Professional Documents
Culture Documents
Remonto Samata
Remonto Samata
Pavadinimas
Skyrius Nr. 1
4
5
10
Mato
vnt.
Norma
Kaina
Kiekis
Suma
Darbas
Mediagos
Paruoiamieji darbai
CALC1-1
m2
110010000
111
111
222
R5-35
kompl
m2
m2
vnt
m2
3.49
0.0143
0.8772
0.4386
0.0263
114
398.47
244.29
150 1.628571
0.98
100
0.67
50
7.56
3
5
60.9
244.29
98.00
33.50
22.68
304.50
244.29
304.50
m2
kompl
5.000
20
60.9
5
304.50
100.00
304.50
100.00
Darbo jga
110010000
Sienini spint, miegamojo bald
CALC1-1
iardymas
Darbo jga
110010000
Dur 43-6 patalp pastorinimas
CALC1-1
Darbo jga
110010000
Mediaga
111
I viso u skyri Nr. 1 Paruoiamieji darbai
kompl
kompl
20
250
5
2
100.00
500.00
100.00
500.00
kompl
kompl
m. val.
vnt
250
190
40
150
2
1
1
1
8030.6
0.03
240.92
105.00
1
10.5
500
500
3500.000
340
0.69
0.8
0.03
0.315
15
15
105.00
107.1
10.35
12
105.00
110
1.96
37.93
3.3
6.21
6.47
235.54
124.20
124.20
1
1
154.18
98.00
33.50
22.68
Skyrius Nr. 2
6
Kodas
###
500.00
500.00
190.00
40.00
40.00
40.00
150.00
1492.97 1188.79
150.00
150.00
304.18
Bendrastatybiniai darbai
N60-20
100
(S10=1,15) m2
110010300
903-9
230404
832-21
100 m2
m3
kg
kg
572159
N10-48
m2
m2
110010367
m2
20.000
6.21
124.20
110065
m2
1.05
9.50
6.5205
61.94
P-266
534291
230431
111
390019
N15-33-7
m2
m
kg
m
m2
m2
1.1
0.5
0.45
2
0.02
4.30
1.05
3.80
0.35
14.50
17.9
6.831
3.105
2.7945
12.42
0.1242
172
29.37
3.26
10.62
4.35
1.80
3079.32 1720.00
29.37
3.26
10.62
4.35
1.80
1359.32
110010300
111
230406
N15-169-4
m2
kg
kg
100
m2
1
0.35
6.3
10.000
7.1
0.86
3435.65
172
60.2
1083.6
1.613
1720.00 1720.00
427.42
931.90
5541.71 4032.50
427.42
931.90
1509.21
110010300
230407
111
230333
100 m2
kg
kg
l
1
80
20
22
2500.000
1.98
2.6
25.00
1.613
129.04
32.26
35.486
4032.50
255.50
83.88
887.15
390019
810042
111
111
N60-16
(S10=1,15)
m2
l
vnt
vnt
m
2
20
1.240
1.860
14.50
5.40
19
7.9
4.46
3.226
32.26
2
3
10
46.78
174.20
38.00
23.70
44.59
110010300
111
m
kg
3.000
0.83
10
5
30.00
4.15
1
0.5
135.92
107.1
10.35
12
6.47
111.34
61.94
4032.50
255.50
83.88
887.15
30.00
46.78
174.20
38.00
23.70
14.59
30.00
4.15
Mechanizmai
10
Glaistymo kampukai
Eil.
Nr.
11
12
13
14
15
16
17
18
19
m
Mato
vnt.
