Nr: Nr.Anali Pershkrimi i punimeve Njesia Sasia mimi Vlera Norma Ore pun Dit pun1 2 Zbarkim dheu. 154.56 6500 1004640 5.7 880.992 1102 5 Germim dheu themel. 332.6 8800 2926880 7.8 2594.28 3243 52,/2 Mur guri thel + xokel. 250.97 7500 1882275 7.6 1907.372 2384 157 Brez b/a M-100 mbi mur guri. 33.08 18400 608672 27.2 899.776 1125 262,/2 Shtrese betoni M-100. 26 12600 327600 8.6 223.6 286 258 Shtrese zhavori 10cm. 34 2100 71400 2.9 98.6 127 261 Shtrese rere. 52 1700 88400 0.95 49.4 68 64,/2 Mur tulle ne lartesi (25,38) 1064.5 16200 17244900 15.8 16819.1 21029 117 Kollona b/a M-150. 35.38 23600 834968 44.6 1577.948 19710 119 Tra b/a M-150. 26.5 22700 601550 37.1 983.15 12311 121 Arkitra b/a M-150. 10.326 26900 277769.4 37.1 383.0946 4812 119 Solete me qeramike te armuar. 3755 3490 13104950 0.95 3567.25 44613 167 Hekur betoni. ton 21.24 44000 934560 42 892.08 11214 67,/2 Mur tulle 12cm. 131.62 17000 2237540 19.5 2566.59 32115 70,/1 Mur tulle 8cm. 2243 16700 37458100 15.7 35215.1 440216 200 Hidroizolim komplet. 522 500 261000 0.65 339.3 4217 199,/1 Shtrese mbrojtese me mastik bituminoze 422 430 181460 1.04 438.88 5518 371 Dritare druri. 214.42 7700 1651034 1.5 321.63 4019 390 Dyer ballkoni druri. 179 7700 1378300 2.5 447.5 5620 379 Dyer tamburo. 461.25 1120 516600 1.8 830.25 10421 202 Veshje llamarine. 14 2500 35000 1.35 18.9 222 208 Ulluk vertikal. ml 209 1900 397100 1.14 238.26 3023 206 Kasete shkarkimi. cope 6 3400 20400 2.42 14.52 224 317 Suvatim i brendshem. 6787 420 2850540 1.3 8823.1 110325 307 Suvatim solete. 3755 670 2515850 2.18 8185.9 102326 394 Suvatim i jashtem. 3335 1720 5736200 2.5 8337.5 104227 326 Veshje me pllaka majolike. 1350 550 742500 8.9 12015 150228 X Boje vaji mbi siperfaqe druri. 1495 690 1031550 0.63 941.85 11829 195 Hidroizolim me duar bitumi 432 2270 980640 0.42 181.44 2330 265 Shtrese pllaka imento 3337 1670 5572790 1.2 4004.4 501

Shuma lek 103475168Instalime elektrike 2.5% lek 2586879.21Punime hidraulike 5% lek 5173758.42

Shpenzime direkte. lek 111235806Shpenzime suplementare 10%. lek 11123580.6

Shuma lek 122359387Ngritje kantieri 2%. lek 2447187.73

Shuma. lek 124806574E ardhura neto 15%. lek 18720986.2

Shuma lek 143527561T.V.SH 20% lek 28705512.1

Shuma lek 172233073Fond rezerve 5%. lek 8611653.63Vlera e preventivuar. lek 180844726Vlera per njesi te siperfaqes 48161.0456

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m3

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

lek/m2

Sheet1