-

,QpywTeo 38 rpa,qe)KH111wTeo,npoe1m,1pa1t.e 111 111H>KeHep111Hr APW\11H AOO Cwn,e

yn . M111pocnae Kpne>Ka 6p. 51 /1-7
)K.C·Ka 2400100008855202
.c1enoHeHT: YHMeep3naHa MHeecn11.-11110Ha 6aHKa (YH~ 6aHKa)
Ten . 075/275-163; e-mail okaramika@hotmail.com

,Qo r-,qHH To,qe 6olKHH0BCKH A8Tcl 29.12.2019

nOHYAA 6P. 60-12-2019

p.6. onHc e.M. Kon. e.Q.1.19Ha BLl.48Ha

2.3EMJAHM PA6OTM
2,1 W1,1poK 1,1CKOnHa 3eMja AO AOJlHa 30Ha Ha
TaHnOH1,1pal-be (CaMO pa60THa paKa) M2 220,00 40,00 8800,00
2,2 TaHnoH1,1pal-be Ha TJlOTO co TaHnOH A=40 OA
KpweH KaMeH OA 0-63 (caMo pa6oTHa paKa) 3a
nOAOn6pyBal-be Ha HOC"1BOCTa Ha TilOTO M2 220,00 40,00 8800,00
2,3 TaHnOH111pal-be Ha TJlOTO co TaHnOH OA pe~eH
Hecenap111paH TaHnOH 11111111 KpweH KaMeH OA 0-63
(caMo pa6oTHa paKa) M2 171 ,00 40,00 6840,00
BKVnHO 24440,00
3. 6ETOHCKH PA6OTH
3, 1 6eroH111pal-be Ha Mpwas 6eTOH co M5 20 nog
Jl9HTOB"1AH"1 TeMen1,1 1,1 38WT"1THl,1 napaneTHl,1
(06ogH1,1 ) S"1A0Bll1 1,1 no,QHa nno~a ,Q=8cM M2 294,00 420,00 123480,00
3,2 6eroH111pal-be Ha apM111paHO 6eTOHCK"1
Jl9HTOB111AH111 reMe111,1 co B0AOHenponyceH
nyMneH 6eroH co M5 30 (3aegHo co norpe6Ho
onnarnpal-be co BOAOOTnOpHa 111sep1111.la,
Kop1,1crel-be Ha neps1116paropor 111 norpe6Ha Hera
Ha 6eroH) (KopHcTetbe Ha XM,qpo<t>o6 21 -
8.Q8THB 38 BO,QOHenponycHOCT) M3 61 ,20 6700,00 410040.00
3,3 5eTOHli1pal-be Ha apM111paHO 6eTOHCKl,1 3aWntTHl,1
napaneTH"1 (o60AH"1) S"1,QOB"1 co
sogoHenponyceH nyMneH 6eTOH CO M5 30
(3aegHo co norpe6Ho onnarnpal-be co
B0,QO0TnOpHa 1,1sep1111.la, KOpli1CTel-be Ha
nepst.16paropor 111 norpe6Ha Hera Ha 6eTOH)
(K0PHCTetbe Ha XM,qpo<t>o6 21 - 8,Q8TMB 38
B0,Q0HenponycH0CT) BHCHH8 Ha napaneT
60CM 0,Q ropHa 30H8 Ha TeMen M3 9,50 7600,00 72200,00
3,4 6eroH111pa1-be Ha apM111paHo 6eroHcKa nogHa
nno4a Ha KOTa ±0.00, co d=15 cm co
BOAOHenponyceH 6eTOH M5 30 BO COO,QBeTHa
onnara (K0PHCT,Qetbe Ha XM,qpo<1>06 21
a.qeTMB 38 B0.Q0HenponyCH0CT)
-
M3 26,16 6200,00 162192,00
V,3se,aysa4 1'1Haecnnop
 3,5 6eTOHHpal-be Ha apMHpaHo 6eTOHCKa nnoYa co
M6 30 Ha KOTa +3.24, co d=16 cm , OCBeH Ha
Teoaca, Ka.Qe d-18 cm, so COOABeTHa onnaTa M3 23,50 7600,00 178600,00
3,6 6eToH1-1pal-be Ha apM1-1paHo 6ernHcKa nnoYa co
M6 30 Ha KOTa +6.48, co d=16 cm , ocseH Ha
Tepaca, Ka.Qe d=18 cm, BO coOABeTHa onnarn M3 24,10 7600,00 183160,00
3,7 6eTOH"1pal-be Ha apMHpaHO 6eTOHCK"1 CTOJ160B"1
