Professional Documents
Culture Documents
S TAT I K I
P LA N R A D A
Za izvoenje radova na asfaltiranju M-8,deonica Suva uprija - Rajinovii u Novom Pazaru 2012. god.
km:385+021,87 do km:388+337,10 ;L=3+315,00km
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
jugo 1,1
20
28.30
0.0016
0.00
0.065
0.00
0.04
68.40
1.4
2,394.00
E1.PRETHODNI RADOVI
1
1.1.
1.3,
11.33.6/5cm
km
paualno
m3
m2
1.415
m2
25,465.03
54.58
1,710.00
1,008.00
19,104.0
2,239.60
59.77
79.60
Svega:
2,11,5
0.00
3,829,716.00
60,248.16
1,520,678.40
5,446,675.58
5,446,675.58
36,033.02
an.1
m2
14,709.59
78.97
1,161,616.32
m3
6,318.36
m3
1,206.00
594.00
755.71
bager toka
case
volvo fl 10
bager toka
case
volvo fl 10
grejder HBM
0.004
4.03
BW 213
cisterna za vodu
0.004
0.002
4.03
2.02
WIRTGEN
0.0083
158.56
volvo fl 10
0.065
1,241.76
0.00
Ukupno ostvareno
2,957,568
0.004
58.84
volvo fl 10
0.25
3,677.40
0.0325
volvo fl 10
1.25
7,897.95
grejder HBM
0.02
24.12
BW 213
volvo fl 10
0.02
1.3
24.12
1,567.80
205.35
3,753,105.84
911,386.26
Mehanizacija
Pozicija
Vrsta
radova
10
11
Jed. mere
2.21.1
m2
2-Feb
2.25,5
Koliina
Jed. cena
17,700.00
59.77
m2
4,383.00
28.80
m2
2,085.00
123.25
Iznos
Naziv maine
Norma as
grejder HBM
0.004
70.80
BW 213
cisterna za vodu
BW 213
126,230.40
0.004
0.002
0.004
70.80
35.40
17.53
0.0054
11.26
volvo fl 10
Ult 160
grejder HBM
BW 100
volvo fl 10
0.25
0.0054
0.004
0.004
0.25
521.25
11.26
6.32
6.32
395.00
grejder HBM
0.004
1.59
BW 100
volvo fl 10
0.004
1.25
1.59
498.38
1,057,929.00
256,976.25
12
an.2
m2
1,580.00
75.27
118,926.60
13
an.3
m3
398.70
775.98
309,383.23
7,695,553.90
7,695,553.90
Ukupno n
Ukupno ostvareno
7,577,810
E.3. ODVODNJAVANJE
14
15
16
17
kom.
pomona 1
m3
2.00
6.00
28.50
21.00
51,851.15
26,419.57
28,248.21
863.39
103,702.30
Mikser
4.00
bager ew140
0.264
0.53
volvo fl 10
4.00
0.7
4.20
0.8
4
4.80
24.00
0.8
22.80
18,131.19
bager toka
case
mikser
volvo fl 10
bager toka
case
mikser
volvo fl 10
bager ew140
0.8
4
0.054
22.80
114.00
1.13
dvoosovinac
Iveko
1.25
0.0384615
26.25
4.46
dvoosovinac
Kombinirka vin.
1.3
0.54
27.14
11.28
Kombinirka vin.
0.03
47.43
mikser
0.08
126.48
158,517.42
805,073.99
18
116.00
2,985.35
346,300.60
19
m3
20.88
2,005.20
41,868.58
20
1,581.00
3,391.10
5,361,329.10
Mehanizacija
Pozicija
21
22
23
24
25
26
27
Vrsta
radova
Jed. mere
Koliina
Jed. cena
130.00
20
4,898.51
2217.28
kom
3.00
20,960.49
m3
0.60
11,314.92
kom
kom
kom
2.00
2.00
2.00
5,001.00
4,901.00
2,092.94
Iznos
Naziv maine
Norma as
volvo fl 10
1.2
bager toka
0.2
case
636,806.30
mikser
0.08
volvo fl 10
1.25
44345.6 Kombinirka vin. 0.054
Iveko
0.0384615
29
10.40
162.50
1.08
0.77
1.25
25.00
volvo fl 10
1.25
25.00
Kombinirka vin.
0.03
JCB
0.25
62,881.47
mikser
0.08
Iveko
0.6666667
volvo fl 10
1.5
0.60
0.75
0.24
2.00
4.50
mikser
0.60
Iveko
0.2
0.12
bager toka
case
0.33
0.66
mikser
0.35
0.70
merc 2635
0.83
1.66
merc 2635
0.33
0.6
0.66
1.20
mikser
0.1728
0.35
6,788.95
10,002.00
4,185.88
2.86
0.29
2.50
12.50
Kombinirka vin.
0.054
0.68
25.00
volvo fl 10
1.3
16.25
Iveko
1.6666667
5.00
2.50
iskop
m3
oplata 2,5mx10m
m2
kom
26.00
mikser
m3
1,897.20
volvo fl 10
Fap 1921
1.4285714
Kombinirka vin. 0.1428571
28
Ukupno n
3.00
15,394.32
20,092.94
38,485.80
60,278.82
Mehanizacija
Pozicija
30
31
32
Vrsta
radova
Jed. mere
Koliina
Jed. cena
2,580.00
529.16
3,296.75
1,159.00
1,667.29
750.00
1,084.88
Iznos
8,505,615.00
1,932,389.11
813,660.00
Naziv maine
Norma as
Ukupno n
mikser
0.35
1.05
BW 100
0.05
129.00
volvofm12
mikser
Merc. 2635
JCB
1
0.055
0.104
0.05
529.16
141.90
268.32
129.00
mikser
0.055
63.75
JCB
Merc. 2635
0.05
0.104
57.95
120.54
mikser
0.05
37.50
JCB
0.04
30.00
18,960,164.10
18,960,164.10
Ukupno ostvareno
16,645,285
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
bager toka
case
0.0016
1.47
volvo fl 10
0.065
59.80
4,745.73
freza
2.92
24,282.72
bager toka
case
0.054
1.77
volvo fl 10
1.3
47.45
0.054
88.40
E.3.1
Zemljani radovi:
33
34
35'
35
36
38
39
m'
m3
920
73
36.5
54.58
65.01
665.28
m3
1819
830.92
50,213.60
bager toka Ew
1,511,443.48
140
213.2
volvo fl 10
1.3
2,364.70
bager toka Ew
140
volvo fl 10
0.054
1.3
136.61
3,654.30
bager toka Ew
140
0.05
107.15
volvo fl 10
1.3
3,095.30
Kombinirka vin.
0.03
1.31
volvo fl 10
1.3
56.55
Kombinirka vin.
0.03
54.75
37
m2
m3
m3
m3
2811
830.32
2,334,029.52
2381
1530.48
3,644,072.88
43.5
1500.62
m3
1825
871.5
65,276.97
1,590,487.50
Mehanizacija
Pozicija
40
41
42
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
m3
223.5
1500.62
m3
1517.87
Ukupno n
volvo fl 10
1.3
2,372.50
Kombinirka vin.
0.03
6.71
BW 211
0.03
6.71
volvo fl 10
1.3
290.55
Kombinirka vin.
0.03
40.38
BW 211
0.025
33.65
volvo fl 10
1.3
1,749.80
bager toka Ew
140
0.05
8.33
2,043,053.02
185
1500.62
Norma as
335,388.57
m3
1346
Naziv maine
277,614.70
11,880,608.69
11,880,608.69
7,940,909
Ukupno ostvareno
2.BETONSKI RADOVI
43
44
kom
27,083.54
81,250.62
bager toka Ew
140
Mer. 2635
Fap 1921
0.33
0.41
0.99
1.24
1.4285714
4.29
0.43
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
kom
Koliina
Jed. cena
37
36,235.90
Iznos
1,340,728.30
Naziv maine
Norma as
bager toka Ew
140
0.33
Mer. 2635
Fap 1921
kom
14
45,388.25
635,435.50
54,540.60
5.29
bager toka Ew
140
6.93
59,819.34
2.00
45
47,478.70
12
569,744.40
1.66
2.64
6.63
5.71
0.57
bager toka Ew
140
1.32
Fap 1921
kom
0.66
1.4285714
Mer. 2635
17.41
119,638.68
1.24
20.00
Fap 1921
kom
0.495
1.4285714
Mer. 2635
30.67
52.86
Fap 1921
kom
12.21
1.4285714
Mer. 2635
0.83
Ukupno n
0.66
2.07
4.14
1.4285714
2.86
0.29
bager toka Ew
140
2.6352
31.62
mikser
3.2
38.40
Mehanizacija
Pozicija
46
Vrsta
radova
Izrada izlazne graevine na mestima ispusta u recipijent, reku Ljudsku prema detalju. Pozicija obuhvata kompletnu izradu.
