Professional Documents
Culture Documents
Toplana Name:
1 of 7
Toplana Valjevo
EURO
EURO
EURO
Amounts from
Contract
Modification (+
increase / - decrease)
Section 1
77,876.82
68,336.96
Section 2
159,348.92
164,830.61
Section 3
203,402.23
203,145.53
0.00%
Section 4
170,061.60
170,061.60
0.00%
Section 5
278,908.00
278,908.00
0.00%
889,597.57
885,282.70
Date:
181903282.xls.ms_office
Signature:
Summaru VA
Percent
9,539.86
-12.25%
5,481.69
3.44%
4,314.87
-0.49%
2 of 7
Toplana
VALJEVO
Item
Description
Section
Unit
1
Price/unit
Contract
Quantity
Total price
Section
EURO
EURO Toplana
6 (4 x 5)
8 (4 x 7)
9 (7 - 5)
10 (4 x 9)
11 (10/6)
3.1
DN 32
DN 40
DN 65
DN 80
DN 100
DN 150
DN 200
m
m
m
m
m
m
m
9.68
10.20
14.95
18.37
27.09
32.40
46.34
DN 32
DN 32
DN 40
DN 40
DN 65
DN 65
DN 80
DN 80
DN 100
DN 150
DN 150
DN 200
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
13.35
28.54
29.96
14.20
31.15
45.39
38.58
54.89
75.99
92.96
119.23
154.74
54
30
6
12
804
516
522.72
306.00
89.70
220.44
0.00
26,049.60
23,911.44
24
96
72
72
444
516
232.32
979.20
1,076.40
0.00
1,950.48
14,385.60
23,911.44
-30.00
66.00
66.00
-12.00
72.00
-360.00
0.00
-290.40
673.20
986.70
-220.44
1,950.48
-11,664.00
0.00
-55.56%
220.00%
1100.00%
-100.00%
100.00%
-44.78%
0.00%
53.40
0.00
0.00
198.80
249.20
0.00
0.00
0.00
151.98
1,487.36
0.00
928.44
2.00
-6.00
-6.00
14.00
8.00
-2.00
0.00
-2.00
2.00
10.00
-16.00
0.00
26.70
-171.24
-179.76
198.80
249.20
-90.78
0.00
-109.78
151.98
929.60
-1,907.68
0.00
100.00%
-100.00%
-100.00%
100.00%
100.00%
-100.00%
100.00%
-100.00%
100.00%
166.67%
-100.00%
0.00%
0.00
-2.00
-185.92
-100.00%
76.62
0.00
125.92
0.00
144.82
363.48
0.00
254.80
235.06
711.54
0.00
2.00
0.00
2.00
-4.00
0.00
2.00
-2.00
2.00
0.00
2.00
-2.00
76.62
0.00
125.92
-285.36
0.00
181.74
-206.92
254.80
0.00
237.18
-237.18
100.00%
100.00%
100.00%
-100.00%
0.00%
0.00%
-100.00%
100.00%
0.00%
50.00%
-100.00%
0.00
0.00
0.00%
3.2
L
L
L
L
L
L
2
6
6
2
2
6
16
6
26.70
171.24
179.76
0.00
0.00
90.78
0.00
109.78
0.00
557.76
1,907.68
928.44
14
8
2
16
6
Bend else than 90angles and pcs to be filled by Bidder if design is included
3.3
DN 150
20
DN40/DN32
DN80/DN32
DN100/DN40
DN150/DN32
DN150/DN40
DN150/DN65
DN150/DN80
DN150/DN100
DN200/DN32
DN200/DN40
DN200/DN40
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P
P
P
P - 90 deg
P
P
T
pcs
92.96
185.92
3.4
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
4
2
2
2
2
4
2
0.00
0.00
0.00
285.36
144.82
181.74
206.92
0.00
235.06
474.36
237.18
2
0
2
0
2
4
2
2
6
0
3.5
DN200/DN150
181903282.xls.ms_office
38.31
49.13
62.96
71.34
72.41
90.87
103.46
127.40
117.53
118.59
118.59
pcs
82.29
Section1
164.58
164.58
Toplana
VALJEVO
Item
Description
Section
Unit
1
Price/unit
3 of 7
Contract
Quantity
Total price
Section
EURO
EURO Toplana
6 (4 x 5)
8 (4 x 7)
9 (7 - 5)
10 (4 x 9)
11 (10/6)
Preinsulated
Pipe
Preinsulated Straight
Ball Valves
with/without
service valves
3.1
3.6
3.7
(to be
filled by
the
Supplier)
3.8
3.9
3.10
Number
service
valves
DN 32
DN 40
DN 65
DN 150
DN 150
DN 200
DN 32
DN 40
DN 40
DN 65
DN 65
DN 80
DN 80
DN 100
DN 100
DN 125
DN 150
DN 150
DN 200
DN 200
2
2
2
2
2
ES - end sleeves
ES - end sleeves
ES - end sleeves
ES - end sleeves
ES - end sleeves
ES - end sleeves
Number of
pre insulated
valves
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 65
DN 80
DN 150
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 65
pcs
pcs
pcs
DN 150
DN 200
pcs
pcs
size
120/40/1000
240/40/1000
360/40/1000
pcs
pcs
pcs
3.11
3.12
Number of
pre insulated
valves
382.54
6
2,295.24
6
389.74
6
2,338.44
6
480.02
0.00
2
779.40
2
1,558.80
2
521.28
2
1,042.56
0
1,258.58
2
2,517.16
2
Joints (down shrinking sleeve joints, reducing sleeve joints, end sleeves etc.)
