Manuali - 1, Tirane - 2015

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 76

MPPT

DREJTORIA E POLITIKAVE TE NDERTIMIT

Mars - 2015

Manuali 1
Nr.
EMERTIMI
Analize
1
1.1/p

1.3/p

1.4/p

Njesia
3

Prodhim gur kave


Sp + p
Shtese mbi page 65%
Gure
Elektrokompresor 10m3/min
Elektrokompresor 20m3/min
Buldozer S 80/100
Vete ngarkues 1.5 m3
Eksploziv
Kapsolla elektrike
Tel ekektrik
Shuma:

m3
op
leke
T/km
op
op
op
op
kg
cope
ml

Prodhim gur lumi


Sp + p
Shtese mbi page 65%
Gur lumi
Shuma:

m3
op
leke

Prodhim rr lumi
Sp + p
Shtese mbi page 65%
Ekskavator 0.25 m3
Shuma:

m3
op
leke
m3

1.10/p Prodhim rr shtufi nat.


Sp + p
Shtese mbi page 65%
Te ndryshme
Sonde BU - 200
Ekskavator 1 m3
Buldozer S 80/100

op

PRODHIMI I MATERIALEVE TE NDERTIMIT

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

2.94
368

125
0.650

10

11

0.04

1500
1800
4800
2625

12

13

0.085

20

0.02
0.01

20

557

125
0.650

125
0.650

19

150
2
20

254.25

45
0.506
3
49

911

73

91

1075

170
170

727

58

73

858

736

59

74

868

217.5
141
20

359

0.35
43.8

TOTALI
10%
18

337.5
219
8.5

1.74
218

16

Fitim

60
72
96
26.25
0.3
0.23
0.15

125
0.650

15

Shp
pl
8%
17

2
0.04

2.7
338

14

Shuma

367.5
239

606

m3
op
leke
T/km
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

160 0.06
160

2810

155
155

1.25

50

62.5
62.5

43.75
28
7.5

20

150
0.04
0.05
0.023

Page 1

1313
4000
4800

52.52 Rere
184 1.21
110

150

181.5

Nr.
EMERTIMI
Analize
1

2
Eksploziv
Kapsolla elektrike
Tel elektrik
Shuma:

1.11/p Prodhim rr shtufi lavat


Sp + p
Shtese mbi page 65%
Transport
Elektropompe
Vinc cjap me grejfer 0.5
Vibrator
Pjata ushqyese
Granulator > 4 m3/ore
Larese shtufi bavareze
Transportier 40 m
Material shtufi
Shuma:

Njesia
3
kg
cope
ml

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

72
m3
op
leke
T/km
op
op
op
op
op
op
op
m3

1.15
144

m3

Ekskavator 2 m3
Zhavor
Shuma:

op
m3

1.17/p Prodhim rr lavatrice


Sp + p
Sigurime shoqerore 65%
Transport rere
Transportier 25 m
Shoshe vibruese > 9 m3/ore
Shoshe rrotulluese 4-11 m3/h
Gurthyese 400x600mm
Larese rere > 5 m3
Elektropompe 40 KW
Buldozer S 80/100
Ekskavator 0.25 m3
Zhavor

m3
op
leke
T/km
op
op
op
op
op
op
op
op
m3

10

11

150

12

13
0.51
0.02
0.2

7.5

346.92

20

15
76.5
0.04
4
262

16

Fitim
TOTALI
10%
18

19

831

66

83

981

181.5
181.5

828

66

83

977

50
50

332

27

33

391

150
0.12
310
0.17
126
0.11
53
0.22
105
0.22
280
0.22 472.5
0.06
105

37
21
6
23
62
104
6
1.21

150

125
0.650

20

150

259

0.03
8

0.88
110

14
150
2
20

Shuma

Shp
pl
8%
17

125 143.75
0.650
93

237

1.15/p Prodhim zhavor lumi

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

4500

160
160

122
1

50

122

110
72
8.5

20

170
0.64
79
0.06
263
0.12
210
0.06
578
0.12 472.5
0.06
310
4800
0.023
0.017 2810

51
15
25
34
55
18
110
48
3

Page 2

332

1036

Nr.
Analize
1

EMERTIMI

Njesia

2
Shuma:

1.18/p Prodhim zall lavatrice


Sp + p
Sigurime shoqerore 65%
Transport rere
Transportier 25 m
Shoshe vibruese > 9 m3/ore
Shoshe rrotulluese 4-11 m3/h
Gurthyese 400x600mm
Larese rere > 5 m3
Elektropompe 40 KW
Buldozer S 80/100
Ekskavator 0.25 m3
Zhavor
Shuma:

m3
op
leke
T/km
op
op
op
op
op
op
op
op
m3

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

0.44
55

125
0.650

6
182

9
170

m3
op
leke
m3
op
op
op
op
op
op
m3

1.19/1p Prodhim akell makinerie


Sp + p
Shtese mbi page 65%
Transport gur kave
Vibro ushqyes
Transportier 15 m
Transportier 25 m

m3
op
leke
m3
op
op
op

10

11

12
355

13

14

8.5

20

170

183

20

931

74

93

1098

956
956

1351

108

135

1594

16
0.18
0.18
0.18
0.18
0.18
0.35

158
53
79
578
280
210

28
10
14
104
50
74
1.05

99

125
0.650

487
487

60
39
0.782

0.48
60

16
1743

25
8
12
17
27
9
53
31
1.5 331.5

125
0.650

15
1036

170
0.32
79
0.03
263
0.06
210
0.03
578
0.06 472.5
0.03
310
0.01 4800
0.01 2810

0.48
60

Shuma

Shp Fitim
pl
TOTALI
8%
10%
17
18
19
139
174
2056

55
36

91

Prodhim akell per betone


1.19/p ( granil )
Sp + p
Shtese mbi page 65%
Transport gur kave
Vibro ushqyes
Transportier 15 m
Transportier 25 m
Gurthyese 400x600mm
Granulator 4 m3
Shoshe rrotulluese > 10 m3/h
Gur kave
Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

16

280

60
39
0.782

20

16
0.18
0.18
0.18
Page 3

158
53
79

28
10
14

911

Nr.
EMERTIMI
Analize
1

Njesia

2
Gurthyese 400x600mm
Granulator 4 m3
Gur kave
Shuma:

3
op
op
m3

1.19/2p Prodhim akell gurore


Sp + p
Shtese mbi page 65%
Transport akull gurore
Ekskavator 1 m3
Buldozer S 80/100 KF
Mbeturine gur i coptuar
Shuma:

m3
op
leke
m3
op
op

1.19/3p Prodhim rr guri


Sp + p
Shtese mbi page 65%
Transport gur kave
Vibro ushqyes
Transportier 15 m
Transportier 25 m
Gurthyese 400x600mm
Granulator 4 m3
Shoshe rrotulluese > 10 m3/h
Gur kave
Shuma:

m3
op
leke
m3
op
op
op
op
op
op
m3

1.20/p Prodhim gelqere e pashuar


Sp + p
Shtese mbi page 65%
Transport gur kave
Qymyr guri me 2800 k kalori
Gur gelqeror kave
Shuma:

ton
op
leke
m3
kg
m3

1.20/1p Prodhim gelqere e shuar


Sp + p
Shtese mbi page 65%

ton
op
leke

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

99

0.35
43.8

125
0.650

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.18
0.18

11
578
280

16

12
104
50
207

13

14

1.05 910.8 956.37


956.37

20

4000
4800

16

102

128

1508

162
162

550

44

55

649

956
956

1935

155

194

2283

2.5
5975
911 956.37
6931.4

10219

818

1022

12059

60
240
300

340
221
0.782

20

16
0.27
0.27
0.27
0.27
0.27
0.52

95
53
79
578
280
210

26
14
21
156
76
109
1.05 910.8

561

125
0.650

16

2640

125
0.650

402.15

1600
1040
8.5
23.9

4.3
538

19

1278

1.08 150.0
72

12.8
1600

TOTALI
10%
18

16
0.02
0.05

125
0.650

16

Fitim

43.75
28
0.782

2.72
340

15

Shuma

Shp
pl
8%
17

20
20

170
478
648

537.5
349
Page 4

2390
1.05

Nr.
EMERTIMI
Analize
1

2
Shuarese gelqere
Transportier 40 m
Elektropompe 10 KW
Vinc cjap me grejfer 0.5
Gelqere e pashuar
Shuma:

Njesia
3
op
op
op
op
ton

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.75
0.31
0.25
0.25

11
158
105
230
126

m3
op
leke
op
kg
m3

1.22/p Prodhim lla gelqere 1:2


Sp + p
Shtese mbi page 65%
Betonjere 250 liter
Gelqere e shuar
Rere
Shuma:

m3
op
leke
op
kg
m3

1.23/p Prodhim lla perzier M1


Sp + p
Shtese mbi page 65%
Betonjere 250 liter
Gelqere e shuar
imento 32.5 N
Rere
Shuma:

m3
op
leke
op
kg
kg
m3

1.23/p Prodhim lla perzier M2,5

m3

13

14

3.36
420

125
0.650

240.05

0.9

174

125
0.650

7.87
736

156.6

174

693

156.6

174

7872

630

787

9289

2669
758
3427

4276

342

428

5046

3424
655
4079

4929

394

493

5816

827
923
758
2508

3358

269

336

3962

156.6
105 7.872
114
8.1
1.03
736

693

125
0.650

6745
6745

420
273
0.9

3.36
420

19

156.6
435 7.872
0.89
736

125
0.650

TOTALI
10%
18

420
273
0.9

3.36
420

16

Fitim

156.6
339
1.03

3.36
420

15

Shuma

Shp
pl
8%
17

420
273

693

op
leke

12
119
33
58
32

0.66 10219
887

1.21/p Prodhim lla gelqere 1:3


Sp + p
Shtese mbi page 65%
Betonjere 250 liter
Gelqere e shuar
Rere
Shuma:

Sp + p
Shtese mbi page 65%

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta

156.6

420
273
Page 5

Nr.
EMERTIMI
Analize
1

Njesia

2
Betonjere 250 liter

3
op

Gelqere e shuar
imento 32.5 N
Rere
Shuma:

kg
kg
m3

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.9

11
174

m3
op
leke
op
kg
kg
m3

1.23/p Prodhim lla perzier M7.5


Sp + p
Shtese mbi page 65%
Betonjere 250 liter
Gelqere e shuar
imento 32.5 N
Rere
Shuma:

m3
op
leke
op
kg
kg
m3

1.24/2 Prodhim lla im M2.5 (1:6)


Sp + p
Shtese mbi page 65%
Fabrike betoni
imento 32.5 N
Rere
Shuma:

m3
op
leke
op
kg
m3

1.24/2 Prodhim lla im M5(1:4.5)


Sp + p
Shtese mbi page 65%
Fabrike betoni
imento 32.5 N

m3
op
leke
op
kg

13

87
206
1.01
693

1.23/p Prodhim lla perzier M5


Sp + p
Shtese mbi page 65%
Betonjere 250 liter
Gelqere e shuar
imento 32.5 N
Rere
Shuma:

12
156.6

3.36
420

125
0.650

174

693

316

395

4657

551
2049
677
3277

4127

330

413

4870

472
2244
662
3378

4228

338

423

4989

8.1 1668.6
736
832
2500

3373

270

337

3980

156.6
7.87
8.1
736

420
273
174

693

156.6

156.6

420
273
0.1

1800

180
206
1.13

693

3.36
420

125
0.650

19

3946

60 7.872
277
8.1
0.9
736

125
0.650

16

TOTALI
10%
18

685
1669
743
3097

156.6

0.9

3.36
420

15

Fitim

420
273
70
253
0.92

125
0.650

8
8.1
736

156.6

0.9

3.36
420

14

Shuma

Shp
pl
8%
17

180

420
273
0.1

1800

180
251

Page 6

8.1

2033

Nr.
EMERTIMI
Analize
1

2
Rere

Njesia
3
m3

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:

10

11

693

1.24/2 Prodhim lla im M7.5(1:4)


Sp + p
Shtese mbi page 65%
Fabrike betoni
imento 32.5 N
Rere
Shuma:

m3
op
leke
op
kg
m3

1.24/p Prodhim lla im C7/10(1:3)


Sp + p
Shtese mbi page 65%
Fabrike betoni
imento 32.5 N
Rere
Shuma:

m3
op
leke
op
kg
m3

1.25/p Prodhim lla im C16/20(1:2)


Sp + p
Shtese mbi page 65%
Fabrike betoni
imento 32.5 N
Rere
Shuma:

m3
op
leke
op
kg
m3

1.26/1

Beton C-6/10 (Me zall)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Zall
imento 32.5 N
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-6/10 (Me cakell)

m3

1.26/2

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

3.36
420

125
0.650

12

13
1.04

180

1800

693

1800

693

294

367

4332

2187
699
2886

3759

301

376

4436

8.3
736

3403
677
4080

4953

396

495

5845

4585
655
5240

6113

489

611

7213

361
717
1539
25
2641

4089

327

409

4825

420
273
1800

180
527
0.89

693

185
0.650

3671

180

180

0.1

1.14
211

19

420
273
410
0.92

125
0.650

8.1
736

180

0.1

3.36
420

16

TOTALI
10%
18

180
270
0.95

125
0.650

15
765
2798

Fitim

420
273
0.1

3.36
420

14
736

Shuma

Shp
pl
8%
17

8.7
736

180

210.9
137
0.1
18
28

348

20
20

1800

180

360
560

920

Page 7

0.49
736
0.77
931
190
8.1
200 0.125
180

Nr.
EMERTIMI
Analize
1

1.27/1

1.27/2

1.28/p

Njesia

2
Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Cakell
imento 32.5 N
Uje
Shuma:

3
op
leke
op
m3
m3
kg
liter

Beton C-7/10 (Me zall)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Zall
imento 32.5 N
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-7/10 (Me cakell)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Cakell
imento 32.5 N
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-12/15 (Me zall)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Zall
imento 32.5 N
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4
1.14
211

5
185
0.650

6
210.9
137

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.1
18
28

20
20

348

1.14
211

185
0.650

14

15

16

TOTALI
10%
18

19

180
0.51
736
0.79 1351
200
8.1
200 0.125
180

20
20

1800

375
1067
1620
25
3088

4536

363

454

5352

361
726
1879
25
2991

4439

355

444

5238

353
1040
1968
25
3387

4755

380

475

5611

361
717
2034
25
3136

4584

367

458

5409

180

360
560

0.49
736
0.78
931
232
8.1
200 0.125

920

180

210.9
137
0.1
17
25

20
20

348

185
0.650

13

Fitim

210.9
137

348

1.14
211

12

360
560

0.1

185
0.650

1800

920

18
28

1.14
211

11

Shuma

Shp
pl
8%
17

1800

180

340
500

0.48
736
0.77 1351
243
8.1
200 0.125

840

180

210.9
137
0.1
18
28

348

20
20

1800

180

360
560

920
Page 8

0.49
736
0.77
931
245
8.3
200 0.125
180

Nr.
EMERTIMI
Analize
1
1.28/1

1.29/p

1.29/1

1.30/p

Njesia
3

Beton C12/15 (Me cakell)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Cakell
imento 32.5 N
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-16/20 (Me zall)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Zall
imento 32.5 N
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C16/20 (Me cakell)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Cakell
imento 32.5 N
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-20/25 (Me zall)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Zall
imento 42.5 R

m3
op
leke
op
m3
m3
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

1.14
211

185
0.650

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.1
20
20

348

185
0.650

15

16

19

180

180

20
20

1800

353
1040
2133
25
3552

4920

394

492

5805

346
707
2382
25
3460

4868

389

487

5745

346
1013
2507
25
3891

5239

419

524

6182

180

340
540

0.47
736
0.76
931
287
8
200 0.125

880

180

210.9
137
0.1
17
24

20
20

348

185
0.650

14

TOTALI
10%
18

210.9
137

348

1.14
211

13

0.48
736
0.77 1351
257
8
200 0.125

0.1

185
0.650

1800

340
500

840

17
27

1.14
211

12

Fitim

210.9
137
17
25

1.14
211

11

Shuma

Shp
pl
8%
17

1800

180

340
480

0.47
736
0.75 1351
302
8
200 0.125

820

180

210.9
137
0.1
17
27

20
20

340
540
Page 9

1800

180
0.47
0.76
294

736
931
8.7

346
707
2558

Nr.
EMERTIMI
Analize
1

2
Uje

Njesia
3
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:
1.30/1

1.31/p

1.31/1

1.34/p

348

Beton C-20/25 (Me cakell)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Cakell
imento 42.5 R
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-25/30 (Me zall)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Zall
imento 42.5 R
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-25/30 (Me cakell)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Cakell betoni
imento 42.5 R
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Beton C-37/45 (Me zall)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere

m3
op
leke
op
m3

1.14
211

185
0.650

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

880

20
20

348

0.46
736
0.76 1351
312
8.7
200 0.125
180

20
20

1800

19

5044

404

504

5952

339
1027
2714
25
4105

5453

436

545

6434

324
689
3202
25
4239

5627

450

563

6640

316
986
3376
25
4703

5991

479

599

7070

180

320
540

0.44
736
0.74
931
368
8.7
200 0.125

860

180

210.9
137
0.1
15
23

20
20

348

185
0.650

16

25
3636

210.9
137

348

1.14
211

15

TOTALI
10%
18

180

340
480

0.1

185
0.650

1800

820

16
27

1.14
211

13
14
200 0.125

Fitim

210.9
137
17
24

185
0.650

12
180

0.1

1.14
211

11

Shuma

Shp
pl
8%
17

1800

180

300
460

0.43
736
0.73 1351
388
8.7
200 0.125

760

180

210.9
137
0.1
15

20

300
Page 10

1800

180
0.42

736

309

Nr.
EMERTIMI
Analize
1

1.34/1

Njesia

2
Zall
imento 42.5 R
Uje
Shuma:

3
m3
kg
liter

Beton C-37/45 (Me cakell)