Jed. mere
49
Jed. cena
kom
kom
709,099.82
18,478.70
4
kom
Iznos
54,546.14
13
47
48
Koliina
73,914.80
135
Naziv maine
Norma as
Ukupno n
Fap 1921
5.2
62.40
bager toka Ew
140
2.6352
34.26
mikser
1.2
15.60
Fap 1921
5.2
67.60
Mer. 2635
1.51
19.59
Fap 1921
1.4285714
18.57
1.86
bager toka Ew
140
20.00
mikser
1.41
5.64
0.6
81.00
200,000.00
5,378.12
Mehanizacija
Pozicija
50
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
mikser
0.3
40.50
0.8
64.00
0.52
41.60
15,624.99
80
5,924,019.92
2. Montaerski radovi
51
4,098,694
Ukupno ostvareno
765
531
1157
214
2,233.29
3,919.13
6,689.17
18,340.49
1,708,466.85
2,081,058.03
7,739,369.69
3,924,864.86
mer 26-35
0.063
48.2
Fap 1921
0.02
15.3
mer 26-35
0.063
33.5
Fap 1921
0.025
13.3
mer 26-35
0.063
72.9
Fap 1921
0.0333333
38.6
mer 26-35
0.8635
184.8
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
Bager
0.33
70.6
vozilo
0.2
42.8
15,453,759.43
3.Ostali radovi
52
km
53
km
2.37
25465.03
60,352.12
2.37
53800
127,506.00
Ukupno ostvareno
11,686,328
Ukupno ostvareno
176,586.6
187,858.12
4.NEPREDVIENI RADOVI
54
din
3,344,514.99
3,143,844
Ukupno ostvareno
E.4 OSTALI RADOVI
56
an.10
m3
40.00
15,798.06
631,922.40
57
an10
m3
457.00
11,273.91
40.00
40.00
5,152,176.87
mikser
457.00
4,233,438.00
mikser
fap dizalica
1
0.5
275.00
137.50
mikser
100.00
13.00
an10
m3
59
3.9.1.
kg
6,734.00
124.36
837,440.24
60
an 15
m2
1,248.00
133.93
167,144.64
m3
100.00
13.00
4,285.00
1,19,1
3,9,1
m3
kg
64
an 19
kom
396.00
65
66
67
analiza 21
m3
m3
m3
10.00
55.00
345.00
62
63
1.1
2,43,2
15,394.32
1
1
58
61
275.00
mikser
kompresor
15,995.31
12,004.39
1,599,531.00
124.86
156,057.07
535,025.10
689.24
272,939.04
396.00
82,413.70
140,410.05
830,922.15
1
1
1
10.00
55.00
345.00
8,241.37
2,552.91
2,408.47
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
68
69
Koliina
Jed. cena
12.00
582.00
8,519.93
5,368.41
Svega:
69
70
71
73
74
75
76
77
Izrada noseeg sloja od drobljenog kamenog agregata 0/31mm, Dmin=20 cm obraun i plaanje
- osnovna trasa, koliine prema pojedinanom predmeru radova
102,239.16
m3
7,194.00
1,517.87
10,919,556.78
m3
261.00
1,517.87
396,164.07
m3
m3
5,476.00
305.00
1,517.87
8,311,856.12
1,517.87
462,950.35
Izrada gornjeg noseeg sloja od bitumeniziranog agrefgata BNS 22sA (bit 60),
debljine d=7cm
- osnovna trasa, koliine prema pojedinanom predmeru radova
78
79
m2
m2
m2
24,250.00
4,074.00
892.00
149.86
24,250.00
3,031.25
1,100.49
1,100.49
878.27
Naziv maine
Norma as
mikser
12.00
582.00
3,124,414.62
17,866,074.04
17,866,074.04
Iznos
26,686,882.50
981,637.08
21,298,047.50
Ukupno ostvareno
Ukupno n
15,206,288
grejder HBM
0.02
143.88
BW 213
cisterna za vodu
volvo fl 10
0.02
0.01
1.25
143.88
71.94
8,992.50
grejder HBM
0.025
6.53
BW 213
volvo fl 10
0.025
1.25
6.53
326.25
grejder HBM
0.02
109.52
BW 213
cisterna za vodu
volvo fl 10
0.02
0.01
1.25
109.52
54.76
6,845.00
grejder HBM
0.025
7.63
BW 213
volvo fl 10
0.025
1.25
7.63
381.25
Iveko
340.00
finier sa posadom
0.02
81.48
valjci 2+1
mali kompresor
distributer
volvo fm 12
0.02
0.02
0.02
1
81.48
81.48
81.48
4,074.00
finier sa posadom
0.02
3.00
valjci 2+1
mali kompresor
distributer
volvo fm 12
V:Voz suma
0.02
0.02
0.02
1
2
3.00
3.00
3.00
149.86
100.00
finier sa posadom
0.02
60.63
valjci 2+1
0.02
60.63
Mehanizacija
Pozicija
80
Vrsta
radova
Jed. mere
Koliina
m2
Jed. cena
892.00
111.50
878.27
Svega:
Ukupno poz. VI KOLOVOZNA KONSTRUKCIJA
Iznos
783,416.84
69,840,511.24
69,840,511.24
Naziv maine
Norma as
Ukupno n
mali kompresor
distributer
volvo fm 12
0.02
0.02
1
60.63
60.63
3,031.25
finier sa posadom
0.02
2.23
valjci 2+1
mali kompresor
distributer
volvo fm 12
0.02
0.02
0.02
1
2.23
2.23
2.23
111.50
Ukupno ostvareno
69,658,538
REKAPITULACIJA
Planirano poslovanje
Vrsta radva
E1 PRETHODNI RADOVI
E2 ZEMLJANI RADOVI
E.3 ODVODNJAVANJE
E.3 ODVODNJAVANJE zatvoren sistem
2.BETONSKI RADOVI
2. Montaerski radovi
3.Ostali radovi
4.NEPREDVIENI RADOVI
Planirani trokovi
2,489,108
117,743
2,314,878
3,939,699
1,825,325
3,767,431
11,271
200,671
0
2,659,786
181,973
2,957,568.1
7,577,810.9
16,645,285.9
7,940,909.6
4,098,694.7
11,686,328.4
176,586.6
3,143,844.1
5,446,676
7,695,554
18,960,164
11,880,609
5,924,020
15,453,759
187,858
3,344,515
36,790,761
17,507,885.4
0.00
15,206,288.0
69,658,538.4
17,866,074
69,840,511
139,091,854.63
156,599,740.01
17,507,885.38
Svega:
Predmer i predraun
radova
11.18
Planirani ostatak
17,507,885.38
Po 1km %
radovi na 2km %
Sa PDV 2km
47239740.5761237
94479481.1522474
111,485,787.76
Pro11-00082
M-8 Suva
uprijaRajinovii
Predmer i
predraun
3
156,599,740.01
Mehanizacija
4
37,273,309
4/3
%
5
23.80
Materijal
6
82,258,255
6/3
%
7
52.53
Podizvoa
i
8
acija
Materijal
Cena
Iznos
896
Naziv materijala
Ukupna
koliina
Norma
Radna snaga
Cena
grupa
radnika
Iznos
25,356.8
R-II
0.0
329.1
0.0
4863
332,629.2
329.1
787,865.4
4789
19,309.2
3403
3384
13,720.9
6,822.1
6364
1,009,096.2
427.36
530,678.6
0.0
0.0
2,725,478.4
0.0
ukupno n
cena
iznos
20
28.30
297.06
8,406.80
20
28.30
399.18
11,296.79
R-II
0.0032
0.00
297.06
0.00
R-II
0.04
68.40
297.06
20,318.90
R-II
0.016
16.13
297.06
4,790.98
R-II
0.033
630.43
297.06
187,276.13
0.0 R-VI
4863
Norma
as
771.56
232,089.61
957,568.1
4863
286,130.9
R-II
0.008
117.68
297.06
34,957.05
329.1
1,210,231.5
R-II
0.001
14.71
297.06
4,369.63
4863
998,601.0
R-II
0.065
410.69
297.06
122,000.58
329.1
2,599,215.3
R-II
0.051
322.24
297.06
95,723.53
235,170.0 R-II
0.02
24.12
297.06
7,165.09
R-II
0.02
24.12
297.06
7,165.09
4789
3403
291.92
115,510.7 kam. ut
82,080.4
457,672.2
1.3
1,567.80
150
acija
Materijal
Cena
Iznos
Naziv materijala
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
grupa
radnika
Norma
as
ukupno n
cena
iznos
4789
339,061.2
R-II
0.016
283.20
297.06
84,127.39
3403
3384
4789
240,932.4
119,793.6
83,960.7
R-II
0.008
35.06
297.06
10,416.11
4863
54,752.5
R-II
0.0316
65.89
297.06
19,572.10
198.29
3751
4789
1784
139.43
103,358.7
42,232.5
30,266.5
11,274.9
55,074.9
R-II
0.08
126.40
297.06
37,548.38
4789
7,637.5
R-II
0.08
31.90
297.06
9,475.03
1784
139.43
2,845.1
69,488.4
6,910,120.9
235,170.0
1,456.00
432,519.97
577,810.9
947.66
3832
2.00
4.00
6305
0.06
0.12
18000
6.00
4500
27,000.0 R-II
0.8
5
4.80
30.00
6305
828
30,264.0
24,840.0
28.50
9086
0.8
4.2
22.80
119.70
6305
770
223.54
894.2
4863
20,424.6
1082
291.92
4863
947.66
291.92
3832
249.86
2005
279.18
3085
3085
947.66
AB cevi fi 800
5,193.6 MB 30
7,006.1 tampon
110,876.4 AB cevi fi 1000
21,606.6 MB 30
33,278.9 tampon
4,345.5
6,558.8
8,945.4 PVC fi 250
7,578.1 tampon
34,784.0
146,321.6
Pvcfi 160
119,860.0 MB 20
25,220.0 R-II
2.64
5.28
297.06
1,568.48
4.64
27.84
297.06
8,270.15
258,951.0 R-II
3.3
94.05
297.06
27,938.49
143,754.0 R-II
92,169.0
4.3
122.55
298.06
36,527.25
R-II
0.324
6.80
298.06
2,028.00
2,160.0
116.00
1954.57
226,730.1 R-II
0.48
55.68
297.06
16,540.30
1.3
27.14
770
20,900.9 R-II
0.6656
13.90
297.06