incl. insulation/foam
sizes and pcs to be filled by the Bidder
19.18
24.00
460.32
24.00
19.18
22.00
421.96
40.00
33.66
0.00
2.00
20.22
4.00
80.88
18.00
37.38
0.00
2.00
22.63
1.00
22.63
40.17
SU/S1
0.00
0.00
27.41
0.00
10
Not contracted
0.00
2
30.76
0.00
33.59
107.00
3,594.13
74.00
59.85
SU/S1
0.00
2.00
44.14
61.00
2,692.54
64.00
82.44
SU/S1
0.00
2.00
End Caps
pcs to be filled by Bidder if design is included
7.23
4
28.92
4
7.92
2
15.84
8
9.08
2
18.16
2
10.56
2
21.12
22.69
2
45.38
Wall Transitions
size and pcs to be filled by Bidder if design is included
2.78
2
5.56
4
2.78
4
11.12
8
3.36
0.00
2
Fixed Points (anchors)
size and pcs to be filled by Bidder if design is included
229.13
RU/S3
0.00
2
312.00
RU/S2
0.00
2
Compensators
size and pcs to be filled by Bidder if design is included
Expansion Cushions
sizes and pcs to be filled by Bidder if design is included
1.04
2.13
3.12
638
590
132
2,295.24
2,338.44
960.04
1,558.80
0.00
2,517.16
0.00
0.00
2.00
0.00
-2.00
0.00
0.00
0.00
960.04
0.00
-1,042.56
0.00
0.00%
0.00%
100.00%
0.00%
-100.00%
0.00%
460.32
767.20
67.32
363.96
74.76
0.00
0.00
274.10
0.00
2,485.66
119.70
2,824.96
164.88
0.00
18.00
2.00
14.00
2.00
-1.00
0.00
10.00
2.00
0.00
-33.00
2.00
3.00
2.00
0.00
345.24
67.32
283.08
74.76
-22.63
0.00
274.10
0.00
0.00
-1,108.47
119.70
132.42
164.88
0.00%
81.82%
100.00%
350.00%
100.00%
-100.00%
100.00%
100.00%
#DIV/0!
#DIV/0!
-30.84%
100.00%
4.92%
100.00%
28.92
63.36
18.16
0.00
0.00
0.00
6.00
0.00
-2.00
-2.00
0.00
47.52
0.00
-21.12
-45.38
0.00%
300.00%
0.00%
-100.00%
-100.00%
11.12
22.24
6.72
2.00
4.00
2.00
5.56
11.12
6.72
100.00%
100.00%
100.00%
458.26
624.00
2.00
2.00
458.26
624.00
100.00%
100.00%
663.52
1,256.70
411.84
98
128
184
101.92
272.64
574.08
-540.00
-462.00
52.00
-561.60
-984.06
162.24
-84.64%
0.00%
39.39%
23.46
1,300
39.00
518.00
15.54
66.24%
0.00
0.00
0.00%
0.00
0.00
-9,539.86
-12.25%
Warning band
3.13
m
0.03
782
Network Control System
3.14
Lump Sum
1,038.56
1,080.28
1,080.28
82.28
82.28
Accessories
3.15
Felt
Crepe tape
Crimp connector
Wire holder
Lump Sum
82.28
Date:
77,876.82
Signature:
68,336.96
-9,539.86
0.00
181903282.xls.ms_office
Section1
4 of 7
Toplana
VALJEVO
Item
Description
Section
Unit
2
Price/unit
Contract
Quantity
Total price
Section
EURO
EURO Toplana
6 (4 x 5)
7.00
8 (4 x 7)
9 (7 - 5)
10 (4 x 9)
11 (10/6)
3.1
DN 32
DN 40
DN 50
DN 65
DN 80
DN 100
DN 125
DN 200
DN 250
m
m
m
m
m
m
m
m
m
9.68
10.20
12.52
14.95
18.37
27.09
26.76
46.34
67.83
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
13.35
28.54
29.96
14.20
17.01
35.51
31.15
45.39
38.58
54.89
53.67
75.99
68.34
90.26
154.74
233.78
283.99
162
132
192
78
396
336
192
984
480
1,568.16
1,346.40
2,403.84
1,166.10
7,274.52
9,102.24
5,137.92
45,598.56
32,558.40
168.00
132.00
192.00
96.00
396.00
336.00
192.00
984.00
480.00
1,626.24
1,346.40
2,403.84
1,435.20
7,274.52
9,102.24
5,137.92
45,598.56
32,558.40
6.00
0.00
0.00
18.00
0.00
0.00
0.00
0.00
0.00
58.08
0.00
0.00
269.10
0.00
0.00
0.00
0.00
0.00
3.70%
0.00%
0.00%
23.08%
0.00%
0.00%
0.00%
0.00%
0.00%
240.30
0.00
0.00
170.40
170.10
0.00
62.30
0.00
617.28
109.78
858.72
303.96
273.36
902.60
2,166.36
1,870.24
2,271.92
16.00
-10.00
-10.00
12.00
8.00
-4.00
2.00
-6.00
0.00
0.00
14.00
-8.00
0.00
0.00
0.00
0.00
0.00
213.60
-285.40
-299.60
170.40
136.08
-142.04
62.30
-272.34
0.00
0.00
751.38
-607.92
0.00
0.00
0.00
0.00
0.00
800.00%
