You are on page 1of 71

MPPT

DREJTORIA E POLITIKAVE TE NDERTIMIT

Qershor - 2012

Manuali 1
Nr.
EMERTIMI
Analize
1

Njesia
3

1.1/p Prodhim gur kave


Sp + p
Shtese mbi page 65%
Eksploziv 100 km
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
T/km
op
op
op
op
kg
cope
ml

1.3/p Prodhim gur lumi


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

m3
op
leke

1.4/p 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
Eksploziv

m3
op
leke
T/km
op
op
op
kg

op

PRODHIMI I MATERIALEVE TE NDERTIMIT

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

2.94
338

115
0.650

338.1
220

0.032
0.085

30
30

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

0.04

1500
1800
2450
2500

12

13

0.02
0.01

558

0.17

115
0.650

30

115
0.650

19

150
2
20

206

45
0.506
3
49

816

65

82

963

5
5

517

41

52

611

686

55

69

810

200.1
130
17

330

0.35
40.3

TOTALI
10%
18

310.5
202
512

1.74
200

16

Fitim

60
72
49
25
0.3
0.23
0.15

115
0.650

15

Shp
pl
8%
17

1
3
0.04

2.7
311

14

Shuma

136 0.06
136

1730

95
95

1.25

100

125
125

40.25
26
7.5

17

128
0.04
0.05
0.023

Page 1

1250
2350
2450

50 Rere
108 1.21
56
0.51

100

121

150

76.5

Nr.
EMERTIMI
Analize
1

2
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
cope
ml

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

66
m3
op
leke
T/km
op
op
op
op
op
op
op
m3

1.15
132

115
0.650

m3

Ekskavator 1 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
Shuma:

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

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

128

13
0.02
0.2

14
2
20

214.5

7.5

17

200
120
50
100
250
450
100

Fitim
TOTALI
10%
18

19

610

49

61

720

121
121

699

56

70

824

200
200

200

16

20

236

625
625

1204

96

120

1421

24
20
6
22
55
99
6
1.21

128

100

232

0.03

0
1

200

115
0.650

16

Shp
pl
8%
17

128
0.12
0.17
0.11
0.22
0.22
0.22
0.06

0.88
101

15
0.044
4
202

Shuma

132.3
86

218

1.15/p Prodhim zhavor lumi

1.18/p Prodhim zall lavatrice

op

101
66
8.5

17

145
0.64
0.06
0.12
0.06
0.12
0.06
0.023
0.017

75
250
200
550
450
200
2450
1730

48
15
23
32
53
12
56
29
3.125 200.0

167

145

m3
Page 2

268

Nr.
EMERTIMI
Analize
1

2
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:

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:
1.19/1p Prodhim akell makinerie
Sp + p
Shtese mbi page 65%
Transport gur kave
Vibro ushqyes
Transportier 15 m
Transportier 25 m
Gurthyese 400x600mm
Granulator 4 m3
Gur kave
Shuma:

Njesia
3
op
leke
T/km
op
op
op
op
op
op
op
op
m3

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
0.44
50.6

5
115
0.650

6
50.6
33

8.5

17

11

0.32
0.03
0.06
0.03
0.06
0.03
0.01
0.01

75
250
200
550
450
200
2450
1730

12

13

14

1.36
156

115
0.650

145

Fitim
TOTALI
10%
18

19

24
7
12
17
26
6
27
19
137

17

294
294

659

53

66

778

115
115

650

52

65

767

115
115

580

46

58

684

13
0.18
0.18
0.18
0.18
0.18
0.35

150
50
75
550
250
200

27
9
14
99
45
70
1.15 100.0

115
0.650

16

Shp
pl
8%
17

156.4
102
0.782

1.36
156

15

Shuma

145

258
m3
op
leke
m3
op
op
op
op
op
m3

10

1.47 200.0
83

m3
op
leke
m3
op
op
op
op
op
op
m3

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

13

264

156.4
102
0.782

17

13
0.18
0.18
0.18
0.18
0.18

150
50
75
550
250

27
9
14
99
45
1.15 100.0

258

13

Page 3

194

Nr.
EMERTIMI
Analize
1
2
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:

Njesia
3
m3
op
leke
m3
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

0.35
40.3

115
0.650

40.25
26
0.782

17

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

0.02
0.05

2350
2450

12

13

14

1.20/p Prodhim gelqere pashuar


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

ton
op
leke
m3
kg
m3

1.20/1p Prodhim gelqere e shuar


Sp + p
Shtese mbi page 65%
Shuarese gelqere
Transportier 40 m
Elektropompe 10 KW
Vinc cjap me grejfer 0.5
Gelqere e pashuar
Shuma:

ton
op
leke
op
op
op
op
ton

2.72
313

115
0.650

13

158

17

90
50
750
550
250
75

13

345

28

35

408

495.3

938
938

1963

157

196

2316

5975
125
6100

9080

726

908

10714

3960
3960

7480

598

748

8826

1472
957
8.5
23.9
2429

115
0.650

108
108

24
14
203
149
68
39
1.15 815.9

516

4.3
495

19

13
0.27
0.27
0.27
0.27
0.27
0.52

115
0.650

TOTALI
10%
18

312.8
203
0.782

12.8
1472

Fitim

35
123
1.08 100.0

m3
op
leke
m3
op
op
op
op
op
op
m3

16

Shp
pl
8%
17

13

66

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:

15

Shuma

17
17

145
406

2390
1.25

2.5
100

550.8

494.5
321
0.75
150
0.31
100
0.25
150
0.25 10091

113
31
38
2523
0.66

816

2704

Page 4

6000

Nr.
EMERTIMI
Analize
1
2
1.21/p Prodhim lla gelqere 1:3
Sp + p
Shtese mbi page 65%
Betonjere 250 liter
Gelqere e shuar
Rere
Shuma:

Njesia
3
m3
op
leke
op
kg
m3

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
4.8
552

5
115
0.650

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

m3
op
leke
op
kg
m3

0.9

1.23/p Prodhim lla perzier M15


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 M25


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 M50


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

m3
op
leke
op
kg
kg

4.8
552

115
0.650

150

15

339
1.03

9.00
870

3051
896
3947

4993

399

499

5892

3915
774
4689

5735

459

574

6767

945
889
896
2730

3776

302

378

4456

783
1607
879
3269

4314

345

431

5091

135

150

135

552
359
150

135
105
114
1.03

911

552
359
150

135
87
206
1.01

911

115
0.650

9
7.8
870

135

0.9

4.8
552

9
870

135

0.9

115
0.650

19

552
359

911

4.8
552

TOTALI
10%
18

14

435
0.89

115
0.650

Fitim

13

135

0.9

4.8
552

16

Shp
pl
8%
17

552
359

911

1.22/p Prodhim lla gelqere 1:2


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

12

Shuma

9
7.8
870

135

552
359
0.9

150

135
90
253

Page 5

9.00
7.8

810
1973

Nr.
EMERTIMI
Analize
1

2
Rere

Njesia
3
m3

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

911

1.23/p Prodhim lla perzier M75


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 M25 (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 M50(1:4.5)


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 M75(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

m3
op
leke
op

4.8
552

115
0.650

12

13
0.92

135

150

911

800

911

800

911

540
2161
783
3484

4529

362

453

5345

7.8 1606.8
870
983
2590

3581

286

358

4225

1958
905
2863

3853

308

385

4547

2106
827
2933

3923

314

392

4629

9
7.8
870

80
7.8
870

552
359
800

80
270
0.95

911

115
0.650

5463

80

0.1

4.8
552

463

552
359
251
1.04

115
0.650

370

80

80

0.1

4.8
552

19

552
359
206
1.13

115
0.650

TOTALI
10%
18

4630

135

0.1

4.8
552

16

Fitim

135
60
277
0.9

115
0.650

15
800
3584

Shp
pl
8%
17

552
359
0.9

4.8
552

14
870

Shuma

80

552
359
0.1
Page 6

800

80

7.8
870

Nr.
EMERTIMI
Analize
1

2
imento 32.5 N
Rere
Shuma:

Njesia
3
kg
m3

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

911

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

1.26/2 Beton C-6/10 (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

1.27/1 Beton C-7/10 (Me zall)


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

m3
op
leke
op
m3
m3
kg
liter

4.8
552

115
0.650

12

13
410
0.92

80

800

911

17
17
17
17

607

800

306
476
17
17
816

5481

438

548

6468

4954
774
5728

6719

538

672

7928

336
508
1482
1880
4206

5709

457

571

6737

350
513
1560
1880
4303

5807

465

581

6852

80
0.49
0.77
190
200

686
659
7.8
9.4

80

0.1
17
17
17
17

607

115
0.650

19

368
239
18
28
1
1

3.2
368

TOTALI
10%
18

368
239
0.1

115
0.650

9.4
870

80

18
28
1
1

3.2
368

16

Fitim

80
527
0.89

115
0.650

15
3690
800
4490

Shp
pl
8%
17

552
359
0.1

3.2
368

14
9.0
870

Shuma

800

306
476
17
17
816

80
0.51
0.79
200
200

686
650
7.8
9.4

80

368
239
0.1
18
28
1
1

17
17
17
17

306
476
17
17

Page 7

800

80
0.49
0.78
232
200

686
659
7.8
9.4

336
514
1810
1880

Nr.
Analize
1

EMERTIMI

Njesia

op

2
Shuma:

1.27/2 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

1.28/p 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

1.28/1 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

1.29/p Beton C-16/20 (Me zall)


