Design number: I–1424/13

The Registered designer: Ivana Garic, Meng CE

The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ditch disposal
junction ground invert average ditch excav. excav. excav. excavat. ditch bottom sand pipe width in asphalt material of surplus machine
(point) chainage elev. elev. DN of the pipe depth depth width length 0-2m 2-4m TOTAL protection planning ballast backfill road recons. excange material ditch filling
km + m m.n.m. m.n.m. m m m' m' m' m3 m3 m3 m2 m2 m3 m3 m m3 m3 m3 m3

5.1. BILL OF QUANTITIES

Č1 0+000.00 716.15 714.65 0.400 0.125 1.60

1 0+030.00 717.38 715.66 0.400 0.125 1.82 1.71 1.50 30.00 76.95 0.00 76.95 102.60 45.00 4.50 22.86 0.00 0.00 0.00 31.50 45.45
2 0+050.00 718.22 716.34 0.400 0.125 1.98 1.90 1.50 20.00 57.00 0.00 57.00 76.00 30.00 3.00 15.24 0.00 0.00 0.00 21.00 36.00
3 0+083.00 719.15 717.45 0.400 0.125 1.80 1.89 1.50 33.00 93.55 0.00 93.55 124.74 49.50 4.95 25.15 0.00 0.00 0.00 34.65 58.90
4 0+115.00 720.03 718.53 0.400 0.125 1.60 1.70 1.50 32.00 81.60 0.00 81.60 108.80 48.00 4.80 24.39 0.00 0.00 0.00 33.60 48.00
5 0+143.00 720.13 718.57 0.400 0.125 1.66 1.63 1.50 28.00 68.46 0.00 68.46 91.28 42.00 4.20 21.34 0.00 0.00 0.00 29.40 39.06
6 0+184.00 720.46 718.63 0.400 0.125 1.93 1.80 1.50 41.00 110.39 0.00 110.39 147.19 61.50 6.15 31.25 0.00 0.00 0.00 43.05 67.34
7 0+280.00 720.64 718.77 0.400 0.125 1.97 1.95 1.50 96.00 280.80 0.00 280.80 374.40 144.00 14.40 73.16 0.00 0.00 0.00 100.80 180.00
h.break 0+339.00 720.85 718.86 0.400 0.125 2.09 2.03 1.50 59.00 177.00 2.66 179.66 239.54 88.50 8.85 44.97 0.00 0.00 0.00 61.95 117.71
h.break 0+348.50 721.02 718.88 0.400 0.125 2.24 2.17 1.50 9.50 28.50 2.35 30.85 41.14 14.25 1.43 7.24 0.00 0.00 0.00 9.98 20.88
10 0+374.00 721.37 719.21 0.400 0.125 2.26 2.25 1.50 25.50 63.88 9.56 73.44 114.75 38.25 3.83 19.43 1.50 12.62 46.66 73.44 0.00
11 0+398.00 721.23 719.53 0.400 0.125 1.80 2.03 1.50 24.00 60.12 1.08 61.20 97.44 36.00 3.60 18.29 1.50 11.88 36.00 61.20 0.00
Č4 0+406.00 721.17 719.55 0.400 0.125 1.72 1.76 1.50 8.00 21.12 0.00 21.12 28.16 12.00 1.20 6.10 0.00 0.00 0.00 8.40 12.72
12 0+440.00 721.40 719.64 0.400 0.125 1.86 1.79 1.50 34.00 91.29 0.00 91.29 121.72 51.00 5.10 25.91 0.00 0.00 0.00 35.70 55.59
13 0+486.00 721.54 719.77 0.400 0.125 1.87 1.86 1.50 46.00 128.68 0.00 128.68 171.58 69.00 6.90 35.06 0.00 0.00 0.00 48.30 80.38
14 0+511.00 721.61 719.84 0.400 0.125 1.87 1.87 1.50 25.00 70.12 0.00 70.12 93.50 37.50 3.75 19.05 0.00 0.00 0.00 26.25 43.87
15 0+550.00 721.54 719.95 0.400 0.125 1.69 1.78 1.50 39.00 104.13 0.00 104.13 138.84 58.50 5.85 29.72 0.00 0.00 0.00 40.95 63.18
16 0+580.00 721.70 720.03 0.400 0.125 1.77 1.73 1.50 30.00 77.85 0.00 77.85 103.80 45.00 4.50 22.86 0.00 0.00 0.00 31.50 46.35
17 0+607.00 721.70 720.10 0.400 0.125 1.70 1.74 1.50 27.00 70.27 0.00 70.27 93.69 40.50 4.05 20.58 0.00 0.00 0.00 28.35 41.92
18 0+632.00 721.88 720.15 0.400 0.125 1.83 1.77 1.50 25.00 53.81 0.00 53.81 88.25 37.50 3.75 19.05 1.50 12.38 27.56 53.81 0.00