-100.00%
-100.00%
100.00%
400.00%
-100.00%
100.00%
-100.00%
0.00%
0.00%
700.00%
-66.67%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
181.48
92.84
129.76
0.00
0.00
104.74
123.78
125.92
130.28
162.82
188.00
0.00
0.00
125.64
0.00
0.00
235.62
0.00
0.00
0.00
0.00
0.00
0.00
470.12
474.36
241.54
347.16
0.00
308.06
620.36
347.08
840.32
435.12
554.94
0.00
0.00
4.00
2.00
0.00
2.00
0.00
0.00
-2.00
0.00
2.00
0.00
0.00
2.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
4.00
0.00
0.00
0.00
0.00
181.48
92.84
0.00
0.00
0.00
0.00
-123.78
0.00
130.28
0.00
0.00
0.00
0.00
125.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
310.18
0.00
840.32
0.00
0.00
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
#DIV/0!
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
#DIV/0!
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00
0.00
59.68
65.96
149.08
78.68
100.50
247.88
0.00
0.00
0.00
0.00
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
149.08
0.00
0.00
0.00
0.00%
100.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
3,060.32
3,897.40
1,659.00
2,880.12
3,073.56
1,337.62
1,405.28
1,558.80
0.00
0.00
0.00
0.00
2.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
1,024.52
1,337.62
0.00
0.00
0.00%
0.00%
0.00%
0.00%
50.00%
100.00%
0.00%
0.00%
1,150.80
0.00
1,074.08
405.00
0.00
889.68
0.00
1,425.69
1,260.86
1,168.88
5,120.24
4,811.04
150.78
17.00
0.00
17.00
-10.00
0.00
16.00
0.00
0.00
-16.00
0.00
0.00
6.00
2.00
326.06
0.00
326.06
-202.50
0.00
323.52
0.00
0.00
-438.56
0.00
0.00
400.92
150.78
39.53%
100.00%
43.59%
-33.33%
100.00%
57.14%
100.00%
0.00%
-25.81%
0.00%
0.00%
9.09%
100.00%
72.30
79.20
36.32
36.32
93.36
0.00
0.00
2.00
0.00
0.00
0.00
0.00
18.16
0.00
0.00
0.00%
0.00%
100.00%
0.00%
0.00%
22.24
27.80
11.92
13.44
15.04
8.00
10.00
0.00
2.00
0.00
22.24
27.80
0.00
6.72
0.00
100.00%
100.00%
0.00%
100.00%
0.00%
415.63
0.00
0.00
0.00%
821.60
1,691.22
352.56
0.00
168.00
0.00
0.00
357.84
0.00
0.00%
26.84%
0.00%
3.2
DN 32
DN 32
DN 40
DN 40
DN 50
DN 50
DN 65
DN 65
DN 80
DN 80
DN 100
DN 100
DN 125
DN 125
DN 200
DN 250
DN 250
L
L
L
L
L
L
L
L
2
10
10
2
4
6
16
2
2
12
4
10
14
8
8
26.70
285.40
299.60
0.00
34.02
142.04
0.00
272.34
617.28
109.78
107.34
911.88
273.36
902.60
2,166.36
1,870.24
2,271.92
18.00
0.00
0.00
12.00
10.00
0.00
2.00
0.00
16.00
2.00
16.00
4.00
4.00
10.00
14.00
8.00
8.00
Bend else than 90angles and pcs to be filled by Bidder if design is included
3.3
Angle ()
3.4
DN50/DN32
DN50/DN40
DN65/DN32
DN65/DN40
DN65/DN65
DN80/DN32
DN80/DN40
DN80/DN50
DN100/DN32
DN100/DN40
DN100/DN50
DN100/DN65
DN100/DN80
DN100/DN100
DN125/DN32
DN125/DN40
DN125/DN50
DN125/DN80
DN125/DN100
DN150/DN32
DN150/DN40
DN150/DN50
DN150/DN65
DN150/DN80
DN150/DN100
DN200/DN32
DN200/DN40
DN200/DN50
DN200/DN100
DN200/DN80
DN250/DN32
DN250/DN40
DN250/DN65
DN250/DN100
DN250/DN125
DN200/DN200
P
P
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
P - 90 deg
T - 45 deg
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
41.43
42.49
45.37
46.42 KG/S20
64.88
52.37
61.89
62.96
65.14
81.41
94.00
2
4
2
2
2
62.82
117.81
117.53
118.59
120.77
173.58
4
4
2
2
154.03
155.09
173.54
210.08
217.56
277.47
2
2
2
KV/S2
2
2
0.00
0.00
0.00
0.00
129.76
0.00
0.00
104.74
247.56
125.92
0.00
162.82
188.00
0.00
0.00
0.00
0.00
0.00
235.62
0.00
0.00
0.00
0.00
0.00
0.00
470.12
474.36
241.54
347.16
0.00
308.06
310.18
347.08
0.00
435.12