4,128.46
1,581.00
290
458,490.0 R-II
0.38
600.78
297.06
178,467.71
0.08
126.48
5843
739,022.6 R-IV
0.16
252.96
298.06
75,397.26
acija
Materijal
Cena
291.92
4863
947.66
249.86
3085
2005
Iznos
Naziv materijala
geotextil
553,830.6 frakcija 16/32
126,438.0
Pvcfi 300
9,855.7 tampon
40,602.3
3,331.8
1,542.3 PVC fi 200
249.86
6,246.5
285.63
3085
2978
947.66
2005
285.63
1,851.0
2,233.5 bubanj slivnik
227.4 MB 20
4,010.0
1,285.3
947.66
2005
4863
947.66
Ukupna
koliina
Norma
Radna snaga
Cena
grupa
radnika
Iznos
Norma
as
ukupno n
cena
iznos
3
0.38
4,743.00
600.78
148
948
701,964.0 R-IV
569,539.4 R-IV
0.17
0.3
268.77
474.30
299.06
300.06
80,378.36
142,318.46
130.00
1200
156,000.0 R-II
0.4
52.00
297.06
15,447.12
130.00
828
107,640.0 R-IV
0.2
26.00
298.06
7,749.56
20.00
1254
25,080.0 R-II
0.48
9.60
297.06
2,851.78
R-II
20.00
297.06
5,941.20
1
0.08
3.00
0.24
3400
5843
10,200.0
1,402.3 R-IV
R-IV
0.5
0.666
1.50
2.00
298.06
299.06
447.09
597.52
568.6 MB 20
0.60
5843
3,505.8 R-IV
1.7
1.02
298.06
304.02
240.6 lim
1.20
300
360.0
2.00
6490
12,980.0
0.35
0.70
6305
4,413.5 R-IV
2.97
5.94
298.06
1,770.48
2.00
3363
6,726.0
2.00
3245
6,490.0 R-IV
0.0
0.66
1.32
298.06
393.44
0.173
0.35
6305
2,179.0 R-IV
2.5714
5.14
298.06
1,532.88
10.466
20.93
95
1.050
2.63
6305
3.86
9.65
298.06
2,876.28
0.2
0.50
18000
9,000.0
3.00
16400
49,200.0 R-IV
4.47
13.41
297.06
3,983.57
2042.65
3,390.8
4863
2042.65
3,209.6
2,451.2
AB cevi fi
1000/500
AB cevi fi
1000/500
678.48
234.5 MB 30
249.86
3085
713.9 armatura
881.4
947.66
2,369.2 MB 30
3085
2,082.4 daska
285.63
4,641.5
2005
10,025.0
aht poklopci
1,988.6
16,550.6 R-IV
acija
Materijal
Cena
645,285.9
947.66
1784
336.65
947.66
2042.7
2978
947.66
2978
2042.7
947.66
2978
Iznos
Naziv materijala
995.0 MB 30
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
grupa
radnika
Norma
as
ukupno n
cena
iznos
0.35
1.05
6305
6,620.3
230,136.0 BNS
0.1176
303.41
5086
1,543,133.1 R-IV
0.142
366.36
313.77
114,952.78
178,141.0 AB
134,473.0 MB 20
548,097.3
384,162.0 ivinjak 18/24
0.0875
0.055
225.75
141.90
6259
5843
1,412,969.3
829,121.7 R-VI
2,580.00
399.18
1,029,884.40
1.25
3,225.00
572.3
1,845,667.5
0.055
63.75
5843
372,462.0 R-IV
1,159.00
313.77
363,659.43
1.25
1,448.75
572.3
829,119.6
35,537.3 MB 20
0.05
37.50
5843
219,112.5 R-IV
1.24
930.00
313.77
291,806.10
89,340.0 graa
0.002
1.50
18500
60,408.6 MB 20
172,575.1 ivinjak 18/24
246,218.9
3,406,848.4
27,750.0
10,820,676.9
7,105.85
2,417,760.6
acija
Materijal
Cena
Iznos
4863
7,158.3
329.1
19,680.2
624.0
8,626.5
223.51
10,605.5
3832
338,761.8
223.51
528,534.1
3832
223.51
523,507.1
816,772.6
3832
410,579.6
348.86
1,079,826.4
3085
4,025.9
3085
Ukupna
koliina
Norma
Cena
Iznos
133,011.8
4863
223.51
Naziv materijala
Radna snaga
12,639.5 Tampon
168,903.8
770
1.3
56.55
770
770
grupa
radnika
Norma
as
ukupno n
cena
iznos
R-III
0.0032
2.94
297.06
874.54
R-III
0.04
2.92
297.06
867.42
R-II
0.324
1.18
297.06
351.30
R-II
0.051
1.86
298.06
554.84
R-III
0.324
530.42
313.77
166,430.01
R-III
0.324
819.69
313.77
257,193.38
R-III
0.324
694.30
313.77
217,850.39
0.0 R-III
43.50
297.06
12,922.11
0.051
2.22
298.06
661.25
1,825.00
297.06
542,134.50
43,543.5 R-II
0.0 R-III
acija
Materijal
Cena
Iznos
223.51
530,277.5 Iberlauf
3085
20,684.9
3003
20,135.1
223.51
124,572.3
3003
101,051.0
3832
Ukupna
koliina
Norma
1.3
2,372.50
Cena
Iznos
248
grupa
radnika
1.3
290.55
770
223,723.5 R-II
R-III
391,097.8 Iberlauf
1.3
1,749.80
248
433,950.4 R-II
31,901.4
R-III
5,347,294.0
Norma
as
ukupno n
cena
iznos
588,380.0
R-III
64,940.8 Tampon
3085
223.51
Naziv materijala
Radna snaga
0.34
75.99
297.06
22,573.59
0.051
11.40
298.06
3,397.44
0.1
134.60
297.06
39,984.28
0.051
68.65
298.06
20,460.63
0.34
56.61
313.77
17,762.52
1,289,597.4
1,304,018.2
40,909.58
3832
3,793.7
2042.7
2,540.0
249.86
1,070.8
3085
1,322.1
MB 20
0.65
1.95
5843
AB cevi fi
1000/500
3.00
3245
armatura
10.466
31.40
95
11,393.9 R-III
1.65
4.95 297.06
1,470.45
9,735.0
2,982.9
R-IV
2.5714
7.71
298.06
2,299.32
acija
Materijal
Cena
Iznos
Naziv materijala
MB 20
3832
46,788.7
2042.7
62,652.7
249.86
13,206.9
3085
16,306.4
3832
26,555.8
2042.7
35,559.6
AB cevi fi
1000/500
249.86
4,997.2
armatura
3085
6,170.0
3832
10,116.5
2042.7
13,546.5
249.86
1,427.8
3085
1,762.9
3832
5,058.2
2042.7
8,466.6
249.86
713.9
3085
881.4
AB cevi fi 1000
armatura
MB 20
AB cevi fi 1000
MB 20
AB cevi fi 1000
armatura
MB 20
AB cevi fi
1000/500
armatura
AB cevi fi 1000
MB 30
3832
947.66
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
0.65
24.05
5843
37.00
6490
10.466
387.26
95
0.65
9.10
5843
14.00
3245
10.466
146.53
95
14.00
6490
0.65
2.60
5843
8.00
6490
10.466
41.87
95
0.65
1.30
5843
2.00
3245
10.466
20.93
95
4.00
6490
3.2
38.40
5843
7.6
91.20
904.83
140,524.2 R-III
Norma
as
ukupno n
cena
iznos
3.3
122.10 297.06
36,271.03
R-IV
2.5714
95.14 298.06
28,358.28
53,171.3 R-III
4.95
69.30 297.06
20,586.26
R-IV
2.5714
36.00 298.06
10,730.16
15,191.8 R-III
6.6
26.40 297.06
7,842.38
R-IV
2.5714
10.29 298.06
3,065.76
7,595.9 R-III
8.25
16.50 297.06
4,901.49
25,960.0 R-IV
2.5714
5.14 298.06
1,532.88
224,371.2 R-III
27
240,130.0
36,789.4
45,430.0
13,920.3
51,920.0
3,977.2
6,490.0
1,988.6
121,177.0
36,390.1 oplata m2/m3
grupa
radnika
82,520.5
324.00
313.77
101,661.48
acija
Materijal
Cena
249.86
Iznos
Naziv materijala
249.86
2042.7
40,023.8
249.86
4,640.3
3832
947.66
Iznos
grupa
radnika
1.2
15.60
5843
2.5
32.50
904.83
29,407.0
26.00
4360
113,360.0
armatura
10.466
136.06
95
12,926.0
26.00
6490
76,640.0
MB 30
1.41
5.64
5843
32,954.5
0.2
0.80
18000
14,400.0
56,000.0
91,150.8 R-III
8.25
168,740.0 R-IV
249,885.0
2.5714
R-III
ukupno n
cena
107.25
iznos
313.77
33,651.83
33.43 298.06
9,963.72
27
108.00
313.77
124,000.0
MB20
0.3
40.50
5843
236,641.5
33,887.16
8,000.00
R-III
3085
Norma
as
131,275.1
947.66
3085
Cena
15,591.3
MB 30
3832
Ukupna
koliina
Norma
Radna snaga
0.3
40.50 298.06
12,071.43
acija
Materijal
Cena
947.66
Iznos
Naziv materijala
daska colara
3085
947.66
197,440.0
MB30
daska colara
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
8.100
32.40
95
0.01152
1.56
18000
0.52
41.60
5843
8.100
1,093.50
95
0.01152
0.92
18000
1,312,551.44
grupa
radnika
3,078.0 R-IV
Norma
as
3.86
ukupno n
521.10
cena
iznos
313.77
163,505.55
27,993.6
R-III
0.72
57.60 298.06
17,168.26
103,882.5 R-IV
3.86
308.80 313.77
96,892.18
243,068.8
16,588.8
2,192,283.68
593,859.61
98,694.72
1,754.6
3,233.0
49,464.9
1,754.6
3,233.0
42,918.1
1,754.6
3,233.0
124,686.0
1,170.0
765.00
1550
1,185,750.0 R-IV
0.6
459.00 313.77
144,020.43
531.00
2860
1,518,660.0 R-IV
0.7
371.70 313.77
116,628.31
1,157.00
5500
6,363,500.0 R-IV
1,157.00 313.77
363,031.89
214.00
1660
355,240.0 R-IV
3.3
706.20 313.77
221,584.37
acija
Materijal
Cena
Iznos
Naziv materijala
3,832.0
270,615.8 Beton MB 20
249.9
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
0.32
68.48
5843
400,128.6