Sp + p
Shtese mbi page 65%
Fabrike betoni
Rere
Cakell betoni
imento 42.5 R
Uje
Shuma:

m3
op
leke
op
m3
m3
kg
liter

Prodhim elememente b/a te

1.37/p parapergatitura me brinje 8-10cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Gozhde
Solar
Vinc
Vibrator
Shuma:

Prodhim elememente b/a te

1.38/p parapergatitura me brinje 11-20cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Gozhde
Solar
Vinc
Vibrator

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

7
23

8
20

348

1.14
211

185
0.650

185
0.167

20
20

13
14
0.63
931
525
8.7
200 0.125

15
586
4568
25
5488

16

Fitim
TOTALI
10%
18

19

6776

542

678

7996

7216

577

722

8515

14671

1174

1467

17312

180
0.4
736
0.63 1351
556
8.7
200 0.125
180

294
851
4837
25
6008

4856
811
20

22

1.02
22.5
0.11
4.4
1.2
0.6

185
0.167

1800

280
400

680

1.122

16.4
3034

12

180

0.1
14
20

26.3
4856

11

Shuma

Shp
pl
8%
17

210.9
137

5667

m3
op
leke
m3
m2
kg
kg
op
op

10

760

348

m3
op
leke
m3
m2
kg
kg
op
op

9
460

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
53

22

5239
140
90
87

63.6
31.8
95.4

5344
3150
9.9
382.8

8886

3034
507
1.122

20

22

1.02
12
0.06
2.4
1.2
0.6

Page 11

53
53

63.6
31.8

5239
140
90
87

5344
1680
5
209

Nr.
Analize
1

EMERTIMI

Njesia

2
Shuma:

Prodhim elememente b/a te

1.39/p parapergatitura me brinje 21-30cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Gozhde
Solar
Vinc
Vibrator
Shuma:

Prodhim elememente b/a te

1.40/p parapergatitura me brinje 31-40cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Gozhde
Solar
Vinc
Vibrator
Shuma:

Prodhim elememente b/a te

1.41/p parapergatitura me brinje 41-50cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Gozhde
Solar
Vinc
Vibrator

m3
op
leke
m3
m2
kg
kg
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

11.6
2137

185
0.167

6
3541

1.122

20

53
53

22

13

14

15
7238

1.02
7
0.04
1.4

5239
140
90
87

5344
980
4
122

16
10896

63.6
31.8
95.4

6449

9060

725

906

10691

8155

652

816

9623

185 1631.7
0.167
272
1.122

20

22

1.02
5
0.03
1
1.2
0.6

7.56
1399

12
95.4

22

1.2
0.6

8.82
1632

11

Shuma

Shp Fitim
pl
TOTALI
8%
10%
17
18
19
872 1090
12858

2137
357

1904

m3
op
leke
m3
m2
kg
kg
op
op

10
22

2494

m3
op
leke
m3
m2
kg
kg
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
53

22

5239
140
90
87

63.6
31.8
95.4

5344
700
3
87

6133

185 1398.6
0.167
234
1.122

20

22

1.02
4
0.02
0.75
1.2
0.6

Page 12

53
53

63.6
31.8

5239
140
90
87

5344
560
2
65

Nr.
Analize
1

EMERTIMI

Njesia

2
Shuma:

Prodhim plinta b/a te


parapergatitura C-16/20 me vellim
1.45/p deri 1m3

Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Gozhde
Solar
Vinc
Vibrator
Shuma:
Prodhim trare b/a te
parapergatitura C-20/25 me
1.47/p mure te holle
Sp + p
Sigurime shoqerore 16.7%
Beton C-20/25
Kallep inventari
Gozhde
Solar
Vinc
Vibrator
Shuma:
Prodhim kollona b/a te

1.48/p parapergatitura C-20/25 tip govate


Sp + p
Sigurime shoqerore 16.7%
Beton C-20/25
Kallep inventari
Gozhde
Solar
Vinc
Vibrator

m3
op
leke
m3
m2
kg
kg
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

7.21
1334

185
0.167

6
1632

1.122

20

185
0.167

13

14

15
5971

1.02
9
0.05
1.8

4868
140
90
87

4966
1260
5
157

16
7721

63.6
31.8
95.4

6387

8061

645

806

9512

12817

1025

1282

15124

4440
741
20

22

1.02
15
0.13
3
1.2
0.6

185
0.167

53
53

22

1.122

21.4
3950

12
95.4

22

1.2
0.6

24
4440

11

Shuma

Shp Fitim
pl
TOTALI
8%
10%
17
18
19
618
772
9110

1334
223

5181

m3
op
leke
m3
m2
kg
kg
op
op

10
22

1557

m3
op
leke
m3
m2
kg
kg
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
53

22

5044
140
90
87

63.6
31.8
95.4

5145
2100
12
261

7518

3950
660
1.122

20

22.44

1.02
13
0.11
3
1.2
0.6

Page 13

53
53

63.6
31.8

5453
140
90
87

5562
1820
10
261

Nr.
Analize
1

EMERTIMI

Njesia

2
Shuma:

Prodhim soleta b/a tip govate


1.49/p 0.069m3/m2, h=30cm, C-16/20
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Avull
Solar
Vinc
Vibrator
Shuma:

m2
op
leke
m3
m2
ton
kg
op
op

Prodhim soleta b/a tip govate


1.50/p 0.109m3/m2, h=40cm, C-25/30
Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Kallep inventari
Avull
Solar
Vinc
Vibrator
Shuma:

m2
op
leke
m3
m2
ton
kg
op
op

Prodhim soleta b/a te


parapergatitura me tulla me vrima
1.51/p h=16cm

Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Tulla me 6 vrima
Solar
Vinc
Vibrator
Shuma:

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

1.22
226

185
0.167

6
4609

10

20

15

14

15
7653

16
12380

5239
140
450
87

2.65
4.24
6.89

466
210
24
261

962

1247

100

125

1472

1488

119

149

1756

1310

105

131

1546

355.2
59
20

24

0.109
2.1
0.11
0.42
0.13
0.18

415

185
0.167

53
53

15

1.210

1.51
279

13

0.089
1.5
0.054
3
0.05
0.08

185
0.167

12
95.4

Shuma

Shp Fitim
pl
TOTALI
8%
10%
17
18
19
990 1238
14608

226
38
0.770

1.92
355

11

22

263

m2
op
leke
m3
m2
cope
kg
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
53

24

5991
140
450
87

6.89
9.54
16.43

653
294
50
37

1033

279
47
0.880

20

18

0.005

20

0.1

0.081
0.7
16
0.34
0.17
0.1

326

18
Page 14

53
53

9.01
5.3
14.31

5239
140
25
87

424
98
400
30

952

Nr.
EMERTIMI
Analize
1

Prodhim soleta b/a te


parapergatitura me tulla me vrima
1.52/p h=25cm

Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Tulla me 6 vrima
Solar
Vinc
Vibrator
Shuma:
Prodhim soleta te plota b/a
paraperg, t=6-10cm per kanale e
1.53/p shtresa

Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Hekur betoni
Solar
Vinc
Vibrator
Shuma:
Prodhim soleta te plota b/a
1.54/p paraperg, t=6-10cm ne lartesi
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Hekur betoni
Solar
Vinc
Vibrator
Shuma:

Njesia
3

m2
op
leke
m3
m2
cope
kg
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

2.44
451

185
0.167

1.507

20

30

0.007

20

0.14

13.6
2516

185
0.167

12

13

14

15

16

Fitim
TOTALI
10%
18

19

5239
140
25
87

10.6
9
20

718
140
600
47

1505

2081

167

208

2456

9326

746

933

11005

9382

751

938

11071

2516
420
20

224.4

1.02
5.8
0
4
0.15
0.6

185
0.167

53
53

30

11.22

13.6
2516

11

0.137
1
24
0.54
0.2
0.17

2936

m3
op
leke
m3
m2
kg
kg
op
op

10

Shuma

Shp
pl
8%
17

451.4
75

527

m3
op
leke
m3
m2
kg
kg
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
53

224

4868
140
80
87

7.95
31.8
39.75

4966
812
0
348

6126

2516
420
11.22

20

224

1.02
5.8
0
4

Shenim: Hekuri me analize te vecante.


1.2
0.6
2936

224
Page 15

53
53

63.6
31.8
95.4

4868
140
80
87

4966
812
0
348

6126

Nr.
EMERTIMI
Analize
1

2
Prodhim soleta b/a te paranderura,

1.56/p h=11cm, 2 e 7 vrima C-25/30


Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Kallepi mbi vleren e betonit
Kallep inventar
Mirembajtje kallepi
Solar
Vinc
Vibrator
Elektro argano
Shuma:

Prodhim soleta b/a te paranderura,

1.57/p h=16cm, me 2 vrima C-25/30


Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Kallepi mbi vleren e betonit
Kallep inventar
Mirembajtje kallepi
Solar
Vinc
Vibrator
Elektro argano
Shuma:

Prodhim soleta b/a te paranderura,

1.58/p h=16cm, me 5 vrima C-25/30


Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Kallepi mbi vleren e betonit
Kallep inventar
Mirembajtje kallepi
Solar

Njesia
3
m2
op
leke
m3
leke
m2
leke
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

2.2
407

185
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.913

20

475

4.13
764

185
0.167

18

14

15

5627
2%
140
20%
87

467
9.3
28
5.6
37.41

16

TOTALI
10%
18

19

6.89
9.54
8
25

547

1065

85

107

1257

1636

131

164

1930

764
128
20

892

185
0.167

53
53
45

18

1.144

2.96
548

13

0.083
467.1
0.2
28
0.43

23

0.104
585.2
0.3
17.56
0.41
0.2
0.27
0.27

m2
op
leke
m3
leke
m2
leke
kg

12

Fitim

407
68

0.13
0.18
0.18

m2
op
leke
m3
leke
m2
leke
kg

11

Shuma

Shp
pl
8%
17

23

53
53
45

5627
3%
140
20%
87

10.6
14
12
37

585
18
42
4
36

684

547.6
91
1.144

20

23

Page 16

0.104
585.2
0.3
42
0.41

5627
2%
140
20%
87

585
12
42
8.4
35.67

Nr.
EMERTIMI
Analize
1

2
Vinc
Vibrator
Elektro argano
Shuma:
Prodhim soleta b/a te paranderura,

1.59/p h=22cm, me 2 e 3 vrima C-25/30


Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Kallepi mbi vleren e betonit
Kallep inventar
Mirembajtje kallepi
Solar
Vinc
Vibrator
Elektro argano
Shuma:
Prodhim soleta me tulla me
1.60/p veshe, h=20cm, te drejta
Sp + p
Sigurime shoqerore 16.7%
Llac cimenti 1:2
Tulla sap
Solar
Vinc
Vibrator
Elektro argano
Shuma:

Prodhim soleta me tulla me


1.62/p veshe, h=24cm, te drejta
Sp + p
Sigurime shoqerore 16.7%
Llac cimenti 1:2
Tulla sap

Njesia
3

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

639

m2
op
leke
m3
leke
m2
leke
kg

3.63
672

185
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.2
0.27
0.27

23

1.144

20

784

1.46
270

185
0.167

23

14

15

683

16

TOTALI
10%
18

19

1382

111

138

1631

5627
2%
140
20%
87

10.6
14
12
37

1686

135

169

1989

1903

152

190

2245

737.2
14.7
49
9.8
31.32

842

270
45
20

315

185
0.167

53
53
45

23

13.00

1.46
270

13

0.131
737.2
0.35
49
0.36

0.014
30
0.36

260
0.2

m2
op
leke
m3
cope

12
10.6
14
12
37

Fitim

672
112

0.2
0.27
0.27

m2
op
leke
m3
cope
kg

11
53
53
45

Shuma

Shp
pl
8%
17

260

53

6113
85.6
40 1200.0
87
31.3

10.6

10.6

1317

270
45
17.00

20

340
Page 17

0.017
30

6113
45

104
1350

Nr.
EMERTIMI
Analize
1

2
Solar
Vinc
Vibrator
Elektro argano
Shuma:

Panele te plota horizontale b/a


1.72/p C-16/20
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Tako druri
Tel bari
Solar
Avull
Energji elektrike
Transport
Shuma:

Njesia
3
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.3

315

m3
op
leke
m3
cope
kg
kg
ton
kw
leke

Prodhim blloqe betoni me vrima


1.73/p 20x20x40cm
cope
Sp + p
op
Sigurime shoqerore 16.7%
leke
imento 32.5 N
kg
Rere e lare lavatrice
m3
Zall i lare lavatrice 5-10mm
m3
Solar
kg
Shuma:
Prodhim blloqe betoni me vrima
1.74/p 25x20x40cm
cope
Sp + p
op
Sigurime shoqerore 16.7%
leke
imento 32.5 N
kg
Rere e lare lavatrice
m3
Zall i lare lavatrice 5-10mm
m3
Solar
kg
Shuma:

11.8
2183

185
0.167

11
53

340

12

13
0.36

12.50

15.9

20

1485

5239
50
100
87
450
10

250
250

20
20
20

0.3
1.1
1.1

Mak

0.01
17

185
0.167

19

2156

173

216

2544

5840

8637

691

864

10192

25.1
10.6
6.1
1.6
43

64

75

30.2
12.9
7.4
1.7
52

69

81

5396
65
1
122
36
220

14.8
2
0.015
0.055
0.056

0.06
11.1

16

TOTALI
10%
18

2183
365

2548

185
0.167

15
31.32

Fitim

15.9

1.03
1.3
0.01
1.4
0.08
22

0.08
14.8

14
87

Shuma

Shp
pl
8%
17

37

3.1
0.006
0.007
0.5 0.018
0.5

8.1
1743
931
87

3.73
0.007
0.008
0.6 0.019
0.6

8.1
1743
931
87

11.1
2
0.020
0.067
0.067

20
20
20

0.4
1.3
1.3

Mak

0.02
13

3.1
Page 18

37

Nr.
EMERTIMI
Analize
1

Njesia
3

Prodhim blloqe betoni me vrima


1.75/p 10x20x40cm
cope
Sp + p
op
Sigurime shoqerore 16.7%
leke
imento 32.5 N
kg
Rere e lare lavatrice
m3
Zall i lare lavatrice 5-10mm
m3
Solar
kg
Shuma:
Shtylla b/a C-25/30 te
1.78/p paranderura per minjera
Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Hekur betoni 3-5mm2
Hekur betoni 6-10mm2
Kallep metalik 16/200
Mirembajtje kallepi 10%
Solar
Shuma:

cope
op
leke
m3
kg
kg
m2
m2
kg

Garnitura b/a C-16/20,


1.79/p 100x20x4cm per minjera
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Hekur betoni 3-5mm2
Kallep metalik 16/200
Mirembajtje kallepi 10%
Solar
Shuma:

cope
op
leke
m3
kg
m2
m2
kg

Pllaka b/a C-16/20 60x20x8cm


1.81/p per kanale
Sp + p
Sigurime shoqerore 16.7%

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

0.09
16.7

185
0.167

10

0.002
0.005
0.005

20
20
20

0.04
0.1
0.1

Mak

0.01
19

0.96
178

185
0.167

185
0.167

0.163

20

3.3

0.130

20

2.6

mak

vinc

mak

vibrator

0.02
0.01
0.03

d/hekur

53
53
210

5.9

13

14

15

16

TOTALI
10%
18

19

1.6
0.003
0.003
0.3 0.12
0.3

8.1
1743
931
87

13
5
3
10
32

52

61

0.013
1.5
1.07
0.8 0.08
0.7 12.16
6.7 0.07
8.3

5991
82
76
152
10%
87

78
123
81
12
1.22
6
302

523

42

52

617

5239 42.958
82 38.54
152 12.16
2% 0.2432
87
8.7
103

312

25

31

368

177.6
30

207.26

20

mak

vinc

mak

vibrator

mak

185
0.167

12

Fitim

177.6
30

0.103

0.34
62.9

37

0.2

mak

0.96
178

11

Shuma

Shp
pl
8%
17

17
3

207.26

cope
op
leke

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

2.1
0.00
0.01
0.00

d/hekur

63
11
Page 19

53
53
210

0.008
0.47
0.053 0.08
0.265 12.16
0.00
0.1
0.3

Nr.
EMERTIMI
Analize
1

2
Beton C-16/20
Hekur betoni 3-5mm2
Hekur betoni 6-10mm2
Kallep metalik 16/200
Mirembajtje kallepi 10%
Solar
Shuma:

Njesia
3
m3
kg
kg
m2
m2
kg

7
0.125
0.035

8
20

9
2.5

20

0.7

mak

vinc

mak

vibrator

mak

kg
op
leke
kg
op
op
op

Pergatitje hekur betoni i


1.86/p zakonshem > 12 mm2
Sp + p
Sigurime shoqerore 16.7%
Hekur betoni
Prerje e drejtim hekuri makin
Kthim hekuri
Hekur betoni per zgjatim
Vinc
Shuma:

kg
op
leke
kg
op
op
kg
op

0.05
9.25

185
0.167

20

14
4868
82
76
152
2%
87

1.02

76

0.1
0.01
0.00

63
63

0.3
0.2

0,0005

53

0.025

0.5

20

0.1

0.001

63
63
45

0,0005

53

0.002
0.004
Elektro argano

185
0.167

53
53
210

13
0.01
0.07
0.57
0.636 0.08
0.53 12.16
1.26
0.1
2.426

15
48.7
5.7
43.3
12.2
0.2
8.7
119

16

Fitim
TOTALI
10%
18

19

198

16

20

233

89

105

92

109

78

78

5.55
1
0.005

0.03
5.55

12

0.1

6.5

kg
op
leke
kg
op
op
kg
op

11

Shuma

Shp
pl
8%
17

9.25
2

11

185
0.167

10

3.2

0.005

0.03
5.55

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

0.01
0.01
0.01

d/hekur

73

Pergatitje hekur betoni i


1.85/p zakonshem 6 - 10 mm2
Sp + p
Sigurime shoqerore 16.7%
Hekur betoni
Prerje e drejtim hekuri makin
Kthim hekuri
Vinc
Shuma:

Pergatitje hekur betoni i periodik


1.87/p 6-10 mm2
Sp + p
Sigurime shoqerore 16.7%
Hekur betoni
Prerje e drejtim hekuri makin
Kthim hekuri
Hekur betoni per zgjatim
Vinc

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta

0.1

0.1
0.3
0.1
2.5
2.9

1.03

80

82.4

0.004

80

0.32
83

5.55
1
0.005

20

0.1
0.002
0.004

Elektro argano

0.001
0,0005

Page 20

63 0.1008
63 0.252
45 0.0585
2.5
53

1.03

82

84.46

0.004

82

0.3

Nr.
EMERTIMI
Analize
1

2
Shuma:

Pergatitje hekur betoni i periodik


1.88/p > 12 mm2
Sp + p
Sigurime shoqerore 16.7%
Hekur betoni
Prerje e drejtim hekuri makin
Kthim hekuri
Hekur betoni per zgjatim
Vinc
Shuma:

Njesia
3

kg
op
leke
kg
op
op
kg
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

0.03
5.55

185
0.167

6
6.5

9
0.1

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12
2.91

13

14

15

Shuma
16

85

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

94

111

90

106

113

11

134

8383 10478

123643

5.55
1
0.005

20

0.1
0.002
0.004

Elektro argano

0.001
0,0005

6.5

0.1

63 0.1008
63 0.252
45 0.0585
2.5
74
2.91

1.03

78

80.34

0.004

78

0.3
81

Pergatitje hekur 3-5 mm2, =

1.89/p 6500 kg/cm2 per tulla me vesh, sap. kg


Sp + p
op
Sigurime shoqerore 16.7%
leke
Hekur betoni
kg
Prerje e drejtim hekuri makin
op
Kthim hekuri
op
Vinc
op
Shuma:
Pergatitje konstruksione
1.99/p metalike te perbera
Sp + p
Sigurime shoqerore 16.7%
Hekur profil e shirit
Llamarine e zeze
Karbit
Elektroda
Oksigjen
Shuma:
Pergatitje konstruksione
1.100/p metalike te thjeshta
Sp + p

ton
op
leke
kg
kg
kg
kg
op

0.07
13.5

185
0.167

13.5
2
0.005

0.1

1.01
0.006

63
63

0,0005

53

0.012

16

85
15725

0.1

185 15725
0.167 2626
20

103

Tranxhe elektrike
Saldatrice
Trapano elektrik
Vinc ure

80

95

0.756
0.378
0.25
1.4

96

96

Gazogjen

5.15

18351

ton
op

20

103

185 14800
Page 21

1.5
1.5
15
1.5
3,0

72
210
74
95
53

108
315
1110
142.5
150
1825.5

810
220
1
10
10

80

64800

75
183
180
122

16500
183
1800
1220
84503

104783

Nr.
EMERTIMI
Analize
1

2
Sigurime shoqerore 16.7%
Hekur profil e shirit
Llamarine e zeze
Kthim hekuri
Elektroda
Vinc
Shuma:

Njesia
3
leke
kg
kg
op
kg
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4
14800

5
0.167

6
2472

ton
op
leke
kg
op
liter
op
kg
op
kg
kg

5.15

20

Pergatitje kapriata metalike me


1.105/p profile
Sp + p
Sigurime shoqerore 16.7%
Hekur betoni
Saldatriqe
Gazogjen
Tranxhe elektrike
Elektroda
autovinc
Hekur profil e shirit
Llamarine d > 2 mm
Shuma:

ton
op
leke
kg
op
liter
op
kg
op
kg
kg

103

Tranxhe elektrike
Saldatrice
Trapano elektrik
Vinc ure

121
22385

10

11

1.5
1
5
2
2.0

185 22385
0.167 3738

13

26123

120

1.5
24
0.6
0.14

120

185 15725
0.167 2626

15

16

TOTALI
10%
18

19

108
210
370
190
100
978

910
120
1.5
4.0
15

80

75
183
180
122

72800
9000
274.5
720
1830
84625

karbit
oksigjen

102977

8238 10298

121513

72
74
210
95

108
1776
126
13.3

860
1.5
4
15.0
30.0
53
125
1.0
50,0
120,0
2148.3

80

183
150
122
250
125
80
75

68800
274.5
600
1830
7500
125
3500
7800
90430

9506 11882

140209

9930 12412

146463

karbit
oksigjen
dadi e bulona

118821

Gazogjen

20

120

Trapano

1.5
25

72
74

108
1850

3
3
2

210
95
3100

630
285
6820

2.5

183

457.5

25.0
23,0

122
250

3050
5750

730.0

80
75

65700
21000
95958

300,0
18351

14

Fitim

Gazogjen

20

0,25

15725

72
210
74
95
53

103

6.00

85

12

Shuma

Shp
pl
8%
17

Gazogjen

17272

Pergatitje kapriata me hekur


1.102/p betoni
Sp + p
Sigurime shoqerore 16.7%
Hekur betoni
Saldatriqe
Tranxhe elektrike
Trapano elektrik
Elektroda
Vinc
Hekur profil e shirit
Llamarine d > 2 mm
Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

120

Pergatitje shkalle metalike me


1.107/p e profile
ton
Page 22

9693

karbit
oksigjen

124122

Nr.
EMERTIMI
Analize
1

2
Sp + p
Sigurime shoqerore 16.7%
Hekur
Hekur profil e shirit
Llamarine d > 2.5 mm
Elektroda
Karbit
Oksigjen
Saldatrice elektrike
Gazogjen
Tranxhe elektrike
Autovinc
Vinc ure
Shuma:

Pergatitje zgara metalike


1.111/p dekorative per dritare e lloxha
Sp + p
Sigurime shoqerore 16.7%
Hekur
Hekur profil e shirit
Karbit
Oksigjen
Elektroda
Saldatrice elektrike
Gazogjen
Autovinc
Shuma:
Pergatitje zgara metalike te
1.111/p thjeshta per dritare e lloxha
Sp + p
Sigurime shoqerore 16.7%
Hekur
Hekur profil e shirit
Karbit
Oksigjen
Elektroda

Njesia
3
op
leke
kg
kg
kg
kg
kg
liter
op
op
op
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4
91
16835

5
6
185 16835
0.167 2811

20.4

20

344
63640

408

13

240
400
380
6
1.5
15

20

74
80
210
3100
53

14

80
80
75
180
183
122

703
240
420
620
79.5
2062.5

408

15

16

Fitim
TOTALI
10%
18

19

19200
32000
28500
1080
274.5
1830

82885

630
380
12
100
21
42
20
0.2

265

12

Shuma

Shp
pl
8%
17

105001

8400 10500

123902

178980 14318 17898

211196

185 63640
0.167 10628
20.4

49025

11

408

74268

ton
op
leke
kg
kg
kg
liter
kg

10

9.5
3
2
0.2
1.5
19646

ton
op
leke
kg
kg
kg
liter
kg
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

408

74
80
3100

80
80
183
122
180

3108
1600
620
5328

50400
30400
2196
12200
3780

98976

185 49025
0.167 8187
20.4

20

408

Page 23

650
360
12
100
21

80
80
183
122
180

52000
28800
2196
12200
3780

Nr.
EMERTIMI
Analize
1

2
Saldatrice elektrike
Gazogjen
Autovinc
Shuma:

Njesia
3
op
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

57212

1.114/p Prodhim masti bitumi


Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Mak per zierje asfalti
Bitum M-5 (buke)
Bitum M-3 (leng)
Material mbushes
Dru zjarri
Shuma:

ton
op
leke
ton
op
ton
ton
ton
m3

1.117/p Bazamak shkalle me granil


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Granil
Lavigatrice
Kallep
Hekur betoni 3 - 5 mm
Shuma:

m2
op
leke
ton
m3
op
m2
kg

1.117/p Pragje dritare me granil


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Granil
Lavigatrice
Kallep
Hekur betoni 3 - 5 mm
Shuma:

m2
op
leke
ton
m3
op
m2
kg

1.120/p Parapet ballkon me granil


Sp + p

m2
op

12.8
1600

125
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
42
20
0.2

11
74
80
3100

408

12
3108
1600
620
5328

13

14

98976

20

525

1867.2

20

1050

20
20

2
6.4
0.75

658

564.3

185
0.167

54000
32000
160
1500
87660

20
0.04

8.1
1351

162
54

90597

7248

9060

106905

0.2
1.5

558
95

112
143
470

1200

96

120

1416

1097

88

110

1295

63

63

564
94
20
20

2
6.4
0.75

658

185

84

0.1
0.32

2.7

191071

564
94
0.1
0.32

3.05

161924 12954 16192

19

1050
0.6 90000
0.4 80000
0.1 1600
0.6 2500

564.3

TOTALI
10%
18

20
2

185
0.167

16

Fitim

1600
267
1

3.05

15

Shuma

Shp
pl
8%
17

500
Page 24

84

20
0.04

8.1
1351

162
54

0.15
1.5

60
95

9
143
368

63

63

Nr.
EMERTIMI
Analize
1

Njesia

2
Sigurime shoqerore 16.7%
imento 32.5 N
Granil
Lavigatrice
Kallep
Hekur betoni 3 - 5 mm
Shuma:

3
leke
ton
m3
op
m2
kg

1.123/p Shpatulla dritare granili


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Granil
Lavigatrice
Kallep
Hekur betoni 3 - 5 mm
Shuma:

m2
op
leke
ton
m3
op
m2
kg

1.122/p Parapet muri rrethus granil


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Granil
Lavigatrice
Kallep
Hekur betoni 3 - 5 mm
Shuma:

m2
op
leke
ton
m3
op
m2
kg

1.124/p Bordura betoni 12x25cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Solar
Shuma:

M
op
leke
m3
m2
kg

1.125/p Bordura betoni 25x25cm


Sp + p

M
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4
500

5
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

20
20

2
6.4
0.75

583

383

185
0.167

20
20

20
20

84

162
54

0.15
1.7

60
95

9
162
387

19

1041

83

104

1228

16
0.03

8.1
1351

130
41

0.15
1.5

60
95

9
143
322

838

67

84

989

63

3
10

13

84

28
0.04

8.1
1351

227
54

0.15
1.5

60
90

9
135
425

954

76

95

1126

157
28
21
206

310

25

31

366

63

63

82.5
14
0.375

96

125

8.1
1351

16

389
65

453

0.86

20
0.04

63

0.75

125
0.167

15

63

2
4.8

0.15
0.48

0.66
82.5

14

TOTALI
10%
18

383
64

447

185
0.167

13

63

0.75

2.1

84

0.1
0.24

388.5

12

Fitim

83
0.1
0.32

2.07

11

Shuma

Shp
pl
8%
17

20

107.5
Page 25

0.03
0.2
0.24

5239
140
87

Nr.
EMERTIMI
Analize
1

Njesia

2
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Solar
Shuma:

3
leke
m3
m2
kg

1.126/p Bordura betoni 15x35cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Solar
Shuma:

M
op
leke
m3
m2
kg

1.127/p Bordura betoni 20x35cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Solar
Shuma:

M
op
leke
m3
m2
kg

1.128/p Bordura betoni 25x35cm


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Solar
Shuma:

M
op
leke
m3
m2
kg

1.129/p Tuba betoni 200 mm


Sp + p
Sigurime shoqerore 16.7%
Cimento M 400
Rere e lare
Zall lavatrice
Kallep inventar
Mirembajtje kallepi

M
op
leke
kg
m3
m3
m2
10%

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4
108

5
0.167

9
20

125

125
0.167

20

20

15

16

19

0.063
0.4
0.5

5239
140
87

330
56
44
430

571

46

57

673

13

0.053
0.25
0.32

5239
140
87

278
35
28
340

482

39

48

569

18

0.07
0.35
0.43

5239
140
87

367
49
37
453

602

48

60

710

461
63
47
571

739

59

74

872

125
21
20

146

185
0.167

16

18

1.12

0.47
87

14

TOTALI
10%
18

112.5
19

131.29

125
0.167

13

13

0.875

1
125

12

Fitim

110
18

128

125
0.167

11

16

0.663

0.9
113

10

Shuma

Shp
pl
8%
17

18
0.788

0.88
110

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

22

0.088
0.45
0.54

5239
140
87

22

86.95
15
0.15
0.59
0.27

20
20
20

3
11.8
5.4

Page 26

10.4
8.3
0.022 1743
0.01
931
1.48
305
451.4 10%

86.3
38.3
9.3
451.4
45.1

Nr.
EMERTIMI
Analize
1

2
Solar
Betonjere
Vinc

Njesia
3
kg
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

101
M
op
leke
kg
m3
m3
m2
10%
kg
op
op

1.131/p Tuba betoni 400 mm


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

M
op
leke
kg
m3
m3
m2
10%
kg
op
op

1.132/p Tuba betoni 500 mm


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice
Kallep inventar

M
op
leke
kg
m3
m3
m2

10
0.02
0.01

Shuma:
1.130/p Tuba betoni 300 mm
Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

0.8
148

185
0.167

12

13
0.22

14
87

3.48
0.53
4

15
19.1

650

16

Fitim
TOTALI
10%
18

19

775

62

78

915

1217

97

122

1436

1599

128

160

1887

148
25
20
20
20

6
22.6
10.8

19.6
0.042
0.01
2.16
658.8
0.33
0.03
0.02

172.72

174
53

39

8.3
1743
931
305
10%
87

5.22
1.06
6

162.7
73.2
9.3
658.8
65.9
28.7

999

185 160.95
0.167
27
0.38
1.65
0.68

20
20
20

7.6
33
13.6

28.4
0.061
0.025
2.82
860.1
0.43
0.04
0.02

188

1.66
307

174
53

20

0.30
1.13
0.54

0.87
161

11

Shuma

Shp
pl
8%
17

185
0.167

54

174
53

6.96
1.06
8

8.3
1743
931
305
10%
87

235.7
106.3
23.3
860.1
86.0
37.4

1349

307.1
51
0.38
2.46
1.16

20
20
20

7.6
49.2
23.2
Page 27

42.4
0.091
0.043
3.52

8.3 351.9
1743 158.6
931
40.0
305 1073.6

Nr.
EMERTIMI
Analize
1

2
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

1.133/p Tuba betoni 600 mm


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:
1.129/1p

1.130/1p

Njesia
3
10%
kg
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

1.78
329

185
0.167

M
op
leke
kg
m3
m3
m2
10%
kg
op
op

20
20
20

Tub betoni 300 mbeshtetj


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice

M
op
leke
kg
m3
m3

15
107.4
46.1

16

Fitim
TOTALI
10%
18

19

2228

178

223

2629

174
53

2587

207

259

3052

1020

82

102

1204

8.3
411.7
1743 186.5
931
46.5
305 1262.7
10% 126.3
87
53.9

13.92
1.166
15

2088

188.7
32
20
20
20

3.6
13.6
7.0

12
0.025
0.013
1.78
542.9
0.22
0.02
0.01

220

185
0.167

14
10%
87

1778

49.6
0.107
0.05
4.14
1263
0.62

100

0.18
0.68
0.35

1.2
222

13
1074
0.53

10.44
1
12

15
57.8
27

0.08
0.02

185
0.167

174
53

12

Shuma

Shp
pl
8%
17

329.3
55
0.75
2.89
1.35

1.02
189

11

80

384

Tub betoni 200 mbeshtetj


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

10

0.06
0.02
358

M
op
leke
kg
m3
m3
m2
10%
kg
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

24

174
53

8.3
1743
931
305
10%
87

3.828
0.53
4

99.6
43.6
12.1
542.9
54.3
19.1

772

222
37
0.33
1.27
0.65

20
20
20

6.6
25.4
13.0
Page 28

22
0.047
0.024

8.3
1743
931

182.6
81.9
22.3

Nr.
EMERTIMI
Analize
1

1.131/1p

1.132/1p

1.133/1p

Njesia

2
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

3
m2
10%
kg
op
op

Tub betoni 400 mbeshtetj


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

M
op
leke
kg
m3
m3
m2
10%
kg
op
op

Tub betoni 500 mbeshtetj


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

M
op
leke
kg
m3
m3
m2
10%
kg
op
op

Tub betoni 600 mbeshtetj


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere e lare

M
op
leke
kg
m3

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.03
0.02
259

1.45
268

12

13
2.16
658.8
0.33

14
305
10%
87

5
1.06
6

15
658.8
65.9
28.7

1040

16

Fitim
TOTALI
10%
18

19

1351

108

135

1594

1844

148

184

2176

2409

193

241

2843

185 268.25
0.167
45
20
20
20

10.0
48.6
19.0

33
0.09
0.035
2.82
860.1
0.42
0.04
0.02

313

78

174
53

8.3
1743
931
305
10%
87

6.264
1.06
7

273.9
156.9
32.6
860.1
86.0
36.5

1446

185 353.35
0.167
59
0.75
2.86
1.43

20
20
20

15.0
57.2
28.6

50
0.106
0.053
3.52
1074
0.53
0.11
0.0

412

2.3
426

174
53

45

0.50
2.43
0.95

1.91
353

11

Shuma

Shp
pl
8%
17

185
0.167

101

8.3 415.0
1743 184.7
931
49.3
305 1073.6
10% 107.4
87
46.1

174 18.444
53 1.166
20

1876

425.5
71
0.89
3.43

20
20

17.8
68.6
Page 29

59
0.127

8.3
1743

489.7
221.3

Nr.
EMERTIMI
Analize
1

2
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

Njesia
3
m3
m2
10%
kg
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

7
1.73

8
20

m2
op
leke
kw
m3
m3
kg
cope
cope
cope
cope
cift
cope
cope
kg
kg
cope
m
kg
op
op
op
op
op
op