25/40 cm 1,1 25/25 cm co M6 30 BO maTKa
onnarn 1,1 noTpe6Ho norn1,,1patt>e M3 10,00 8500,00 85000 ,00
3,8 6eTOH"1pal-be Ha apM"1paHO 6eTOHCKll1 rpeA"1 co
AHMeH3"1"1 25145cm , co M6 30 Bo maTKa onnaTa
111 noTpe6Ho norn1,,1patt>e, Ha KOTa +3.24 M3 12,06 7600,00 91656 ,00
3,9 6eTOH111pa1-be Ha apM111paHo 6eTOHCK"1 rpeA111 co
All1MeH3111"1 25145cm, co M6 30 Bo maTKa onnaTa
111 noTpe6Ho norn111patt>e, Ha KOTa +6.48 M3 11,72 7600,00 89072,00
3,10 6eToH111patt>e Ha apM111paHo 6eTOHCKll1
HaABOpeWHll1 111 BHaTpeWHll1 CKaJ1111 co M6 30 BO
maTKa onnaTa 1,,1 n0Tpe6H1-1 norn111pa4111 AO KOTa
±0.00 M3 2,45 8500,00 20825,00
3,11 6eTOH"1pal-be Ha apM111paHo 6eTOHCKll1 nnaTHa
Kaj CKaJ1111 co M6 30 BO maTKa onnarn 111
n0Tpe6H111 norn111pa41,,1 AO Korn ±0.00 M3 1,40 8500,00 11900,00
BKVnH0 1428125,00
4. APM~PA'-II01 PASOT~
4,1 Ha6asKa, 4111CTetbe, ceYetbe, B111TKatbe "1
nocTasysatbe Ha apMaTYpa RA 400/500 - 2
cnopeA apMaTYPH"1 AeTan1i1 OA npoeKTOT Ja
rpaAe)l{Hl,1WTBO (BO KOJ1"1Y"1HaTa He e
npecMeTaH pac_IYQ_ 5%) Kr 19941,38 48,00 957186 ,24
BKYnHo
957186,24
5. SH.QAPCIG1 PASOTH
5,1 Ha6aBKa Ha MaTep111ja11 , TpaHcnopT 1i1 s111AaH:ie
Ha HaABOpeWHll1 S"1AOBl,,1 OA C"1nopeKC 6JlOKOBll1
co d=25 cm, 3aeAHO co apM . 6eT. n1116a)l{eH cnoj
(co OA3eMeH"1 OTBOP111) (Pnp1113eMje = 85.40 m2 ,
PKaT = 92.00 m2 ) M2 178,77 1925,00 344132,25
5,3 Ha6aBKa Ha MaTep1i1ja11, TpaHcnopT 1i1 S111AaH:ie
Ha BHaTpeWHll1 S"1AOBll1 OA KepaM1114Kll1 6JlOKOBll1
co d=25 cm (noMel'y B11e3 111 CTaH6eH111 eA111H1111..4111
111 noMety 6att>a 111 KyjHa), JaeAHO co apM. 6eT.
n1116a)l{eH cnoj (co OA3eMeH1,1 OTBop111)
_(Pnp1i13eMje = 19.90 m2 , PKaT = 29.90 m2 ) M2
5,4 54,07 880,00 47581 ,60
Ha6aBKa Ha MaTep111ja11, TpaHcnopT 1,,1 s111AaH:ie
Ha BHaTpewH111 S111AOBl,,1 OA KepaM1114Kll1 6JlOKOBll1
c~ d=12 cm (Kaj 6aH:ia, rocrnHcKo WC, yT1i1n111T111,
KyJHa), 3aeAHo co apM. 6eT. 111116a)l{eH cnoj (co
OA3eMeH"1 OTBOp111)
M2 125,30
5,5 Ha6aaKa Ha M SMA8,lbe Ha 01,18k o,q roT0B 730,00 91469,00
KepaMM'IK eneMeT 3a 01,1aK Cl>-15
M1 9,40 1100,00
5,5A Ha6aaa M o6sM,qyaalbe Ha 01,1aK co nonHa 10340,00
,qyna Ha KaHT 3ae,qHo co Tepeon ,q=5 CM M2 18,80 1200,00 22560,00
l/13se,Qysa4
V1HBecnnop
 1170,00 31239,00
Ha6asKa 1,1 M0HTS>K8 HS seHTl,1nSL\1-1~Hl,1 KSH8Jll-1 M1 26 ,70
I 5,6 (3 naoYwba ) 2 x 9.05 m' + 1 x 8.60 m
547321 ,86
eKVnHO