554.94
0.00
0.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
4.00
4.00
2.00
2.00
2.00
4.00
2.00
4.00
2.00
2.00
3.5
DN65/DN32
DN65/DN50
DN80/DN65
DN100/DN50
DN100/DN65
DN100/DN80
DN125/DN100
DN250/DN200
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
Not contracted
25.36
29.84
32.98
37.27
39.34
50.25
123.94
2
2
2
2
2
0.00
0.00
59.68
65.96
0.00
78.68
100.50
247.88
0.00
0.00
2.00
2.00
4.00
2.00
2.00
2.00
3.6
3.7
(to be
filled by
the
Supplier)
3.8
3.9
DN 32
DN 40
DN 50
DN 65
DN 80
DN 100
DN 125
DN 200
DN 32
DN 32
DN 40
DN 50
DN 50
DN 65
DN 65
DN 80
DN 100
DN 125
DN 200
DN 250
DN 250
2
2
2
2
2
2
2
2
ES - end sleeves
ES - end sleeves
ES - end sleeves
ES - end sleeves
Number of
pre insulated
valves
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 50
DN 65
DN 200
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 50
DN 65
DN 80
pcs
pcs
pcs
pcs
pcs
DN 200
pcs
size
120/40/1000
240/40/1000
360/40/1000
pcs
pcs
pcs
3.10
3.11
3.12
Number of
pre insulated
valves
382.54
8
3,060.32
8.00
389.74
10
3,897.40
10.00
414.75
4
1,659.00
4.00
480.02
6
2,880.12
6.00
512.26
4
2,049.04
6.00
668.81
0.00
2.00
702.64
2
1,405.28
2.00
779.40
2
1,558.80
2.00
Joints (down shrinking sleeve joints, reducing sleeve joints, end sleeves etc.)
incl. insulation/foam
sizes and pcs to be filled by the Bidder
19.18
43.00
824.74
60.00
32.17
0.00
0.00
19.18
39.00
748.02
56.00
20.25
30.00
607.50
20.00
36.12
0.00
0.00
20.22
28.00
566.16
44.00
37.38
0.00
0.00
22.63
63.00
1,425.69
63.00
27.41
62.00
1,699.42
46.00
30.76
38.00
1,168.88
38.00
44.14
116.00
5,120.24
116.00
66.82
66.00
4,410.12
72.00
75.39
0.00
2.00
End Caps
pcs to be filled by Bidder if design is included
7.23
10
72.30
10.00
7.92
10
79.20
10.00
9.08
2
18.16
4.00
9.08
4
36.32
4.00
23.34
4
93.36
4.00
Wall Transitions
size and pcs to be filled by Bidder if design is included
2.78
0.00
8.00
2.78
0.00
10.00
2.98
4
11.92
4.00
3.36
2
6.72
4.00
3.76
4
15.04
4.00
Fixed Points (anchors)
size and pcs to be filled by Bidder if design is included
Compensators
size and pcs to be filled by Bidder if design is included
415.63
1
415.63
1.00
Expansion Cushions
sizes and pcs to be filled by Bidder if design is included
1.04
2.13
3.12
790
626
113
821.60
1,333.38
352.56
790.00
794.00
113.00
Warning band
3.13
m
0.03
1,639
90.00
1,361.00
40.83
83.04%
1,080.28
49.17
3,000.00
1.00
1,080.28
0.00
0.00
0.00%
199.87
1.00
199.87
0.00
0.00
5,481.69
3.44%
3.14
Lump Sum
1,800.46
1
Accessories
3.15
Felt
Crepe tape
Crimp connector
Wire holder
Lump Sum
199.87
Date:
181903282.xls.ms_office
159,348.92
Signature:
164,830.61
5,481.69
Section2
5 of 7
Toplana
VALJEVO
Item
Description
Section
Unit
3
Price/unit
Contract
Quantity
Total price
Section
EURO
EURO Toplana
6 (4 x 5)
8 (4 x 7)
9 (7 - 5)
10 (4 x 9)
11 (10/6)
3.1
DN 32
DN 40
DN 50
DN 65
DN 80
DN 100
DN 125
DN 150
DN 200
m
m
m
m
m
m
m
m
m
9.68
10.20
12.52
14.95
18.37
27.09
26.76
32.40
46.34
660
360
30
60
72
456
384
576
1,404
6,388.80
3,672.00
375.60
897.00
1,322.64
12,353.04
10,275.84
18,662.40
65,061.36
660
360
30
60
72
456
384
576
1,404
6,388.80
3,672.00
375.60
897.00
1,322.64
12,353.04
10,275.84
18,662.40
65,061.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
14
42
24
4
4
8
6
4
10
10
8
22
186.90
1,198.68
719.04
142.04
124.60
308.64
322.02
303.96
683.40
929.60
953.84
3,404.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
74.32
