnje - Rev. 0
Prilog 2 - Detaljan Troškovnik Izgradnje - Rev. 0
ETAPE
OPIS STAVKE
Jedinina
cijena
/m'
Ukupno
DN/Q/
duljina
kom
(m)
34.995
13.136.925
34.995
13.136.925
F.194 - K 3.6
F-193 - K 3.6
F-192 - K 3.6
F-200 - K 3.7
F-201 - K 3.7
F-202 - K 3.7
F-203 - K 3.7
F-198 - K 3.7
F-199 - K 3.7
F-191 - K 3.7
F-197 - K 3.7
F-196.1 - K 3.7
F-196 - K 3.7
F-190.2 - K 3.7
F-190.1 - K 3.7
F-188 - K 3.7
F-187.1 - K 3.7
F-187 - K 3.7
F-168.4 - K 3.12
F-168.3 - K 3.12
F-168.2 - K 3.12
F-168.1 - K-3.12
F-168 - K 3.12
F-167.5 - K 3.12
F-167.4 - K 3.12
F-167.3 - K 3.12
F-167.2 - K 3.12
F-167.1 - K 3.12
F-166.2 - K 3.12
F-240 - K 3.8
31
F-242 - K 3.6
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 300
34.995
13.136.925
60
404
56
136
77
46
131
176
40
148
114
31
85
80
94
264
109
95
92
150
109
64
255
80
67
58
90
292
215
97
462
424
1.731.735
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
390
5.088
4.601
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
26
44
30
154
24
195
121
84
79
94
38
73
134
148
362
165
23
22.500
151.500
21.000
51.000
28.875
17.250
49.125
66.000
15.000
55.500
42.750
11.625
31.875
30.000
35.250
99.000
40.875
35.625
34.500
56.250
40.875
24.000
95.625
30.000
25.125
21.750
33.750
109.500
80.625
36.375
173.250
165.360
1.909.995
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
9.750
16.500
11.250
57.750
9.000
73.125
45.375
31.500
29.625
35.250
14.250
27.375
50.250
55.500
135.750
61.875
8.625
OPIS STAVKE
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
F-165.4 - K 3.12
F-165.3 - K 3.12
F-165.2 - K 3.12
F-165.6 - K 3.12
F-165.1 - K 3.12
F-165 - K 3.12
F-164 - K 3.12
F-163
F-162 - K 3.12
F-161 - K 3.12
F-160.4
F-160.3
F-160.2
F-160.1
F-157 - K 10.1
F-153 - K 3.10
F-143 - K 3.14
F-142.1 - K 3.14
F-142 - K 3.14
F-141 - K 3.14
F-140 - K 3.13
39
F-124 - K 5.1
DN/Q/
duljina
kom
(m)
F-236 - K 5.3
F-76 - K 5.3
F.-75.1 - K 6.1
F-75 - K 6.1
F-74.5 - K 6.1
F-74.4 - K 6.1
F-74.3 - K 6.1
F-74.2 - K 6.1
F-74.1 - K 6.1
F.74 - K 6.1
F-73.2 - K 6.1
F-73.1 - K 6.1
F-73 - K 6.1
F-72.2 - K-6.1
F-72.1 - K 6.1
F-72 - K 6.1
F-123.6 - K 10.2
F-123.5
F-123.4
F-123.3
F-123.2
F-123.1
F-123
F-122
F-121
F-120
F-119.1
F-119
F-118.6
F-118.5
F-118.4
F-118.3
F-118.2
F-118.1
F-118
F-116.3 - K 10.4
F-116.2
F-116.1
F-116
F-107
F-106
Ukupno
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 300
93
59
225
47
123
400
63
95
151
310
58
171
40
151
39
107
181
53
170
120
150
355
133
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
390
34.875
22.125
84.375
17.625
46.125
150.000
23.625
35.625
56.625
116.250
21.750
64.125
15.000
56.625
14.625
40.125
67.875
19.875
63.750
45.000
56.250
133.125
51.870
8.633
Jedinina
cijena
/m'
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
164
176
30
104
97
118
11
80
43
277
41
44
272
166
97
268
168
229
56
53
34
30
462
119
48
84
42
146
57
106
109
128
220
69
513
32
53
153
406
53
148
3.237.375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
61.500
66.000
11.250
39.000
36.375
44.250
4.125
30.000
16.125
103.875
15.375
16.500
102.000
62.250
36.375
100.500
63.000
85.875
21.000
19.875
12.750
11.250
173.250
44.625
18.000
31.500
15.750
54.750
21.375
39.750
40.875
48.000
82.500
25.875
192.375
12.000
19.875
57.375
152.250
19.875
55.500
OPIS STAVKE
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
F-105.1
F-105
F-104
F-103.3