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

m3
op
leke
op
m3
m3
kg
liter

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

3.2
368

6
607

115
0.650

368
239

9
816

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.1
17
25
1
1

17
17
17
17

607

3.2
368

115
0.650

17
17
17
17

607

15
4540

80
686
650
7.8
9.4

80

800

306
476
17
17
816

329
500
1895
1880
4605

6040

483

604

7128

336
508
2205
1880
4929

6432

515

643

7590

329
500
2313
1880
5023

6458

517

646

7620

80
0.49
0.77
245
200

686
659
9.0
9.4

80

0.1
17
17
17
17

607

115
0.650

14

368
239
17
25
1
1

3.2
368

13

0.48
0.77
243
200

0.1

115
0.650

800

289
425
17
17
748

12
80

368
239
18
28
1
1

3.2
368

11

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
6043 483
604
7131

Shuma

800

289
425
17
17
748

80
0.48
0.77
257
200

686
650
9
9.4

80

368
239
0.1
17
27
1
1

17
17
17
17

289
459
17
17

Page 8

800

80
0.47
0.76
287
200

686
659
9
9.4

323
501
2583
1880

Nr.
Analize
1

EMERTIMI

Njesia

op

2
Shuma:

1.29/1 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

1.30/p Beton C-20/25 (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

1.30/1 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

1.31/p Beton C-25/30 (Me zall)


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

m3
op
leke
op
m3
m3
kg
liter

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

3.2
368

6
607

115
0.650

368
239

9
782

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.1
17
24
1
1

17
17
17
17

607

3.2
368

115
0.650

17
17
17
17

607

15
5287

80
686
650
9
9.4

80

800

289
459
17
17
782

323
487
2718
1880
5408

6826

546

683

8055

323
501
2764
1880
5467

6937

555

694

8185

316
494
2933
1880
5622

7058

565

706

8328

80
0.47
0.76
294
200

686
659
9.4
9.4

80

0.1
17
17
17
17

607

115
0.650

14

368
239
17
24
2
1

3.2
368

13

0.47
0.75
302
200

0.1

115
0.650

800

289
408
17
17
731

12
80

368
239
17
27
1
1

3.2
368

11

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
6756 540
676
7972

Shuma

800

289
408
34.0
17
748

80
0.46
0.76
312
200

686
650
9.4
9.4

80

368
239
0.1
16
27
2
1

17
17
17
17

272
459
34
17

Page 9

800

80
0.44
0.74
368
200

686
659
9.4
9.4

302
488
3459
1880

Nr.
Analize
1

EMERTIMI

Njesia

op

2
Shuma:

1.31/1 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

1.34/p Beton C-37/45 (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

1.34/1 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

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

3.2
368

6
607

115
0.650

368
239

9
782

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

0.1
15
23
2
1

17
17
17
17

607

3.2
368

115
0.650

13

14

15
6129

80
0.43
0.73
388
200

686
650
9.4
9.4

80

0.1
17
17
17
17

607

115
0.650

800

255
391
34
17
697

12
80

295
474
3647
1880
6297

7681

614

768

9063

288
415
4935
1880
7519

8920

714

892

10525

275
409
5226
1880
7790

9124

730

912

10766

368
239
15
23
3
1

3.2
368

11

800

255
391
51
17
714

80
0.42
0.63
525
200

686
659
9.4
9.4

80

368
239
0.1
14
20
3
1

17
17
17
17

607

238
340
51
17
646

800

80
0.4
0.63
556
200

686
650
9.4
9.4

80

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

m3
op
leke
m3
m2
kg
kg

26.3
4568

174
0.167

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
7598 608
760
8966

Shuma

4568
763
1.122

17

19

Page 10

1.02
22.5
0.11
4.4

6826
150
90
80

6963
3375
9.9
352

Nr.
EMERTIMI
Analize
1

2
Vinc
Vibrator

Njesia
3
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:

5330

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
1.2
0.6

11
50
50

19

12
60
30
90

13

14

15

10700

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

16139 1291

1614

19044

12399

992

1240

14631

10583

847

1058

12488

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
Shuma:

m3
op
leke
m3
m2
kg
kg
op
op

16.4
2854

174
0.167

2854
477
1.122

17

19

1.02
12
0.06
2.4
1.2
0.6

3330

50
50

19

6826
150
90
80

60
30
90

6963
1800
5
192

8960

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:

m3
op
leke
m3
m2
kg
kg
op
op

11.6
2010

174
0.167

2010
336
1.122

17

19

1.02
7
0.04
1.4
1.2
0.6

2345

50
50

19

6826
150
90
80

60
30
90

6963
1050
4
112

8128

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

m3
op
leke
m3
m2
kg
kg
op
op

8.82
1535

174
0.167

1535
256
1.122

17

19

1.02
5
0.03
1
1.2
0.6

Page 11

50
50

60
30

6826
150
90
80

6963
750
3
80

Nr.
Analize
1

EMERTIMI

Njesia

op

2
Shuma:

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta
5

6
1791

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

19

12
90

13

14

15
7795

1.02
4
0.02
0.75

6826
150
90
80

6963
600
2
60

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
9695 776
970
11441

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
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:

m3
op
leke
m3
m2
kg
kg
op
op

7.56
1315

174
0.167

1315
220
1.122

17

1.2
0.6
1535

m3
op
leke
m3
m2
kg
kg
op
op

7.21
1255

174
0.167

17

19

7624

1.02
9
0.05
1.8
1.2
0.6

174
0.167

60
30
90

9269

741

927

10937

9963

797

996

11756

14559 1165

1456

17180

1255
210
1.122

24
4176

50
50

19

1464

m3
op
leke
m3
m2
kg
kg
op
op

19

50
50

19

6756
150
90
80

60
30
90

6891
1350
5
144

8390

4176
697
1.122

17

19

1.02
15
0.13
3
1.2
0.6

4873

19
Page 12

50
50

60
30
90

6937
150
90
80

7075
2250
12
240

9577

Nr.
EMERTIMI
Analize
1

Njesia
3

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

21.4
3715

174
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

13

14

15

1.02
13
0.11
3

7058
150
90
80

7199
1950
10
240

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

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
Shuma:

m3
op
leke
m3
m2
kg
kg
op
op

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

Sp + p

1.122

17

1.22
212

174
0.167

17

13

13843 1107

1384

16335

6826
150
450
80

2.5
4
6.5

608
225
24
240

1097

1364

109

136

1610

1661

133

166

1960

334.1
56
17

21

0.109
2.1
0.11
0.42
0.13
0.18

390

174

50
50

13

1.210

1.51

9399

0.089
1.5
0.054
3
0.05
0.08

174
0.167

60
30
90

212
35
0.770

1.92
334

50
50

19

248

m2
op

19.07

1.2
0.6
4335

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:

Prodhim soleta b/a te


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

3715
620

21

263
Page 13

50
50

6.5
9
15.5

7681
150
450
80

837
315
50
34

1235

Nr.
EMERTIMI
Analize
1

2
Sigurime shoqerore 16.7%
Beton C-16/20
Kallep inventari
Tulla me 6 vrima
Solar
Vinc
Vibrator
Shuma:

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

Njesia
3
leke
m3
m2
cope
kg
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
263

5
0.167

0.880

17

15

0.005

17

0.1

2.44
425

174
0.167

174
0.167

1.507

17

26

0.007

17

0.12

14

15

16

Fitim
TOTALI
10%
18

19

6826
150
25
80

8.5
5
13.5

553
105
400
27

1085

1420

114

142

1676

50
50

6826
150
25
80

10
9
19

2268

181

227

2676

11063

885

1106

13055

935
150
600
43

1728

2366
395
17

190.7

1.02
5.8
0
4
0
0.6

174
0.167

13

0.137
1
24
0.54

26

11.22

13.6
2366

12

Shp
pl
8%
17

424.6
71

2762

m3
op
leke
m3
m2

50
50

15

0.2
0.17

13.6
2366

11

0.081
0.7
16
0.34
0.17
0.1

495

m3
op
leke
m3
m2
kg
kg
op
op

10

Shuma

44

307

m2
op
leke
m3
m2
cope
kg
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

191

0
50

6756
150
92
80

0
30
30

6891
870
0
320

8081

2366
395
11.22

17

191

Page 14

1.02
5.8

6756
150

6891
870

Nr.
EMERTIMI
Analize
1

2
Hekur betoni
Solar
Vinc
Vibrator

Njesia
3
kg
kg
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

13
0
4

1.2
0.6

Shuma:

2762

50
50

191

14
92
80

60
30
90

15

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

0
320

8081

11123

890

1112

13126

1197

96

120

1412

1786

143

179

2108

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:

m2
op
leke
m3
leke
m2
leke
kg

2.2
383

174
0.167

382.8
64
0.913

17

16

0.083
630.7
0.2
30
0.43
0.13
0.18
0.18

447

50
50
30

16

7598
2%
150
20%
80

6.5
9
5
21

631
12.6
30
6.0
34.40

714

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:

m2
op
leke
m3
leke
m2
leke
kg

4.13
719

174
0.167

719
120
1.144

17

19

0.2
0.27
0.27
839

19

Prodhim soleta b/a te paranderura,

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


Sp + p
Sigurime shoqerore 16.7%

0.104
790.2
0.3
23.71
0.41

m2
op
leke

2.96
515

174
0.167

515
86
Page 15

50
50
30

10
14
8
32

7598
3%
150
20%
80

790
24
45
5
33

896

Nr.
EMERTIMI
Analize
1

2
Beton C-25/30
Kallepi mbi vleren e betonit
Kallep inventar
Mirembajtje kallepi
Solar
Vinc
Vibrator
Elektro argano
Shuma:

Njesia
3
m3
leke
m2
leke
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

7
1.144

9
17

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

12

19

0.2
0.27
0.27
601

11

50
50
30

19

13
0.104
790.2
0.3
45
0.41

14
7598
2%
150
20%
80

10
14
8
32

15
790
16
45
9.0
32.8

893

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

1545

124

154

1823

1895

152

190

2236

1788

143

179

2110

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

m2
op
leke
m3
leke
m2
leke
kg

3.63
632

174
0.167

632
105
1.144

17

19

0.131
995.4
0.35
52.5
0.36
0.2
0.27
0.27

737

m2
op
leke
m3
cope
kg

1.46
254

174
0.167

19

16.96

296

1.46

174

10
14
8
32

995.4
19.9
52.5
10.5
28.8

1107

254
42
17

0.017
30
0.36

288
0.2

m2
op

50
50
30

7598
2%
150
20%
80

288

254
Page 16

50

6719 114.22
35
1050
80
28.8

10

10

1193

Nr.
EMERTIMI
Analize
1

2
Sigurime shoqerore 16.7%
Llac cimenti 1:2
Tulla sap
Solar
Vinc
Vibrator
Elektro argano
Shuma:

Njesia
3
leke
m3
cope
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
254

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

10

17

296

0.08
13.9

13
0.017
26
0.36

50

221

12.50

20

2396

6719
45
80

114
1170
28.8

10

1313

6826
70
113
80
450
12

250
250

16

TOTALI
10%
18

19

1840

147

184

2172

7535

10181

814

1018

12014

24.2
7.3
4.4
1.4
37

56

66

7031
91
1
112
36
264

13.92
2
17
17
17

0.3
0.9
1.0

Mak

0.01
16

174
0.167

15

Fitim

10

1.03
1.3
0.01
1.4
0.08
22

174
0.167

14

Shp
pl
8%
17

2053
343

0.015
0.055
0.056

0.06
10.4

12

221
0.2

174
0.167

11

Shuma

42
13.00

Panele te plota horizontale b/a C1.72/p 16/20


m3
Sp + p
op
11.8
Sigurime shoqerore 16.7%
leke 2053
Beton C-16/20
m3
Tako druri
cope
Tel bari
kg
Solar
kg
Avull
ton
Energji elektrike
kw
Transport
leke
Shuma:
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:

5
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

35

3.1
0.006
0.007
0.5 0.018
0.5

7.8
1204
659
80

3.73
0.007
0.008
0.6 0.019

7.8
1204
659
80

10.44
2
0.020
0.067
0.067

17
17
17

0.3
1.1
1.1

Mak

0.02
Page 17

35

29.1
8.9
5.2
1.5

Nr.
Analize
1

EMERTIMI

Njesia

op

2
Shuma:

9
2.6

12

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%
Beton C-16/20

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

0.09
15.7

174
0.167

10

0.002
0.005
0.005

17
17
17

0.03
0.1
0.1

Mak

0.01
18

0.96
167

174
0.167

17

2.8

17

2.2

mak

vinc

mak

vibrator

mak

0.02
0.01
0.03

d/hekur

13

14

15
45

1.6
0.003
0.003
0.2 0.12
0.2

7.8
1204
659
80

12
4
2
10
28

47

55

0.013
1.5
1.07
0.8 0.08
0.7
12
6.4 0.07
7.9

7681
109
93
150
10%
80

100
164
100
12
1.20
6
382

589

47

59

696

6826 55.975
109 51.23
150
12
2%
0.24
80
8
127

324

26

32

383

167
28
17

mak

vinc

mak

vibrator

mak

1.8

0.008
0.47
0.05 0.08
0.25
12
0.00
0.1
0.3

2.1

0.01

0.00
0.01
0.00

d/hekur

194.9

174
0.167

50
50
200

5.0

0.103

0.34
59.2

12
0.6

167
28

0.130

174
0.167

35

0.2

0.163

0.96
167

11

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
60
5
6
71

Shuma

16
3

194.9

cope
op
leke
m3

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

50
50
200

59
10
0.125

17

Page 18

6756

67.6

Nr.
EMERTIMI
Analize
1

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

Njesia
3
kg
kg
m2
m2
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

0.035

17

mak

vinc

mak

vibrator

mak

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:

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

Pergatitje hekur betoni i


1.87/p periodik > 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
8.7

174
0.167

20

0.01
0.01
0.01

0.6
0.5
1.2
2.3

0.1

13
0.07
0.57
0.08
12
0.1

14
109
93
150
2%
80

15
7.6
53.0
12.0
0.2
8.0
148

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

222

18

22

263

1.02
0.01
0.00

80
60

0.4
0.2

0,0005

50

0.025

93

0.6

106

11

125

104

10

123

102

10

121

95

95

5.22
1
20

0.1

Elektro argano

6.1

174
0.167

50
50
200

0.1

0.005

0.03
5.22

12

Shuma

8.7
1

10

174
0.167

11

2.7

0.005

0.03
5.22

10

0.6

d/hekur

69

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

0.00
0.00
0.00

80
60
30

0,0005

50

0.1

0.1
0.2
0.0
2.5
2.9

1.03

92

94.76

0.004

92

0.368
95

5.22
1
0.005

6.1

20

0.1

0.1

Page 19

0.0
0.0
0.0

80
60
0

0,0005

50

0.128
0.24
0
2.5
2.87

1.03

90

92.7

0.004

90

0.4
93

Nr.
EMERTIMI
Analize
1

Njesia
3

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

0.03
4.52

174
0.167

4.524
1

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

13

14

15

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

Pergatitje hekur 3-5 mm2, =

1.88/p 6500 kg/cm2 per elm.b/a,para.perg. kg


Sp + p
op
Sigurime shoqerore 16.7%
leke
Hekur betoni
kg
Prerje e drejtim hekuri makin
op
Kthim hekuri
op
Tel bari
kg
Vinc
op
Shuma:

0.005

20

5.3

0.1
0.0
0.0
0.0

80
60
0

0,0005

50

0.1

0.96
0.36
0
0.25
1.6

1.01

115

116

0.015

113

2
118

125

10

12

147

133

11

13

157

120843 9667 12084

142595

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
Sigurime shoqerore 16.7%
Hekur profil e shirit
Llamarine e zeze
Kthim hekuri

ton
op
leke
kg
kg
kg
kg
op

0.07
12.7

174
0.167

12.7
2
0.005

20

1.01
0.006

80
60

0,0005

50

0.012

15

85
14790

0.1

174 14790
0.167 2470
20

103

Tranxhe elektrike
Saldatrice
Trapano elektrik
Vinc ure

80
13920

115

0.96
0.36
0.25
1.6

116

116

Gazogjen

5.15

17260

ton
op
leke
kg
kg
op

0.1

1.5
1.5
15
1.5
3,0

70
200
90
90
50

103

174 13920
0.167 2325

105
300
1350
135
150
2040

810
220
1
10
10

105
200
450

910
120
1.5

94

76140

95
200
285
135

20900
200
2850
1350
101440

Gazogjen

5.15

20

103

Tranxhe elektrike
Saldatrice

Page 20

1.5
1
5

70
200
90

94

95
200

85540
11400
300

karbit

Nr.
EMERTIMI
Analize
1

2
Elektroda
Vinc

Njesia
3
kg
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Vinc ure

16245

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:

ton
op
leke
kg
op
liter
op
kg
op
kg
kg

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

121
21054

174 21054
0.167 3516

Pergatitje shkalle metalike me


1.107/p e profile
ton
Sp + p
op
Sigurime shoqerore 16.7%
leke
Hekur
kg
Hekur profil e shirit
kg
Llamarine d > 2.5 mm
kg
Elektroda
kg