0.0250
1.78
18000
32,048.6
grupa
radnika
Norma
as
ukupno n
cena
iznos
985,736.1
9,855,327.3
845,265.00
52,600.3
116,472.0
7,514.32
936,464.2
2,073,599.3
133,780.60
686,328.40
6,586.63
43,844.09
1082
1712
43,280.0 MB 30
68,480.0 graa
1
0.018
40.00
0.72
6305
18500
252,200.0 R-IV
13,320.0 R-IV
R-II
2.15
1.71
1
86.00
68.40
40.00
297.06
298.06
298.06
25,547.16
20,387.30
11,922.40
1082
494,474.0 MB 30
graa
1
0.018
457.00
8.23
6305
18500
1082
3204
297,550.0 MB 30
440,550.0 graa
armatura
1
0.018
1.03
275.00
4.95
6,936.02
6305
18500
75
2,881,385.0 R-IV
152,181.0 R-II
R-II
1,733,875.0 R-IV
91,575.0 R-IV
520,201.5 R-IV
1.65
1.26
1.26
2.15
1.71
0.0472
754.05
575.82
346.50
591.25
470.25
317.84
297.06
298.06
298.06
297.06
298.06
297.06
223,998.09
171,628.91
103,277.79
175,636.73
140,162.72
94,418.98
geotextil
1,248.00
135
168,480.0 R-V
0.1
124.80
297.06
37,073.09
Beton mb30
100.00
6305
630,500.0 R-II
3.86
386.00
297.06
114,665.16
4,285.00
95
407,075.0 R-V
0.3
1,285.50
297.06
381,870.63
10.00
55000
10.00
297.06
2,970.60
1082
108,200.0
46,817.1
160,507.5 armatura
81,881.7
24,724.1 stiropor
42,123.0
249,276.6
550,000.0 R-IV
acija
Materijal
Cena
Iznos
1082
Naziv materijala
12,984.0 sliv.reetka
MB 30
graa
937,324.4 odbojna ograda
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
12.00
7800
1
0.05
12.00
0.60
6305
18500
0.94
547.08
5368.41
3,008,172.5
grupa
radnika
93,600.0 R-IV
Norma
as
ukupno n
cena
iznos
12.00
297.06
3,564.72
582.00
297.06
172,888.92
75,660.0
11,100.0
2,936,949.7 R-IV
10,518,102.2
5,650.41
1,680,013.19
206,288.0
4789
689,041.3
3403
3384
291.92
489,623.6
243,445.0
2,625,090.6
4789
31,248.2
3403
291.92
22,204.6
95,238.9
4789
524,491.3
3403
3384
291.92
372,696.6
185,307.8
1,998,192.4
4789
36,516.1
3403
291.92
25,947.9
111,294.5
2005
681,700.0
9059
738,127.3
9802
250.66
798,667.0
0.0
0.0
1,021,188.8
9059
27,150.9
9802
250.66
5600
29,377.8
0.0
0.0
37,562.9
560,000.0
9059
549,201.9
9802
594,246.3 emulzija
tampon
tampon
tampon
1.25
1.25
1.25
8,992.50
326.25
6,845.00
828
828
828
R-II
0.2
1,438.80
297.06
427,409.93
R-II
0.375
97.88
297.06
29,074.75
R-II
0.2
1,095.20
297.06
325,340.11
R-II
0.375
114.38
297.06
33,976.24
R-II
0.04
162.96
297.06
48,408.90
R-II
0.04
5.99
297.06
1,780.65
266,750.0 R-II
0.04
121.25
297.06
36,018.53
7,445,790.0
270,135.0
5,667,660.0
tampon
1.25
381.25
828
315,675.0
BNS 22
4,074.00
5086
20,720,364.0
BNS 22
AB 11 s
149.86
5086
3,031.25
6259
0.2
4,850.00
55
762,167.6
18,972,593.8
acija
Materijal
Cena
Iznos
Naziv materijala
1712
3204
250.66
103,790.0
194,242.5
759,813.1
9059
20,201.6
9802
1712
3204
250.66
Ukupna
koliina
Norma
AB 11 s
21,858.5 emulzija
3,817.8
7,144.9
27,948.6
13,626,378.6
Radna snaga
Cena
grupa
radnika
Iznos
111.50
6259
0.2
178.40
55
Norma
as
ukupno n
cena
iznos
697,878.5
9,812.0 R-II
0.04
55,128,825.9
4.46
297.06
3,040.91
1,324.89
903,333.98
658,538.4
Radna snaga
Mehanizacija
Materijal
Ukupno N
2,725,478
6,910,121
3,406,848
5,347,294
1,312,551
0
235,170
10,820,677
1,289,597
2,192,284
772
1,456
7,106
936,464
2,073,599
3,008,173
10,518,102
5,650
1,680,013
13,626,379
37,273,309
55,128,826
82,258,255
3,041
18,025
903,334
7,697,376
26.80
59.14
133,781
5.53
8/3
Dnevni
troskovi
%
9
10
0.00
10/3
Bruto zarade
%
11
12
0.00
7,697,375.70
12/3
Ukupno
rashodi
(4+6+8+12)
14
%
13
4.92
127,228,939.60
Planirano
poslovanje
(3-14)
15
29,370,800.41
232,090
432,520
2,417,761
1,304,018
593,860
%
Razlike
15/3
%
16
18.76
Pozicija
Vrsta
radova
E1.PRETHODNI RADOVI
1
2
3
4
5
1.1.
1.3,
11.33.6/5cm
6
7
10
11
8
9
12
13
an.1
2.21.1
2-Feb
2.25,5
an.2
an.3
pomona 1
Pozicija
Vrsta
radova
18
19
20
21
22
23
24
25
26
Pozicija
Vrsta
radova
27
28
29
30
31
32
E.3.1
Zemljani radovi:
33
34
35'
35
36
37
38
39
Pozicija
40
41
42
Vrsta
radova
2.BETONSKI RADOVI
43
44
Pozicija
45
46
47
48
49
50
Vrsta
radova
3.Ostali radovi
52
53
Pozicija
Vrsta
radova
4.Nepredvieni radovi
54
56
an.10
57
an10
58
59
60
67
68
69
an10
3.9.1.
an 15
2,43,2
Pozicija
69
70
71
73
74
Vrsta
radova
75
76
Izrada gornjeg noseeg sloja od bitumeniziranog agrefgata BNS 22sA (bit 60),
debljine d=7cm
- osnovna trasa, koliine prema pojedinanom predmeru radova
77
78
79
80
REKAPITULACIJA
E1 PRETHODNI RADOVI
E2 ZEMLJANI RADOVI
E.3 ODVODNJAVANJE
E.4 OSTALI RADOVI
R.3 KOLOVOZNA KONSTRUKCIJA
1.Zemljani radovi
2.Betonski radovi
2'. Montaerski radovi
3.Ostali radovi
4.Nepredvieni radovi
E.3.1 ODVODNJAVANJE - ZATVOREN SISTEM
god.
Jed. mere
Koliina
Jed. cena
km
paualno
m3
m2
m2
25,465.03
54.58
2,239.60
200.00
Iznos
0.00
447,920.00
200.00
59.77
11,954.00
9,089.0
79.60
723,484.40
1,183,358.40
m2
3,704.59
78.97
292,551.47
469.36
594.00
278,799.84
m3
m3
695.00
755.71
525,218.45
m2
6,770.00
59.77
404,642.90
m2
1,600.00
28.80
46,080.00
m2
2,215.00
123.25
272,998.75
m2
1,200.00
75.27
90,324.00
m3
14.00
775.98
10,863.72
1,921,479.13
kom.
m
0.00
0.00
51,851.15
26,419.57
0.00
0.00
10.00
28,248.21
282,482.10
m3
0.00
863.39
0.00
Jed. mere
Koliina
Jed. cena
Iznos
0.00
2,985.35
0.00
m3
0.00
2,005.20
0.00
60.00
3,391.10
203,466.00
4,898.51
0.00
22
2217.28
48780.16
1.00
20,960.49
20,960.49
11,314.92
0.00
m
m
kom
m3
kom
2.00
5,001.00
10,002.00
kom
2.00
4,901.00
9,802.00
Jed. mere
kom
Koliina
Jed. cena
2.00
Iznos
2,092.94
4,185.88
15,394.32
0.00
2.00
20,092.94
40,185.88
840.00
3,296.75
2,769,270.00
452.00
1,667.29
753,615.08
370.00
1,084.88
401,405.60
m3
kom
4,544,155.19
m2
54.58
0.00
65.01
4,745.73
665.28
24,282.72
830.32
0.00
500
830.32
415,160.00
m3
600
1530.48
918,288.00
m3
43.5
1500.62
65,276.97
871.5
261,450.00
m'
m3
73
36.5
m3
m3
m3
300
Jed. mere
Koliina
Jed. cena
Iznos
m3
50
1500.62
75,031.00
200
1517.87
303,574.00
1500.62
0.00
m3
m3
2,067,808.42
kom
kom
kom
kom
kom
2
17
4
1
0
27,083.54
36,235.90
45,388.25
54,540.60
59,819.34
54,167.08
616,010.30
181,553.00
54,540.60
0.00
Jed. mere
Koliina
Jed. cena
kom
Iznos
47,478.70
12
kom
569,744.40
54,546.14
11
kom
600,007.54
18,478.70
18,478.70
200,000.00
kom
m
135
m
5,378.12
726,046.20
15,624.99
0
0.00
3,020,547.82
209
2,233.29
3,919.13
m
m
20
6,689.17
18,340.49
466,757.61
0.00
133,783.40
36,680.98
637,221.99
km
km
2.37
25465.03
0.00
53800
127,506.00
127,506.00
Jed. mere
Koliina
Jed. cena
din
Iznos
3,344,514.99
m3
20.00
15,798.06
315,961.20
m3
m3
25.00
20.00
11,273.91
15,394.32
281,847.75
307,886.40
124.36
133.93
2,408.47
223,848.00
-
kg
m2
m3
m
m
1,800.00
8,519.93
5,368.41
1,129,543.35
Jed. mere
Koliina
Jed. cena
Iznos
m3
1,749.00
1,517.87
2,654,754.63
m3
161.00
1,517.87
244,377.07
1,517.87
3,826,550.27
m3
2,521.00
m3
m2
1,517.87
6,275.00
m2
m2
m2
1,100.49
1,100.49
6,275.00
878.27
878.27
6,905,574.75
5,511,144.25
19,142,400.97
1,183,358
1,921,479
4,544,155
1,129,543
19,142,401
2,067,808
3,020,548
637,222
127,506
2,238,076
8,091,160.0
36,012,097.00
Za izvoenje radova na ureenju pristupa mostu kod restorana "Saz" po sudskoj presudi u Novom Pa
2012/13. god.