1.139/p Dritare druri kase bylme


Sp + p
Sigurime shoqerore 16.7%

m2
op
leke

10

0.11
0.02
497

1.138/p Dritare druri kase binar


Sp + p
Sigurime shoqerore 16.7%
Energji elektrike
Lende e holle pishe e stazh
Lende e trashe pishe e stazh
Ngjites GNS-2 (tutkall)
Inglizina T 10/12
Mentesha 50x52cm
Vida druri
Spanjoleta
Shufra spanjoletash
Kraheza
Bilbile
Gozhde
Vaj lini
Oketi
Zumpara
Klorur amoni
Grasese elektrike
Cirkular
Sharre shirit
Plan
Sumpatriqe
Trapon elektrik
Shuma:

9
34.6

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

5.9
1092

185 1091.5
0.167
182

11

174
53

121

2.00

20

12

18.3
1.2
19

13
0.064
4.14
1263
0.62

14
15
931
59.6
305 1262.7
10% 126.3
87
53.9

2214

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

2851

228

285

3364

7945

636

794

9375

40
3
10
30.0
0.003 54000 162.0
0.04 54000 2160.0
0.36 1015 365.4
2.65
508 1346.2
1.27 1050 1333.5
18.7
10 187.0
0.64
254 162.6
0.64
110
70.4
0.64
270 172.8
0.64
180
115.2
0.2
90
18.0
0.11
203
22.3
1.28
142 181.8
0.12
150
18.0
0.004
140
0.6
0.35
0.33
0.42
0.38
0.32
0.24

1274

6.8
1258

185
0.167

1258
210

40

2.38

20

48
Page 30

180
140
137
126
150
95

63
46.2
57.54
47.88
48
22.8
285

6346

Nr.
EMERTIMI
Analize
1

Njesia

2
Energji elektrike
Lende e holle pishe e stazh
Lende e trashe pishe e stazh
Ngjites GNS-2 (tutkall)
Inglizina T 10/12
Mentesha 50x52cm
Vida druri
Spanjoleta
Shufra spanjoletash
Kraheza
Bilbile
Gozhde
Vaj lini
Oketi
Zumpara
Klorur amoni
Grasese elektrike
Cirkular
Sharre shirit
Plan
Sumpatriqe
Trapon elektrik
Shuma:

3
kw
m3
m3
kg
cope
cope
cope
cope
cift
cope
cope
kg
kg
cope
m
kg
op
op
op
op
op
op

1.143/p Dritare druri dyfishe


Sp + p
Sigurime shoqerore 16.7%
Energji elektrike
Lende e holle pishe e stazh
(importi clesia 1)
Lende e trashe pishe e stazh
(importi clesia 1)
Ngjites GNS-2 (tutkall)
Inglizina T 10/12
Mentesha 50x52cm
Vida druri
Spanjoleta
Shufra spanjoletash

m2
op
leke
kw

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.35
0.33
0.42
0.38
0.32
0.24
1468

10.4
1924

185
0.167

1924
321

48

4.50

20

11

180
140
137
126
150
95

12

13

14
15
3
10
30.0
0.022 54000 1188.0
0.056 28420 1591.5
0.36 1015 365.4
2.65
508 1346.2
1.27
280 355.6
18.7
10 187.0
0.64
254 162.6
0.64
110
70.4
0.64
270 172.8
0.64
180
115.2
0.19
90
17.1
0.11
203
22.3
1.28
142 181.8
0.12
150
18.0
0.004
140
0.6

63
46.2
57.54
47.88
48
22.8
285

5824

90
3

m3
m3
kg
cope
cope
cope
cope
cift

10

30.0

0.006 54000

324.0

0.095 54000 5130.0


0.66 1015 669.9
4.1
508 2082.8
2.04
280 571.2
25.5
10 255.0
1.02
254 259.1
1.02
110
112.2
Page 31

Shuma
16

7626

Shp
pl
8%
17

610

Fitim
TOTALI
10%
18

763

19

8998

Nr.
EMERTIMI
Analize
1

1.143/p-a

Njesia

2
Kraheza
Bilbile
Gozhde
Vaj lini
Oketi
Zumpara
Klorur amoni
Grasese elektrike
Cirkular
Sharre shirit
Plan
Sumpatriqe
Trapon elektrik
Shuma:

3
cope
cope
kg
kg
cope
m
kg
op
op
op
op
op
op

Dritare druri dopio xham


Sp + p
Sigurime shoqerore 16.7%
Energji elektrike
Lende e holle pishe e stazh
(Vendi)
Lende e trashe pishe e stazh
(Vendi)
Ngjites GNS-2 (tutkall)
Inglizina T 10/12
Mentesha 50x52cm
Vida druri
Spanjoleta
Shufra spanjoletash
Kraheza
Bilbile
Gozhde
Vaj lini
Oketi
Zumpara
Klorur amoni
Grasese elektrike
Cirkular

m2
op
leke
kw

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.52
0.5
0.63
0.55
0.48
0.36
2245

8.3
1536

185 1535.5
0.167
256

11

180
140
137
126
150
95

90

3.75

20

12

13
1.02
1.02
0.36
0.16
2.04
0.27
0.007

14
270
180
90
203
142
150
140

93.6
70
86.31
69.3
72
34.2
425

15
275.4
183.6
32.4
32.5
289.7
40.5
1.0

16

10289

13050

75
3

m3
m3
kg
cope
cope
cope
cope
cift
cope
cope
kg
kg
cope
m
kg
op
op

10

30.0

0.011 28420

312.6

0.044 28420 1250.5


0.4 1015 406.0
2.65
508 1346.2
1.27
280 355.6
18.7
10 187.0
0.64
254 162.6
0.64
110
70.4
0.64
270 172.8
0.64
180
115.2
0.2
90
18.0
0.12
203
24.4
1.28
142 181.8
0.12
150
18.0
0.002
140
0.3
0.42
0.41
Page 32

180
140

75.6
57.4

Shuma

Shp
pl
8%
17

1044

Fitim
TOTALI
10%
18

1305

19

15399

Nr.
EMERTIMI
Analize
1

2
Sharre shirit
Plan
Sumpatriqe
Trapon elektrik
Shuma:

1.153/p Vetrate druri


Sp + p
Sigurime shoqerore 16.7%
Energji elektrike
Lende e holle pishe e stazh
(material Vendi)
Lende e trashe pishe e stazh
(material Vendi)
Ngjites GNS-2 (tutkall)
Inglizina T 10/12
Vida druri
Gozhde
Vaj lini
Zumpara
Klorur amoni
Brava
Shula
Grasese elektrike
Cirkular
Sharre shirit
Plan
Sumpatriqe
Trapon elektrik
Shuma:
1.148/p Prodhim dritare metalike
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Elektrosaldatrice
Gazogjen
Tranxhe elektrike

Njesia
3
op
op
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

1792
m2
op
leke
kw

5.4
999

185
0.167

999
167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.5
0.45
0.38
0.29

11
137
126
150
95

75

2.50

20

12
68.5
56.7
57
27.55
343

14

15

4651

16

Fitim
TOTALI
10%
18

19

6861

549

686

8096

4583

367

458

5408

50
2.5

m3

10

25.0

0.051 28420 1449.4

m3
kg
cope
cope
kg
kg
m
kg
cope
cope
op
op
op
op
op
op

0.029 28420
0.31 1015
0.74
508
3.06
10
0.02
90
0.04
203
0.09
150
0.003
140
0.3
0.35
0.33
0.42
0.38
0.33
0.24
1166

ton
op
leke
m2
op
op
op

13

Shuma

Shp
pl
8%
17

150
27750

180
140
137
126
150
95

50

63
46.2
57.54
47.88
48.75
22.8
286

185 27750
0.167 4634
0.75

20

15
37
16
9
Page 33

74
80
53

2738
1280
477

125

824.2
314.7
375.9
30.6
1.8
8.1
13.5
0.4
37.5

3081

Nr.
EMERTIMI
Analize
1

2
Trapano elektrik
Vinc
Aksesor (detale metalike)
Hekur profil
Hekur shirit
Elektroda
Karbit
Oksigjen
Shuma:

1.166/p Dyer druri kashe derrase


Sp + p
Sigurime shoqerore 16.7%
Energji elektrike
Avull
Lende e holle pishe e stazh
(material Vendi)
Lende e trashe pishe e
stazh(material Vendi)
Ngjites GNS-2 (tutkall)
Inglizina T 12/14
Gozhde
Brava
Vida druri
Vaj lini
Zumpara
Klorur amoni
Grasese elektrike
Cirkular
Sharre shirit
Plan
Sumpatriqe
Trapon elektrik
Shuma:
1.182/p Dyer metalike
Sp + p
Sigurime shoqerore 16.7%

Njesia
3
op
op
kg
kg
kg
kg
kg
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

10
5
10

11
95
53

12
475
530

13

90
900
30
20
10
100
32384

m2
op
leke
kw
ton

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

7.5
1388

15

14

105
80
80
180
183
122

5500

15

19

72000.0
2400.0
3600.0
1830.0
12200.0

101460

20

25

3.5
0.05

10
450

139360 11149 13936

164444

35.0
22.5

0.036 28420 1023.1

m3
kg
cope
kg
cope
cope
kg
m
kg
op
op
op
op
op
op

0.062 28420 1762.0


0.34 1015 345.1
1.2
508 609.6
0.1
90
9.0
0.58 1000 580.0
7
10
70.0
0.14
203
28.4
0.24
150
36.0
0.003
140
0.4
0.42
0.41
0.5
0.45
0.38
0.29
1619

33300

TOTALI
10%
18

185 1387.5
0.167
232
1.25

180

16

Fitim

9430.4

m3

ton
op
leke

Shuma

Shp
pl
8%
17

25

185 33300
0.167 5561
Page 34

180
140
137
126
150
95

76
57
69
57
57
28
343

4521

6508

521

651

7680

Nr.
EMERTIMI
Analize
1

1.189/1p

1.190/1p

Njesia

2
Energji elektrike
Elektrosaldatrice
Gazogjen
Tranxhe elektrike
Trapano elektrik
Vinc
Aksesor (detale metalike)
Hekur profil
Hekur shirit
Elektroda
Karbit
Oksigjen
Shuma:

3
kw
op
op
op
op
op
kg
kg
kg
kg
kg
liter

Pllaka granili boje 25/25


Sp + p
Sigurime shoqerore 16.7%
imento 42.5 R
imento e bardhe 42.5 R
Rere e lare
Granil guri i thyer 1-2-3mm
Boje cimentito
Energji elektrike
Te ndryshme 3%
Shuma:

m2
op
leke
kg
kg
m3
m3
kg
kw

Pllaka granili boje 30/30


Sp + p
Sigurime shoqerore 16.7%
imento 42.5 R
imento e bardhe 42.5 R
Rere e lare
Granil guri i thyer 1-2-3mm
Boje cimentito
Energji elektrike
Te ndryshme 3%
Shuma:

m2
op
leke
kg
kg
m3
m3
kg
kw

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

7
6.50

8
20

9
130

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
37
16
9
10
10

38861

2.7
338

125
0.167

130

20
20
20
20

394

125
0.167

74
80
210
95
53

12

13
3.5

14
10

15

16

250
900
30
20
10
100

105
80
80
180
183
122

26196
72000
2400
3600
1830
12200
118261

Fitim
TOTALI
10%
18

19

35

2738
1280
1890
950
530

7388

164640 13171 16464

194275

337.5
56
0.06
0.02
0.14
0.06

2.7
338

11

Shuma

Shp
pl
8%
17

1.2
0.4
2.8
1.2

11
4
0.015
0.008
0.201
1
213.2

8.7
12
1743
1351
112
10
3%

95.7
48.0
26.1
10.8
22.5
10.0
6.4
220

619

50

62

730

117.5
50.4
52.3
14.9
28.0
10.0
8.2
281

684

55

68

807

337.5
56
0.07
0.02
0.27
0.09

394

20
20
20
20

1.4
0.4
5.4
1.8

9
Page 35

13.5
4.2
0.03
0.011
0.25
1
273

8.7
12
1743
1351
112
10
3%

Nr.
EMERTIMI
Analize
1

Njesia

2
Pllaka granili t-ri 30/30/2.7
Sp + p
Sigurime shoqerore 16.7%
imento 42.5 R
imento e bardhe 42.5 R
Rere e lare
Granil guri i thyer 1-2-3mm
Boje cimentito
Energji elektrike
Te ndryshme 3%
Shuma:

3
m2
op
leke
kg
kg
m3
m3
kg
kw

Pllaka mozaik boje 40/40


Sp + p
Sigurime shoqerore 16.7%
imento 42.5 R
imento e bardhe 42.5 R
Rere e lare
Granil guri i thyer 1-2-3mm
Boje cimentito
Copa mermeri pllake
Energji elektrike
Te ndryshme 3%
Shuma:

m2
op
leke
kg
kg
m3
m3
kg
m2
kw

1.201/1p Pllake mermeri 0.02-0.06m2

m2
op
leke
kw
m3
leke
leke
leke

1.188/1p

1.192/1p

Sp + p
Sigurime shoqerore 16.7%
Energji elektrike
Bllok mermeri
Disqe diamanti
Lama sharre
Materiale ndihmes
Shuma:
1.201/1p Pllake mermeri 0.08-0.10m2

Sp + p
Sigurime shoqerore 16.7%

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4
2.7
338

5
125
0.167

20
20
20
20

394

125
0.167

1.4
0.4
5.4
1.8

0.07
0.02
0.27
0.09

20
20
20
20

1.4
0.4
5.4
1.8

0.28

20

5.6

15

13

16

TOTALI
10%
18

14

15

19

8.7
12
1743
1351
112
10
70%

82.7
87.6
8.7
43.2
28.0
10.0
182.1
442

845

68

85

997

8.7 104.4
12
36.0
1743
26.1
1351
13.5
112
11.2
1500 1050.0
10
10.0
3%
6.0
1257

2249

180

225

2654

34
10 340.0
0.05 30450 1522.5
1523 20% 304.5
1523
8% 121.8
1523
3%
45.7
2334

3997

320

400

4716

9.5
7.3
0.005
0.032
0.25
1
260.2

12
3
0.015
0.01
0.1
0.7
1
201.3

125 1412.5
0.167
236
0.70

9.9
1238

12

Fitim

837.5
140

1648
m2
op
leke

11

977

11.3
1413

10

Shuma

Shp
pl
8%
17

337.5
56
0.07
0.02
0.27
0.09

6.7
838

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

20

14

14

125 1237.5
0.167
207
Page 36

Nr.
EMERTIMI
Analize
1

2
Energji elektrike
Bllok mermeri
Disqe diamanti
Lama sharre
Materiale ndihmes
Shuma:

Njesia
3
kw
m3
leke
leke
leke

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

7
0.70

9
20

1444

1.32/p Prodh tuba b/a 700 t=10


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere lavatrice
Zall lavatrice
Hekur betoni
Kallep metalik
Solar
Mirembajtje kallepi 10%
Betonjere
Vinc
Shuma:

M
op
leke
kg
m3
m3
kg
m2
kg
leke
op
op

1.33/p Prodh tuba b/a 800 t=10


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere lavatrice
Zall lavatrice
Hekur betoni
Kallep metalik
Solar
Mirembajtje kallepi 10%
Betonjere
Vinc
Shuma:

M
op
leke
kg
m3
m3
kg
m2
kg
leke
op
op

1.34/p Prodh tuba b/a 1000 t=10


Sp + p
Sigurime shoqerore 16.7%

M
op
leke

3.8
703

185
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

14

20
20
20
20

820

6
18
25.2
2

59
0.1
0.14
22
5
0.74
1525

16

TOTALI
10%
18

19

3686

295

369

4350

30
2.12
32

5100

408

510

6018

5399

432

540

6371

8.1 477.9
1743 174.3
931 130.3
76 1672.0
305 1525.0
87
64.4
10% 152.5

4196

703
117
20
20
20
20

6.6
19.8
28.8
2.0

65
0.11
0.16
22
5.6
0.85
1708
0.16
0.0

820

185
0.167

174
53

51

0.33
0.99
1.44
0.10

4.6
851

13
14
15
34
10
340
0.05 30450 1522.5
1523 15% 228.38
1523
6% 91.35
1523
3% 45.675
2227.9

Fitim

703
117

0.17
0.04

185
0.167

12

14

0.30
0.90
1.26
0.10

3.8
703

11

Shuma

Shp
pl
8%
17

57

851
142
Page 37

174
53

27.84
2.12
30

8.1 526.5
1743 191.7
931 148.9
76 1672.0
305 1708.0
87
74.0
10% 170.8

4492

Nr.
EMERTIMI
Analize
1

2
imento 32.5 N
Rere lavatrice
Zall lavatrice
Hekur betoni
Kallep metalik
Solar
Mirembajtje kallepi 10%
Betonjere
Vinc
Shuma:

Njesia
3
kg
m3
m3
kg
m2
kg
leke
op
op

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

7
0.51
1.62
2.16
0.14

8
20
20
20
20

M
op
leke
kg
m3
m3
kg
m2
kg
leke
op
op

1.36/p Prodh tuba b/a 1500 t=14


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere lavatrice
Zall lavatrice
Hekur betoni
Kallep metalik
Solar
Mirembajtje kallepi 10%
Betonjere
Vinc
Shuma:

M
op
leke
kg
m3
m3
kg
m2
kg
leke
op
op

10

0.27
0.06
993

1.35/p Prodh tuba b/a 1200 t=12


Sp + p
Sigurime shoqerore 16.7%
imento 32.5 N
Rere lavatrice
Zall lavatrice
Hekur betoni
Kallep metalik
Solar
Mirembajtje kallepi 10%
Betonjere
Vinc
Shuma:

9
10.2
32.4
43.2
2.8

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

5.8
1073

185
0.167

12

13
101
0.18
0.24
27
7
1.05
2135

46.98
3.18
50

14
15
8.1 818.1
1743 313.7
931 223.4
76 2052.0
305 2135.0
87
91.4
10% 213.5

5847

16

Fitim
TOTALI
10%
18

19

6979

558

698

8235

9183

735

918

10836

12565

1005

1256

14827

1073
179
20
20
20
20

14.6
45.0
64.8
3.8

146
0.25
0.35
38
8.3
1.3
2532
0.39
0.09

1252

185
0.167

174
53

89

0.73
2.25
3.24
0.19

9
1665

11

Shuma

Shp
pl
8%
17

174
53

128

67.86
4.77
73

8.1 1182.6
1743 435.7
931 325.8
76 2888.0
305 2531.5
87
113.1
10% 253.2

7730

1665
278
1.06
3.24
4.59
0.26

20
20
20
20

21
65
92
5

212
0.36
0.51
52
10.3
1.6
3142
0.39
0.09

1943

183
Page 38

174
53

68
4.77
73

8.1 1717.2
1743 627.4
931 474.8
76 3952.0
305 3141.5
87 139.2
10% 314.2

10366

Nr.
EMERTIMI
Analize
1

Njesia
3

Prodhim soletone b/a C-16/20


1.48/p per ura
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim pilota b/a C-16/20 per


1.49/p ura
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

1.50/p Prodhim lugje e pila b/a C-16/20


Sp + p
Sigurime shoqerore 16.7%
Transport
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde

m3
op
leke
t/km
m3
op
op
m2
leke
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

8.6
1591

185
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

13

14

1.02

5239 5343.6

20

245
0.92
0.6

53
53

TOTALI
10%
18

19

48.76
31.8
2.7
823.5
0.015
0.4

1857

245

305
10%
90
87

80.56

823.5
82.4
1.4
34.8
6286

8468

677

847

9992

9202

736

920

10859

185 1831.5
0.167
306
12.24

20

245
0.92
0.6

2137

18.3
3386

16

Fitim

1591
266
12.24

9.9
1832

15

Shuma

Shp
pl
8%
17

53
53

245

1.02

5239 5343.6

4
1220
0.02
0.6

305 1220.0
10% 122.0
90
1.8
87
52.2
6740

48.76
31.8

80.56

185 3385.5
0.167
565
12.24

20

245
1.3
0.6

Page 39

53
53

1.02

5239

5344

9
2745
0.05

305
10%
90

2745
275
5

68.9
31.8

Nr.
EMERTIMI
Analize
1

2
Solar

Njesia
3
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:

Prodhim mbajtese e bazamente


1.51/p lugje b/a C-16/20 parabolik
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:
Prodhim lugje b/a C-37/45
1.52/p parabolik L=5m, T - 100
Sp + p
Sigurime shoqerore 16.7%
Beton C-37/45
Hekur 4mm
Hekur 6mm
Solar
Avull
Energji elektrike
Shuma:
Prodhim lugje b/a C-37/45
1.53/p parabolik L=5m, T - 150
Sp + p
Sigurime shoqerore 16.7%
Beton C-37/45
Hekur 4mm
Hekur 6mm
Solar
Avull
Energji elektrike

3951

m3
op
leke
m3
op
op
m2
leke
kg
kg

26.5
4903

12.24

20

245

245

13
1.4

14
87

15
122
8489

16

Fitim
TOTALI
10%
18

19

12786

1023

1279

15087

53
53

1.02

5239

5344

14.5
4423
0.07
2.2

305
10%
90
87

4423
442
6
191
10406

16473

1318

1647

19438

6776 1287.4
95 522.5
76 167.2
87 156.6
450
67.5
10
65.0
2266

3914

313

391

4619

68.9
31.8

100.7

185 1202.5
0.167
201
12.24

7.3
1351

12
100.7

1.3
0.6

6.5
1203

11

Shuma

Shp
pl
8%
17

185 4902.5
0.167
819

20

1403
cope
op
leke
m3
kg
kg
kg
ton
kw

10

245

5721

cope
op
leke
m3
kg
kg
kg
ton
kw

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

245

0.19
5.5
2.2
1.8
0.15
6.5

245

185 1350.5
0.167
226
12.24

20

245

Page 40

0.23
6.5
2.2
2.2
0.18
6.5

6776 1558.5
95 617.5
76 167.2
87 191.4
450
81.0
10
65.0

Nr.
Analize
1

EMERTIMI

Njesia

2
Shuma:

Prodhim lugje b/a C-37/45


1.54/p parabolik L=5m, T - 280
Sp + p
Sigurime shoqerore 16.7%
Beton C-37/45
Hekur 4mm
Hekur 6mm
Solar
Avull
Energji elektrike
Shuma:

cope
op
leke
m3
kg
kg
kg
ton
kw

Prodhim lugje b/a C-37/45


1.55/p parabolik L=5m, T - 450
Sp + p
Sigurime shoqerore 16.7%
Beton C-37/45
Hekur 4mm
Hekur 6mm
Solar
Avull
Energji elektrike
Shuma:

cope
op
leke
m3
kg
kg
kg
ton
kw

Prodhim lugje b/a C-37/45


1.56/p parabolik L=5m, T - 600
Sp + p
Sigurime shoqerore 16.7%
Beton C-37/45
Hekur 4mm
Hekur 6mm
Solar
Avull
Energji elektrike
Shuma:

cope
op
leke
m3
kg
kg
kg
ton
kw

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

8.1
1499

6
1576

9
245

20

1749

11

12

13

14

15
2681

16
4501

245

0.31
8.2
3.2
3
0.25
6.5

6776 2100.6
95 779.0
76 243.2
87 261.0
450
112.5
10
65.0
3561

5555

444

555

6555

6776 3049.2
95 1444.0
76 448.4
87 321.9
450 162.0
10
70.0
5496

7575

606

758

8939

9545

764

954

11263

245

185 1572.5
0.167
263
12.24

20

1835

11
2035

10

Shuma

Shp Fitim
pl
TOTALI
8%
10%
17
18
19
360
450
5312

185 1498.5
0.167
250
12.24

8.5
1573

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

185
0.167

245

0.45
15.2
5.9
3.7
0.36
7

245

2035
340
12.24

2375

20

245

245
Page 41

0.59
19.1
5.9
4.4
0.47
7

6776
95
76
87
450
10

3998
1815
448
383
212
70
6925

Nr.
EMERTIMI
Analize
1

2
Prodhim elemente b/a C-16/20
1.57/p per kaskada
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

Njesia
3
m3
op
leke
m3
op
op
m2
leke
kg
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

28.6
5291

185
0.167

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim lugje te vegjel b/a C1.59/p 16/20


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

10

12.24

20

185
0.167

53
53

245

13

14

15

1.02

4868 4965.8

16.7
2338
0.08
2.5

140 2338.0
10% 233.8
90
7.2
87 217.5
7762

16

Fitim
TOTALI
10%
18

19

68.9
31.8

100.7

14282

1143

1428

16853

11141

891

1114

13146

11218

897

1122

13237

3626
606
12.24

20

245
1.3
0.6

4232

22.1
4089

12

245
1.3
0.6

19.6
3626

11

Shuma

Shp
pl
8%
17

5291
884

6175

Prodhim elemente b/a C-16/20


1.58/p per priza,hyrje dalje.
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
53

245

1.02

4868 4965.8

9.5
1330
0.05
1.5

140 1330.0
10% 133.0
90
4.5
87 130.5
6564

68.9
31.8

100.7

185 4088.5
0.167
683
12.24

20

245

1.02
1.3
0.6

53
53

2.9
884.5
0.06
1.8
4771

245
Page 42

4868 4965.8

68.9
31.8

100.7

305
10%
90
87

884.5
88.5
5.4
156.6
6101

Nr.
EMERTIMI
Analize
1

Njesia
3

Prodhim soleta b/a per ura dhe


1.60/p hekurudha C-16/20, HD = 2M
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim soleta b/a per ura dhe


1.61/p hekurudha C-20/25, HD=3~4M
Sp + p
Sigurime shoqerore 16.7%
Beton C-20/25
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim soleta b/a per ura dhe


1.62/p hekurudha C-20/25,HD=5~6M
Sp + p
Sigurime shoqerore 16.7%
Beton C-20/25
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

8.8
1628

185
0.167

10

12.24

20

185
0.167

53
2800

245

13

14

15

1.02

4868 4965.8

2.9
406
0.02
0.5

140
10%
90
87

16

Fitim
TOTALI
10%
18

19

48.76
1064

1113

406.0
40.6
1.8
43.5
5458

8715

697

872

10284

8382

671

838

9890

1517
253
12.24

20

245
0.66
0.13

1770

7.9
1462

12

245
0.92
0.38

8.2
1517

11

Shuma

Shp
pl
8%
17

1628
272

1900

m3
op
leke
m3
op
op
m2
leke

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
2800

245

1.02

5044 5145.0

4.9
686
0.03
0.75

140
10%
90
87

34.98
364

399

686.0
68.6
2.7
65.3
5968

185 1461.5
0.167
244
12.24

20

245
0.66
0.13

Page 43

53
2800

1.02

5044 5145.0

4.5
630

140
10%

34.98
364
630.0
63.0

Nr.
EMERTIMI
Analize
1

2
Gozhde
Solar

Njesia
3
kg
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:

1706

Prodhim soleta b/a per ura dhe


1.63/p hekurudha C-25/30,HD=8~10M
Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim tombino kendrejte b/a


1.64/p C-16/20 per hekurudha
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim kollona e rama b/a C1.65/p 16/20 per hekurudha


Sp + p
Sigurime shoqerore 16.7%
Beton M 200
Vibrator
Autovinc
Kallep inventar

7.4
1369

185
0.167

10

13
0.02
0.7

14
90
87

399

20

245
0.66
0.13

53
3100

245

15
1.8
60.9
5901

16

Fitim
TOTALI
10%
18

19

8250

660

825

9735

1.02

5627

5740

4.1
574
0.02
0.6

140
10%
90
87

574
57
2
52
6425

8706

696

871

10273

11861

949

1186

13996

34.98
403

438

185 3422.5
0.167
572
12.24

20

245
1.3
0.2

3994

10.1
1869

12

Shuma

Shp
pl
8%
17

1369
229
12.24

18.5
3423

11

245

1598

m3
op
leke
m3
op
op
m2

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
3100

245

1.02

5239 5343.6

9.5
1330
0.05
1.4

140 1330.0
10% 133.0
90
4.5
87 121.8
6933

68.9
620

689

185 1868.5
0.167
312
12.24

20

245
1.2
0.13
Page 44

53
3100

1.02

5239 5343.6

12.5

140 1750.0

63.6
403

Nr.
EMERTIMI
Analize
1

2
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

Njesia
3
leke
kg
kg

2181

Prodhim kollona e rama b/a M1.66/p 300 per hekurudha


Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim trare " T " b/a C-20/25


1.67/p me H.D = 7.5-10M per ura
Sp + p
Sigurime shoqerore 16.7%
Beton C-20/25
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim trare " T " b/a C-20/25


1.68/p me H.D = 15-20M per ura
Sp + p
Sigurime shoqerore 16.7%
Beton C-20/25
Vibrator
Autovinc

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta

10.1
185

185
0.167

10

13
1750
0.06
1.9

14
10%
90
87

467

20

245
0.92
0.13

53
3100

245

15
175.0
5.4
165.3
7439

16

Fitim
TOTALI
10%
18

19

10331

827

1033

12191

1.02

5991

6111

5.4
756
0.03
0.8

140
10%
90
87

756
76
3
70
7015

7928

634

793

9355

17611

1409

1761

20781

48.76
403

452

185 5975.5
0.167
998
12.24

20

245
1.2
0.13

6973

32.3
5976

12

Shuma

Shp
pl
8%
17

185
31
12.24

32.3
5976

11

245

216

m3
op
leke
m3
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
3100

245

1.02

5453

5562

12.5
3813
0.06
1.9

305
10%
90
87

3813
381
5
165
9926

63.6
403

467

185 5975.5
0.167
998
12.24

20

245

1.02
1.4
0.18

Page 45

53
3100

74.2
558

5453

5562

Nr.
EMERTIMI
Analize
1

2
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:
Prodhim trare " T " b/a C-25/30
1.69/p me H.D = 15-20M per ura
Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:
Prodhim trare " T " b/a C-25/30 me

1.70/p H.D > 20 M per ura automobilistike


Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

Prodhim trare " T " b/a C-25/30 me

1.71/p H.D > 15 M per ura hekurudha


Sp + p
Sigurime shoqerore 16.7%
Beton C-25/30
Vibrator

Njesia
3
m2
leke
kg
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

6973
m3
op
leke
m3
op
op
m2
leke
kg
kg

32.3
5976

12.24

20

245

185
0.167

13
12.5
3813
0.06
1.9

14
305
10%
90
87

15
3813
381
5
165
9926

1.02

5991

6111

16

Fitim
TOTALI
10%
18

19

17777

1422

1778

20977

12.5
3813
0.06
1.9

305
10%
90
87

3813
381
5
165
10476

18326

1466

1833

21625

17034

1363

1703

20100

74.2
558

632

5254
877
20

245
1.4
0.26

185
0.167

53
3100

245

12.24

20
3700

12

632

1.4
0.18

28.4
5254

11

Shuma

Shp
pl
8%
17

185 5975.5
0.167
998

6131

m3
op
leke
m3
op

10

245

6973

m3
op
leke
m3
op
op
m2
leke
kg
kg

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

53
3100

245

1.02

5991

6111

10.5
3203
0.05
1.6

305
10%
90
87

3203
320
5
139
9778

74.2
806

880

3700
618
12.24

20

245

1.02
1.35

Page 46

53

71.55

5991

6111

Nr.
EMERTIMI
Analize
1

2
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

Njesia
3
op
m2
leke
kg
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

4317.9

Prodhim pllaka betoni C-12/15 t


1.72/p = 5cm
Sp + p
Sigurime shoqerore 16.7%
Beton C-12/15
Kallep inventar
Mirembajtje kallepi 10%
Solar
Shuma:

m2
op
leke
m3
m2
leke
kg

Prodhim pllaka betoni C-12/15 t


1.73/p = 10cm
Sp + p
Sigurime shoqerore 16.7%
Beton C-12/15
Kallep inventar
Mirembajtje kallepi 10%
Solar
Shuma:

m2
op
leke
m3
m2
leke
kg

Prodhim pllaka betoni C-12/15 t


1.74/p = 10cm 1x1m dhe 2x2m
Sp + p
Sigurime shoqerore 16.7%
Beton C-12/15
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Solar
Shuma:

m3
op
leke
m3
op
m2
leke
kg

0.9
113

125
0.167

12
806

Fitim
TOTALI
10%
18

13

14

15

16

6.5
1983
0.03
1

305
10%
90
87

1983
198
3
87
8382

13822

1106

1382

16310

308

451

36

45

532

467.6
140.0
0.1
87.0
695

909

73

91

1072

7052

564

705

8321

878

20

12

0.051
0.44
61.6
0.07

4584
140
10%
87

12

19

233.8
61.6
6.2
6.1

162.5
27
1.22

20

190

10.5
1313

11
3100

Shuma

Shp
pl
8%
17

112.5
19

131

125
0.167

10
0.26

245

0.61

1.3
163

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

24

0.102
0.61
140
0.09

4584
140
10%
87

24

125 1312.5
0.167
219
12.24

20

245
0.6

1532

245
Page 47

53

1.02

4584 4675.6

3.4
476
0.51

140
10%
87

31.8

32

476.0
47.6
44.4
5244

Nr.
EMERTIMI
Analize
1

2
Prodhim pllaka betoni C-16/20 t
1.75/p = 3.5cm 0.4x0.6m
Sp + p
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventar
Mirembajtje kallepi 10%
Solar
Shuma:

Njesia
3
m2
op
leke
m3
m2
leke
kg

0.77
96.3

125
0.167

m3
op
leke
m3
op
op
m2
leke
kg
kg

0.43

Prodhim blloqe betoni C-7/10


1.77/p 0.6x0.6x0.6m dhe 0.8x0.8x0.8m
Sp + p
Sigurime shoqerore 16.7%
Beton C-7/10
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

7
875

125
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

20

13

14

15

0.04
0.22
30.8
0.03

5239
140
10%
87

209.6
30.8
3.1
2.6
246

16

Fitim
TOTALI
10%
18

19

367

29

37

433

8183

655

818

9656

8633

691

863

10187

875
146
20

245
0.75
0.6

1021

125
0.167

12

12.24

8
1000

11

Shuma

Shp
pl
8%
17

96.25
16

112

Prodhim blloqe betoni C-7/10


1.76/p 1x1x1m dhe 1x1x0.5m
Sp + p
Sigurime shoqerore 16.7%
Beton C-7/10
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