19 0+657.00 722.17 720.20 0.400 0.125 2.07 1.95 1.50 25.00 60.75 0.00 60.75 97.50 37.50 3.75 19.05 1.50 12.38 34.50 60.75 0.00
20 0+693.00 722.00 720.27 0.400 0.125 1.83 1.95 1.50 36.00 87.48 0.00 87.48 140.40 54.00 5.40 27.44 1.50 17.82 49.68 87.48 0.00
21 0+743.00 722.17 720.37 0.400 0.125 1.90 1.86 1.50 50.00 115.12 0.00 115.12 186.50 75.00 7.50 38.11 1.50 24.75 62.62 115.12 0.00
22 0+808.00 722.35 720.49 0.400 0.125 1.96 1.93 1.50 65.00 156.00 0.00 156.00 250.90 97.50 9.75 49.54 1.50 32.18 87.75 156.00 0.00
Č5 0+816.00 722.33 720.50 0.400 0.125 1.93 1.95 1.50 8.00 23.34 0.00 23.34 31.12 12.00 1.20 6.10 0.00 0.00 0.00 8.40 14.94
23 0+842.00 722.27 720.56 0.400 0.125 1.81 1.87 1.50 26.00 72.93 0.00 72.93 97.24 39.00 3.90 19.82 0.00 0.00 0.00 27.30 45.63
24 0+874.00 722.42 720.62 0.400 0.125 1.90 1.86 1.50 32.00 89.04 0.00 89.04 118.72 48.00 4.80 24.39 0.00 0.00 0.00 33.60 55.44
25 0+920.00 722.33 720.71 0.400 0.125 1.72 1.81 1.50 46.00 124.89 0.00 124.89 166.52 69.00 6.90 35.06 0.00 0.00 0.00 48.30 76.59
26 0+973.00 722.56 720.81 0.400 0.125 1.85 1.79 1.50 53.00 141.91 0.00 141.91 189.21 79.50 7.95 40.39 0.00 0.00 0.00 55.65 86.26
27 1+015.00 722.64 720.90 0.400 0.125 1.84 1.85 1.50 42.00 116.24 0.00 116.24 154.98 63.00 6.30 32.01 0.00 0.00 0.00 44.10 72.14
Č2 1+049.00 722.66 720.96 0.400 0.125 1.80 1.82 1.50 34.00 92.82 0.00 92.82 123.76 51.00 5.10 25.91 0.00 0.00 0.00 35.70 57.12
28 1+061.00 722.63 720.95 0.400 0.125 1.78 1.79 1.50 12.00 32.22 0.00 32.22 42.96 18.00 1.80 9.15 0.00 0.00 0.00 12.60 19.62
29 1+080.00 722.70 720.94 0.400 0.125 1.86 1.82 1.50 19.00 51.87 0.00 51.87 69.16 28.50 2.85 14.48 0.00 0.00 0.00 19.95 31.92
30 1+109.00 722.75 720.91 0.400 0.125 1.94 1.90 1.50 29.00 82.65 0.00 82.65 110.20 43.50 4.35 22.10 0.00 0.00 0.00 30.45 52.20
31 1+149.00 722.55 720.88 0.400 0.125 1.77 1.86 1.50 40.00 111.30 0.00 111.30 148.40 60.00 6.00 30.49 0.00 0.00 0.00 42.00 69.30
32 1+224.00 723.01 720.82 0.400 0.125 2.29 2.03 1.50 75.00 225.00 3.37 228.37 304.50 112.50 11.25 57.16 0.00 0.00 0.00 78.75 149.62
33 1+270.00 722.34 720.61 0.400 0.125 1.83 2.06 1.50 46.00 115.23 4.14 119.37 189.52 69.00 6.90 35.06 1.50 22.77 71.07 119.37 0.00
34 1+278.00 722.28 720.58 0.400 0.125 1.80 1.81 1.50 8.00 21.78 0.00 21.78 29.04 12.00 1.20 6.10 0.00 0.00 0.00 8.40 13.38
35 1+316.00 721.96 720.41 0.400 0.125 1.65 1.73 1.50 38.00 98.33 0.00 98.33 131.10 57.00 5.70 28.96 0.00 0.00 0.00 39.90 58.43
36 1+363.00 721.77 720.20 0.400 0.125 1.67 1.66 1.50 47.00 117.03 0.00 117.03 156.04 70.50 7.05 35.82 0.00 0.00 0.00 49.35 67.68
37 1+403.00 721.68 720.02 0.400 0.125 1.76 1.71 1.50 40.00 102.90 0.00 102.90 137.20 60.00 6.00 30.49 0.00 0.00 0.00 42.00 60.90
38 1+467.00 721.39 719.73 0.400 0.125 1.76 1.76 1.50 64.00 168.96 0.00 168.96 225.28 96.00 9.60 48.78 0.00 0.00 0.00 67.20 101.76
39 1+556.00 720.82 719.33 0.400 0.125 1.59 1.67 1.50 89.00 223.61 0.00 223.61 298.15 133.50 13.35 67.83 0.00 0.00 0.00 93.45 130.16