6. noKPMBA"II01 PA60TM .
~13pa60TK8 Ha Kp0BHa KOHCTPYKLIVIJa OA APBeHVI
6,1
rpeA"1 10/12cm,Koaatbe Ha AaW4aHa on11ara no
uena KpoaHa noapwviHa KOMnnerco rep
xaprnja, Koaatbe Ha wraq:>HVI 2.5!5cm so
ABanpaBLIVI 1,1 n0Kp1t1Batbe Ha KpOB co KepaM"1A"1
(MJ1AAOCT ™" Hatyp), co c1,1re
¢>acoHCK1t1eneMeHrn (cneMe, seHrnna~1,11,1,
cHero6paH"1, Il"1M noKpaj S"1A 1,1 3aap_WHVI naJCHl,1 2380,00 586908,00
M2 246,60
Ha cbacaAeH s1t1A) - no Koca npoeKL1V1ia 586908,00
eKVnHO
7. M30flATOPCKM PA60TM
7,1 Ha6aeK&, rpaHcnopT M nocraeyeatbe
xM,QpOM3ona~Mja no,Q noA no,qHa nno11a co 380,00 65360,00
M2 172,00
KOH,QOP TP8K8 83
7,2 Ha6aeK&, M nocraeyeatbe Ha re<t>oHA no,Q
no,QHa nno11a KBKO 38WTMT8 H8
M2 172,00 95,00 16340,00
XM,QDOM30na~Mjara 81700,00
BKYnHO

PEKAnl,1TYnAU"1JA BKCOAQB
%AQB AQB
p.6. onMc BO roTBO
4399,20 28839,20
24440,00 18,00%
1 3EMJAHll1 PA6OTl/1
142812,50 1570937,50
6ETOHCKll1 PA6OTl/1 1428125,00 10,00%
2 1052904,86
APMll1PA4Kl/1 PA6OTl/1 957186,24 10,00% 95718,62
3 602054,04
S111,D.APCKl/1 PA6OTl/1 547321,85 10,00% 54732,19
4
noKPll1BA4Kl/1 PA6OTl/1 586908,00 10,00% 58690,80 645598,80
6
l/13OnATOPCKl/1 PA6OTl/1 81700,00 10,00% 8170,00 89870,00
7
BKYnHO 3625681,09 364523,31 3990204,40
BKYnHO EU 58954, 16 5927,21 64881,37

H&'IMH Ha nnal'calbe: no AOrosop

HanoMeHa:
- BpeAHOCTa Ha o6jeKTOT Ke 6111Ae cnopeA srpaAeH111Te KOJ11,14VIHVI VI nOeAVIHa4HVITe ueHVI K0VI Ke
6111AaT npeL11113111paH111 so rpaAe>KHara KH111ra 111 rpaAe>KHara
-C111re HSKHaA111 pa6orn Ke ce Aorosapaar 111 Ke ce 1,13spwar no OA06pyaatbe Ha v1Haec
-Ba>KHOCT Ha noHyAaTa 15 AeHa TVITOPOT

nML18 38 KOHTaKT: OnbeH KapaMll1Ka - Ten. 075/275-163

(113ae,Qyaa4 v1Hsecrnrop