Pozicija
Vrsta
radova
Jed. mere
Usvojene
koliine
Jed. cena
E1.PRETHODNI RADOVI
1
1.1.
km
0.200
25,465.03
svega:
2.12.6,
m3
1,370.00
482.19
m2
5,670.00
59.77
Pozicija
Vrsta
radova
Jed. mere
Usvojene
koliine
Jed. cena
(na
2.25,5
m2
2,942.50
123.25
an.2
m2
228.00
75.27
svega:
REKAPITULACIJA
E1 PRETHODNI RADOVI
E2 ZEMLJANI RADOVI
Ukupno:
PDV 20%
U Novom Pazaru
22.04.2013.
Izvedeni radovi
Iznos usvojenih
radova
5,093.01
5,093.01
Situacija za decembar
raun
12,000.00
12,000.00
raun
Iznos izvedenih
radovi
12,000.00
12,000.00
660,600.30
### 670,099.44
### 536,079.55
###
134,019.89
338,895.90
5,670.00 338,895.90
5,670.00 271,116.72
5,670.00
67,779.18
Iznos usvojenih
radova
362,663.13
17,161.56
2,375.00 292,718.75
119.00
8,957.13
0.00
119.00
7,165.70
Izvedeni
radovi
Iznos izvedenih
radovi
2,375.00
292,718.75
119.00
2,594.20
1,379,320.89
1,310,671.22
814,361.98
497,112.02
5,093
12,000
12,000
1,379,321
1,310,671
814,362
497,112
1,384,413.89
1,322,671.22
826,361.98
497,112.02
1633608.39138
1587205.4676
991,634.37
596,534.42
Za izvoenje radova na ureenju pristupa mostu kod restorana "Saz" po sudskoj presudi u Novom Paza
Pozicija
Vrsta
radova
Jed. mere
Usvojene
koliine
E1.PRETHODNI RADOVI
1
1.1.
km
0.200
svega:
2.12.6,
m3
1,370.00
m2
5,670.00
2.25,5
m2
2,942.50
Pozicija
Vrsta
radova
Jed. mere
Usvojene
koliine
svega:
REKAPITULACIJA
E1 PRETHODNI RADOVI
E2 ZEMLJANI RADOVI
Ukupno:
U Novom Pazaru
26.12.2012.
m2
228.00
Jed. cena
25,465.03
Iznos usvojenih
radova
Preostali radovi
5,093.01
5,093.01
raun
12,000.00
12,000.00
80%
482.19
660,600.30
59.77
338,895.90
0.00
123.25
362,663.13
2,942.50
### 536,079.55
5,670.00 271,116.72
362,663.13
0.00
Jed. cena
75.27
Iznos usvojenih
radova
17,161.56
Preostali radovi
109.00
8,204.43
119.00
7,165.70
1,379,320.89
370,867.56
814,361.98
5,093
1,379,321
0
370,868
12,000
814,362
1,384,413.89
370,867.56
826,361.98
Nadzorni organ:
Predrag urovi dig.
Za izvoenje radova na ureenju pristupa mostu kod restorana "Saz" po sudskoj presudi u Novom Paza
Pozicija
Vrsta
radova
Jed. mere
Usvojene
koliine
E1.PRETHODNI RADOVI
1
1.1.
km
0.200
svega:
2.12.6,
m3
1,370.00
m2
5,670.00
2.25,5
m2
2,942.50
Pozicija
Vrsta
radova
Jed. mere
Usvojene
koliine
svega:
REKAPITULACIJA
E1 PRETHODNI RADOVI
E2 ZEMLJANI RADOVI
Ukupno:
U Novom Pazaru
26.12.2012.
m2
228.00
Jed. cena
25,465.03
482.19
Iznos usvojenih
radova
Preostali radovi
5,093.01
5,093.01
660,600.30
59.77
338,895.90
0.00
123.25
362,663.13
2,942.50
raun
### 670,099.44
5,670.00 338,895.90
362,663.13
0.00
12,000.00
12,000.00
Jed. cena
75.27
Iznos usvojenih
radova
17,161.56
Preostali radovi
109.00
8,204.43
119.00
8,957.13
1,379,320.89
370,867.56
1,017,952.47
5,093
1,379,321
0
370,868
12,000
1,017,952
1,384,413.89
370,867.56
1,029,952.47
Nadzorni organ:
Predrag urovi dig.
3 . S TAT I K I
P LA N R A D A
Za izvoenje radova na asfaltiranju M-8,deonica Suva uprija - Rajinovii u Novom Pazaru 2012. god.
km:386+540,42 do km:388+680,42 ;L=2+140km
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
jugo 1,1
20
4.80
0.0016
0.00
0.065
0.00
0.04
8.00
1.4
280.00
E1.PRETHODNI RADOVI
1
1.1.
1.3,
11.33.6/5cm
km
paualno
m3
m2
0.240
m2
25,465.03
54.58
200.00
300.00
12,639.0
2,239.60
59.77
79.60
Svega:
2,11,5
0.00
447,920.00
17,931.00
1,006,064.40
1,478,027.01
1,478,027.01
6,111.61
an.1
m2
7,204.59
78.97
568,946.47
m3
2,869.36
m3
895.00
594.00
755.71
bager toka
case
volvo fl 10
bager toka
case
volvo fl 10
grejder HBM
0.004
1.20
BW 213
cisterna za vodu
0.004
0.002
1.20
0.60
WIRTGEN
0.0083
104.90
volvo fl 10
0.065
821.54
0.00
Ukupno ostvareno
1,296,956.1
0.004
28.82
volvo fl 10
0.25
1,801.15
0.0325
volvo fl 10
1.25
3,586.70
grejder HBM
0.02
17.90
BW 213
volvo fl 10
0.02
1.3
17.90
1,163.50
93.25
1,704,399.84
676,360.45
Mehanizacija
Pozicija
9
Vrsta
radova
10
11
Jed. mere
2.21.1
m2
2-Feb
2.25,5
Koliina
Jed. cena
9,810.00
59.77
m2
2,803.00
28.80
m2
4,415.00
123.25
Iznos
Naziv maine
Norma as
grejder HBM
0.004
39.24
BW 213
cisterna za vodu
BW 213
80,726.40
0.004
0.002
0.004
39.24
19.62
11.21
0.0054
23.84
volvo fl 10
Ult 160
grejder HBM
BW 100
volvo fl 10
0.25
0.0054
0.004
0.004
0.25
1,103.75
23.84
11.21
11.21
700.75
grejder HBM
0.004
0.11
BW 100
volvo fl 10
0.004
1.25
0.11
35.88
586,343.70
544,148.75
12
an.2
m2
2,803.00
75.27
210,981.81
13
an.3
m3
28.70
775.98
22,270.63
4,394,178.05
4,394,178.05
Ukupno n
Ukupno ostvareno
4,361,318.6
E.3. ODVODNJAVANJE
14
15
16
17
kom.
pomona 1
m3
0.00
0.00
21.00
0.00
51,851.15
26,419.57
28,248.21
863.39
0.00
Mikser
0.00
bager ew140
0.264
0.00
volvo fl 10
0.00
0.7
0.00
0.8
4
0.00
0.00
0.8
16.80
0.00
bager toka
case
mikser
volvo fl 10
bager toka
case
mikser
volvo fl 10
bager ew140
0.8
4
0.054
16.80
84.00
0.00
dvoosovinac
Iveko
1.25
0.0384615
0.00
0.00
dvoosovinac
Kombinirka vin.
1.3
0.54
0.00
0.00
Kombinirka vin.
0.03
10.17
mikser
0.08
27.12
0.00
593,212.41
18
0.00
2,985.35
0.00
19
m3
0.00
2,005.20
0.00
20
339.00
3,391.10
1,149,582.90
Mehanizacija
Pozicija
21
22
23
24
25
26
27
Vrsta
radova
Jed. mere
Koliina
Jed. cena
130.00
4,898.51
2217.28
kom
3.00
20,960.49
m3
0.60
11,314.92
kom
kom
kom
2.00
2.00
2.00
5,001.00
4,901.00
2,092.94
Iznos
Naziv maine
Norma as
volvo fl 10
1.2
bager toka
0.2
case
636,806.30
mikser
0.08
volvo fl 10
1.25
0 Kombinirka vin. 0.054
Iveko
0.0384615
29
m3
15,394.32
406.80
26.00
10.40
162.50
0.00
0.00
volvo fl 10
1.25
0.00
volvo fl 10
1.25
0.00
Kombinirka vin.
0.03
JCB
0.25
62,881.47
mikser
0.08
Iveko
0.6666667
volvo fl 10
1.5
0.00
0.75
0.24
2.00
4.50
mikser
0.60
Iveko
0.2
0.12
bager toka
case
0.33
0.66
mikser
0.35
0.70
merc 2635
0.83
1.66
merc 2635
0.33
0.6
0.66
1.20
mikser
0.1728
0.35
6,788.95
10,002.00
4,185.88
Fap 1921
1.4285714
Kombinirka vin. 0.1428571
28
Ukupno n
0.00
2.86
0.29
mikser
0.00
iskop
m3
0.00
Kombinirka vin.