Prodhim blloqe betoni C-7/10


1.78/p 0.4x0.4x0.4m dhe 0.5x0.5x0.5m

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta

53
2800

245

1.02

4439 4527.7

4
560
0.02
0.6

140
10%
90
87

39.75
1680

1720

560.0
56.0
1.8
52.2
5198

1000
167
12.24

20

245
0.75
0.6

1167

245

m3
Page 48

53
2800

1.02

4439 4527.7

5.8
812
0.03
0.9

140
10%
90
87

39.75
1680

1720

812.0
81.2
2.7
78.3
5502

Nr.
EMERTIMI
Analize
1

2
Sp + p
Sigurime shoqerore 16.7%
Beton C-7/10
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

Njesia
3
op
leke
m3
op
op
m2
leke
kg
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4
9.5
1188

5
6
125 1187.5
0.167
198

12.24

20

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim blloqe betoni C-7/10


1.80/p 70 - 100 cm
Sp + p
Sigurime shoqerore 16.7%
Beton C-7/10
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

10

13.3
1663

53
2800

245

12

13

14

15

1.02

4439 4527.7

9
1260
0.05
1.4

140 1260.0
10% 126.0
90
4.5
87 121.8
6040

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

39.75
1680

1720

9390

751

939

11081

11224

898

1122

13245

9831

786

983

11600

125 1662.5
0.167
278
12.24

20

245
0.75
0.6

1940

11.4
1425

11

245
0.75
0.6

1386

Prodhim blloqe betoni C-7/10


1.79/p 40 - 60 cm
Sp + p
Sigurime shoqerore 16.7%
Beton C-7/10
Vibrator
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

125
0.167

53
2800

245

1.02

4439 4527.7

8
2440
0.04
1.2

305 2440.0
10% 244.0
90
3.6
87 104.4
7320

39.75
1680

1720

1425
238
12.24

20

245
0.75
0.6

1663

245

Page 49

53
2800

1.02

4439

4528

4.8
1464
0.03
0.72

305
10%
90
87

1464
146
3
63
6203

39.75
1680

1720

Nr.
EMERTIMI
Analize
1

Njesia
3

1.85/p Pergatitje detale metalike ne b/a ton


Sp + p
op
Sigurime shoqerore 16.7%
leke
Hekur betoni
ton
Elektrosaldatrie
op
Gazogjen
op
Oksigjen
liter
Tranxhe per llam e profile
op
Elektroda
kg
Karbit
kg
Hekur profil e shirit
ton
Llamarine d > 2 mm
ton
Tuba celiku
ton
Bulona e dado
ton
Shuma:

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

187
34595

185 34595
0.167 5777

Prodhim konglomerati "Fab" 18

5.15

20

TEKNIKE

10

11

12

13

14

15

35
10

74
72

2590
720

53

265

103

TE

0.24 76000

18240

100

122

12200

28.0
180
10.0
183
0.22 80000
0.51 75000
0.03 75000
0.03 125000

5040
1830
17600
38250
2250
3750
99160

3575

REJA

ton
op
op
op
op
leke
m3
m3
m3
leke
op
op
op
op
m3
m3
m3

0.07
0.07
0.06
0.06
46.6

125
185
185
185
0.65

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

103

40372

ANAL I ZA
1.86/a T/ore, me granil, rere dhe filer
Sp + p
Asisten
2
Impiantist 2
Fadromist 1
Shofer
1
Shtese mbi page 65%
Granil
Rrere
Filer
te ndryshme
Impianti
Fadrom
Grupi i gjeneratorit
Kamion
Granil 10/30
Rrere 2/5
Filer

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

9.3
13.69
11.84
11.84
30 t/km mimi vlera
29.3 20
586
13.1 20
262
1.2 20
24 t/h leke/h leke/t
10.0 20
200
0.85 7875 133.88
0.85 3800
64.6
0.85
680 11.56
0.85 1800
30.6
0.382
0.1611
0.033
Page 50

931
828
828

356
133
28

143210 11457 14321

168988

Nr.
EMERTIMI
Analize
1

2
Solar
Bitum

Njesia
3
kg
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:

Prodhim binder me "Fab" 18 T/ore,

77

Prodhim binder me "Fab" 18


1.89/p T/ore, granil guri e rere lavatrie ton
Sp + p
op
Shtese mbi page 65%
leke
Fabrike asfaltobetoni 18T/h
op
Kazan 10000l
op
Ushqyes mekanik
op
Transportier L-10m
op
Elektropompe tymthithese 10kw
op
Ekskavator ne ekonomi 0.25
op
Granil nga zalli i lare i thyer
m3
Rere e lare
ton
Bitum
kg
Briket
kg
Solar
kg
Dru zjarri
kg
Shuma:

1.89/1p granil zalli e rere lavatrie


Sp + p
Shtese mbi page 65%
Fabrike asfaltobetoni 18T/h
Kazan 10000l
Ushqyes mekanik
Transportier L-10m
Elektropompe tymthithese 10kw
Ekskavator ne ekonomi 0.25
Granil nga zalli i lare i thyer
Rere e lare
Bitum
Briket

ton
op
leke
op
op
op
op
op
op
m3
m3
kg
kg

0.69
128

185
0.650

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

1072

12

13
6
35

241

1020
74
126
79
64
2810

TOTALI
10%
18

19

5229

418

523

6170

8083

647

808

9537

57.1
8.2
14.0
8.8
3.5
92.7
0.36
0.24
49.00
20.00
12.00
2.65

211

185
0.650

16

Fitim

128
83
0.06
0.111
0.111
0.111
0.06
0.03

1.69
313

14
15
87
522
80 2,800
3839

Shuma

Shp
pl
8%
17

1351
1743
80
90
87
3.1

184

492
423
3920
1800
1044
8
7688

313
203
0.06
0.111
0.111
0.111
0.06
0.03

1020 57.12
74 8.214
126 13.986
79 8.769
64
3.52
2810 92.73
0.37
0.25
39.00
20.00

Page 51

1351
1743
80
90

496
427
3120
1800

Nr.
EMERTIMI
Analize
1

2
Solar
Dru zjarri

Njesia
3
kg
kg

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:

Prodhim asfaltobetoni, "Fab" 18


1.93/p T/ore,granil guri e rere lavatrie
Sp + p
Shtese mbi page 65%
Fabrike asfaltobetoni 18T/h
Kazan 10000l
Ushqyes mekanik
Transportier L-10m
Elektropompe tymthithese 10kw
Ekskavator ne ekonomi 0.25
Granil nga guri i thyer
Rere e lare
Bitum
Briket
Solar
Dru zjarri
Pluhur guri
Shuma:

Prodhim asfaltobetoni, "Fab" 18


1.93/1p T/ore,granil zalli e rere lavatrie
Sp + p
Shtese mbi page 65%
Fabrike asfaltobetoni 18T/h
Kazan 10000l
Ushqyes mekanik
Transportier L-10m
Elektropompe tymthithese 10kw
Ekskavator ne ekonomi 0.25
Granil nga guri i thyer
Rere e lare
Bitum

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

516

ton
op
0.69
leke
128
op
op
op
op
op
op
m3
m3
kg
kg
kg
kg
m3

185
0.650

12

13
12.00
2.65

15
1044
8
6895

16

Fitim
TOTALI
10%
18

19

7595

608

760

8963

9803

784

980

11567

128
83
0.06
0.111
0.111
0.111
0.06
0.03

1020 57.12
74 8.214
126 13.986
79 8.769
64 3.584
2810 92.73
0.29
0.24
68.00
22.00
12.00
2.65
0.09

185
0.650

14
87
3.1

184

211

ton
op
0.69
leke
128
op
op
op
op
op
op
m3
m3
kg

11

Shuma

Shp
pl
8%
17

1351
1743
80
90
87
3.1
1523

184

386
415
5440
1980
1044
8
134
9408

128
83
0.06
0.111
0.111
0.111
0.06
0.03

1020 57.12
74 8.214
126 13.986
79 8.769
64 3.584
2810 92.73
0.29
0.24
57.50

Page 52

1351
1743
80

390
420
4600

Nr.
EMERTIMI
Analize
1

2
Briket
Solar
Dru zjarri
Pluhur guri

Njesia
3
kg
kg
kg
m3

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:
Pergatitje shtylla metalike
1.94/p T/larte, me saldim 35-110 KV
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Tranxhe llamarine 19 mm
Tokmak elektrik
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Hekur profil
Hekur pllake
Hekur betoni
Bullona e dadi deri 20cm
Elektroda
Karbit
Oksigjen

10

11

211

ton
op
leke
ton
op
op
op
op
op
op
op
op
kg
kg
kg
kg
kg
kg
liter

50
9250

185
0.167

13
22.00
12.00
2.65
0.09

20

80
95
74
53
53
63
580
590

16

TOTALI
10%
18

19

8972

718

897

10587

99612

7969

9961

117542

80
190
1702
53
53
50.4
638
885
900
118
3
0.5
14
1
10

12580

15
1980
1044
8
134
8577

Fitim

102
1
2
23
1
1
0.8
1.1
1.5

68

14
90
87
3.1
1523

Shuma

Shp
pl
8%
17

9250
1545

10795

ton
op
leke
ton
op
op
op
op

12

184

5.1

Shuma:
Pergatitje shtylla metalike
1.95/p T/larte, me saldim 220 KV
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

102

3651.4

185 12580
0.167 2101
5.1

20

102
1.5
7
15
4
Page 53

72
95
74
53

108
665
1110
212

80
75
76
125
180
183
122

72000
8850
228
62.5
2520
183
1220
85064

Nr.
EMERTIMI
Analize
1

2
Tranxhe llamarine 19 mm
Tokmak elektrik
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Hekur profil
Hekur pllake
Hekur betoni
Bullona e dadi deri 20cm
Elektroda
Karbit
Oksigjen
Shuma:

Pergatitje shtylla metalike


1.96/p T/larte, me bulona 220 KV
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Tranxhe llamarine 19 mm
Tokmak elektrik
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Pjale + prese mekanike
Hekur profil
Hekur pllake
Hekur betoni
Bullona e dadi deri 20cm
Elektroda
Karbit
Oksigjen
Te ndryshme mbi materisle
Shuma:

Njesia
3
op
op
op
op
kg
kg
kg
kg
kg
kg
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

10
3.3
2
2.3
2

11
53
63
580
590

12
174.9
126
1334
1180

13

885
135
1
1
13
1
12
14681

ton
op
leke
ton
op
op
op
op
op
op
op
op
op
kg
kg
kg
kg
kg
kg
liter
leke

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

72
13320

102

4909.9

14

80
75
80
125
250
183
122

15

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

70800
10125
80
125
3250
183
1464
86027

105720

8458 10572

124749

80 72240
75
8775
80
80
125
6250
180
810
183
183
122
1464
0.80% 718.42
90520

110052

8804 11005

129861

185 13320
0.167 2224
5.1

20

102
1
3.6
0.6
11
1.5
0.6
2.9
1.2
4

72
95
74
53
53
63
580
590
84

72
342
44.4
583
79.5
37.8
1682
708
336
903
117
1
50
4.5
1
12
89802

15544

102

Page 54

3885

Nr.
EMERTIMI
Analize
1

2
Bazamente b/a per shtylla
97-98 metalike T L
Sp + p
Sigurime shoqerore 16.7%
Beton C - 16/20
Vinc cjap 5 ton
Vibrator thellesie
Kallep inventar
Solar
Skele inventar
Shuma:

Kundrapesha b/a per shtylla


1.99/p metalike T L
Sp + p
Sigurime shoqerore 16.7%
Beton C - 16/20
Vinc cjap 5 ton
Vibrator thellesie
Kallep inventar
Solar
Detale metalike
Shuma:
Pergatitje traversa metalike TU
1.101/p dhe TM, per linja 04-10 KV
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Tranxhe llamarine 19 mm
Prese mekanike
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Hekur profil

Njesia
3
m3
op
leke
m3
op
op
m2
kg
m2

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

12
2220

185
0.167

12.24

20

12
2220

185
0.167

12

13

14

15

1.02

4868

4966

7
1.5
2

140
87
130

980
131
260
6336

16

Fitim
TOTALI
10%
18

19

216
37.1

253.1

9425

754

942

11121

12555

1004

1255

14814

2220
371
20

245

1.02
0.8
0.7

270
53

245

4868

4966

13
140
2
87
17.5 143.2

1820
174
2506
9466

216
37.1

253.1

V.O
16835

270
53

245

12.24

91

11

245
0.8
0.7

2591

ton
op
leke
ton
op
op
op
op
op
op
op
op
kg

10

Shuma

Shp
pl
8%
17

2220
371

2591

m3
op
leke
m3
op
op
m2
kg
kg

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

T U = 04 - 5 KV & 6 - 10 KV = T M

185 16835
0.167 2811
5.1

20

102
3
2.5
17
3
3
21
0.9
1

72
95
95
53
53
84
580
590

216
237.5
1615
159
159
1764
522
590
816

Page 55

80

65280

Nr.
EMERTIMI
Analize
1

2
Hekur pllake
Elektroda
Karbit
Oksigjen

Njesia
3
kg
kg
kg
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:

19646

Pergatitje traversa metalike T L,


1.101/1 per linja 35 e 110 KV
ton
Sp + p
op
Sigurime shoqerore 16.7%
leke
Te ndryshme
ton
Aparat gazogjeni
op
Trapano elektrike
op
Saldatrice 24 kw e 500A
op
Tranxhe e kombinuar
op
Tranxhe llamarine 19 mm
op
Prese mekanike
op
Vinc ure 5 T me manovrator
op
Vinc kulle 4-6 T me "
op
Hekur profil
kg
Hekur pllake
kg
Elektroda
kg
Karbit
kg
Oksigjen
liter
Shuma:
Pergatitje konstruksion metalik
1.101/2 per N/st 35 e 110 KV
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Tranxhe llamarine 19 mm
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "

ton
op
leke
ton
op
op
op
op
op
op
op

81
14985

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

102

12

13
204
20
1
10

5262.5

20

TOTALI
10%
18

15
15300
3600
183
1220
85583

19

110594

8848 11059

130501

71840
9150
3600
183
1220
85993

106940

8555 10694

126190

102
5
3
15
4
1
2
1
1

72
95
74
53
53
84
580
590

360
285
1110
212
53
168
580
590
898
122
20
1
10

17487

12210

16

Fitim

185 14985
0.167 2502
5.1

66

14
75
180
183
122

Shuma

Shp
pl
8%
17

102

3358

185 12210
0.167 2039
5.1

20

102
1
2
23
1
1
1
1.5
Page 56

72
95
74
53
53
580
590

72
190
1702
53
53
580
885

80
75
180
183
122

Nr.
EMERTIMI
Analize
1

2
Hekur profil
Hekur pllake
Hekur betoni
Elektroda
Karbit
Oksigjen

Njesia
3
kg
kg
kg
kg
kg
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

Shuma:
Pergatitje konstruksion metalik
1.101/3 per N/st 220 KV
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Tranxhe llamarine 19 mm
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Hekur profil
Hekur pllake
Hekur betoni
Elektroda
Karbit
Oksigjen
Shuma:
Pergatitje konstruksion metalik
1.101/4 per antena radio-televizori
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Tranxhe llamarine 19 mm

14249

ton
op
leke
ton
op
op
op
op
op
op
op
kg
kg
kg
kg
kg
liter

79
14615

10

11

102

12

13
918
82
21
20
1
10

5.1

3535

20

72
95
74
53
53
580
590

TOTALI
10%
18

15
73440
6150
1680
3600
183
1220
86273

19

104159

8333 10416

122908

73440
7650
80
3600
183
1220
86173

106866

8549 10687

126102

72
190
1702
53
53
580
885
918
102
1
20
1
10

203

16

Fitim

102
1
2
23
1
1
1
1.5

37555

14
80
75
80
180
183
122

Shuma

Shp
pl
8%
17

185 14615
0.167 2441

17056

ton
op
leke
ton
op
op
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

102

3535

185 37555
0.167 6272
5.1

20

102
1
2
23
1
1
Page 57

72
95
74
53
53

72
190
1702
53
53

80
75
80
180
183
122

Nr.
EMERTIMI
Analize
1

2
Tokmak elektrik
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Hekur profil
Hekur pllake
Hekur betoni
Bulona e dadi
Elektroda
Karbit
Oksigjen
Shuma:

Pergatitje konstruksion metalik


1.101/5 per centina tunelesh
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Hekur profil
Hekur pllake
Elektroda
Karbit
Oksigjen
Shuma:
Pergatitje konstruksion metalik
1.101/6 per shtylla teleferiku
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar

Njesia
3
op
op
op
kg
kg
kg
kg
kg
kg
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

11
63
580
590

90
16650

102

12
50.4
522
885

13

5.1

20

15

16

Fitim
TOTALI
10%
18

19

72000
8850
240
62.5
2520
183
1220
85076

132532 10603 13253

156387

74400
6750
5400
4575
3050
94175

117198

138293

102
72
74
53
580
590

108
1998
159
812
413
930
90
30
25
25

26270

80
75
80
125
180
183
122

3527.4

1.5
27
3
1.4
0.7

142

14

Shuma

Shp
pl
8%
17

185 16650
0.167 2781

19431

ton
op
leke
ton
op
op
op
op

10
0.8
0.9
1.5

900
118
3
0.5
14
1
10
43827

ton
op
leke
ton
op
op
op
op
op
kg
kg
kg
kg
liter

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

102

3490

185 26270
0.167 4387
5.1

20

102
6
15
58
2
Page 58

72
95
74
53

432
1425
4292
106

80
75
180
183
122

9376 11720

Nr.
EMERTIMI
Analize
1

2
Tranxhe llamarine 19 mm
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Hekur profil
Hekur pllake
Elektroda
Karbit
Oksigjen
Shuma:

Njesia
3
op
op
op
kg
kg
kg
kg
liter

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

ton
op
leke
ton
op
op
op
op
op
kg
kg
kg
kg
kg
liter

Prodhim argjile per betonet e


187/1p diafragmes neH/Centrale
Sp + p
Sigurime shoqerore 16.7%
Transport te ndryshme
Mulli me cekic
Argjile
Dru zjarri
Shuma:

m3
op
leke
ton
op
m3
m3

10
2
4
1.5

11
53
580
590

12
106
2320
885

13

815
205
21
1
10
30657

Pergatitje konstruksion tuba


1.101/7 celiku per ngritje shtyllash
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Aparat gazogjeni
Saldatrice 24 kw e 500A
Tranxhe llamarine 19 mm
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Tuba celiku
Hekur pllake
Bulona e dadi
Elektroda
Karbit
Oksigjen
Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

77
14245

102

80
75
180
183
122

15

16

Fitim
TOTALI
10%
18

19

65200
15375
3780
183
1220
85758

126083 10087 12608

148778

110 106040
75
3750
125
750
180
3600
183
183
122
1220
115543

135266 10821 13527

159614

9566

185 14245
0.167 2379
5.1

20

102
1
23
1
1
1

72
74
53
580
590

72
1702
53
580
590
964
50
6
20
1
10

16624

6
1110

14

Shuma

Shp
pl
8%
17

102

2997

185
1110
0.167 185.37
20

20

400
2.4

1313 3151.2
1 150.0
0.03 2500

1295

400
Page 59

3151

150
75
225

5072

406

507

5984

Nr.
EMERTIMI
Analize
1

2
Prodhim ankera me hekur te
188/p zakonshem
Sp + p
Sigurime shoqerore 16.7%
Transport te ndryshme
Forxhe kovaci
Eshke kovaci
Hekur betoni
Hekur per pykat (llamarine)
Shuma:
Prodhim ankera me hekur
188/1 periodik
Sp + p
Sigurime shoqerore 16.7%
Transport te ndryshme
Forxhe kovaci
Eshke kovaci
Hekur betoni
Hekur per pykat (llamarine)
Shuma:

Prodhim asfaltobetoni me
ngjyre, "Fab" 8-10T/ore,granil e
1.91/2p rere guri
Sp + p
Shtese mbi page 65%
Fabrike asfaltobetoni 8-10T/h
Kazan 10000l
Ushqyes mekanik
Transportier L-10m
Elektropompe tymthithese 10kw
Ekskavator ne ekonomi 0.25
Granil nga guri i thyer
Rere guri
Bitum
Briket
Boje cimentito ( ngjyra )

Njesia
3
ton
op
leke
ton
op
kg
ton
ton

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

130
24050

10.2

20

11

12

13

14

68

24050

204

19

69.36

4550
66400
14250
85200

113540

9083 11354

133977

4550
64740
14250
83540

111880

8950 11188

132018

185 24050
0.167 4016
10.2

20

204
1.02

68

69.36
50
91
0.83 78000
0.19 75000

1.25
231

16

TOTALI
10%
18

69.36
50
91
0.83 80000
0.19 75000

130

15

Fitim

204
1.02

28066

ton
op
leke
op
op
op
op
op
op
m3
m3
kg
kg
kg

10

Shuma

Shp
pl
8%
17

185 24050
0.167 4016

28066

ton
op
leke
ton
op
kg
ton
ton

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

185
0.167

204

69.36

231
39
0.111
0.22
0.22
0.22
0.111
0.07

640
74
126
79
64
2810

71
16
28
18
7
188
0.29
0.24
57.50
22.00
25.00

Page 60

1100
1523
80
90
110

319
367
4600
1980
2750

Nr.
EMERTIMI
Analize
1

2
Pluhur guri
Shuma:

Shenime teknike:

Njesia
3
m3

PUNTORI
TRANSPORT
op mimi Vlefta T/km mimi Vlefta
4

270

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12
328

13
0.09

14
1523

15
136
10152

Shuma
16
10750

Shp
pl
8%
17
860

Fitim
TOTALI
10%
18
1075

1. N analizat teknike betonet nuk jan paraqitur sipas markave, por sipas klasave, bazuar sipas standartit
Shqiptar dhe Europian, SSH-EN 206.
2. imentoja sht paraqitur sipas klasave bazuar n standartet shqiptare dhe europiane SSH-EN 197-1.
3. N analizat teknike Sigurimet shoqrore, q paguhen nga pundhnsi, jan marr 16.7%
n zbatim t VKM Nr.414, dat 27.06.2012.

Page 61

19
12685

MPPT
DREJTORIA E POLITIKAVE TE NDERTIMIT

Mars - 2015

MAN UALI

PRODHIMI I MATERIALEVE TE NDERTIMIT


( Prmbledhse e mimeve )
NR.
NR.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

E M E R T I M I
MANUALI
1.1/p
1.3/p
1.4/p
1.10/p
1.11/p
1.15/p
1.17/p
1.18/p
1.19/p
1.19/1p
1.19/2p
1.19/3p
1.20/p
1.20/1
1.21/p
1.22/p
1.23/p
1.23/1
1.23/2
1.23/3
1.24/1
1.24/2
1.24/3
1.24/p
1.25/p
1.26/1
1.26/2
1.27/1
1.27/2
1.28/p
1.28/1
1.29/p
1.29/1
1.30/p
1.30/1

Prodhim gur kave


Prodhim gur lumi
Prodhim rere lumi
Prodhim rere natyrore shtufi
Prodhim rere e lare shtufi
Prodhim zhavor lumi
Prodhim rere lavatrice
Prodhim zall (granil) lavatrice
Prodhim cakell per betone
Prodhim cakell makinerie
Prodhim cakell gurore
Prodhim rere guri
Prodhim gelqere e pa shuar
Prodhim gelqere e shuar ( qull )
Prodhim llac gelqere 1 : 3
Prodhim llac gelqere 1 : 2
Prodhim lla perzier M1
Prodhim lla perzier M2,5
Prodhim lla perzier M5
Prodhim lla perzier M7.5
Prodhim lla im M2.5 (1:6)
Prodhim lla im M5(1:4.5)
Prodhim lla im M7.5(1:4)
Prodhim lla im C7/10(1:3)
Prodhim lla im C16/20(1:2)
Prodhim betoni C - 6/10 ( me zall )
Prodhim betoni C - 6/10 ( me cakell )
Prodhim betoni C - 7/10 ( me zall )
Prodhim betoni C - 7/10 ( me cakell )
Prodhim betoni C - 12/15 ( me zall )
Prodhim betoni C - 12/15 (me cakell)
Prodhim betoni C - 16/20 (me zall)
Prodhim betoni C - 16/20 (me cakell)
Prodhim betoni C - 20/25 (me zall)
Prodhim betoni C - 20/25 (me cakell)

NJESIA
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
ton
ton
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3

CMIMI
911
727
736
831
828
332
1743
931
1351
1278
550
1935
10219
7872
4276
4929
3358
3946
4127
4228
3373
3671
3759
4953
6113
4089
4536
4439
4755
4584
4920
4868
5239
5044
5453

Shpenzime te
pergjithshme
8%
72.9
58.2
58.9
66.5
66.2
26.5
139.4
74.5
108.1
102.2
44.0
154.8
817.5
629.7
342.1
394.3
268.6
315.7
330.2
338.2
269.9
293.7
300.7
396.2
489.0
327.2
362.9
355.1
380.4
366.7
393.6
389.5
419.1
403.5
436.2

Fitimi
TOTALI
10%
91.1
72.7
73.6
83.1
82.8
33.2
174.3
93.1
135.1
127.8
55.0
193.5
1021.9
787.2
427.6
492.9
335.8
394.6
412.7
422.8
337.3
367.1
375.9
495.3
611.3
408.9
453.6
443.9
475.5
458.4
492.0
486.8
523.9
504.4
545.3

1075
858
868
981
977
391
2056
1098
1594
1508
649
2283
12059
9289
5046
5816
3962
4657
4870
4989
3980
4332
4436
5845
7213
4825
5352
5238
5611
5409
5805
5745
6182
5952
6434

NR.
NR.
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73

E M E R T I M I
MANUALI
1.31/p
1.31/1
1.34/p
1.34/1
1.37/p
1.38/p
1.39/p
1.40/p
1.41/p
1.45/p
1.47/p
1.48/p
1.49/p
1.50/p
1.51/p
1.52/p
1.53/p
1.54/p
1.56/p
1.57/p
1.58/p
1.59/p
1.60/p
1.62/p
1.72/p
1.73/p
1.74/p
1.75/p
1.78/p
1.79/p
1.81/p
1.85/p
1.86/p
1.87/p
1.88/p
1.89/p
1.99/p
1.100/p

Prodhim betoni C - 25/30 (me zall)


Prodhim betoni C - 25/30 (me cakell)
Prodhim betoni C - 37/45 (me zall)
Prodhim betoni C - 37/45 (me cakell)
Prodhim elememente b/a te parapergatitur me brinje 8 ~ 10 cm
Prodhim elememente b/a te parapergatitur me brinje 11 ~ 20 cm
Prodhim elememente b/a te parapergatitur me brinje 21 ~ 30 cm
Prodhim elememente b/a te parapergatitur me brinje 31 ~ 40 cm
Prodhim elememente b/a te parapergatitur me brinje 41 ~ 50 cm
Prodhim plinta b/a te parapergatitura C - 16/20 me V deri 1m3
Prodhim trare b/a te parapergatitura C - 20/25 mure te holle
Prodhim kollona b/a te parapergatitura C - 20/25 tip govate
Prodhim soleta b/a tip govate me V = 0.069m3 / m2, C - 16/20 h = 30 cm
Prodhim soleta b/a tip govate me V = 0.109m3 /m2, C - 25/30 h = 40 cm
Prodhim soleta b/a te parapergatitura me tulla me vrima h = 16 cm
Prodhim soleta b/a te parapergatitura me tulla me vrima h = 25 cm
Prodhim soleta te plota b/a parapergatitura, t = 6 ~ 10 cm
Prodhim soleta te plota b/a parapergatitura, t = 10 ~ 15 cm
Soleta b/a te paranderura C - 25/30, h = 11 cm, 2 e 7vrima
Soleta b/a te paranderura, h = 16 cm, me 2 vrima C - 25/30
Soleta b/a te paranderura, h = 16 cm, me 5 vrima C - 25/30
Soleta b/a te paranderura, h = 22 cm, 2 e 3 vrima C - 25/30
Prodhim soleta me tulla me veshe, h = 20 cm, te drejta
Prodhim soleta me tulla me veshe, h = 24 cm, te drejta
Panele te plota horizontale b/a M-200
Prodhim blloqe betoni me vrima 20 x 20 x 40 cm
Prodhim blloqe betoni me vrima 25 x 20 x 40 cm
Prodhim blloqe betoni me vrima 10 x 20 x 40 cm
Shtylla b/a C - 25/30 te paranderura per minjera
Garnitura b/a C - 16/20, 100 x 20 x 4 cm per minjera
Pllaka b/a C - 16/20, 60 x 20x 8 cm per kanale
Pergatitje hekur betoni i zakonshem 6 ~ 10 mm2
Pergatitje hekur betoni i zakonshem > 12 mm2
Pergatitje hekur betoni periodik 6 ~ 10 mm2
Pergatitje hekur betoni periodik > 12 mm2
Pergatitje hekur 3 ~ 5mm2, = 6500 kg/cm2.
Pergatitje konstruksione metalike te perbera
Pergatitje konstruksione metalike te thjeshta

NJESIA
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m3
m3
m2
m2
m2
m2
m2
m2
m3
cope
cope
cope
cope
cope
cope
kg
kg
kg
kg
kg
ton
ton

CMIMI
5627
5991
6776
7216
14671
10896
9060
8155
7721
8061
12817
12380
1247
1488
1310
2081
9326
9382
1065
1636
1382
1686
1903
2156
8637
64
69
52
523
312
198
89
92
94
90
113
104783
102977

Shpenzime
pergjithshme
8%
450.2
479.3
542.1
577.3
1173.7
871.7
724.8
652.4
617.7
644.9
1025.4
990.4
99.8
119.1
104.8
166.5
746.1
750.5
85.2
130.8
110.6
134.9
152.2
172.5
691.0
5.1
5.5
4.1
41.8
25.0
15.8
7.1
7.4
7.5
7.2
9.1
8382.6
8238.2

Fitimi
TOTALI
10%
562.7
599.1
677.6
721.6
1467.1
1089.6
906.0
815.5
772.1
806.1
1281.7
1238.0
124.7
148.8
131.0
208.1
932.6
938.2
106.5
163.6
138.2
168.6
190.3
215.6
863.7
6.4
6.9
5.2
52.3
31.2
19.8
8.9
9.2
9.4
9.0
11.3
10478.3
10297.7

6640
7070
7996
8515
17312
12858
10691
9623
9110
9512
15124
14608
1472
1756
1546
2456
11005
11071
1257
1930
1631
1989
2245
2544
10192
75
81
61
617
368
233
105
109
111
106
134
123643
121513

NR.
NR.
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111

E M E R T I M I
MANUALI
1.102/p
1.105/p
1.107/p
1.111/p
1.111/p
1.114/p
1.117/p
1.117/p
1.120/p
1.123/p
1.122/p
1.124/p
1.125/p
1.126/p
1.127/p
1.128/p
1.129/p
1.130/p
1.131/p
1.132/p
1.133/p
1.129/1p
1.130/1p
1.131/1p
1.132/1p
1.133/1p
1.138/p
1.139/p
1.143/p
1.143/p-a
1.153/p
1.148/p
1.166/p
1.182/p
1.189/1p
1.190/1p
1.188/1p
1.192/1p

Pergatitje kapriata me hekur betoni


Pergatitje kapriata metalike me profile
Pergatitje shkalle metalike me e profile
Pergatitje zgara metalike dekorative per dritare e lloxha
Pergatitje zgara metalike te thjeshta per dritare e lloxha
Prodhim masti bitumi
Bazamak shkalle me granil
Pragje dritare me granil
Parapet ballkon me granil
Shpatulla dritare granili
Parapet muri rrethus granil
Bordura betoni 12x25cm
Bordura betoni 25x25cm
Bordura betoni 15x35cm
Bordura betoni 20x35cm
Bordura betoni 25x35cm
Tuba betoni 200 mm
Tuba betoni 300 mm
Tuba betoni 400 mm
Tuba betoni 500 mm
Tuba betoni 600 mm
Tub betoni 200mm, me mbeshtetje
Tub betoni 300mm, me mbeshtetje
Tub betoni 400mm, me mbeshtetje
Tub betoni 500mm, me mbeshtetje
Tub betoni 600mm, me mbeshtetje
Dritare druri kase binar
Dritare druri kase bylme
Dritare druri dyfishe
Dritare druri dopio xham
Vetrate druri
Prodhim dritare metalike
Dyer druri kashe derrase
Dyer metalike
Pllaka granili boje 25/25 cm
Pllaka granili boje 30/30 cm
Pllaka granili t-ri 30/30/2.7 cm
Pllaka mozaik boje 40/40 cm

NJESIA
ton
ton
ton
ton
ton
ton
m2
m2
m2
m2
m2
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
m2
m2
m2
m2
m2
ton
m2
ton
m2
m2
m2
m2

CMIMI
118821
124122
105001
178980
161924
90597
1200
1097
1041
838
954
310
571
482
602
739
775
1217
1599
2228
2587
1020
1351
1844
2409
2851
7945
7626
13050
6861
4583
139360
6508
164640
619
684
845
2249

Shpenzime
pergjithshme
8%
9505.7
9929.7
8400.1
14318.4
12953.9
7247.8
96.0
87.8
83.3
67.1
76.3
24.8
45.7
38.6
48.2
59.1
62.0
97.4
127.9
178.2
206.9
81.6
108.1
147.5
192.7
228.0
635.6
610.0
1044.0
548.9
366.6
11148.8
520.7
13171.2
49.5
54.7
67.6
179.9

Fitimi
TOTALI
10%
11882.1
12412.2
10500.1
17898.0
16192.4
9059.7
120.0
109.7
104.1
83.8
95.4
31.0
57.1
48.2
60.2
73.9
77.5
121.7
159.9
222.8
258.7
102.0
135.1
184.4
240.9
285.1
794.5
762.6
1305.0
686.1
458.3
13936.0
650.8
16464.0
61.9
68.4
84.5
224.9

140209
146463
123902
211196
191071
106905
1416
1295
1228
989
1126
366
673
569
710
872
915
1436
1887
2629
3052
1204
1594
2176
2843
3364
9375
8998
15399
8096
5408
164444
7680
194275
730
807
997
2654

112

1.201/1p

Pllake mermeri 0.02 ~ 0.06 m2

m2

3997

319.7

399.7

4716

4
NR.
NR.
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149

E M E R T I M I
MANUALI
1.201/1p
1.32/p
1.33/p
1.34/p
1.35/p
1.36/p
1.48/p
1.49/p
1.50/p
1.51/p
1.52/p
1.53/p
1.54/p
1.55/p
1.56/p
1.57/p
1.58/p
1.59/p
1.60/p
1.61/p
1.62/p
1.63/p
1.64/p
1.65/p
1.66/p
1.67/p
1.68/p
1.69/p
1.70/p
1.71/p
1.72/p
1.73/p
1.74/p
1.75/p
1.85/p
1.86/a
1.89/p