42.10
59.68
78.68
121.06
164.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00%
100.00%
0.00%
0.00%
382.54
52
19,892.08
52
19,892.08
389.74
18
7,015.32
18
7,015.32
414.75
2
829.50
2
829.50
480.02
2
960.04
2
960.04
668.81
4
2,675.24
4
2,675.24
702.64
2
1,405.28
2
1,405.28
439.04
2
878.08
2
878.08
1,258.58
6
7,551.48
6
7,551.48
Joints (down shrinking sleeve joints, reducing sleeve joints, end sleeves etc.)
incl. insulation/foam
sizes and pcs to be filled by the Bidder
19.18
215.00
4,123.70
215.00
4,123.70
19.18
106.00
2,033.08
106.00
2,033.08
20.25
16.00
324.00
16.00
324.00
20.22
15.00
303.30
15.00
303.30
22.63
24.00
543.12
24.00
543.12
27.41
68.00
1,863.88
68.00
1,863.88
30.76
54.00
1,661.04
54.00
1,661.04
33.59
72.00
2,418.48
72.00
2,418.48
44.14
177.00
7,812.78
177.00
7,812.78
End Caps
pcs to be filled by Bidder if design is included
7.23
38
274.74
38
274.74
7.92
18
142.56
18
142.56
9.08
2
18.16
2
18.16
10.82
2
21.64
2
13.93
2
27.86
2
27.86
Wall Transitions
size and pcs to be filled by Bidder if design is included
2.78
8
22.24
8
22.24
3.36
2
6.72
2
6.72
Fixed Points (anchors)
size and pcs to be filled by Bidder if design is included
Compensators
size and pcs to be filled by Bidder if design is included
415.63
1
415.63
1
415.63
Expansion Cushions
sizes and pcs to be filled by Bidder if design is included
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
3.2
DN 32
DN 32
DN 40
DN 50
DN 65
DN 80
DN 100
DN 100
DN 125
DN 150
DN 150
DN 200
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
L
L
L
13.35
28.54
29.96
35.51
31.15
38.58
53.67
75.99
68.34
92.96
119.23
154.74
14
42
24
4
4
8
6
4
10
10
8
22
186.90
1,198.68
719.04
142.04
124.60
308.64
322.02
303.96
683.40
929.60
953.84
3,404.28
Bend else than 90angles and pcs to be filled by Bidder if design is included
3.3
Angle ()
3.4
DN32/DN32
DN40/DN32
DN50/DN32
DN65/DN32
DN80/DN32
DN80/DN40
DN100/DN32
DN125/DN32
DN125/DN40
DN125/DN50
DN150/DN32
DN150/DN40
DN150/DN100
DN200/DN32
DN200/DN40
DN200/DN50
DN200/DN100
DN200/DN32
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
T
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
37.69
38.31
41.43
45.37
49.13
50.18
61.89
61.75
62.82
64.99
71.34
72.41
127.4
117.53
118.59
120.77
173.58
117.53
2
6
2
2
2
4
10
2
2
2
2
8
2
16
8
2
2
2
75.38
229.86
82.86
90.74
98.26
200.72
618.90
123.50
125.64
129.98
142.68
579.28
254.80
1,880.48
948.72
241.54
347.16
235.06
2
6
2
2
2
4
10
2
2
2
2
8
2
16
8
2
2
2
75.38
229.86
82.86
90.74
98.26
200.72
618.90
123.50
125.64
129.98
142.68
579.28
254.80
1,880.48
948.72
241.54
347.16
3.5
DN40/DN32
DN50/DN40
DN80/DN65
DN100/DN80
DN150/DN125
DN200/DN150
pcs
pcs
pcs
pcs
pcs
pcs
18.58
21.05
29.84
39.34
60.53
82.29
4
2
2
2
2
2
74.32
42.10
59.68
78.68
121.06
164.58
4
2
2
2
2
2
3.6
3.7
(to be
filled by
the
Supplier)
3.8
3.9
DN 32
DN 40
DN 50
DN 65
DN 100
DN 125
DN 125
DN 200
2
2
2
2
2
2
2
Number of
pre insulated
valves
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 50
DN 65
DN 80
DN 100
DN 125
DN 150
DN 200
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 50
DN 100
DN 125
pcs
pcs
pcs
pcs
pcs
DN 32
DN 65
pcs
pcs
DN 200
pcs
size
120/40/1000
240/40/1000
360/40/1000
pcs
pcs
pcs
1.04
2.13
3.12
0.03
3.10
3.11
3.12
1,140
548
369
Number of
pre insulated
valves
1,185.60
1,167.24
1,151.28
1,140
548
369
1,185.60
1,167.24
1,151.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