F-103.2
F-103.1
F-103
F-102
F-99
F-98.2
F-98.1
F-98
F-97.2
F-97.1
F-97
F-96
F-95
F-94
F-93
F-92
F-91.2
F-91.1
F-91
DN/Q/
duljina
kom
(m)
F-71.2 - K 10.5
F-71.1
F-71
F-70
F-69
F-66
F-55 - K 10.6
F-54.2
F-54.1.5
F-54.1.4
F-54.1.3
F-54.1.2
F-54.1.1
F-54.1
F-54
F-53.1
F-53
F-52.17
F-53.16
F-53.15
F-53.14
F-53.13
F-53.12
F-53.11.2
F-53.11.1
F-53.11
F-52.10
F-53.9.2
F-53.9.1
F-53.9
F-52.8.1
F-52.8
F-52.7.2
F-52.7.1
F-52.7
F-52.6
F-52.5
F-52.4
F-52.3
F-52.2
F-52.1
Ukupno
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
42
373
178
29
22
36
193
125
76
91
99
323
133
114
72
177
71
28
230
128
152
27
408
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
15.750
139.875
66.750
10.875
8.250
13.500
72.375
46.875
28.500
34.125
37.125
121.125
49.875
42.750
27.000
66.375
26.625
10.500
86.250
48.000
57.000
10.125
153.000
7.396
Jedinina
cijena
/m'
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
183
86
468
106
170
87
146
175
106
50
38
36
82
330
366
63
162
135
31
68
52
262
40
50
108
321
34
78
88
200
56
95
75
53
67
62
78
69
59
55
22
2.778.945
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
68.625
32.250
175.500
39.750
63.750
32.625
54.750
65.625
39.750
18.750
14.250
13.500
30.750
123.750
137.250
23.625
60.750
50.625
11.625
25.500
19.500
98.250
15.000
18.750
40.500
120.375
12.750
29.250
33.000
75.000
21.000
35.625
28.125
19.875
25.125
23.250
29.250
25.875
22.125
20.625
8.250
OPIS STAVKE
42
F-52
43
44
45
46
47
48
49
50
51
F-49.1 - K 6.2
F-49
F-48
F-47.1
F-47
F-46
F-45
F-44
F-42
DN/Q/
duljina
kom
(m)
F-22 - K 8.1
F-41.3.2 - K 10.6
F-41.3.1
F-41.3
F-41.2
F-41.1
F-41
F-40
F-39.1 - K 10.7
F-39
F-38.2
F-38.1
F-38
F-36 - K 10.8
F-35
F-34
F-33.5 - K 10.9
F-33.4
F-33.3
F-33.2
F-33.1
F-33
F-31.4 - K 10.10
F-31.3
F-31.2
F-31.1
F-31
F-30.7.3
F-30.7.2
F-30.7.1
F-30.7
F-30.6.1
F-30.6
F-30.5
F-30.4
F-30.3.2
F-30.3.1
F-30.3
F-30.2
F-30.1
F-30 - K 10.11
F-29
DN 250
DN 300
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
438
363
120
215
252
66
272
84
330
182
262
375
390
375
375
375
375
375
375
375
375
375
164.250
141.570
45.000
80.625
94.500
24.750
102.000
31.500
123.750
68.250
98.250
6.888
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
F-17.1.1 - K 9.1
F-17.1
F-17
F-16
F-15.2.1 - cs Nehaj
F-15.2
F-15.1
F-12.3 - K 9.2
F-12.2
F-12.1
317
90
56
201
75
86
435
90
87
188
31
42
647
174
148
139
153
155
278
166
166
270
56
40
57
47
273
83
135
167
338
72
148
70
87
62
107
299
51
44
581
177
2.583.000
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
375
2.389
Ukupno
Jedinina
cijena
/m'
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
DN 250
80
93
275
295
34
318
141
88
156
22
118.875
33.750
21.000
75.375
28.125
32.250
163.125
33.750
32.625
70.500
11.625
15.750
242.625
65.250
55.500
52.125
57.375
58.125
104.250
62.250
62.250
101.250
21.000
15.000
21.375
17.625
102.375
31.125
50.625
62.625
126.750
27.000
55.500
26.250
32.625
23.250
40.125
112.125
19.125
16.500
217.875
66.375
895.875
375
375
375
375
375
375
375
375
375
375
30.000
34.875
103.125
110.625
12.750
119.250
52.875
33.000
58.500
8.250
OPIS STAVKE
11
12
13
14
15
F-12
F-11.4 - K 10.16
F-11.3
F-11.2
F-11
DN/Q/
duljina
kom
(m)
Jedinina
cijena
/m'
Ukupno
DN 250
DN 250
DN 250
DN 250
DN 250
320
66
51
39
411
375
375
375
375
375
120.000
24.750
19.125
14.625
154.125
OPIS STAVKE
Jedinina
cijena
/m'
Ukupno
DN/Q/
duljina