0.054
0.00
oplata 2,5mx10m
m2
0.00
volvo fl 10
1.3
0.00
Iveko
2.5
5.00
kom
2.00
20,092.94
40,185.88
Mehanizacija
Pozicija
30
31
32
Vrsta
radova
Jed. mere
Koliina
Jed. cena
1,290.00
264.58
3,296.75
878.00
1,667.29
650.00
1,084.88
Iznos
4,252,807.50
1,463,880.62
705,172.00
Naziv maine
Norma as
Ukupno n
mikser
0.35
0.70
BW 100
0.05
64.50
volvofm12
mikser
Merc. 2635
JCB
1
0.055
0.104
0.05
264.58
70.95
134.16
64.50
mikser
0.055
48.29
JCB
Merc. 2635
0.05
0.104
43.90
91.31
mikser
0.05
32.50
JCB
0.04
26.00
8,935,307.91
8,935,307.91
Ukupno ostvareno
8,209,038.2
Mehanizacija
Pozicija
Vrsta
radova
E.3.1
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
bager toka
case
0.0016
0.00
volvo fl 10
0.065
0.00
4,745.73
freza
2.92
24,282.72
bager toka
case
0.054
1.77
volvo fl 10
1.3
47.45
0.054
88.40
Zemljani radovi:
33
34
35'
35
36
38
39
m'
m3
54.58
73
36.5
65.01
665.28
m3
1819
830.32
0.00
bager toka Ew
1,510,352.08
140
213.2
volvo fl 10
1.3
2,364.70
bager toka Ew
140
volvo fl 10
0.054
1.3
136.61
3,654.30
bager toka Ew
140
0.05
107.15
volvo fl 10
1.3
3,095.30
Kombinirka vin.
0.03
1.31
volvo fl 10
1.3
56.55
Kombinirka vin.
0.03
54.75
37
m2
m3
m3
m3
2811
830.32
2,334,029.52
2381
1530.48
3,644,072.88
43.5
1500.62
m3
1825
871.5
65,276.97
1,590,487.50
Mehanizacija
Pozicija
40
41
42
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
m3
223.5
1500.62
m3
1517.87
Ukupno n
volvo fl 10
1.3
2,372.50
Kombinirka vin.
0.03
6.71
BW 211
0.03
6.71
volvo fl 10
1.3
290.55
Kombinirka vin.
0.03
40.38
BW 211
0.025
33.65
volvo fl 10
1.3
1,749.80
bager toka Ew
140
0.05
8.33
2,043,053.02
185
1500.62
Norma as
335,388.57
m3
1346
Naziv maine
277,614.70
11,829,303.69
11,829,303.69
7,913,196.52
Ukupno ostvareno
2.BETONSKI RADOVI
43
44
kom
27,083.54
81,250.62
bager toka Ew
140
Mer. 2635
Fap 1921
0.33
0.41
0.99
1.24
1.4285714
4.29
0.43
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
kom
Koliina
Jed. cena
37
36,235.90
Iznos
1,340,728.30
Naziv maine
Norma as
bager toka Ew
140
0.33
Mer. 2635
Fap 1921
kom
14
45,388.25
635,435.50
54,540.60
5.29
bager toka Ew
140
6.93
59,819.34
2.00
45
47,478.70
12
569,744.40
1.66
2.64
6.63
5.71
0.57
bager toka Ew
140
1.32
Fap 1921
kom
0.66
1.4285714
Mer. 2635
17.41
119,638.68
1.24
20.00
Fap 1921
kom
0.495
1.4285714
Mer. 2635
30.67
52.86
Fap 1921
kom
12.21
1.4285714
Mer. 2635
0.83
Ukupno n
0.66
2.07
4.14
1.4285714
2.86
0.29
bager toka Ew
140
2.6352
31.62
mikser
3.2
38.40
Mehanizacija
Pozicija
46
Vrsta
radova
Izrada izlazne graevine na mestima ispusta u recipijent, reku Ljudsku prema detalju. Pozicija obuhvata kompletnu izradu.
Jed. mere
49
Jed. cena
kom
kom
709,099.82
18,478.70
4
kom
Iznos
54,546.14
13
47
48
Koliina
73,914.80
Naziv maine
Norma as
Ukupno n
Fap 1921
5.2
62.40
bager toka Ew
140
2.6352
34.26
mikser
1.2
15.60
Fap 1921
5.2
67.60
Mer. 2635
1.51
19.59
Fap 1921
1.4285714
18.57
1.86
bager toka Ew
140
20.00
mikser
1.41
5.64
0.6
81.00
135
5,378.12
Mehanizacija
Pozicija
50
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
mikser
0.3
40.50
0.8
64.00
0.52
41.60
15,624.99
80
5,724,019.92
2'. Montaerski radovi
51
3,911,555.52
Ukupno ostvareno
765
531
1157
214
2,233.29
3,919.13
6,689.17
18,340.49
1,708,466.85
2,081,058.03
7,739,369.69
3,924,864.86
mer 26-35
0.063
48.2
Fap 1921
0.02
15.3
mer 26-35
0.063
33.5
Fap 1921
0.025
13.3
mer 26-35
0.063
72.9
Fap 1921
0.0333333
38.6
mer 26-35
0.8635
184.8
Bager
0.33
70.6
Mehanizacija
Pozicija
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
vozilo
0.2
42.8
15,453,759.43
3.Ostali radovi
52
11,802,028.40
Ukupno ostvareno
km
2.37
25465.03
60,352.12
vozilo
15
vuni voz
53
km
2.37
53800
35.6
36.0
127,506.00
187,858.12
4.Nepredvieni radovi
54
din
Ukupno ostvareno
391,190.06
Ukupno ostvareno
3,143,844.09
3,344,514.99
56
an.10
m3
20.00
15,798.06
315,961.20
57
an10
m3
352.00
11,273.91
20.00
20.00
3,968,416.32
mikser
352.00
3,386,750.40
mikser
fap dizalica
1
0.5
220.00
110.00
mikser
0.00
0.00
an10
m3
59
3.9.1.
kg
5,410.00
124.36
672,787.60
60
an 15
m2
975.00
133.93
130,581.75
m3
0.00
0.00
0.00
1,19,1
3,9,1
m3
kg
64
an 19
kom
0.00
65
66
analiza 21
m3
m3
0.00
0.00
62
63
1.1
15,394.32
1
1
58
61
220.00
mikser
kompresor
15,995.31
12,004.39
124.86
689.24
0.00
1
1
0.00
0.00
8,241.37
2,552.91
Mehanizacija
Pozicija
Vrsta
radova
67
68
69
Jed. mere
Koliina
Jed. cena
m3
305.00
2,408.47
734,583.35
12.00
8,519.93
102,239.16
Prevoz radnika
2,43,2
430.00
5,368.41
71
73
74
75
76
77
78
Izrada noseeg sloja od drobljenog kamenog agregata 0/31mm, Dmin=20 cm obraun i plaanje
- osnovna trasa, koliine prema pojedinanom predmeru radova
11,619,736.08
11,619,736.08
m3
2,661.00
1,517.87
4,039,052.07
m3
261.00
1,517.87
396,164.07
m3
m3
3,585.00
305.00
1,517.87
5,441,563.95
1,517.87
462,950.35
Izrada gornjeg noseeg sloja od bitumeniziranog agrefgata BNS 22sA (bit 60),
debljine d=7cm
- osnovna trasa, koliine prema pojedinanom predmeru radova
m2
m2
15,395.00
2,586.36
817.00
137.26
mikser
iveko+auto
Naziv maine
2,308,416.30
90.00
Svega:
69
70
Iznos
1,100.49
1,100.49
16,942,043.55
899,100.33
Norma as
Ukupno n
305.00
12.00
582.00
4.5
405.00
Ukupno ostvareno
10,672,375.7
grejder HBM
0.02
53.22
BW 213
cisterna za vodu
volvo fl 10
0.02
0.01
1.25
53.22
26.61
3,326.25
grejder HBM
0.025
6.53
BW 213
volvo fl 10
0.025
1.25
6.53
326.25
grejder HBM
0.02
71.70
BW 213
cisterna za vodu
volvo fl 10
0.02
0.01
1.25
71.70
35.85
4,481.25
grejder HBM
0.025
7.63
BW 213
volvo fl 10
0.025
1.25
7.63
381.25
Iveko
340.00
finier sa posadom
0.02
51.73
valjci 2+1
mali kompresor
distributer
volvo fm 12
0.02
0.02
0.02
1
51.73
51.73
51.73
2,586.36
finier sa posadom
0.02
2.75
valjci 2+1
mali kompresor
distributer
volvo fm 12
V:Voz suma
0.02
0.02
0.02
1
2
2.75
2.75
2.75
137.26
100.00
Mehanizacija
Pozicija
79
80
Vrsta
radova
Jed. mere
Koliina
m2
Jed. cena
15,395.00
1,924.38
m2
817.00
102.13
878.27
878.27
Iznos
13,520,966.65
717,546.59
4,750.12
Svega:
Ukupno poz. VI KOLOVOZNA KONSTRUKCIJA
42,419,387.56
42,419,387.56
Naziv maine
Norma as
finier sa posadom
0.02
38.49
valjci 2+1
mali kompresor
distributer
volvo fm 12
0.02
0.02
0.02
1
38.49
38.49
38.49
1,924.38
finier sa posadom
0.02
2.04
valjci 2+1
mali kompresor
distributer
volvo fm 12
0.02
0.02
0.02
1
2.04
2.04
2.04
102.13
Ukupno ostvareno
Ukupno n
42,037,622.8
REKAPITULACIJA
Planirano poslovanje
Vrsta radva
E1 PRETHODNI RADOVI
E2 ZEMLJANI RADOVI
E.3 ODVODNJAVANJE
1.Zemljani radovi
2.Betonski radovi
2'. Montaerski radovi
3.Ostali radovi
4.Nepredvieni radovi
E.3.1 ODVODNJAVANJE - ZATVOREN SISTEM
E.4 OSTALI RADOVI
R.3 KOLOVOZNA KONSTRUKCIJA
Planirani trokovi