1.2
Norma
110010400
m2
230404
230405
230408
570145
P-767
R14-78-4
kg
kg
kg
m2
pak
m2
110010330
810042
230081
230433
390019
111
CALC1-1
m2
l
kg
l
m2
vnt
kompl
110010000
111
N11-54-6
110010330
230435
572204
489246
kompl
kompl
100
m2
100 m2
l
kg
ma.val
N11-110-1
m2
110010400
230404
230405
230408
111
810042
P-320
N11-162-1
m2
kg
kg
kg
m2
pak
vnt
100m
1
5
0.6
0.063
1.03
0.233
0.078
110010400
230404
230405
230408
572205
N11P-1203
100m
kg
kg
kg
m2
m2
1
25
7
1
12
110010350
230209
572192
111
572362
N11-160
m2
kg
m2
m2
m2
100m
1
0.1
1.02
1.05
1.05
110010300
120030
534043
CALC1-1
100m
vnt
m
kompl
110010000
111
Bendrastatybiniai darbai
kompl
vnt
0.87
Kaina
m2/m
Skyrius Nr. 3
21
Kodas
Darbo jga
Mediaga
I viso u skyri Nr. 2
20
P10-6
Pavadinimas
12
Kiekis
10.44
Suma
Darbas
45.31
10.7
484.81
374.50
35.000
10.7
374.50
374.50
5
0.6
0.1
1.03
0.1869
0.89
7.60
8.50
0.00
2.40
21.55
53.5
6.42
1.07
11.021
2
64
47.62
48.79
9.10
4.80
1378.68
15.000
5.40
2.00
20.00
14.50
19
56
64
9.6
19.2
14.08
1.92
1
5
960.00
51.84
38.40
281.60
27.84
19.00
280.00
50
30
1601
5
1
0.609
250.00
30.00
975.01
700.000
10.90
0.98
9.50
0.609
6.09
456.75
3.654
426.30
66.38
447.62
34.71
426.30
45.78
12.9
590.44
451.50
35.000
0.89
7.20
8.50
0
2.40
11.70
881.15
12.9
64.5
7.74
0.8127
13.287
3
1
0.17
451.50
57.40
55.73
6.91
451.50
800.000
0.89
7.20
8.50
0.00
28.68
0.17
4.25
1.19
0.17
2.04
48
22.000
19.80
0.00
0.78
3.70
864
48
4.8
48.96
50.4
50.4
0.505
1056.00
95.04
1
200
103
800.000
0.32
0.00
330
0.505
101
52.015
2
404.00
32.32
404.00
660.00
600.00
1
1
300
30
2
2
600.00
60.00
15473.96
600.00
1
0.15
0.3
0.22
0.03
0.015625
1
0.2
1
10
750
6
7.20
11.70
149.79
136.00
3.78
8.57
1.44
Mechanizmai
110.31
47.62
48.79
9.10
960.00
4.80
418.68
960.00
250.00
51.84
38.40
281.60
27.84
19.00
30.00
250.00
426.30
30.00
514.00
34.71
66.38
447.62
34.71
138.94
57.40
55.73
6.91
136.00
7.20
11.70
13.79
136.00
3.78
8.57
1.44
1376.83 1056.00
39.31
186.48
436.32
10.44
Mediagos
320.83
1056.00
95.04
404.00
39.31
186.48
32.32
32.32
###
60.00
60.00
4769.25
34.71
Balkonas
m2
m2
ma.
val.
m
1
0.25
13.79
11
151.72
110.00
10
15.17
102.29
11
2.75
3
110.00
41.72
306.87
110.00
150.00
50.000
150.00
150.00
41.72
41.72
156.87
21
23
24
25
Pavadinimas
28
29
P-266
m2
Mato
vnt.
Kodas
2
0.5
Norma
15.42
42.90
Kaina
5478.43
110010300
903-9
220706
230404
489244
N15-104-3
(S9=1,153,
S10=1,15)
100 m2
m3
vnt
kg
ma.val
100
m2
1
10.5
500
609.76
18
110010370
792-8
832-21
100 m2
kg
kg
1
30
500
2000.000
6.82
0.89
572159
R14-183-1
m2
100
m2
110
110010320
111
230087
230410
230434
390019
100 m2
kg
kg
l
kg
m2
N11-110-1
m2
110010400
230404
230405
230408
111
810042
P-320
m2
kg
kg
kg
m2
pak
vnt
1
137.5
166.666
10
42
5
1
5
0.6
0.063
1.03
0.33
0.33
6
1.5
Kiekis
N60-20
100
(S10=1,15) m2
92.52
92.52
64.35
Suma
Darbas
0.048
262.96
120.00
2500.000
0.048
200
0.504
0.87
24
0.68 29.26829
1.60
0.864
2858.6
0.048
120.00
100.8
20.88
19.90
1.38
137.21
120.00
0.048
1.44
24
96.00
9.82
21.36
96.00
1.90
2399.83
5.28
0.15
10.03
359.98
1200.000
1.2
1.22
6.60
16.50
14.50
0.15
20.625
25
1.5
6.3
0.75
180.00
24.75
30.50
9.90
103.95
10.88
180.00
49.01
147.02
105.00
35.000
0.89
7.20
8.50
0
2.40
11.70
3
15
1.8
0.189
3.09
1
1
105.00
13.35
12.96
1.61
105.00
2.40
11.70
1365.76
64.35
Mediagos
141.58
Mechanizmai
1.38
100.8
20.88
19.90
1.38
96.00
41.21
9.82
21.36
180.00
10.03
179.98
24.75
30.50
9.90
103.95
10.88
42.02
13.35
12.96
1.61
761.00
2.40
11.70
561.66
43.10
50.00
18.20
santechnika
kompl
kompl
kompl
kompl
kompl
kompl
ma.