67.47
2,249
67.47
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00%
Warning band
3.13
2,249
Network Control System
3.14
Lump Sum
1,080.28
1,080.28
1,080.28
298.75
298.75
Accessories
3.15
Felt
Crepe tape
Crimp connector
Wire holder
Lump Sum
298.75
Date:
181903282.xls.ms_office
203,402.23
Signature:
Section3
203,145.53
6 of 7
Toplana
VALJEVO
Item
Description
Section
Unit
4
Price/unit
Contract
Quantity
Total price
Section
EURO
EURO Toplana
6 (4 x 5)
8 (4 x 7)
9 (7 - 5)
10 (4 x 9)
11 (10/6)
3.1
DN 32
DN 40
DN 50
DN 65
DN 80
DN 250
DN 300
m
m
m
m
m
m
m
9.68
10.20
12.52
14.95
18.37
67.83
82.36
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
13.35
28.54
14.20
35.51
31.15
45.39
38.58
54.89
233.78
341.88
406.21
84
24
48
180
240
276
1238
813.12
244.80
600.96
2,691.00
4,408.80
18,721.08
101,961.68
84
24
48
180
240
276
1238
813.12
244.80
600.96
2,691.00
4,408.80
18,721.08
101,961.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
2
6
2
4
2
4
2
10
4
12
8
26.70
171.24
28.40
142.04
62.30
181.56
77.16
548.90
935.12
4,102.56
3,249.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
97.24
98.26
875.64
444.32
953.68
502.04
308.06
372.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.00%
100.00%
100.00%
0.00%
0.00%
46.96
59.68
356.48
0.00
0.00
0.00
0.00
0.00%
0.00%
382.54
6
2,295.24
6
2,295.24
389.74
2
779.48
2
779.48
414.75
4
1,659.00
4
1,659.00
480.02
2
960.04
2
960.04
512.26
4
2,049.04
4
2,049.04
Joints (down shrinking sleeve joints, reducing sleeve joints, end sleeves etc.)
incl. insulation/foam
sizes and pcs to be filled by the Bidder
19.18
29.00
556.22
29.00
556.22
19.18
8.00
153.44
8.00
153.44
20.25
16.00
324.00
16.00
324.00
20.22
33.00
667.26
33.00
667.26
22.63
44.00
995.72
44.00
995.72
66.82
33.00
2,205.06
33.00
2,205.06
75.39
137.00
10,328.43
137.00
10,328.43
End Caps
pcs to be filled by Bidder if design is included
7.23
2
14.46
2
14.46
9.08
4
36.32
4
36.32
9.08
2
18.16
2
18.16
10.56
8
84.48
8
84.48
Wall Transitions
size and pcs to be filled by Bidder if design is included
2.78
2
5.56
2
5.56
Fixed Points (anchors)
size and pcs to be filled by Bidder if design is included
Compensators
size and pcs to be filled by Bidder if design is included
699.87
1
699.87
1
699.87
Expansion Cushions
sizes and pcs to be filled by Bidder if design is included
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
100.00%
0.00%
0.00%
0.00
0.00
0.00%
3.2
DN 32
DN 32
DN 40
DN 50
DN 65
DN 65
DN 80
DN 80
DN 250
DN 300
DN 300
L
L
L
L
2
6
2
4
2
4
2
10
4
12
8
26.70
171.24
28.40
142.04
62.30
181.56
77.16
548.90
935.12
4,102.56
3,249.68
Bend else than 90angles and pcs to be filled by Bidder if design is included
3.3
Angle ()
3.4
DN65/DN50
DN80/DN32
DN300/DN32
DN300/DN50
DN300/DN65
DN300/DN80
DN250/DN32
DN250/DN80
P
P
P
P
P
P
T
T
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
48.62
49.13
218.91
222.16
238.42
251.02
154.03
186.14
2
2
4
2
4
2
2
2
97.24
98.26
875.64
444.32
953.68
502.04
308.06
372.28
2
2
4
2
4
2
2
2
DN65/DN40
DN80/DN65
DN300/DN250
pcs
pcs
pcs
23.48
29.84
178.24
2
2
2
46.96
59.68
356.48
2
2
2
3.6
3.7
(to be
filled by
the
Supplier)
3.8
Number
service
valves
DN 32
DN 40
DN 50
DN 65
DN 80
2
2
2
2
2
Number of
pre insulated
valves
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 50
DN 65
DN 80
DN 250
DN 300
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN 32
DN 50