Page: 5.1
 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ditch disposal
junction ground invert average ditch excav. excav. excav. excavat. ditch bottom sand pipe width in asphalt material of surplus machine
(point) chainage elev. elev. DN of the pipe depth depth width length 0-2m 2-4m TOTAL protection planning ballast backfill road recons. excange material ditch filling
km + m m.n.m. m.n.m. m m m' m' m' m3 m3 m3 m2 m2 m3 m3 m m3 m3 m3 m3

Č3 1+574.00 720.75 719.25 0.400 0.125 1.60 1.60 1.50 18.00 43.07 0.00 43.07 57.42 27.00 2.70 13.72 0.00 0.00 0.00 18.90 24.17
UKUPNO: 1.85 1,574.00 4,189.99 23.16 4,213.16 5,813.23 2,361.00 236.10 1,199.60 146.77 415.85 2,068.55 2,144.61

Page: 5.2
kontrola
zatrp.

45.45 0.00
36.00 0.00
58.90 0.00
48.00 0.00
39.06 0.00
67.34 0.00
180.00 0.00
117.71 0.00
20.88 0.00

12.72 0.00
55.59 0.00
80.38 0.00
43.87 0.00
63.18 0.00
46.35 0.00
41.92 0.00

14.94 0.00
45.63 0.00
55.44 0.00
76.59 0.00
86.26 0.00
72.14 0.00
57.12 0.00
19.62 0.00
31.92 0.00
52.20 0.00
69.30 0.00
149.62 0.00

13.38 0.00
58.43 0.00
67.68 0.00
60.90 0.00
101.76 0.00
130.16 0.00

Page: 5.3
kontrola
zatrp.