val.
Skyrius Nr. 5
27
Skyrius Nr. 4
26
110065
110010000
111
222
111
111
222
1
1
1
1
1
1.2
188.2
188.20
120.00
70
50
0
0
50
15.17
1
1
1
1
1
1.2
70.00
50.00
70.00
50
50.00
18.20
188.20
50.00
120.00
50.00
18.20
18.20
765.00
90.00
Elektros instaliacija
CALC1-1
sl.
tak.
Darbo jga
El. instaliacijos mediagos
Smulks el. mechanizmai
Rozei montavimas, kai instaliacija
paslptoji (be rozei kainos)
110010000
111
111
N21-205
sl.
tak.
kompl
d.d
100
vnt
110010322
111
570131
P-610
P-732
N21-235
100 vnt
vnt
t
vnt
vnt
100
vnt
1
1
0.044
1
100
0.02
100
100
34
45
1530.00
675.00
15
17
45
1376.3
45
45
2
0.45
675.00
765.00
90.00
619.33
675.00
1000.000
1.5
564.98
2.15
0.00
2015.46
0.45
45
0.009
45
45
0.1
450.00
67.50
5.08
96.75
450.00
201.55
200.00
765.00
90
450.00
169.33
67.50
5.08
96.75
1.55
29
Pavadinimas
Skyrius Nr. 6
30
31
32
33
Kodas
100 vnt
kg
vnt
1
1
100
2000.000
15.46
0
0.1
0.1
10
200.00
1.55
200.00
1.55
2350.88 1325.00
Mato
vnt.
Norma
Kaina
Kiekis
Suma
Darbas
935.88
Mediagos
90.00
Mechanizmai
Kitos ilaidos
CALC1-1
d.d
370
Darbo jga
Autosavivartis
Mediag paneimas
110010000
222
calc-1
d.d
ma.
val.
kompl
110010100
CALC1-1
Lipyni nuoma
Transporto-tiekimo ilaidos
Transporto-tirkimo ilaidos
I viso u skyri Nr. 6 Kitos ilaidos
I viso
Pagalbini mediag vert
Papildom mechanizm vert
Papildomas darbo udarbis
I viso
Soc. draudimas
Statinio statybos ilaidos
Statybviets ilaidos
I viso tiesiogins ilaidos
Pridtins ilaidos
Pelnas
I viso su netiesioginmis ilaidomis
rengimai
Bendra vert be PVM
PVM
Bendra vert su PVM
370.00
130.00
240.00
1
3
130
80
1200
1
3
1
130.00
130.00
240.00
1200.00 1200.00
240.00
kompl
d.d
1200.000
30
1
14
1200.00
420.00
222
CALC1-1
d.d
ma.va
l
30
80
14
8
420.00
640.00
222
ma.val
80
1200.00
420.00
420.00
640.00
640.00
2630.00 1330.00
23501.77
###
198.63
44.58
769.74
5.0%
24514.72
###
5011.00
31%
29525.72
###
1476.29
5%
31002.01
###
4849.36
30%
1792.57
5%
37643.94
###
37643.94
7905.23
45549.17
###
21%
###
6620.97
3%
640.00
1300.00
1486.01
3%
6819.60
1530.59
6819.60
5%
7160.58
1530.59
5%
1607.12
5%
7518.61
5%
1687.48
7518.61
21%
9097.52
1687.48
21%
2041.85