kom
(m)
13.054
4.895.250
6.695
2.510.625
K 9.1 (Plano)
6.695
2.510.625
DN 250
1.153
375
432.375
DN 250
410
375
153.750
Balancane-sjever
Arbanija 3 (TG-29.1)
DN 250
216
375
81.000
DN 250
771
375
289.125
DN 250
564
375
211.500
DN 250
93
375
34.875
DN 250
525
375
196.875
10
Betanija (TG-SD-kopno)
DN 250
383
375
143.625
11
Mastrinka 1 (TG-21.1)
DN 250
297
375
111.375
12
13
14
DN 250
423
375
158.625
15
Arbanija 2 (TG-28)
DN 250
256
375
96.000
16
DN 250
627
375
235.125
17
DN 250
452
375
169.500
18
19
Arbanija 6
20
21
Mastrinka 2
DN 250
189
375
70.875
22
Plano Sjever
23
Put Balana
24
336
375
DN 250
2.384.625
126.000
6.359
0
0
6.359
2.384.625
1.
2.
DN 250
181
375
67.875
3.
Arbanija 1 (TG-27)
DN 250
228
375
85.500
4.
DN 250
254
375
95.250
5.
DN 250
275
375
103.125
6.
DN 250
515
375
193.125
7.
Mastrinka 3 (TG-23)
DN 250
215
375
80.625
8.
DN 250
231
375
86.625
9.
DN 250
229
375
85.875
10.
DN 250
301
375
112.875
11.
DN 250
933
375
349.875
12.
DN 250
174
375
65.250
13.
DN 250
128
375
48.000
14.
DN 250
718
375
269.250
15.
DN 250
418
375
156.750
16.
DN 250
275
375
103.125
17.
DN 250
511
375
191.625
18.
DN 250
399
375
149.625
19.
DN 250
374
375
140.250
OPIS STAVKE
Jedinina
cijena
/m'
Ukupno
DN/Q/
duljina
kom
(m)
11.295
6.300.906
9.114
5.337.561
7.696
4.142.130
DN 250
2.380
375
DN 400
1.265
720
892.500
910.800
DN 250
159
675
107.325
DN 250
493
675
332.775
DN 400
21
720
15.120
DN 250
1.539
475
731.025
DN 250
1.044
590
615.960
DN 250
795
675
536.625
94 l/s
350.000
350.000
73 l/s
350.000
350.000
30 l/s
200.000
900.000
944
200.000
117.681
DN 300
219
130
28.470
iz CS Medena (T10)
DN 250
523
125
65.375
DN 180
202
118
Opina-Obilaznica
Opina-Kraji (SG-7)
474
DN 250
474
1.013
375
196
73.500
375
73.500
0
0
177.750
379.875
196
DN 250
23.836
177.750
817
306.375
Peine 1 (SG-5)
DN 250
243
375
91.125
Peine 2 (SG-6)
DN 250
233
375
87.375
DN 250
95
375
35.625
DN 250
99
375
37.125
DN 250
147
375
55.125
1.168
583.470
632
265.550
DN 250
185
375
69.375
DN 250
257
475
122.075
DN 300
190
390
0
43 l/s
200.000
536
DN 225
74.100
200.000
536
200.000
117.920
220
117.920
OPIS STAVKE
Jedinina
cijena
/m'
Ukupno
10.361
5.246.500
6.840
3.609.660
DN/Q/
duljina
kom
(m)
3.120
1.613.285
CS Milievo-sjever
CS Milievo-jug
CS Okrug-istok (O-1)
DN 250
554
675
CS Tatinja-sjever (O-3)
DN 300
236
390
92.040
CS Tatinja-istok (O-5)
DN 250
237
475
112.575
DN 400
531
520
276.120
DN 250
360
475
171.000
DN 400
105
520
54.600
DN 250
832
475
395.200
10
DN 400
265
520
137.800
11
CS Velika Draga-istok
12
CS Mala Draga-zapad
13
CS Mala Draga-istok
373.950
1.390.000
CS Milievo
44 l/s
350.000
350.000
97 l/s
260.000
260.000
106 l/s
260.000
260.000
116 l/s
260.000
260.000
135 l/s
260.000
260.000
iz CS Milievo
3.205
413.250
DN 200
610
120
73.200
iz CS Tatinja (O-T2)
DN 275
270
128
34.560
iz CS Bok (O-T3)
DN 300
395
130
51.350
iz CS Mavratica 1 (O-T5)
DN 300
850
130
110.500
DN 325
1.080
133
143.640
iz CS Mala Draga
kola-Opina-Sv.Karlo (M-8)
515
DN 250
515
1.454
545.250
193.125
0
0
375
193.125
1.454
DN 250
1.454
2.067
545.250
375
545.250
1.091.590
1.637
775.690
CS Okrug-jug (O-2)
DN 250
400
375
150.000
CS Tatinja-sjever (O-4)
DN 400
300
520
156.000
DN 400
547
520
284.440
DN 250
390
475
1
116 l/s
iz CS Mavratica 2 (O-T4)
260.000
430
DN 300
185.250
260.000
430
260.000
55.900
130
55.900
Jedinina
cijena
/m'
Ukupno
r.br.