24.17 0.00

Page: 5.4
 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

5.2. COST ESTIMATE

I / PRELIMINARY WORKS

1. Staking out of the pipeline alignment and drafting

of the Stakeout elaborate.
m' 1,574.0 0.90 1,416.60
2. Topographical surveying of derived pipeline with
the Geodetic report and validation in the
installation cadaster.
m' 1,574.0 1.30 2,046.20
3. Cutting and smashing of the asphalt surfaces and
the subbase where pipeline lays under the road.
The item includes shipping, transport and
disposal of smashed asphalt to the permanent
stockpile designated by the Client.
m2 451.5 7.30 3,295.95
4. Removing the concrete road curbs where pipeline
lays along the concrete gutter. The price include
shipping, transport and disposal of broken curbs
on the permanent stockpile.
m' 301.0 1.40 421.40
5. Careful removing and protection of the traffic
signalization (vertical signs, guardrails, direction
pillars).
m' 1,574.0 1.20 1,888.80
6. Excavation of control ditches in V and VI soil
category for exact determination of existing
installations. piece 30.0 90.00 2,700.00
Note: The exact number control ditches will be
determined at sight, with the installation owner
and the Supervisor approval.

7. Temporary traffic regulation during construction

works along with Temporary traffic elaborate
drafting.
set 1.0 660.00 660.00
8. Supply, assembly, disassembly and cleaning of
large plate formwork. Ditch strutting is provided
throughout the length and depth of the trench as
cave-in protection. The length of each strutting
section will be determined and coordinated with
the Supervisor.
m2 5,813.2 2.70 15,695.64

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.5

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

TOTAL € 28,124.59

II / EARTH WORKS

1. Excavation of the pipeline ditch in V and VI soil

category with ensuring the ditch stability
(strutting) to Contractor's technology. The ditch
with is 1,5 m and average depth is 1,8 m.
Machine excavation is predicted in 95% and
manual in 5%. Exact quantities defines the
Supervisor.
The item includes pumping of groundwater during
construction and existing installation protection.

- mechanic excavation 95% m3 4,002.5 15.00 60,037.50

- manual excavation 5% m3 210.7 50.00 10,535.00

2. Procuration, delivery and embedding of the sand

for pipeline bedding in 10 cm of thickness with
ditch bottom alignment +/- 1 cm.
m3 236.1 21.00 4,958.10
3. Procuration, delivery and embedding of the sand
for pipeline backfill (20 cm from the pipe top) with
required compacting. After backfill completion put
up the warning tape.
m3 1,199.6 21.00 25,191.60
4. Procuration, delivery and embedding of the gravel
for ditch filling in layers up to 30 cm, where the
pipeline lays under the road and verge, until the
crushed stone layer. Gravel granulation and
required compaction under the terms of the
relevant institution.
m3 415.9 16.00 6,654.40
5. Machine ditch filling by excavated material in
layers up to 30 cm with compaction.
m3 2,144.6 2.80 6,004.88
6. Loading and disposal of surplus material from the
excavation on a permanent stockpile.
m3 2,068.6 2.00 4,137.20

TOTAL € 117,518.68

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.6

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

III / ASSEMBLY WORKS

1. Procuration, delivery, distribution along the route

and assembly of HDPE water pipes of high
density polyethylene, group PE 100 by MRS
classification, in accordance with prEN 12201 - 2
(2000), ISO 4427 (1996), DIN 8074 (1999). The
estimated pipes supply for profiles larger than DN
110 is in sticks of 12 m length. Pipe jointing is
provided by electrofusion fittings.

DN 400, PN 16 (+2%) m' 1,608.0 160.00 257,280.00

DN 125, PN 10 (+2%) m' 1,608.0 10.00 16,080.00

2. Procuration, delivery and assembly of

electrofusion fittings for HDPE pipes.
DN 400 piece 134.0 205.00 27,470.00
DN 125 piece 134.0 12.00 1,608.00

3. Procuration, delivery, distribution along the route

and assembly of cast iron fittings and valves, as
specified in the project. The price includes all
necessary fittings and sealing materials. The
screws must be cleaned, dried and isolated by
cold bituminous coating.