181,071
32,859
726,270
3,916,107
1,812,464
3,651,731
-203,332
200,671
-234,000.0
947,360
381,764.8
11,265,202.1
147,764.77
1,296,956.1
4,361,318.6
8,209,038.2
7,913,196.5
3,911,555.5
11,802,028.4
391,190.1
3,143,844.1
234,000.0
10,672,375.7
42,037,622.8
1,478,027
4,394,178
8,935,308
11,829,304
5,724,020
15,453,759
187,858
3,344,515
93,973,125.90
105,386,092.76
11,412,966.85
Svega:
Predmer i predraun
radova
36,539,456
11,619,736
42,419,388
10.83
Planirani ostatak
11,412,966.85
Po 1km %
Pro11-00082
M-8 Suva
uprijaRajinovii
Predmer i
predraun
3
105,386,092.76
Mehanizacija
4
26,814,973
4/3
%
5
25.44
Materijal
6
61,183,738
6/3
%
7
58.06
Podizvoa
i
8
Mehanizacija
Pozicija
radovi na 2km %
Sa PDV 2km
Vrsta
radova
Jed. mere
Koliina
Jed. cena
Iznos
Naziv maine
Norma as
Ukupno n
ija
Materijal
Cena
896
Iznos
Naziv materijala
Ukupna
koliina
Norma
Radna snaga
Cena
grupa
radnika
Iznos
4,300.8
R-II
0.0
329.1
0.0
4863
38,904.0
329.1
92,148.0
4789
5,746.8
3403
3384
4,083.6
2,030.4
6364
667,607.1
427.36
351,091.2
0.0
0.0
1,165,911.9
0.0
ukupno n
cena
iznos
20
4.80
297.06
1,425.89
20
4.80
399.18
1,916.06
R-II
0.0032
0.00
297.06
0.00
R-II
0.04
8.00
297.06
2,376.48
R-II
0.016
4.80
297.06
1,425.89
R-II
0.033
417.09
297.06
123,899.86
0.0 R-VI
4863
Norma
as
439.49
131,044.18
6,956.1
4863
140,143.7
R-II
0.008
57.64
297.06
17,121.56
329.1
592,757.6
R-II
0.001
7.20
297.06
2,140.20
4863
453,495.2
R-II
0.065
186.51
297.06
55,404.19
329.1
1,180,383.0
R-II
0.051
146.34
297.06
43,470.98
174,525.0 R-II
0.02
17.90
297.06
5,317.37
R-II
0.02
17.90
297.06
5,317.37
4789
3403
291.92
85,723.1 kam. ut
60,913.7
339,648.9
1.3
1,163.50
150
ija
Materijal
Cena
Iznos
Naziv materijala
Ukupna
koliina
Norma
Radna snaga
Cena
grupa
radnika
Iznos
Norma
as
ukupno n
cena
iznos
4789
187,920.4
R-II
0.016
156.96
297.06
46,626.54
3403
3384
4789
133,533.7
66,394.1
53,694.3
R-II
0.008
22.42
297.06
6,661.27
4863
115,938.8
R-II
0.0316
139.51
297.06
41,444.03
198.29
3751
4789
1784
139.43
218,862.6
89,427.6
53,694.3
20,002.2
97,705.6
R-II
0.08
224.24
297.06
66,612.73
4789
549.8
R-II
0.08
2.30
297.06
682.05
1784
139.43
204.8
5,002.1
3,895,995.3
174,525.0
978.92
290,798.29
1,318.6
947.66
3832
2.00
4.00
6305
25,220.0 R-II
0.06
0.00
18000
0.0
0.00
4500
0.0 R-II
0.8
5
0.00
0.00
6305
828
0.0
0.0
21.00
9086
0.8
4.2
16.80
88.20
6305
770
223.54
0.0
4863
0.0
1082
291.92
4863
947.66
291.92
3832
AB cevi fi 800
0.0 MB 30
0.0 tampon
81,698.4 AB cevi fi 1000
15,920.7 MB 30
24,521.3 tampon
0.0
249.86
2005
0.0
0.0 PVC fi 250
279.18
3085
0.0 tampon
0.0
3085
947.66
31,374.5
Pvcfi 160
25,700.5 MB 20
2.64
0.00
297.06
0.00
4.64
0.00
297.06
0.00
190,806.0 R-II
3.3
69.30
297.06
20,586.26
105,924.0 R-II
67,914.0
4.3
90.30
298.06
26,914.82
R-II
0.324
0.00
298.06
0.00
0.00
1954.57
0.0 R-II
0.48
0.00
297.06
0.00
1.3
0.00
770
0.0 R-II
0.6656
0.00
297.06
0.00
339.00
290
98,310.0 R-II
0.38
128.82
297.06
38,267.27
0.08
27.12
5843
158,462.2 R-IV
0.16
54.24
298.06
16,166.77
ija
Materijal
Cena
291.92
4863
947.66
249.86
3085
2005
Iznos
Naziv materijala
geotextil
118,753.1 frakcija 16/32
126,438.0
Pvcfi 300
9,855.7 tampon
40,602.3
0.0
0.0 PVC fi 200
249.86
0.0
285.63
3085
2978
947.66
2005
285.63
0.0
2,233.5 bubanj slivnik
227.4 MB 20
4,010.0
1,285.3
947.66
2005
4863
947.66
Ukupna
koliina
Norma
Radna snaga
Cena
grupa
radnika
Iznos
Norma
as
ukupno n
cena
iznos
3
0.38
1,017.00
128.82
148
948
150,516.0 R-IV
122,121.4 R-IV
0.17
0.3
57.63
101.70
299.06
300.06
17,234.83
30,516.10
130.00
1200
156,000.0 R-II
0.4
52.00
297.06
15,447.12
130.00
828
107,640.0 R-IV
0.2
26.00
298.06
7,749.56
0.00
1254
0.0 R-II
0.48
0.00
297.06
0.00
R-II
0.00
297.06
0.00
1
0.08
3.00
0.24
3400
5843
10,200.0
1,402.3 R-IV
R-IV
0.5
0.666
1.50
2.00
298.06
299.06
447.09
597.52
568.6 MB 20
0.60
5843
3,505.8 R-IV
1.7
1.02
298.06
304.02
240.6 lim
1.20
300
360.0
2.00
6490
12,980.0
0.35
0.70
6305
4,413.5 R-IV
2.97
5.94
298.06
1,770.48
2.00
3363
6,726.0
2.00
3245
6,490.0 R-IV
0.0
0.66
1.32
298.06
393.44
0.173
0.35
6305
2,179.0 R-IV
2.5714
5.14
298.06
1,532.88
10.466
20.93
95
1.050
0.00
6305
3.86
0.00
298.06
0.00
0.00
18000
0.0
2.00
16400
32,800.0 R-IV
4.47
8.94
297.06
2,655.72
2042.65
3,390.8
4863
2042.65
3,209.6
2,451.2
AB cevi fi
1000/500
AB cevi fi
1000/500
678.48
234.5 MB 30
249.86
3085
713.9 armatura
881.4
947.66
0.0 MB 30
3085
0.0 daska
285.63
0.0
2005
10,025.0
aht poklopci
1,988.6
0.0 R-IV
ija
Materijal
Cena
947.66
1784
336.65
947.66
2042.7
2978
947.66
2978
2042.7
947.66
9,038.2
2978
Iznos
Naziv materijala
663.4 MB 30
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
grupa
radnika
Norma
as
ukupno n
cena
iznos
0.35
0.70
6305
115,068.0 BNS
0.1176
151.70
5086
771,566.5 R-IV
0.142
183.18
313.77
57,476.39
89,070.5 AB
67,236.5 MB 20
274,048.6
192,081.0 ivinjak 18/24
0.0875
0.055
112.88
70.95
6259
5843
706,484.6
414,560.9 R-VI
1,290.00
399.18
514,942.20
1.25
1,612.50
572.3
922,833.8
0.055
48.29
5843
282,158.5 R-IV
878.00
313.77
275,490.06
1.25
1,097.50
572.3
628,099.3
30,799.0 MB 20
0.05
32.50
5843
189,897.5 R-IV
1.24
806.00
313.77
252,898.62
77,428.0 graa
0.002
1.30
18500
45,762.5 MB 20
130,734.2 ivinjak 18/24
186,523.0
1,717,623.8
4,413.5
24,050.0
5,210,023.3
3,763.0
1,281,391.1
ija
Materijal
Cena
Iznos
Naziv materijala
4863
0.0
329.1
0.0
624.0
8,626.5
223.51
10,605.5
3832
338,761.8
223.51
528,534.1
3832
223.51
523,507.1
816,772.6
3832
410,579.6
348.86
1,079,826.4
3085
4,025.9
3085
Cena
Iznos
133,011.8
4863
223.51
Ukupna
koliina
Norma
Radna snaga
12,639.5 Tampon
168,903.8
770
1.3
56.55
770
770
grupa
radnika
Norma
as
ukupno n
cena
iznos
R-III
0.0032
0.00
297.06
0.00
R-III
0.04
2.92
297.06
867.42
R-II
0.324
1.18
297.06
351.30
R-II
0.051
1.86
298.06
554.84
R-III
0.324
530.42
313.77
166,430.01
R-III
0.324
819.69
313.77
257,193.38
R-III
0.324
694.30
313.77
217,850.39
0.0 R-III
43.50
297.06
12,922.11
0.051
2.22
298.06
661.25
1,825.00
297.06
542,134.50
43,543.5 R-II
0.0 R-III
ija
Materijal
Cena
223.51
Iznos
530,277.5 Iberlauf
3085
20,684.9
3003
20,135.1
223.51
124,572.3
3003
101,051.0
3832
Ukupna
koliina
Norma
1.3
2,372.50
Cena
Iznos
248
grupa
radnika
1.3
290.55
770
223,723.5 R-II
R-III
391,097.8 Iberlauf
1.3
1,749.80
248
433,950.4 R-II
31,901.4
R-III
5,320,455.5
Norma
as
ukupno n
cena
iznos
588,380.0
R-III
64,940.8 Tampon
3085
223.51
Naziv materijala
Radna snaga
0.34
75.99
297.06
22,573.59
0.051
11.40
298.06
3,397.44
0.1
134.60
297.06
39,984.28
0.051
68.65
298.06
20,460.63
0.34
56.61
313.77
17,762.52
1,289,597.4
4,268.3
1,303,143.6
,196.52
3832
3,793.7
2042.7
2,540.0
249.86
1,070.8
3085
1,322.1
MB 20
0.65