OPIS STAVKE
DN/Q/
kom
duljina
4.511
1.773.516
4.511
1.773.516
(m)
3.742
1.403.213
DN 250
1.879
375
704.625
DN 250
461
375
173.025
DN 250
549
375
205.913
DN 250
745
375
279.263
DN 250
108
375
40.388
280.000
40 l/s
140.000
23 l/s
140.000
769
140.000
140.000
90.303
iz CS Slatine 2 (SL-T2)
DN 175
619
118
73.030
iz CS Slatine 3 (SL-T1)
DN 150
150
115
17.273
Obuhvat
OPIS STAVKE
r.br.
jed.mjere
(duljina ili broj)
kom
m'
Ukupno
81.216
12
KANALIZACIJSKA MREA
74.216
31.353.097
13.136.925
A.1.
Grad Katela
34.995
A.2.
Grad Trogir
13.054
4.895.250
A.3.
Opina Seget
11.295
6.300.906
A.4.
Opina Okrug
10.361
5.246.500
A.5.
4.511
1.773.516
7.000
980.000
B.
C.
C.1.
C.2.
UPOV iovo:
14.000.000
8.500.000
8.500.000
5.500.000
5.500.000
Ukupno:
46.333.097
Proj. Zadatak
r.br.
OPIS STAVKE
jed.mjere
(duljina ili broj)
Ukupno
(m ili kom)
3
81.216
SVEUKUPNO CS - kom:
12
A.
KANALIZACIJSKA MREA
A.1.
1.1.
1.2.
1.2.1.
1.2.2.
1.2.3.
1.2.4.
podruje Trogir-Seget-Okrug-Slatine:
podruje Grada Trogira:
podruje Opine Seget:
podruje naselja Slatine (Grad Split):
podruje Opine Okrug:
74.216
31.353.097
17.023
8.273.368
17.023
0
8.524
3.742
4.757
8.273.368
0
4.481.180
1.403.213
2.388.975
12
3.030.000
A.2.
2.1.
2.2.
2.2.1.
2.2.2.
2.2.3.
2.2.4.
podruje Trogir-Seget-Okrug-Slatine:
podruje Grada Trogira:
podruje Opine Seget:
podruje naselja Slatine (Grad Split):
podruje Opine Okrug:
12
0
4
2
6
3.030.000
0
1.100.000
280.000
1.650.000
A.3.
5.884
795.054
3.1.
5.884
0
1.480
769
3.635
795.054
0
235.601
90.303
469.150
51.309
19.254.675
34.995
0
4.601
5.088
8.633
7.396
6.888
2.389
13.136.925
0
1.731.735
1.909.995
3.237.375
2.778.945
2.583.000
895.875
3.2.
3.2.1.
3.2.2.
3.2.3.
3.2.4.
podruje Trogir-Seget-Okrug-Slatine:
podruje Grada Trogira:
podruje Opine Seget:
podruje naselja Slatine (Grad Split):
podruje Opine Okrug:
A.4.
4.1.
4.1.1.
4.1.2.
4.1.3.
4.1.4.
4.1.5.
4.1.6.
4.1.7.
4.2.
podruje Trogir-Seget-Slatine-Okrug:
16.314
6.117.750
13.054
1.291
1.969
0
4.895.250
484.125
738.375
0
B.
7.000
980.000
C.
14.000.000
4.2.1.
4.2.2.
4.2.3.
4.2.4.
C.1.
8.500.000
C.2.
UPOV iovo:
5.500.000
ukupno:
46.333.097