12
180
100
1035

13
4.0
15

105
2160
120
12.6
0
125

860
1.5
4
15.0
30.0
1.0
50,0
120,0

120

1.5
24
0.6
0.14
0
0,25

70
90
200
90
0
50

120

174 14790
0.167 2470
20

120

Trapano

92

200
150
135
250
120
94
95

2523

1.5
25
0
3
3
2

70
90
100
200
90
2000

105
2250
0
600
270
4400

79120
300
600
2025
7500
120
3500
7800
100965

2.5

200

500

25.0
23,0

135
250

3375
5750

730.0

94
95

65700
21000
96325

300,0
17260

91

15
1140
2025
100405

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

oksigjen

117788 9423 11779

138989

karbit
oksigjen
dadi e bulona

128178 10254 12818

151250

Gazogjen

15834

14
285
135

Shuma

Gazogjen

20

24570

85

11
90
50

103

6.00

14790

10
2
2.0

Trapano elektrik

Shuma:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

120

7625

174 15834
0.167 2644
20.4

20

408

Page 21

240
400
380
6

92
94
95
285

22080
37600
36100
1710

karbit
oksigjen

121330 9706 12133

143169

Nr.
EMERTIMI
Analize
1

2
Karbit
Oksigjen
Saldatrice elektrike
Gazogjen
Tranxhe elektrike
Autovinc
Vinc ure
Shuma:

Njesia
3
kg
liter
op
op
op
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

18478

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:

ton
op
leke
kg
kg
kg
liter
kg
op
op
op

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
Saldatrice elektrike
Gazogjen
Autovinc
Shuma:

ton
op
leke
kg
kg
kg
liter
kg
op
op
op

1.114/p Prodhim masti bitumi


Sp + p

ton
op

344
59856

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

9.5
3
2
0.2
1.5

90
70
200
2000
50

855
210
400
400
75
1940

408

20

408

69852

90
70
2000

408

16

Fitim
TOTALI
10%
18

19

120641 9651 12064

142357

92
94
200
135
285

3780
1400
400
5580

191405 15312 19140

225858

175323 14026 17532

206882

57960
35720
2400
13500
5985

115565

174 46110
0.167 7700
20.4

20

408

650
360
12
100
21
42
20
0.2

53810

12.8

15
300
2025

99815

630
380
12
100
21
42
20
0.2

265

14
200
135

Shp
pl
8%
17

174 59856
0.167 9996
20.4

46110

13
1.5
15

Shuma

115

408

1472
Page 22

90
70
2000

3780
1400
400
5580

92
94
200
135
285

59800
33840
2400
13500
5985

115525

Nr.
EMERTIMI
Analize
1

Njesia

2
Sigurime shoqerore 16.7%
Te ndryshme
Mak per zierje asfalti
Bitum M-5 (buke)
Bitum M-3 (leng)
Material mbushes
Dru zjarri
Shuma:

3
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
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

1.123/p Shpatulla dritare granili

m2

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
1472

5
0.167

6
246

8
1

9
20

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

13

14

500

530.7

174
0.167

20

1000

17
17

1.7
5.44
0.75

619

530.7

174
0.167

54000
32000
160
1620
87780

20
0.04

7.8
650

156
26

19

90518 7241

9052

106811

0.2
1.5

550
115

110
173
464

60

60

1151

92

115

1358

1050

84

105

1239

1002

80

100

1182

531
89
17
17

1.7
5.44
0.75

619

174
0.167

80

0.1
0.32

2.7
470

TOTALI
10%
18

531
89
0.1
0.32

3.05

Fitim

1000
0.6 90000
0.4 80000
0.1 1600
0.6 2700

3.05

16

Shp
pl
8%
17

20
2

1718

15

Shuma

80

20
0.04

7.8
650

156
26

0.15
1.5

60
115

9
173
363

60

60

470
78
0.1
0.32

17
17

1.7
5.44
0.75

548

Page 23

80

20
0.04

7.8
650

156
26

0.15
1.7

60
115

9
196
386

60

60

Nr.
EMERTIMI
Analize
1

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

Njesia
3
op
leke
ton
m3
op
m2
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
2.07
360.2

5
174
0.167

6
360
60

0.1
0.24

17
17

10

m2
op
leke
ton
m3
op
m2
kg

0.75

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

M
op
leke
m3
m2
kg

1.126/p Bordura betoni 15x35cm


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

M
op
leke
m3
m2

2.1
365.4

174
0.167

17
17

16
0.03

7.8
650

125
19

0.15
1.5

60
115

9
173
326

16

TOTALI
10%
18

19

812

65

81

958

80

28
0.04

7.8
650

218
26

0.15
1.5

60
125

9
187
441

938

75

94

1107

205
30
19
254

349

28

35

412

430
60
40
530

659

53

66

777

60

60

17

0.03
0.2
0.24

6826
150
80

98.9
17
0.788

17

115

115
0.167

15

Fitim

75.9
13

89

0.88
101

14

Shp
pl
8%
17

60

3
8

11

0.375

115
0.167

13

Shuma

365
61

426

0.86
98.9

12

60

0.75

115
0.167

80

0.15
0.48

0.66
75.9

11

1.7
4.08

420

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:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

13

0.063
0.4
0.5

6826
150
80

13

101.2
17
0.663

17

11

Page 24

0.053
0.25

6826
150

362
38

Nr.
EMERTIMI
Analize
1

2
Solar

Njesia
3
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:

118

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
Solar
Betonjere
Vinc
Shuma:

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

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

M
op
leke
kg
m3
m3
m2
10%

0.9
104

115
0.167

17

15

0.07
0.35
0.43

17

19

0.088
0.45
0.54

15

16

Fitim
TOTALI
10%
18

19

26
425

554

44

55

654

6826
150
80

478
53
34
565

700

56

70

826

6826
150
80

601
68
43
711

865

69

86

1020

505

40

50

595

81.78
14
17
17
17

2.55
10.03
4.59

10.4
9.0
0.022 1204
0.01
659
1.48
150
222 10%
0.22
80
0.02
0.01

95

174
0.167

14
80

19

0.15
0.59
0.27

0.8
139

13
0.32

Shp
pl
8%
17

115
19

134

174
0.167

12

15

1.12

0.47
81.8

11

Shuma

103.5
17

120.8

115
0.167

10
11

0.875

1
115

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

17

150
50

3
0.5
4

93.6
26.5
6.6
222.0
22.2
17.6

388

139.2
23
0.30
1.13
0.54

17
17
17

5.1
19.21
9.18

Page 25

19.6
0.042
0.01
2.16
324

9.0
1204
659
150
10%

176.4
50.6
6.6
324.0
32.4

Nr.
EMERTIMI
Analize
1

2
Solar
Betonjere
Vinc

Njesia
3
kg
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

162.4
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
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

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

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

M
op
leke
kg
m3
m3
m2
10%
kg

10
0.03
0.02

Shuma:
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:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

0.87
151

174
0.167

17
17
17

177

14
80

4.5
1
6

15
26.4

616

28.4
0.061
0.025
2.82
423
0.43

16

Fitim
TOTALI
10%
18

19

818

65

82

965

150
50

9.0
1204
659
150
10%
80

6
1
7

1075

86

107

1268

1558

125

156

1838

255.6
73.5
16.5
423.0
42.3
34.4

845

288.8
48
17
17
17

6.5
41.8
19.7

42.4
0.091
0.043
3.52
528
0.53
0.06
0.02

337

174
0.167

13
0.33

6.46
28.05
11.56

46

0.38
2.46
1.16

1.78
310

12

Shp
pl
8%
17

151.4
25

0.04
0.02

174
0.167

150
50

33

0.38
1.65
0.68

1.66
289

11

Shuma

68

150
50

9.0
1204
659
150
10%
80

9
1
10

381.6
109.6
28.4
528.0
52.8
42.4

1143

309.7
52
0.75
2.89
1.35

17
17
17

12.75
49.13
22.95

Page 26

49.6
0.107
0.05
4.14
621
0.62

9.0
1204
659
150
10%
80

446.4
128.9
33.0
621.0
62.1
49.6

Nr.
EMERTIMI
Analize
1

2
Betonjere
Vinc

Njesia
3
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:
1.129/1p

1.130/1p

1.131/1p

361

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:

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

Tub betoni 300 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 400 mbeshtetj


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

M
op
leke
kg
m3
m3
m2
10%
kg
op

1.02
177

174
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.08
0.02

85

17
17
17

3.1
11.6
6.0

207

14

15

1341

16

Fitim
TOTALI
10%
18

19

1800

144

180

2124

9.0
1204
659
150
10%
80

3.3
0.5
4

689

55

69

814

941

75

94

1110

108.0
30.1
8.6
267.0
26.7
17.6

458

208.8
35
17
17
17

5.6
21.6
11.1

22
0.047
0.024
2.16
324
0.33
0.03
0.02

244

174
0.167

150
50

21

0.33
1.27
0.65

1.45
252

13

12
0.025
0.013
1.78
267
0.22
0.02
0.01

174
0.167

12
12
1.1
13

Shp
pl
8%
17

177.5
30
0.18
0.68
0.35

1.2
209

11
150
50

Shuma

150
50

38

9.0
1204
659
150
10%
80

5
1
6

198.0
56.6
15.8
324.0
32.4
26.4

653

252.3
42
0.50
2.43
0.95

17
17
17

8.5
41.3
16.2

33
0.09
0.035
2.82
423
0.42
0.04

Page 27

150

5.4

9.0
1204
659
150
10%
80

297.0
108.4
23.1
423.0
42.3
33.6

Nr.
EMERTIMI
Analize
1

2
Vinc

Njesia
3
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:
1.132/1p

1.133/1p

294

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
Zall lavatrice
Kallep inventar
Mirembajtje kallepi
Solar
Betonjere
Vinc
Shuma:

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

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

1.91
332

174
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.02

66

17
17
17

388

15
927

16

Fitim
TOTALI
10%
18

19

1294

104

129

1527

150
50

9.0
1204
659
150
10%
80

15.9
1.1
17

1726

138

173

2037

2046

164

205

2414

450.0
127.7
34.9
528.0
52.8
42.4

1236

400.2
67
0.89
3.43
1.73

17
17
17

15.1
58.3
29.4

59
0.127
0.064
4.14
621
0.62
0.11
0.02

174
0.167

14

1
6

50
0.106
0.053
3.52
528
0.53

86

467
m2
op
5.9
leke 1027
kw
m3
m3
kg
cope
cope
cope
cope

13

12.8
48.6
24.3

0.11
0.0

174
0.167

12

Shp
pl
8%
17

332.3
56
0.75
2.86
1.43

2.3
400

11
50

Shuma

1027
171

103

2.00

100

150
50

15.8
1.1
17

9.0
1204
659
150
10%
80

531.0
152.9
42.2
621.0
62.1
49.6

1459

200
3
12
36.0
0.003 30000
90.0
0.04 35000 1400.0
0.36 1000 360.0
2.65
500 1325.0
1.27 1050 1333.5
18.7
10 187.0
0.64
250 160.0

Page 28

Nr.
EMERTIMI
Analize
1

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

1.139/p Dritare druri kase bylme


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

Njesia
3
cift
cope
cope
kg
kg
cope
m
kg
op
op
op
op
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

10

0.35
0.33
0.42
0.38
0.32
0.24
1198

m2
op
6.8
leke 1183
kw
m3
m3
kg
cope
cope
cope
cope
cift
cope
cope
kg
kg
cope
m
kg
op
op
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

174
0.167

1183
198

11

150
120
130
120
150
90

200

2.38

100

12

52.5
39.6
54.6
45.6
48
21.6
262

13
0.64
0.64
0.64
0.2
0.11
1.28
0.12
0.004

14
110
270
180
90
200
140
150
140

15
70.4
172.8
115.2
18.0
22.0
179.2
18.0
0.6

5488

238
3
12
36.0
0.022 30000 660.0
0.056 35000 1960.0
0.36 1000 360.0
2.65
500 1325.0
1.27
280 355.6
18.7
10 187.0
0.64
250 160.0
0.64
110
70.4
0.64
270 172.8
0.64
180 115.2
0.19
90
17.1
0.11
200
22.0
1.28
140 179.2
0.12
150
18.0
0.004
140
0.6
0.35
0.33
0.42
0.38
0.32

Page 29

150
120
130
120
150

52.5
39.6
54.6
45.6
48

Shuma
16

7148

Shp
pl
8%
17

572

Fitim
TOTALI
10%
18

715

19

8434

Nr.
EMERTIMI
Analize
1

2
Trapon elektrik
Shuma:

Njesia
3
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

1381

1.143/p Dritare druri dyfishe


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:

m2
op
10.4
leke 1810
kw
m3
m3
kg
cope
cope
cope
cope
cift
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
Lende e trashe pishe e stazh
Ngjites GNS-2 (tutkall)
Inglizina T 10/12
Mentesha 50x52cm
Vida druri

m2
op
8.3
leke 1444
kw
m3
m3
kg
cope
cope
cope

1.143/p-a

174
0.167

1810
302

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.24

11
90

238

4.50

100

12
21.6
262

13

14

15
5639

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

7520

602

752

8873

11247

900

1125

13271

450
3
12
36.0
0.006 30000 180.0
0.095 35000 3325.0
0.66 1000 660.0
4.1
500 2050.0
2.04
280 571.2
25.5
10 255.0
1.02
250 255.0
1.02
110 112.2
1.02
270 275.4
1.02
180 183.6
0.36
90
32.4
0.16
200
32.0
2.04
140 285.6
0.27
150
40.5
0.007
140
1.0
0.52
0.5
0.63
0.55
0.48
0.36

2112

174
0.167

1444
241

450

3.75

100

150
120
130
120
150
90

78
60
81.9
66
72
32.4
390

8295

375
3
12
36.0
0.011 30000 330.0
0.044 35000 1540.0
0.4 1000 400.0
2.65
500 1325.0
1.27
280 355.6
18.7
10 187.0

Page 30

Nr.
EMERTIMI
Analize
1

2
Spanjoleta
Shufra spanjoletash
Kraheza
Bilbile
Gozhde
Vaj lini
Oketi
Zumpara
Klorur amoni
Grasese elektrike
Cirkular
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
Lende e trashe pishe e stazh
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:

Njesia
3
cope
cift
cope
cope
kg
kg
cope
m
kg
op
op
op
op
op
op

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

10

0.42
0.41
0.5
0.45
0.38
0.29
1685

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

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

5.4
940

174
0.167

939.6
157

11

150
120
130
120
150
90

375

2.50

100

12

63
49.2
65
54
57
26.1
314

13
0.64
0.64
0.64
0.64
0.2
0.12
1.28
0.12
0.002

14
250
110
270
180
90
200
140
150
140

15
160.0
70.4
172.8
115.2
18.0
24.0
179.2
18.0
0.3

4931

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

7306

584

731

8621

4956

396

496

5848

250
2.5
12
30.0
0.051 30000 1530.0
0.029 35000 1015.0
0.31 1000 310.0
0.74
500 370.0
3.06
10
30.6
0.02
90
1.8
0.04
200
8.0
0.09
150
13.5
0.003
140
0.4
0
0
0.0
0.3
125
37.5
0.35
0.33
0.42
0.38
0.33
0.24

1097

250

Page 31

150
120
130
120
150
90

52.5
39.6
54.6
45.6
48.75
21.6
263

3347

Nr.
EMERTIMI
Analize
1
2
1.148/p Prodhim dritare metalike
Sp + p
Sigurime shoqerore 16.7%
Te ndryshme
Elektrosaldatrice
Gazogjen
Tranxhe elektrike
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
Lende e trashe pishe e stazh
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:

Njesia
3
ton
op
leke
m2
op
op
op
op
op
kg
kg
kg
kg
kg
liter

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
150
26100

10

11

12

13

14

15

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

174 26100
0.167 4359
0.75

25

18.75
37
16
9
5
10

90
70
50
90
50

3330
1120
450
450
500
90
900
30
20
10
100

30459
m2
op
7.5
leke 1305
kw
ton
m3
m3
kg
cope
kg
cope
cope
kg
m
kg
op
op
op
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

174
0.167

19

5850

121
94
94
285
200
135

10875.9
84600.0
2820.0
5700.0
2000.0
13500.0

119496

155823 12466 15582

183872

1305
218
1.25

100

125

3.5
12
42.0
0.05
450
22.5
0.036 35000 1260.0
0.062 35000 2170.0
0.34 1000 340.0
1.2
500 600.0
0.1
90
9.0
0.58 1000 580.0
7
10
70.0
0.14
200
28.0
0.24
150
36.0
0.003
140
0.4
0.42
0.41
0.5
0.45
0.38
0.29

1523

125

Page 32

150
120
130
120
150
90

63
49
65
54
57
26
314

5158

7120

570

712

8402

Nr.
EMERTIMI
Analize
1
2
1.182/p Dyer metalike
Sp + p
Sigurime shoqerore 16.7%
Energji elektrike
Elektrosaldatrice
Gazogjen
Tranxhe elektrike
Trapano elektrik
Vinc
Aksesor (detale metalike)
Hekur profil
Hekur shirit
Elektroda
Karbit
Oksigjen
Shuma:
1.189/1p

1.190/1p

Njesia
3
ton
op
leke
kw
op
op
op
op
op
kg
kg
kg
kg
kg
liter

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
180
31320

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

10

6.50

50

115
0.167

325

13

14

15

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

17
17
17
17

1.0
0.3
2.4
1.0

362

115
0.167

90
70
200
90
50

3.5

12

42

250
900
30
20
10
100

121
94
94
285
200
135

30211
84600
2820
5700
2000
13500
138873

3330
1120
1800
900
500

7650

183398 14672 18340

216410

310.5
52
0.06
0.02
0.14
0.06

2.7
311

12

325
37
16
9
10
10

2.7
311

11

Shuma

174 31320
0.167 5230

36550

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:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

11
4
0.015
0.008
0.201
1
280.8

9.4
30
1204
650
110
12
3%

103.4
120.0
18.1
5.2
22.1
12.0
8.4
289

656

53

66

774

126.9
126.0
36.1
7.1
27.5
12.0
10.1
346

716

57

72

845

310.5
52
0.07
0.02
0.27
0.09

17
17
17
17

1.2
0.3
4.6
1.5

362

8
Page 33

13.5
4.2
0.03
0.011
0.25
1
335.7

9.4
30
1204
650
110
12
3%

Nr.
EMERTIMI
Analize
1

Njesia
3

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:

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%
Energji elektrike

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

2.7
311

115
0.167

310.5
52

0.07
0.02
0.27
0.09

17
17
17
17

10

1.2
0.3
4.6
1.5

362

6.7
771

115
0.167

115
0.167

0.07
0.02
0.27
0.09

17
17
17
17

1.2
0.3
4.6
1.5

0.28

17

4.8

115
0.167

13

9.5
7.3
0.005
0.032
0.25
1
374.6

12
3
0.015
0.01
0.1
0.7
1
250.4

12

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

14

15

19

9.4
30
1204
650
110
12
70%

89.3
219.0
6.0
20.8
27.5
12.0
262.2
637

1007

81

101

1188

9.4 112.8
30
90.0
1204
18.1
650
6.5
110
11.0
1500 1050.0
12
12.0
3%
7.5
1308

2219

178

222

2619

2725

218

272

3215

1300
217
0.70

9.9
1139

12

Shuma

770.5
129

1517
m2
op
leke
kw

11

899

11.3
1300

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

20

14

34
12
0.05 12000
600 20%
600
8%
600
3%

14

408.0
600.0
120.0
48.0
18.0
1194

1139
190
34
Page 34

12

408

Nr.
EMERTIMI
Analize
1

2
Bllok mermeri
Disqe diamanti
Lama sharre
Materiale ndihmes
Shuma:

Njesia
3
m3
leke
leke
leke

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

7
0.70

9
20

1329

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%
imento 32.5 N
Rere lavatrice
Zall lavatrice

M
op
leke
kg
m3
m3

3.8
661

174
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

14

17
17
17
17

772

5.1
15.3
21.42
1.7

59
0.1
0.14
22
5
0.74
750

15
600
90
36
18
1152

16

Fitim
TOTALI
10%
18

19

2495

200

249

2944

4446

356

445

5246

4629

370

463

5462

7.8 460.2
1204 120.4
659
92.3
93 2046.0
150 750.0
80
59.2
10%
75.0

26
2
28

3603

661.2
110
17
17
17
17

5.6
16.8
24.5
1.7

65
0.11
0.16
22
5.6
0.85
840
0.16
0.0

772

174
0.167

150
50

44

0.33
0.99
1.44
0.10

4.6
800

13
14
0.05 12000
600 15%
600
6%
600
3%

Shp
pl
8%
17

661.2
110

0.17
0.04

174
0.167

12

14

0.30
0.90
1.26
0.10

3.8
661

11

Shuma

49

150
50

7.8 507.0
1204 132.5
659 105.5
93 2046.0
150 840.0
80
68.0
10%
84.0

24
2
26

3783

800.4
134
0.51
1.62
2.16

17
17
17

8.7
27.5
36.7

Page 35

101
0.18
0.24

7.8
1204
659

787.8
216.8
158.3

Nr.
EMERTIMI
Analize
1

2
Hekur betoni
Kallep metalik
Solar
Mirembajtje kallepi 10%
Betonjere
Vinc
Shuma:

Njesia
3
kg
m2
kg
leke
op
op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

7
0.14

8
17

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

5.8
1009

174
0.167

17
17
17
17

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

5966

477

597

7040

150
50

58.5
4.5
63

8028

642

803

9473

11133

891

1113

13137

7.8 1138.8
1204 301.1
659 230.8
93 3534.0
150 1245.0
80 104.0
10% 124.5

6678

1566
262
17
17
17
17

18
55
78
4

212
0.36
0.51
52
10.3
1.6
1545
0.39
0.09

1828

174
0.167

14
15
93 2511.0
150 1050.0
80
84.0
10% 105.0

4913

146
0.25
0.35
38
8.3
1.3
1245

109

1.06
3.24
4.59
0.26

8.6
1496

13
27
7
1.05
1050

40.5
3
44

12.4
38.3
55.1
3.2

0.39
0.09

174
0.167

150
50

12

Shuma

1009
169
0.73
2.25
3.24
0.19

9
1566

11

75

1178

m3
op
leke

9
2.4

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

0.27
0.06
934

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:

Prodhim soletone b/a C-16/20


1.48/p per ura
Sp + p
Sigurime shoqerore 16.7%

op

156

1496
250
Page 36

150
50

59
4.5
63

7.8 1653.6
1204 433.5
659 336.3
93 4836.0
150 1545.0
80 128.0
10% 154.5

9087

Nr.
EMERTIMI
Analize
1

2
Beton C-16/20
Vibrator
Vinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

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:

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
Solar
Shuma:

Prodhim mbajtese e bazamente


1.51/p lugje b/a C-16/20 parabolik
Sp + p

Njesia
3
m3
op
op
m2
leke
kg
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

7
12.24

8
17

9.9
1723

174
0.167

50
50

12

13
1.02

208

12.24

174
0.167

17

208

150
10%
90
80

Fitim
TOTALI
10%
18

19

405.0
40.5
1.4
32.0
7442

9472

758

947

11177

1.02

6826 6962.7

4
600
0.02
0.6

150
10%
90
80

9967

797

997

11761

12583 1007

1258

14848

46
30

76

600.0
60.0
1.8
48.0
7672

3184
532
17

208
1.3
0.6

174

50
50

208

12.24

26.5

16

Shp
pl
8%
17

46
30

76

0.92
0.6

18.3
3184

14
15
6826 6962.7

Shuma

1723
288

3716

m3
op

11

2.7
405
0.015
0.4

2010

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

10
0.92
0.6

1746

m3
op
leke
m3
op
op
m2
leke
kg
kg

9
208

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

208

4611
Page 37

50
50

1.02

6826

6963

9
1350
0.05
1.4

150
10%
90
80

1350
135
5
112
8564

65
30

95

Nr.
EMERTIMI
Analize
1

2
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
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

Njesia
3
leke
m3
op
op
m2
leke
kg
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
4611

5
0.167

6
770

7
12.24

9
17

6.5
1131

174
0.167

174
0.167

17

174
0.167

14

15

1.02

6826

6963

14.5
2175
0.07
2.2

150
10%
90
80

2175
218
6
176
9537

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

65
30

95

15222 1218

1522

17961

208

0.19
5.5
2.2
1.8
0.15
6.5

8920 1694.8
115 632.5
93 204.6
80 144.0
450
67.5
12
78.0
2821

4349

348

435

5132

8920 2051.6
115 747.5
93 204.6
80 176.0
450
81.0
12
78.0
3339

5029

402

503

5934

1270
212
12.24

8.1
1409

50
50

13

208

17

1482

cope
op
leke
m3
kg
kg

12

Shuma

1131
189
12.24

7.3
1270

11

208

208

1320
cope
op
leke
m3
kg
kg
kg
ton
kw

10

1.3
0.6

5381

cope
op
leke
m3
kg
kg
kg
ton
kw

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

208

0.23
6.5
2.2
2.2
0.18
6.5

208

1409
235
12.24

17

208

Page 38

0.31
8.2
3.2

8920 2765.2
115 943.0
93 297.6

Nr.
EMERTIMI
Analize
1

2
Solar
Avull
Energji elektrike
Shuma:

Njesia
3
kg
ton
kw

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

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

10

11

12

13

8.5
1479

174
0.167

174
0.167

17

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

6289

503

629

7421

0.45
15.2
5.9
3.7
0.36
7

8920 4013.9
115 1748.0
93 548.7
80 296.0
450 162.0
12
84.0
6853

8787

703

879

10368

11097

888

1110

13095

1914
320
17

2234

174
0.167

208

208

12.24

28.6
4976

15
240.0
112.5
78.0
4436

Shuma

1479
247
12.24

11
1914

14
80
450
12

208

1726

m3
op
leke
m3
op
op
m2
leke
kg
kg

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

3
0.25
6.5
1645

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:

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

op

208

0.59
19.1
5.9
4.4
0.47
7

208

8920
115
93
80
450
12

5263
2197
549
352
212
84
8655

4976
831
12.24

17

208
1.3
0.6

Page 39

50
50

1.02

6756 6891.0

16.7
2505
0.08
2.5

150 2505.0
10% 250.5
90
7.2
80 200.0

65
30

Nr.
Analize
1

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

EMERTIMI

Njesia

op

2
Shuma:

6
5807

19.6
3410

174
0.167

3410
570

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:

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

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

12.24

9
208

17

10

22.1
3845

174
0.167

12
95

13

14

15
9854

1.02

6756 6891.0

9.5
1425
0.05
1.5

150 1425.0
10% 142.5
90
4.5
80 120.0
8583

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
15964 1277 1596
18838

Shuma

65
30

95

12866 1029

1287

15182

12310

1231

14525

3845
642
17

208
1.3
0.6

4488

174
0.167

50
50

208

12.24

8.8
1531

11

208
1.3
0.6

3980

m3
op
leke
m3
op
op
m2
leke
kg
kg

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

50
50

208

1.02

6756 6891.0

2.9
435
0.06
1.8

150
10%
90
80

65
30

95

435.0
43.5
5.4
144.0
7519

1531
256
12.24

17

208
0.92
0.38

Page 40

50
1500

1.02

6756 6891.0

2.9
435
0.02
0.5

150
10%
90
80

46
570
435.0
43.5
1.8
40.0

985

Nr.
Analize
1

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

EMERTIMI

Njesia

op

2
Shuma:

6
1787

8.2
1427

174
0.167

1427
238

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%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