CAST IRON FITTINGS

T branch fitting DN 400/100 (DIN 28643) piece 2.0 497.00 994.00
T branch fitting DN 400/200 (DIN 28643) piece 2.0 513.00 1,026.00
T branch fitting DN 100/100 (DIN 28643) piece 2.0 63.00 126.00
T branch fitting DN 100/80 (DIN 28643) piece 10.0 60.00 600.00
FF piece DN 80 (DIN 28645) piece 10.0 61.00 610.00
FFR piece DN 200/100 (DIN 28645) piece 2.0 60.00 120.00
N piece DN 80 piece 10.0 42.00 420.00
Band with flanges Q-piece DN 100 (DIN 28637) piece 1.0 29.00 29.00
Band with flanges Q-piece DN 400 (DIN 28637) piece 2.0 407.00 814.00
Coupling for PE pipe Nr0400 350/400 piece 6.0 210.00 1,260.00
Coupling for PE pipe Nr0400 400/400 piece 6.0 242.00 1,452.00
Flange welded extension for fire hose DN 100 piece 1.0 17.00 17.00
Dismantling piece type DN 100 piece 2.0 70.00 140.00
Coupling for steel pipes DN350/400 piece 2.0 194.00 388.00

CAST IRON VALVES

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.7

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

Gate valve DN 100 (DIN 3230) piece 7.0 162.00 1,134.00

Gate valve DN 80 with installation equipment
(DIN 3230) piece 10.0 191.00 1,910.00
Gate valve DN 400 piece 3.0 2,150.00 6,450.00
Sectionalized valve DN 100 piece 2.0 1,780.00 3,560.00
Sectionalized valve DN 400 piece 2.0 2,150.00 4,300.00
Automatic blee valve DN 100 piece 5.0 394.00 1,970.00
Valve for reducing DN 100 piece 1.0 400.00 400.00
Straight safety valve DN 100 piece 1.0 269.00 269.00
Strainer for pipeline DN100 piece 1.0 163.00 163.00
Underground Hydrant DN 80 piece 10.0 535.00 5,350.00

OTHER
Gaskets for the flange DN 400 piece 12.0 6.00 72.00
Gaskets for the flange DN 200 piece 1.0 2.40 2.40
Gaskets for the flange DN 100 piece 14.0 1.40 19.60
Gaskets for the flange DN 50 piece 2.0 0.10 0.20
Galvanized screws with bolt and washer M20 piece 8.0 0.70 5.60
Galvanized screws with bolt and washer M16 piece 312.0 0.40 124.80
Flanged cone for PE pipe 100/125 piece 27.0 23.00 621.00
Galvanized screws with bolt M16 for the flanged
cone (8piece/cone) complet 27.0 24.00 648.00

4. Procuration, delivery, distribution along the route

and assembly of HDPE fittings.
PEHD knee 90°, DN 125 piece 2.0 11.00 22.00
PEHD knee 30°, DN 125 piece 1.0 5.30 5.30

5. Pressure watertightness testing to 8,0 bar

pressure including assembly and disassembly of
temporary water supply, fittings, pressure
apparatus with manometer and control
manometer, supply and delivery of water, pipeline
filling and drain.
m' 3,148.0 1.15 3,620.20
6. Flushing and disinfection of the pipeline after fully
completed works.
m' 3,148.0 0.10 314.80
7. Sampling of water from the pipeline after a
successful pressure test, and of bacteriological
and chemical analysis of water.
m' 3,148.0 0.05 157.40

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.8

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

8. Procuration, delivery, distribution along the route

and assembly of PE pipes (for the performance of
two cable ducts for the purpose of optic and
electrical cables) of high density polyethylene
(HDPE), group PE 100 by MRS classification, in
accordance with prEN 12201 - 2 (2000), ISO
4427 (1996), DIN 8074 (1999). The estimated
pipes supply for profile DN 63 is in rings of 250 m
length. Pipe jointing is provided by electrofusion
fittings.