1.95
5843
AB cevi fi
1000/500
3.00
3245
armatura
10.466
31.40
95
11,393.9 R-III
1.65
4.95 297.06
1,470.45
9,735.0
2,982.9
R-IV
2.5714
7.71
298.06
2,299.32
ija
Materijal
Cena
Iznos
Naziv materijala
MB 20
3832
46,788.7
2042.7
62,652.7
249.86
13,206.9
3085
16,306.4
3832
26,555.8
2042.7
35,559.6
AB cevi fi
1000/500
249.86
4,997.2
armatura
3085
6,170.0
3832
10,116.5
2042.7
13,546.5
249.86
1,427.8
3085
1,762.9
3832
5,058.2
2042.7
8,466.6
249.86
713.9
3085
881.4
AB cevi fi 1000
armatura
MB 20
AB cevi fi 1000
MB 20
AB cevi fi 1000
armatura
MB 20
AB cevi fi
1000/500
armatura
AB cevi fi 1000
MB 30
3832
947.66
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
0.65
24.05
5843
37.00
6490
10.466
387.26
95
0.65
9.10
5843
14.00
3245
10.466
146.53
95
14.00
6490
0.65
2.60
5843
8.00
6490
10.466
41.87
95
0.65
1.30
5843
2.00
3245
10.466
20.93
95
4.00
6490
3.2
38.40
5843
7.6
91.20
904.83
140,524.2 R-III
Norma
as
ukupno n
cena
iznos
3.3
122.10 297.06
36,271.03
R-IV
2.5714
95.14 298.06
28,358.28
53,171.3 R-III
4.95
69.30 297.06
20,586.26
R-IV
2.5714
36.00 298.06
10,730.16
15,191.8 R-III
6.6
26.40 297.06
7,842.38
R-IV
2.5714
10.29 298.06
3,065.76
7,595.9 R-III
8.25
16.50 297.06
4,901.49
25,960.0 R-IV
2.5714
5.14 298.06
1,532.88
224,371.2 R-III
27
240,130.0
36,789.4
45,430.0
13,920.3
51,920.0
3,977.2
6,490.0
1,988.6
121,177.0
36,390.1 oplata m2/m3
grupa
radnika
82,520.5
324.00
313.77
101,661.48
ija
Materijal
Cena
249.86
Iznos
Naziv materijala
249.86
2042.7
40,023.8
249.86
4,640.3
3832
947.66
grupa
radnika
Iznos
1.2
15.60
5843
2.5
32.50
904.83
29,407.0
26.00
4360
113,360.0
armatura
10.466
136.06
95
12,926.0
26.00
6490
76,640.0
MB 30
1.41
5.64
5843
32,954.5
0.2
0.80
18500
14,800.0
0.0
91,150.8 R-III
8.25
168,740.0 R-IV
249,885.0
2.5714
R-III
ukupno n
cena
107.25
iznos
313.77
33,651.83
33.43 298.06
9,963.72
27
108.00
313.77
0.0
MB20
0.3
40.50
5843
236,641.5
33,887.16
0.00
R-III
3085
Norma
as
131,275.1
947.66
3085
Cena
15,591.3
MB 30
3832
Ukupna
koliina
Norma
Radna snaga
0.3
40.50 298.06
12,071.43
ija
Materijal
Cena
947.66
Iznos
Naziv materijala
daska colara
3085
947.66
197,440.0
MB30
daska colara
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
8.100
32.40
95
0.01152
1.56
18000
0.52
41.60
5843
8.100
1,093.50
95
0.01152
0.92
18500
1,256,551.44
grupa
radnika
3,078.0 R-IV
Norma
as
3.86
ukupno n
521.10
cena
iznos
313.77
163,505.55
27,993.6
R-III
0.72
57.60 298.06
17,168.26
103,882.5 R-IV
3.86
308.80 313.77
96,892.18
243,068.8
17,049.6
2,069,144.48
1,894.21
585,859.61
,555.52
1,754.6
3,233.0
49,464.9
1,754.6
3,233.0
42,918.1
1,754.6
3,233.0
124,686.0
1,170.0
3,832.0
270,615.8 Beton MB 20
765.00
1550
1,185,750.0 R-IV
0.6
459.00 313.77
144,020.43
531.00
2860
1,518,660.0 R-IV
0.7
371.70 313.77
116,628.31
1,157.00
5600
6,479,200.0 R-IV
1,157.00 313.77
363,031.89
214.00
1660
355,240.0 R-IV
3.3
706.20 313.77
221,584.37
0.32
68.48
5843
400,128.6
ija
Materijal
Cena
249.9
Iznos
Naziv materijala
Ukupna
koliina
Norma
0.0250
1.78
Radna snaga
Cena
grupa
radnika
Iznos
18000
985,736.1
Norma
as
ukupno n
cena
iznos
32,048.6
2,693.90
9,971,027.3
845,265.00
2,028.40
934.0
33,203.7
6,500.0
234,000.0
267,203.7
116,472.0
7,514.32
936,464.2
2,073,599.3
133,780.60
190.06
,844.09
1082
1712
21,640.0 MB 30
34,240.0 graa
1
0.018
20.00
0.36
6305
18500
126,100.0 R-IV
6,660.0 R-IV
R-II
2.15
1.71
1
43.00
34.20
20.00
297.06
298.06
298.06
12,773.58
10,193.65
5,961.20
1082
380,864.0 MB 30
graa
1
0.018
352.00
6.34
6305
18500
1082
3204
238,040.0 MB 30
352,440.0 graa
armatura
1
0.018
1.03
220.00
3.96
5,572.30
6305
18500
95
2,219,360.0 R-IV
117,216.0 R-II
R-II
1,387,100.0 R-IV
73,260.0 R-IV
529,368.5 R-IV
1.65
1.26
1.26
2.15
1.71
0.0472
580.80
443.52
277.20
473.00
376.20
255.35
297.06
298.06
298.06
297.06
298.06
297.06
172,532.45
132,195.57
82,622.23
140,509.38
112,130.17
75,854.87
geotextil
975.00
135
131,625.0 R-V
0.1
97.50
297.06
28,963.35
Beton mb30
0.00
6305
0.0 R-II
3.86
0.00
297.06
0.00
0.00
95
0.0 R-V
0.3
0.00
297.06
0.00
0.00
55000
0.00
297.06
0.00
1082
0.0
0.0
0.0 armatura
0.0
0.0 stiropor
0.0
0.0 R-IV
ija
Materijal
Cena
Iznos
Naziv materijala
Ukupna
koliina
Norma
Radna snaga
Cena
Iznos
grupa
radnika
Norma
as
ukupno n
cena
iznos
220,375.0
1082
12,984.0 sliv.reetka
MB 30
graa
692,524.9 odbojna ograda
2030
12.00
12060
1
0.05
12.00
0.60
6305
18500
0.94
404.20
5368.41
144,720.0 R-IV
12.00
297.06
3,564.72
430.00
297.06
127,735.80
75,660.0
11,100.0
2,169,911.3 R-IV
822,150.0
2,775,257.9
6,992,080.8
3,042.77
905,036.97
2,375.7
4789
254,870.6
3403
3384
291.92
181,107.7
90,048.2
970,998.9
4789
31,248.2
3403
291.92
22,204.6
95,238.9
4789
343,371.3
3403
3384
291.92
243,995.1
121,316.4
1,308,166.5
4789
36,516.1
3403
291.92
25,947.9
111,294.5
2005
681,700.0
9059
468,596.7
9802
250.66
507,030.0
0.0
0.0
648,297.0
9059
24,868.0
9802
26,907.7
0.0
0.0
34,404.6
560,000.0
250.66
5600
tampon
tampon
tampon
1.25
1.25
1.25
3,326.25
326.25
4,481.25
770
770
770
770
293,562.5
BNS 22
2,586.36
5086
13,154,227.0
5086
297.06
158,095.33
R-II
0.375
97.88
297.06
29,074.75
R-II
0.2
717.00
297.06
212,992.02
R-II
0.375
114.38
297.06
33,976.24
R-II
0.04
103.45
297.06
30,732.16
R-II
0.04
5.49
297.06
1,630.93
3,450,562.5
381.25
137.26
532.20
251,212.5
1.25
0.2
2,561,212.5
tampon
BNS 22
R-II
698,084.0
ija
Materijal
Cena
9059
9802
1712
3204
250.66
9059
9802
1712
3204
250.66
Iznos
Naziv materijala
348,658.3
AB 11 s
377,254.5 emulzija
65,890.6
123,314.0
482,363.8
18,503.0
Ukupna
koliina
Norma
AB 11 s
20,020.6 emulzija
3,496.8
6,544.2
25,598.7
8,259,773.2
Radna snaga
Cena
grupa
radnika
Iznos
1,924.38
6259
0.2
3,079.00
60
102.13
6259
0.2
163.40
60
Norma
as
ukupno n
cena
iznos
12,044,663.1
184,740.0 R-II
0.04
76.98
297.06
22,866.19
0.04
4.09
297.06
1,213.49
639,200.4
9,804.0 R-II
33,287,268.5
1,651.45
490,581.12
7,622.8
Radna snaga
Mehanizacija
Materijal
Ukupno N
1,165,912
3,895,995
1,717,624
5,320,455
1,256,551
985,736
267,204
936,464
234,000
2,775,258
0
174,525
5,210,023
1,289,597
2,069,144
9,971,027
116,472
2,073,599
439
979
3,763
4,268
1,894
2,694
0
131,044
290,798
1,281,391
1,303,144
585,860
845,265
7,514
133,781
6,992,081
3,043
905,037
8,259,773
26,814,973
33,287,268
61,183,738
1,651
18,732
490,581
5,974,415
25.44
58.06
5.67
8/3
%
9
0.00
Dnevni
troskovi
10
10/3
Bruto zarade
%
11
12
0.00
5,974,414.87
12/3
%
13
5.67
Ukupno
rashodi
(4+6+8+12)
14
93,973,125.90
Planirano
poslovanje
(3-14)
15
11,412,966.85
%
Razlike
15/3
%
16
10.83
ija
Materijal
Cena
Iznos
Naziv materijala
Norma
Ukupna
koliina
Radna snaga
Cena
Iznos
grupa
radnika
Norma
as
ukupno n
cena
iznos