DN 65
DN 80
pcs
pcs
pcs
pcs
DN 40
pcs
DN 300
pcs
size
120/40/1000
240/40/1000
pcs
pcs
3.9
3.10
3.11
3.12
1.04
2.13
920
448
Number of
pre insulated
valves
956.80
954.24
920
448
956.80
954.24
0.00
0.00
0.00
0.00
0.00%
0.00%
33.87
1,129
33.87
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00%
Warning band
3.13
m
0.03
1,129
Network Control System
3.14
Lump Sum
1,080.28
1,080.28
1,080.28
122.89
122.89
Accessories
3.15
Felt
Crepe tape
Crimp connector
Wire holder
Lump Sum
122.89
Date:
181903282.xls.ms_office
170,061.60
Signature:
Section4
170,061.60
7 of 7
Toplana
VALJEVO
Item
Description
Section
Unit
5
Price/unit
Section
Contract
Quantity
Total price
EURO
m
m
m
m
m
m
m
m
m
m
m
9.68
10.20
12.52
14.95
18.37
27.09
26.76
32.40
46.34
67.83
61.31
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
13.35
28.54
29.96
14.20
17.01
35.51
31.15
38.58
54.89
53.67
75.99
68.34
90.26
92.96
119.23
154.74
233.78
216.26
EURO Toplana
6 (4 x 5)
8 (4 x 7)
9 (7 - 5)
10 (4 x 9)
11 (10/6)
3.1
DN 32
DN 40
DN 50
DN 65
DN 80
DN 100
DN 125
DN 150
DN 200
DN 250
DN 250
180
282
594
168
204
276
924
1,008
984
684
36
1,742.40
2,876.40
7,436.88
2,511.60
3,747.48
7,476.84
24,726.24
32,659.20
45,598.56
46,395.72
2,207.16
180
282
594
168
204
276
924
1,008
984
684
36
1,742.40
2,876.40
7,436.88
2,511.60
3,747.48
7,476.84
24,726.24
32,659.20
45,598.56
46,395.72
2,207.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2
10
10
2
8
16
6
4
4
4
6
14
2
6
10
12
10
4
26.70
285.40
299.60
28.40
136.08
568.16
186.90
154.32
219.56
214.68
455.94
956.76
180.52
557.76
1,192.30
1,856.88
2,337.80
865.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
77.16
0.00
136.68
136.68
273.36
185.92
0.00
618.96
618.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
37.69
2
75.38
2
75.38
38.31
6
229.86
6
229.86
42.49
2
84.98
2
84.98
45.37
2
90.74
2
90.74
49.13
4
196.52
4
196.52
62.96
2
125.92
2
125.92
65.14
2
130.28
2
130.28
62.82
4
251.28
4
251.28
93.84
2
187.68
2
187.68
117.81
2
235.62
2
235.62
72.41
2
144.82
2
144.82
74.59
4
298.36
4
298.36
103.46
2
206.92
2
206.92
120.77
4
483.08
4
483.08
173.58
4
694.32
4
694.32
208.78
2
417.56
2
417.56
154.03
4
616.12
4
616.12
217.56
2
435.12
2
435.12
173.54
4
694.16
4
694.16
313.98
2
627.96
2
627.96
Preinsulated Reductionsdimensions and pcs to be filled by Bidder if design is included
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
40.90
50.72
59.68
78.68
242.12
164.58
247.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4,590.48
3,897.40
6,636.00
960.04
2,049.04
531.14
2,675.24
1,405.28
878.08
5,034.32
6,994.00
9,087.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1,169.98
0.00
1,169.98
0.00
2,126.25
0.00
647.04
0.00
1,018.35
0.00
1,343.09
3,660.44
3,963.62
0.00
5,208.52
0.00
5,946.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
28.92
31.68
54.48
36.32
42.24
43.28
83.58
46.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
22.24
16.68
29.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
1,058.67
1,246.89
0.00
0.00
0.00
0.00
0.00%
0.00%
2,179.84
3,169.44
1,272.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
100.00%
3.2
DN 32
DN 32
DN 40
DN 40
DN 50
DN 50
DN 65
DN 80
DN 80
DN 100
DN 100
DN 125
DN 125
DN 150
DN 150
DN 200
DN 250
DN 250
L
L
L
L
L
L
2
10
10
2
8
16
6
4
4
4
6
14
2
6
10
12
10
4
26.70
285.40
299.60
28.40
136.08
568.16
186.90
154.32
219.56
214.68
455.94
956.76