DN 63, PN 10 (+2%) m' 3,216.0 3.20 10,291.20

9. Procuration, delivery and assembly of the optic

cable for connection of the control center and
facilities of the system.
m' 1,574.0 2.00 3,148.00

TOTAL € 354,992.50

IV / REINFORCED CONCRETE WORK

1. Construction of the RC valve manhole, external

dimensions 310 x 190 cm, approximate depth of
2,0 m. The price for one manhole includes:
- bottom planning, gravel base bedding 10 cm
thick and preparation and embedding of concrete
class C12/15, category B.I m2 6.0
- construction of dual formwork for walls m2 39.0
- construction of the formwork for upper plate m2 6.5
- delivery and placing of B500B wire kg 1,040.0
- delivery and placing of concrete class C30/37,
category B.II, with watertightness additive b4, for
the manhole plates and walls m3 8.0
- delivery and assembly of climbing irons 150 x
255 mm (type S-2), 3 kg of weight piece 5.0
- low water channel piece 1.0
- cast-iron lid f600, 400 kN piece 1.0
piece 3.0 2,000.00 6,000.00
2. Construction of the RC valve manhole, external
dimensions 190 x 190 cm, approximate depth of
2,2 m. The price for one manhole includes:
- bottom planning, gravel base bedding 10 cm
thick and preparation and embedding of concrete
class C12/15, category B.I m2 4.0
- construction of dual formwork for walls m2 34.0
- construction of the formwork for upper plate m2 4.5

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.9

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

- delivery and placing of B500B wire kg 715.0

- delivery and placing of concrete class C30/37,
category B.II, with watertightness additive b4, for
the manhole plates and walls m3 5.5
- delivery and assembly of climbing irons 150 x
255 mm (type S-2), 3 kg of weight piece 6.0
- low water channel piece 1.0
- cast-iron lid f600, 400 kN piece 1.0
piece 2.0 1,875.00 3,750.00
3. Delivery and placing of concrete for horizontal
and vertical stiffening of the pressure pipe. For B.I
concrete category preparation of the concrete is
allowed on site.
- horizontal stiffening C20/25 m3 2.0 85.00 170.00
- vertical stiffening C20/25 m3 1.0 85.00 85.00
- hydrant stiffener C20/25 m3 5.0 85.00 425.00

4. Construction of concrete panel for hydrant street

cover stabilization. The panel will be derived of
concrete class C16/20, dimensions 0,8 x 0,8 x 0,1
m. The price includes construction, assembly and
disassembly as well as the concrete supply and
placing. The item includes all necessary earth,
concrete, carpentry, masonry and other works on
the performance of concrete stabilization panels.

piece 10.0 30.00 300.00

TOTAL € 10,730.00

V / REMAINING WORKS

1. Procuration, delivery and assembly of protective

steel pipes, distance rings and closing (Z) seals
for pipeline passage under the road by hydraulic
injection. The price includes all the necessary
joint materials.

Steel pipe DN 558,8 x 8,0 mm m' 38.0 207.00 7,866.00

Distant ring piece 19.0 27.00 513.00
Closing seal (Z seal) piece 4.0 27.00 108.00
Steel pipe DN 219,1 x 6,3 mm m' 38.0 132.00 5,016.00
Distant ring piece 19.0 16.00 304.00
Closing seal (Z seal) piece 4.0 16.00 64.00

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.10

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

2. Procuration, delivery and assembly of protective

steel pipes, distance rings and closing (Z) seals
for pipeline passage under the road by
excavation. The price includes all the necessary
joint materials.