Pllake mermeri 0.08 ~ 0.10 m2


Prodhim tuba b/a 700 mm, t = 10 cm
Prodhim tuba b/a 800 mm, t = 10 cm
Prodh tuba b/a 1000 mm, t = 10 cm
Prodh tuba b/a 1200 mm, t = 12 cm
Prodh tuba b/a 1500 mm, t = 14 cm
Prodhim soletone b/a C - 20/25 per ura
Prodhim pilota b/a C 25/30 per ura
Prodhim lugje e pila b/a C - 20/25
Prodhim mbajtese e bazamente lugje b/a C - 16/20 parabolik
Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 100
Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 150
Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 280
Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 450
Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 600
Prodhim elemente b/a C - 16/20 per kaskada
Prodhim elemente b/a C - 16/20 per priza,hyrje dalje.
Prodhim lugje te vegjel b/a C - 20/25
Prodhim soleta b/a per ura dhe hek C - 20/25 me H.D = 2 M
Prodhim soleta b/a per ura dhe hek C - 20/25 me H.D = 3 ~ 4 M
Prodhim soleta b/a per ura dhe hek C - 20/25 me H.D = 5 ~ 6 M
Prodhim soleta b/a per ura dhe hek C - 25/30 me H.D = 8 ~ 10 M
Prodhim tombino kendrejte b/a C - 16/20 per hekurudha
Prodhim kollona e rama b/a C - 16/20 per hekurudha
Prodhim kollona e rama b/a C - 25/30 per hekurudha
Prodhim trare " T " b/a C - 20/25 me H.D = 7.5 ~ 10 M per ura
Prodhim trare " T " b/a C - 20/25 me H.D = 15 ~ 20 M per ura
Prodhim trare " T " b/a C - 25/30 me H.D = 15 ~ 20 M per ura
Prodhim trare " T " b/a C - 25/30 me H.D > 20 M per ura auto
Prodhim trare " T " b/a C - 25/30 me H.D > 15 M per ura hekurudhore
Prodhim pllaka betoni C - 12/15 t = 5 cm
Prodhim pllaka betoni C - 12/15 t = 10 cm
Prodhim pllaka betoni C - 12/15 t = 10 cm 1x1 m dhe 2x2 m
Prodhim pllaka betoni C - 16/20 t = 3.5 cm 0.4 x 0.6 m
Pergatitje detale metalike ne b/a
Prodhim konglomerati "Fab" 18 T/ore, me granil, rere dhe filer

Prodhim binder me "Fab" 18 T/ore, granil guri, rere lavatrie

NJESIA
m2
M
M
M
M
M
m3
m3
m3
m3
cope
cope
cope
cope
cope
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m3
m2
ton
ton
ton

CMIMI
3686
5100
5399
6979
9183
12565
8468
9202
12786
16473
3914
4501
5555
7575
9545
14282
11141
11218
8715
8382
8250
8706
11861
10331
7928
17611
17777
18326
17034
13822
451
909
7052
367
143210
5229
8083

Shpenzime
pergjithshme
8%
294.9
408.0
432.0
558.3
734.6
1005.2
677.4
736.2
1022.9
1317.8
313.1
360.1
444.4
606.0
763.6
1142.6
891.3
897.4
697.2
670.5
660.0
696.4
948.9
826.5
634.2
1408.9
1422.1
1466.1
1362.7
1105.8
36.1
72.7
564.1
29.4
11456.8
418.3
646.6

Fitimi
TOTALI
10%
368.6
510.0
539.9
697.9
918.3
1256.5
846.8
920.2
1278.6
1647.3
391.4
450.1
555.5
757.5
954.5
1428.2
1114.1
1121.8
871.5
838.2
825.0
870.6
1186.1
1033.1
792.8
1761.1
1777.7
1832.6
1703.4
1382.2
45.1
90.9
705.2
36.7
14321.0
522.9
808.3

4350
6018
6371
8235
10836
14827
9992
10859
15087
19438
4619
5312
6555
8939
11263
16853
13146
13237
10284
9890
9735
10273
13996
12191
9355
20781
20977
21625
20100
16310
532
1072
8321
433
168988
6170
9537

150

1.89/1p

Prodhim binder me "Fab" 18 T/ore, granil zalli, rere lavatrie

ton

7595

607.6

759.5

8963

5
NR.
NR.
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168

E M E R T I M I
MANUALI
1.93/p
1.93/1p
1.91/2p
1.94/p
1.95/p
1.96/p
97 - 98
1.99/p
1.101/p
1.101/1
1.101/2
1.101/3
1.101/4
1.101/5
1.101/6
1.101/7
188/p
188/1

Prodhim asfaltobetoni, "Fab" 18 T/ore,granil guri,rere lavatrie


Prodhim asfaltobetoni, "Fab" 18 T/ore,granil zalli,rere lavatrie
Prodhim asfaltobetoni me ngjyre, "Fab" 8-10T/ore,granil e rere guri
Pergatitje shtylla metalike T/larte, me saldim 35 ~ 110 KV
Pergatitje shtylla metalike T/larte, me saldim 220 KV
Pergatitje shtylla metalike T/larte, me bulona 220 KV
Bazamente b/a per shtylla metalike T L
Kundrapesha b/a per shtylla metalike T L
Pergatitje traversa metalike TU dhe TM, per linja 04 ~ 10 KV
Pergatitje traversa metalike T L, per linja 35 e 110 KV
Pergatitje konstruksion metalik per N/st 35 e 110 KV
Pergatitje konstruksion metalik per N/st 220 KV
Pergatitje konstruksion metalik per antena radio & televizion
Pergatitje konstruksion metalik per centina tunelesh
Pergatitje konstruksion metalik per shtylla teleferiku
Pergatitje konstruksion tuba celiku per ngritje shtyllash
Prodhim ankera me hekur te zakonshem
Prodhim ankera me hekur periodik

NJESIA
ton
ton
ton
ton
ton
ton
m3
m3
ton
ton
ton
ton
ton
ton
ton
ton
ton
ton

CMIMI
9803
8972
10750
99612
105720
110052
9425
12555
110594
106940
104159
106866
132532
117198
126083
135266
113540
111880

Shpenzime
pergjithshme
8%
784.2
717.7
860.0
7968.9
8457.6
8804.1
754.0
1004.4
8847.5
8555.2
8332.7
8549.3
10602.5
9375.8
10086.6
10821.3
9083.2
8950.4

Shenime teknike:
1. N analizat teknike betonet nuk jan paraqitur sipas markave, por sipas klasave, bazuar sipas standartit
Shqiptar dhe Europian, SSH-EN 206.
2. imentoja sht paraqitur sipas klasave bazuar n standartet shqiptare dhe europiane SSH-EN 197-1.
3. N analizat teknike Sigurimet shoqrore, q paguhen nga pundhnsi, jan marr 16.7%
n zbatim t VKM Nr.414, dat 27.06.2012.

Fitimi
TOTALI
10%
980.3
897.2
1075.0
9961.2
10572.0
11005.2
942.5
1255.5
11059.4
10694.0
10415.9
10686.6
13253.2
11719.8
12608.3
13526.6
11354.0
11188.0

11567
10587
12685
117542
124749
129861
11121
14814
130501
126190
122908
126102
156387
138293
148778
159614
133977
132018

MIME TE MATERIALEVE TE NDERTIMIT


MIME
Nr

EMERTIMI

2015

NJESIA
Manuali 1

1
2
3
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
27
28
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58

Prodhim gur kave


Prodhim gur lumi
Prodhim rere lumi
Prodhim rere natyrore shtufi
Prodhim rere e lare shtufi
Prodhim zhavor lumi
Prodhim rere lavatrice
Prodhim zall (granil) lavatrice
Prodhim cakell per betone
Prodhim cakell makinerie
Prodhim cakell gurore
Prodhim gelqere e pa shuar
Prodhim gelqere e shuar ( qull )
Prodhim llac gelqere 1 : 3
Prodhim llac gelqere 1 : 2
Prodhim lla perzier M1
Prodhim lla perzier M2,5
Prodhim lla perzier M5
Prodhim lla perzier M7.5
Prodhim lla im M2.5 (1:6)
Prodhim lla im M5(1:4.5)
Prodhim lla im M7.5(1:4)
Prodhim lla im C7/10(1:3)
Prodhim lla im C16/20(1:2)
Beton C-6/10 (Me zall)
Beton C-6/10 (Me cakell)
Beton C-7/10 (Me zall)
Beton C-7/10 (Me cakell)
Beton C-12/15 (Me zall)
Beton C12/15 (Me cakell)
Beton C-16/20 (Me zall)
Beton C16/20 (Me cakell)
Beton C-20/25 (Me zall)
Beton C-20/25 (Me cakell)
Beton C-25/30 (Me zall)
Beton C-25/30 (Me cakell)
Beton C-37/45 (Me zall)
Beton C-37/45 (Me cakell)
Eksploziv
Kapsolla zak
Kapsolla elektrike
Fitil I zak
Tel ekektrik
Qymyr guri me 2800 k kalori
Cimento 32.5 N
Cimento 32.5 R
Cimento 42.5 R
Kallep inventari
Gozhde
Solar
Avull
Boje cimentito ( ngjyra ) per asfatobeton me ngjyre
Konglomerat me rere guri + filer
Asfaltobeton me ngjyre
Tulla me 6 vrima

m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
ton
ton
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
kg
cope
cope
ml
ml
kg
kg
kg
kg
m2
kg
kg
ton
kg
ton
ton
cope

911
727
736
831
828
316
1743
931
1351
1278
550
10219
7872
4276
4929
3358
3946
4127
4228
3373
3671
3759
4953
6113
4089
4536
4439
4755
4584
4920
4868
5239
5044
5453
5627
5991
6776
7216
150
2.5
2.2
3.5
20
2.5
8.1
8.3
8.7
140
90
87
450
190
5150
10600
25

59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111

Tulla sap h=20cm


Tulla sap h=24cm
Tel bari
Hekur betoni i zakonshem 6 - 10 mm2
Hekur betoni i zakonshem > 12 mm2
Hekur betoni i periodik > 12 mm2
Hekur betoni i periodik 6 - 12 mm2
Hekur 3-5 mm2, = 6500 kg/cm2.

Oksigjen
Karbit
Elektroda
Hekur profil e shirit
Llamarine d > 2 mm
Bitum M-5 (buke)
Bitum M-3 (leng)
Dru zjarri
Tutkall vendi
Sode kaustike
Cimcakez
Polisterol kokrrizor
Kallep derrase
Kallep inventari ( me ngaterresa e rrethor )
Lende e holle pishe e stazhionuar per dyer e dritare
(importi cilesia e pare)
Lende e trashe pishe e stazhionuar per dyer e dritare
(vendi)
Ngjites GNS-2 (tutkall)
Inglizina T 10/12
Mentesha 50x52cm
Vida druri
Spanjoleta
Shufra spanjoletash
Kraheza
Bilbile
Gozhde
Vaj lini
Oketi
Zumpara
Klorur amoni
Brava sekrete per dyer
Energji elektrike
imento e zakonshme 42.5 R
imento e bardhe 42.5 R
Boje cimentito
Bllok mermeri
Rere bituminoze
Pluhur guri
Prodhim argjile per betonet e diafragmes neH/Centrale
Prodhim ankera me hekur te zakonshem
Prodhim ankera me hekur periodik
Tako druri
Kallep metalik 16/200
Dadi e bulona
Material mbushes per mastiqe bitumi
Shula per dyer te brendeshme

cope
cope
kg
kg
kg
kg
kg
kg
liter
kg
kg
kg
kg
ton
ton
m3
kg
kg
kg
m3
m2
m2

40
45
100
76
80
78
82
95
122
183
180
80
75
90000
80000
2500
1015
152
120
2200
558
305

m3

54000

m3
kg
cope
cope
cope
cope
cift
cope
cope
kg
kg
cope
m
kg
cope
kw
kg
kg
kg
m3
ton
m3
m3
ton
ton
cope
m2
kg
ton
cope

28420
1015
508
280
10
254
110
270
180
90
203
142
150
140
1000
10
8.7
12
112
30450
1827
1523
4675
113540
111880
50
152
125
1600
125

112
113
114
115
116
117
118

Pllaka mermeri te coptuara ( jashte standartit )


Granil nga guri i thyer
Boje cimentito ( ngjyra )
Uje teknologjik
Skele inventar
Tuba celiku
Eshke lkovaci

m2
m3
kg
liter
m2
kg
kg

1500
1000
110
0.125
130
110
91

MIME TE MAKINERIVE TE NDERTIMIT


MIME
Nr

EMERTIMI

2015

NJESIA
Manuali 1

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

Elektrokompresor 10m3/min
Elektrokompresor 20m3/min
Vete ngarkues 1.5 m3
Kompresor
Tokmak elektrik
Ekskavator 0.15 m3
Ekskavator 0.25 m3
Ekskavator 0.35 ~ 0.40 m3
Ekskavator 0.5 m3
Ekskavator 1.0 m3
Ekskavator 2.0 m3
Ekskavator 4m3
Buldozer DT-54/75 KF
Buldozer S-80/100 KF
Buldozer S-350/400 KF

Elektropompe 10 KW
Elektropompe 30 KW
Elektropompe 40 KW
Vinc cjap me grejfer 0.5
Vibrator
Pjata ushqyese
Granulator > 4 m3/ore
Larese shtufi bavareze
Transportier 15 m
Transportier 25 m
Transportier 40 m
Shoshe vibruese > 9 m3/ore
Shoshe rrotulluese 4-11 m3/h
Gurthyese 400x600mm
Larese rere > 5 m3
Vibro ushqyes
Shuarese gelqere
Betonjere 250 liter
Vinc
Vibrator
Elektro argano
Aparat paratensionimi
Prese blloqe betoni e betonite
Saldatrice elektrike
Gazogjen
Tranxhe elektrike

op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op

1500
1800
2625
258
63
2540
2810
2840
3750
4000
4500
4800
4300
4800
4200
230
260
310
126
53
105
280
472.5
53
79
105
263
210
578
472.5
158
158
174
53
53
45
21
37
74
80
210

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

Autovinc deri 2.5 ton


Autovinc deri 5 ton
Vinc ure
Lavigatrice
Grasese elektrike
Cirkular
Sharre shirit
Plan
Sumpatriqe
Trapon elektrik
Tranxhe per llam e profile
Fabrike asfaltobetoni 5T/h
Kazan 10000l
Ushqyes mekanik
Transportier L-10m
Elektropompe tymthithese 10kw
Aparat gazogjeni
Trapano elektrike
Saldatrice 24 kw e 500A
Tranxhe e kombinuar
Tranxhe llamarine 19 mm
Tokmak elektrik
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "
Pjale + prese mekanike
Vinc cjap 5 ton
Prese mekanike
Mulli me cekic
Forxhe kovaci
Kalander
Impianti I ri per prodhimin e shtresave asfaltike
Fadrom
Grupi i gjeneratorit
Sonde BU - 200
Makine per zirje asfalti
Penobetonjere 150 l
Prese pllaka granili
Makineri prerje e drejtim hekuri
Makineri kthim hekuri
Kamjon transporti brenda kantjerit
Fabrike asfaltobetoni 8 ~ 10 T/h
Fabrike asfaltobetoni 18 T/h
Fabrike asfaltobetoni 15 T/h
Fabrike betoni 30 m3/h

op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op
op

2800
3100
53
84
180
140
137
126
150
95
53
770
74
126
79
64
72
95
74
53
53
63
580
590
84
270
105
1313
68
84
7875
3800
680
1313
525
174
42
63
63
1800
640
1020
780
1800

MIME TE PUNETORISE TE NDERTIMIT


Nr

EMERTIMI
1 Punetori e thjeshte

NJESIA
op

2015
125

2
3
4
5
6
7

Punetori e Specializuar ne ndertim, murator,karpentjer


Punetori e specializuar me makineri , manovrator
Punetori e specializuar hekurkthyes
Punetori e specializuar elektrik
Punetori e specializuar hidraulik
Punetori e specializuar konstruksione metalike

op
op
op
op
op
op

185
185
185
185
185
185

MIME

2013

Manuali 1
830
682
656
715
799
316
1530
827
1259
1185
415
9924
7589
4042
4679
3190
3785
3978
4083
3227
3532
3627
4824
5986
3949
4401
4298
4624
4444
4789
4731
5111
4907
5325
5494
5869
6656
7105
150
2.5
2.2
3.5
20
2.5
8.1
8.3
8.7
81
90
80
450
110
5130
10671
25

40
45
100
85
85
90
90
95
122
183
180
80
75
90000
80000
2500
1015
152
120
1700
558
305
27405
28420
1015
508
280
10
254
110
270
180
90
203
142
150
140
1000
12
8.7
12
112
30450
1827
1523
4675
116021
120171
50
152
125
1600
125

1500
1000
110
0.125
46
110
91

MIME

2013

Manuali 1
1700
1900
2625
158
63
1870
1870
1900
2400
2700
3000
3200
2200
2600
3250
165
190
225
126
53
105
280
472.5
53
79
105
263
210
578
472.5
158
158
174
53
53
45
21
37
74
80
210

1660
2200
53
84
180
140
137
126
150
95
53
770
74
126
79
64
72
95
74
53
53
63
147
210
84
158
105
1313
68
84
7875
3650
680
1313
525
174
42
63
63
1575
640
1020
780
1800

MIME

2013
115

174
174
174
174
174
174

You might also like