180.52
557.76
1,192.30
1,856.88
2,337.80
865.04
Bend else than 90angles and pcs to be filled by Bidder if design is included
Angle ()
3.3
DN 80
DN 100
DN 125
DN 125
DN 125
DN 150
DN 150
DN 200
DN 200
40
15
20
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN32/DN32
DN40/DN32
DN50/DN40
DN65/DN32
DN80/DN32
DN100/DN40
DN100/DN50
DN125/DN40
DN125/DN80
DN125/DN100
DN150/DN40
DN150/DN50
DN150/DN80
DN200/DN50
DN200/DN100
DN200/DN150
DN250/DN32
DN250/DN125
DN250/DN65
DN250/DN200
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
T
T
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
20
30
75
15
38.58
68.34
68.34
68.34
92.96
2
2
4
2
154.74
154.74
4
4
77.16
0.00
136.68
136.68
273.36
185.92
0.00
618.96
618.96
2
2
2
4
2
4
4
3.4
3.5
DN50/DN32
DN65/DN50
DN80/DN65
DN100/DN80
DN150/DN125
DN200/DN150
DN250/DN200
pcs
pcs
pcs
pcs
pcs
pcs
pcs
20.45
25.36
29.84
39.34
60.53
82.29
123.94
2
2
2
2
4
2
2
40.90
50.72
59.68
78.68
242.12
164.58
247.88
2
2
2
2
4
2
2
3.6
DN 32
DN 40
DN 50
DN 65
DN 80
DN 80
DN 100
DN 125
DN 125
DN 200
DN 250
DN 250
DN 32
DN 32
DN 40
DN 40
DN 50
3.7
DN 50
(to be
filled by DN 65
DN 65
the
Supplier) DN 80
DN 80
DN 100
DN 125
DN 150
DN 150
DN 200
DN 200
DN 250
3.8
3.9
2
2
2
2
2
2
2
2
2
ES - end sleeves
ES - end sleeves
ES - end sleeves
ES - end sleeves
ES - end sleeves
compensator
compensator
Number of
pre insulated
valves
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 50
DN 65
DN 80
DN 100
DN 125
DN 200
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
DN 32
DN 40
DN 50
pcs
pcs
pcs
DN 150
DN 200
pcs
pcs
size
120/40/1000
240/40/1000
360/40/1000
pcs
pcs
pcs
3.10
3.11
3.12
Number of
pre insulated
valves
382.54
12
4,590.48
12
389.74
10
3,897.40
10
414.75
16
6,636.00
16
480.02
2
960.04
2
512.26
4
2,049.04
4
265.57
2
531.14
2
668.81
4
2,675.24
4
702.64
2
1,405.28
2
439.04
2
878.08
2
1,258.58
4
5,034.32
4
1,748.50
4
6,994.00
4
1,514.57
6
9,087.42
6
Joints (down shrinking sleeve joints, reducing sleeve joints, end sleeves etc.)
incl. insulation/foam
sizes and pcs to be filled by the Bidder
19.18
61.00
1,169.98
61.00
32.17
0.00
19.18
61.00
1,169.98
61.00
33.66
0.00
20.25
105.00
2,126.25
105.00
36.12
0.00
20.22
32.00
647.04
32.00
37.38
0.00
22.63
45.00
1,018.35
45.00
40.17
0.00
27.41
49.00
1,343.09
49.00
30.76
119.00
3,660.44
119.00
33.59
118.00
3,963.62
118.00
59.85
0.00
44.14
118.00
5,208.52
118.00
82.44
0.00
66.82
89.00
5,946.98
89.00
End Caps
pcs to be filled by Bidder if design is included
7.23
4
28.92
4
7.92
4
31.68
4
9.08
6
54.48
6
9.08
4
36.32
4
10.56
4
42.24
4
10.82
4
43.28
4
13.93
6
83.58
6
23.34
2
46.68
2
Wall Transitions
size and pcs to be filled by Bidder if design is included
2.78
8
22.24
8
2.78
6
16.68
6
2.98
10
29.80
10
Fixed Points (anchors)
size and pcs to be filled by Bidder if design is included
Compensators
size and pcs to be filled by Bidder if design is included
352.89
3
1,058.67
3
415.63
3
1,246.89
3
Expansion Cushions
sizes and pcs to be filled by Bidder if design is included
1.04
2.13
3.12
2,096
1,488
408
2,179.84
3,169.44
1,272.96
2,096
1,488
408
Warning band
3.13
m
0.03
2,909
87.27
0.00
0.00
0.00%
1,080.28
87.27
2,909
1,080.28
0.00
0.00
0.00%
323.82
323.82
0.00
0.00
0.00
0.00%
3.14
Lump Sum
1,080.28
1
Accessories
3.15
Felt
Crepe tape
Crimp connector
Wire holder
Lump Sum
323.82
Date:
181903282.xls.ms_office
278,908.00
Signature:
Section5
278,908.00