Steel pipe DN 558,8 x 8,0 mm m' 5.5 73.00 401.50

Distant ring piece 3.0 27.00 81.00
Closing seal (Z seal) piece 2.0 27.00 54.00
Steel pipe DN 219,1 x 6,3 mm m' 5.5 47.00 258.50
Distant ring piece 3.0 16.00 48.00
Closing seal (Z seal) piece 2.0 16.00 32.00

3. Construction of new water house connections

profile f3/4" on distribution pipeline DN 125. The
item includes all the necessary materials and
works (earth, assembling, etc.)
For one connection the item includes:
- Screw valve DN 125/1'' for HDPE DN 125 pipe
with street installation equipment
- coupling piece for PEHD 3/4" - 2 pieces
- ball valve 3/4" - 2 pieces
- galvanized reduction 1" / 3/4"
- watermeter 3/4"
- socket 3/4"
- type control water meter manhole along with
square cast iron lid 250 kN of bearing capacity
and the locking mechanism, according to EN 124.

- PEHD pipe DN 25 (f3/4") L=10 m

piece 19.0 900.00 17,100.00
4. Relocation of house connections from the existing
transport pipeline to the newely designed
distribution pipeline. The item includes all the
necessary works (earth, assembly, etc.) and
material (pipes, fittings, etc.) for connection to
water meter manhole.
piece 9.0 150.00 1,350.00
5. Procuration, delivery, distribution along the route
and assembly of prefabricated well for distribution
telecommunication ducts for optical and electrical
cables laying. Dimension of the wells are 92 x102
x 72 cm.
piece 6.0 475.00 2,850.00
6. Procuration and delivery of crushed stone for
reconstruction of excavated verge in a layers of
20 cm. The work includes planning and
construction with vibratory compaction.

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.11

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

m3 20.0 28.50 570.00

7. Delivery and construction of standard
prefabricated concrete curbs on the lean concrete
basis with cement mortar joints, along with
construction of gutters.
m' 350.0 16.00 5,600.00
8. Construction of pavement structure foundation in
two layers. The lower layer is made of a 25 cm
thick mixture of gravel and sand with a bearing
capacity modulus Ms=80 MN/m2, while upper
layer is made of crushed stone mixture 0/45 mm,
15 cm of thickness with a bearing capacity
modulus Ms=100 MN/m2.

m2 451.5 13.50 6,095.25

9. Procuration and delivery of materials for the
reconstruction and recovery of asphalt surfaces in
two layers, the base and the wearing course.
Base course is BNS 22 and wearing course is AB
8. Layers thicknesses under the terms of the
relevant institution.

- BNS 22 m2 451.5 17.00 7,675.50

- AB 8 m2 451.5 8.00 3,612.00

10. Relocation and insurance of underground

installations under the terms and regulations of
the installation owner. The item includes removal
of existing installations, supply and assembly of
new one, with all the necessary works and
materials.
m' 150.0 100.00 15,000.00
11. Resetting the travel gear (vertical signalization,
guardrails, direction pillars) and reconstruction of
damaged horizontal signalization.
m' 1,574.0 1.20 1,888.80
12. Landscaping of the damaged land cover areas
during construction.
m2 2,500.0 5.00 12,500.00
13. Designing of the Main design for the purpose of
construction works, also covers RCS design.
piece 1.0 10,000.00 10,000.00

TOTAL € 98,987.55

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.12

 Design number: I–1424/13
The Registered designer: Ivana Garic, Meng CE
The Client: JP "Vodovod i kanalizacija" Cetinje

PRELIMINARY DESIGN
IMPROVEMENT OF WATER SUPPLY SYSTEM IN THE OLD ROYAL CAPITAL OF CETINJE
Reconstruction and rehabilitation of the transport pipeline BC Velja Gora – BC Lasor

ord. unit of
type of work quantity unit price TOTAL
no. account

RECAPITULATION - Transport and distributive pipelines

I / PRELIMINARY WORKS 28,124.59

II / EARTH WORKS 117,518.68

III / ASSEMBLY WORKS 354,992.50

IV / REINFORCED CONCRETE WORKS 10,730.00

V / REMAINING WORKS 98,987.55

GRAND TOTAL € 610,353.32

5. BILL OF QUANTITIES AND COST ESTIMATE Page: 5.13