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%

12.24

9
208

17

1665

7.9
1375

174
0.167

10

11

0.66
0.13

50
1500

14

15
7411

1.02

6937 7075.3

4.9
735
0.03
0.75

150
10%
90
80

33
195

228

17

208
0.66
0.13

174
0.167

13

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
10022 802 1002
11826

Shuma

735.0
73.5
2.7
60.0
7946

10048

804

1005

11856

9916

793

992

11701

1375
230
12.24

7.4
1288

12
616

208

208

1604

m3
op
leke
m3
op
op
m2
leke

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

50
1500

208

1.02

6937 7075.3

4.5
675
0.02
0.7

150
10%
90
80

33
195

228

675.0
67.5
1.8
56.0
7876

1288
215
12.24

17

208
0.66
0.13

Page 41

50
2000

1.02

7598

7750

4.1
615

150
10%

615
62

33
260

Nr.
EMERTIMI
Analize
1

2
Gozhde
Solar

Njesia
3
kg
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:

1503

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
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

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

18.5
3219

174
0.167

10

17

208

14
90
80

15

16

2
48
8477

10480

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

838

1048

12367

1.02

6826 6962.7

9.5
1425
0.05
1.4

150 1425.0
10% 142.5
90
4.5
80 112.0
8647

13076 1046

1308

15430

11762

1176

13879

65
400

465

1757
293
17

208
1.2
0.13

2051

174
0.167

50
2000

208

12.24

10.1
174

13
0.02
0.6

293

1.3
0.2

174
0.167

12

Shuma

3219
538
12.24

10.1
1757

11

208

3757

m3
op
leke
m3
op
op
m2
leke
kg

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

50
2000

208

1.02

6826 6962.7

12.5
1875
0.06
1.9

150 1875.0
10% 187.5
90
5.4
80 152.0
9183

60
260

320

174
29
12.24

17

208
0.92
0.13

Page 42

50
2000

1.02

7681

7835

5.4
810
0.03

150
10%
90

810
81
3

46
260

941

Nr.
EMERTIMI
Analize
1

2
Solar

Njesia
3
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:

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:
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
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

203

m3
op
leke
m3
op
op
m2
leke
kg
kg

32.3
5620

174
0.167

12.24

174
0.167

17

208

13
0.8

14
80

15
64
8792

16
9509

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

761

951

11221

1.02

7058

7199

12.5
1875
0.06
1.9

150
10%
90
80

1875
188
5
152
9419

16505 1320

1651

19476

16615 1329

1662

19606

60
260

320

5620
939
17

208
1.4
0.18

174
0.167

50
2000

208

12.24

32.3
5620

12
306

1.2
0.13

32.3
5620

11

Shuma

5620
939

6559
m3
op
leke
m3
op
op
m2
leke
kg
kg

10

208

6559

m3
op
leke
m3
op
op
m2
leke
kg
kg

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

50
2000

208

1.02

7058

7199

12.5
1875
0.06
1.9

150
10%
90
80

1875
188
5
152
9419

70
360

430

5620
939
12.24

17

208
1.4
0.18

Page 43

50
2000

1.02

7681

7835

12.5
1875
0.06
1.9

150
10%
90
80

1875
188
5
152

70
360

Nr.
Analize
1

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

EMERTIMI

Njesia

op

2
Shuma:

6
6559

28.4
4942

174
0.167

4942
825

9
208

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

1.4
0.26

50
2000

12
430

13

14

15
10054

1.02

7681

7835

10.5
1575
0.05
1.6

150
10%
90
80

1575
158
5
128
9700

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
17251 1380 1725
20357

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:

m3
op
leke
m3
op
op
m2
leke
kg
kg

12.24

17

5767

208

208

70
520

590

16264 1301

1626

19192

13846 1108

1385

16339

54

634

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
Autovinc
Kallep inventar
Mirembajtje kallepi 10%
Gozhde
Solar
Shuma:

m3
op
leke
m3
op
op
m2
leke
kg
kg

Prodhim pllaka betoni C-12/15 t


1.72/p = 5cm
m2
Sp + p
op
Sigurime shoqerore 16.7%
leke
Beton C-12/15
m3
Kallep inventar
m2
Mirembajtje kallepi 10%
leke
Solar
kg
Shuma:

20
3480

174
0.167

3480
581
12.24

17

208
1.35
0.26

4061

0.9
104

115
0.167

208

50
2000

1.02

7681

7835

6.5
975
0.03
1

150
10%
90
80

975
98
3
80
8990

67.5
520

588

103.5
17
0.61

121

17

10

10

Prodhim pllaka betoni C-12/15 t


1.73/p = 10cm
m2
Page 44

0.051
0.44
66
0.07

6432
150
10%
80

328.0
66.0
6.6
5.6
406

537

43

Nr.
EMERTIMI
Analize
1

2
Sp + p
Sigurime shoqerore 16.7%
Beton C-12/15
Kallep inventar
Mirembajtje kallepi 10%
Solar
Shuma:

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:

Njesia
3
op
leke
m3
m2
leke
kg

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
1.3
150

5
115
0.167

6
149.5
25

1.22

17

174

m3
op
leke
m3
op
m2
leke
kg

10.5
1208

115
0.167

m3
op
leke
m3
op
op
m2
leke
kg
kg

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

21

17

208

14

15

6432
150
10%
80

656.1
150.0
0.1
80.0
886

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

1081

87

108

1276

510.0
51.0
40.8
7163

8828

706

883

10417

243.2
33.0
3.3
2.4
282

393

31

39

463

1.02

6432 6560.9

3.4
510
0.51

150
10%
80

48

48

88.55
15
17

103

115
0.167

80

208

0.43

7
805

13

0.102
0.61
150
0.09

0.6

115
0.167

12

Shuma

1208
202
12.24

0.77
88.6

11

21

1409

Prodhim pllaka betoni C-16/20 t


1.75/p = 3.5cm 0.4x0.6m
m2
Sp + p
op
Sigurime shoqerore 16.7%
leke
Beton C-16/20
m3
Kallep inventar
m2
Mirembajtje kallepi 10%
leke
Solar
kg
Shuma:
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

op

0.036
0.22
33
0.03

6756
150
10%
80

805
134
12.24

17

208
0.75
0.6

Page 45

80
1500

1.02

5200 5304.0

4
600
0.02
0.6

150
10%
90
80

60
900
600.0
60.0
1.8
48.0

Nr.
Analize
1

EMERTIMI

Njesia

op

2
Shuma:

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

Prodhim blloqe betoni C-7/10


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

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

8
920

6
939

115
0.167

920
154

12.24

9
208

17

1074

Prodhim blloqe betoni C-7/10


1.79/p 40 - 60 cm
m3
Sp + p
op
Sigurime shoqerore 16.7%
leke
Beton C-7/10
m3
Vibrator
op
Autovinc
op
Kallep inventar
m2
Mirembajtje kallepi 10%
leke
Gozhde
kg

9.5
1093

115
0.167

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12
960

0.75
0.6

50
1500

37.5
900

208

208

1.02

5200 5304.0

5.8
870
0.03
0.9

150
10%
90
80

938

17

208
0.75
0.6

1275

115
0.167

14

15
6014

870.0
87.0
2.7
72.0
6336

8555

684

855

10095

9326

746

933

11005

1093
182
12.24

13.3
1530

13

Shp Fitim
pl
TOTALI
8%
10%
16
17
18
19
8121 650
812
9583

Shuma

50
1500

208

1.02

5200 5304.0

9
1350
0.05
1.4

150 1350.0
10% 135.0
90
4.5
80 112.0
6906

37.5
900

938

1530
255
12.24

17

208
0.75
0.6

Page 46

50
1500

1.02

5200 5304.0

8
1200
0.04

150 1200.0
10% 120.0
90
3.6

37.5
900

Nr.
EMERTIMI
Analize
1

2
Solar

Njesia
3
kg

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:

1785

Prodhim blloqe betoni C-7/10


1.80/p 70 - 100 cm
m3
Sp + p
op
Sigurime shoqerore 16.7%
leke
Beton C-7/10
m3
Vibrator
op
Autovinc
op
Kallep inventar
m2
Mirembajtje kallepi 10%
leke
Gozhde
kg
Solar
kg
Shuma:

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:

11.4
1311

115
0.167

11

17

1530

187

208

174 32538
0.167 5434

5.15

20

14
80

15
96.0
6724

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

9654

772

965

11392

TEKNIKE

1.02

5200

5304

4.8
720
0.03
0.72

150
10%
90
80

720
72
3
58
6156

8832

707

883

10422

162955 13036 16295

192287

37.5
900

938

103

35
10

90
70

3150
700

50

250

103

TE

ton
115
174

50
1500

208

37972

0.07
0.07

13
1.2

938

0.75
0.6

32538

12

Shuma

1311
219

Prodhim konglomerati "Fab" 18

op
op

10

208

12.24

ANALIZA
1.86/a T/ore, me granil, rere dhe filer
Sp + p
Asisten
2
Impiantist 2

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

8.5
12.88
Page 47

REJA

4100

0.24 93000

22320

100

135

13500

28.0
285
10.0
200
0.22 94000
0.51 95000
0.03 75000
0.03 120000

7980
2000
20680
48450
2250
3600
120780

Nr.
EMERTIMI
Analize
1

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
Solar
Bitum
Shuma:

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

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
0.06
0.06
43.7

5
174
174
0.65

6
7
8
9
10
11
12
11.14
11.14
28 t/km mimi vlera
29.3 17
498.1
13.1 17
222.7
1.2 17
20.4 t/h leke/h leke/t
10.0 17
170
0.85 7500
127.5
0.85 3650
62.05
0.85
820
13.94
0.85 1500
25.5

0.69
120

174
0.650

911

ton
op

950
70
120
75
50
1730

15

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

252
113
33
480
2,800
3678

4890

391

489

5770

237
293
3920
1800
960
9
7218

7559

605

756

8919

53.2
7.8
13.3
8.3
2.8
57.1
0.36
0.24
49.00
20.00
12.00
2.65

198

174

659
699
1000
80
80

229

0.06
0.11
0.11
0.11
0.06
0.03

1.69

14

Shuma

120
78

142

Prodhim binder me "Fab" 18 T/ore,

1.89/1p granil zalli e rere lavatrie


Sp + p

13

0.382
0.161
0.033
6
35
72

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:

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

294
Page 48

650
1204
80
90
80
3.4

Nr.
EMERTIMI
Analize
1

2
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
Solar
Dru zjarri
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%

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

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
294

5
0.650

6
191

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

0.06
0.11
0.11
0.11
0.06
0.03

950
70
120
75
50
1730

174
0.650

Fitim
TOTALI
10%
18

15

19

650
1204
80
90
80
3.4

238
295
3120
1800
960
9
6422

7050

564

705

8319

186
287
5440
1980
960
9
132
8993

9334

747

933

11014

53.2
7.77
13.32
8.325
2.75
57.09

120
78
0.06
0.11
0.11
0.11
0.06
0.03

950
70
120
75
50
1730

53.2
7.77
13.32
8.325
2.8
57.09
0.29
0.24
68.00
22.00
12.00
2.65
0.09

174
0.650

16

Shp
pl
8%
17

14

142

198

ton
op
0.69
leke
120

13

0.37
0.25
39.00
20.00
12.00
2.65
485

ton
op
0.69
leke
120
op
op
op
op
op
op
m3
m3
kg
kg
kg
kg
m3

12

Shuma

143

120
78
Page 49

650
1204
80
90
80
3.4
1500

Nr.
EMERTIMI
Analize
1

2
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:

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

Njesia
3
op
op
op
op
op
op
m3
m3
kg
kg
kg
kg
m3

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
0.06
0.11
0.11
0.11
0.06
0.03

11
950
70
120
75
50
1730

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

12
53.2
7.77
13.32
8.325
2.8
57.09

13

0.29
0.24
57.50
22.00
12.00
2.65
0.09
198

Shuma:
Pergatitje shtylla metalike
1.95/p T/larte, me saldim 220 KV

op

50
8700

174
0.167

14

15

650
1204
80
90
80
3.4
1500

188
290
4600
1980
960
9
132
8159

143

Shuma
16

8500

Shp
pl
8%
17

680

Fitim
TOTALI
10%
18

19

850

10030

114842 9187 11484

135513

8700
1453
5.1

30

153
1
2
23
1
1
0.8
1.1
1.5

70
90
90
50
50
60
140
150

70
180
2070
50
50
48
154
225
900
118
3
0.5
14
1
10

10153

153

ton
Page 50

2847

94
95
93
120
285
200
135

84600
11210
279
60
3990
200
1350
101689

Nr.
EMERTIMI
Analize
1

2
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
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

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

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

4
68
11832

5
6
174 11832
0.167 1976

5.1

30

10

11

12

13

70
90
90
50
50
60
140
150

72

15

153

3192

94
95
92
120
250
200
135

83190
12825
92
120
3250
200
1620
101297

174 12528
0.167 2092
5.1

30

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

105
630
1350
200
165
120
322
300
885
135
1
1
13
1
12

12528

14

Shuma

153
1.5
7
15
4
3.3
2
2.3
2

13808

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

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

153
1
3.6
0.6
11
1.5
0.6
2.9
1.2
4

70
90
90
50
50
60
140
150
80

70
324
54
550
75
36
406
180
320
903
117
1
50
4.5
1

Page 51

94 84882
95 11115
92
92
120
6000
285 1282.5
200
200

118450 9476 11845

139771

Nr.
EMERTIMI
Analize
1

2
Oksigjen
Te ndryshme mbi materisle
Shuma:

Njesia
3
liter
leke

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

m3
op
leke
m3
op
op
m2
kg
m2

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:

m3
op
leke
m3
op
op
m2
kg
kg

10

11

12
2088

174
0.167

153

12

13
12

2015

12.24

17

208
0.8
0.7

12
2088

174
0.167

16

122821

Shp
pl
8%
17

Fitim
TOTALI
10%
18

9826 12282

19

144929

1.02

6756

6891

7
1.5
2

150
80
50

1050
120
100
8161

120
35

155

10961

877

1096

12934

14653 1172

1465

17290

2088
349
17

208
0.8
0.7

2437

150
50

208

30

153
3
2.5
17
3
3
21
0.9

Page 52

6756

6891

13
2
17.5

150
80
163

1950
160
2852
11853

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

174 15834
0.167 2644
5.1

1.02
120
35

155

V.O
15834

150
50

208

12.24

91

14
15
135
1620
0.80% 841.53
106033

Shuma

2088
349

2437

ton
op
leke
ton
op
op
op
op
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

105192

14620

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:

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

op

70
90
90
50
50
80
140

210
225
1530
150
150
1680
126

Nr.
EMERTIMI
Analize
1

2
Vinc kulle 4-6 T me "
Hekur profil
Hekur pllake
Elektroda
Karbit
Oksigjen
Shuma:

Njesia
3
op
kg
kg
kg
kg
liter

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

ton
op
leke
ton
op
op
op
op
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10
1

11
150

12
150

13
816
204
20
1
10

18478

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 "

op

81
14094

153

4221

30

16

Fitim
TOTALI
10%
18

19

76704
19380
5700
200
1350
103334

126186 10095 12619

148900

84412
11590
5700
200
1350
103252

122523 9802 12252

144577

153
5
3
15
4
1
2
1
1

70
90
90
50
50
80
140
150

350
270
1350
200
50
160
140
150
898
122
20
1
10

16448

66

94
95
285
200
135

15

Shp
pl
8%
17

174 14094
0.167 2354
5.1

11484

14

Shuma

153

2670

174 11484
0.167 1918
5.1

30

153
1
2
23
1
1
1
1.5

Page 53

70
90
90
50
50
140
150

70
180
2070
50
50
140
225

94
95
285
200
135

Nr.
EMERTIMI
Analize
1

2
Hekur profil
Hekur pllake
Hekur betoni
Elektroda
Karbit
Oksigjen

Njesia
3
kg
kg
kg
kg
kg
liter

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

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
Tokmak elektrik

13402

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

79
13746

10

11

153

12

13
918
82
21
20
1
10

5.1

2785

30

70
90
90
50
50
140
150

Fitim
TOTALI
10%
18

15
86292
7790
1932
5700
200
1350
103264

19

119604 9568 11960

141133

86292
9690
92
5700
200
1350
103324

122304 9784 12230

144318

70
180
2070
50
50
140
225
918
102
1
20
1
10

203

16

Shp
pl
8%
17

153
1
2
23
1
1
1
1.5

35322

14
94
95
92
285
200
135

Shuma

174 13746
0.167 2296

16042

ton
op
leke
ton
op
op
op
op
op
op

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

153

2785

174 35322
0.167 5899
5.1

30

153
1
2
23
1
1
0.8

Page 54

70
90
90
50
50
60

70
180
2070
50
50
48

94
95
92
285
200
135

Nr.
EMERTIMI
Analize
1

2
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
Tranxhe llamarine 19 mm
Vinc ure 5 T me manovrator
Vinc kulle 4-6 T me "

Njesia
3
op
op
kg
kg
kg
kg
kg
kg
liter

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

11
140
150

90
15660

153

12
126
225

13

5.1

30

15

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

84600
11210
276
60
3990
200
1350
101686

145879 11670 14588

172137

87420
8550
8550
5000
3375
112895

134309 10745 13431

158485

153
70
90
50
140
150

105
2430
150
196
105
930
90
30
25
25

142

94
95
92
120
285
200
135

2819

1.5
27
3
1.4
0.7

24708

14

Shuma

174 15660
0.167 2615

18275

ton
op
leke
ton
op
op
op
op
op
op
op

10
0.9
1.5

900
118
3
0.5
14
1
10
41221

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

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

153

2986

174 24708
0.167 4126
5.1

30

153
6
15
58
2
2
4
1.5

Page 55

70
90
90
50
50
140
150

420
1350
5220
100
100
560
225

94
95
285
200
135

Nr.
EMERTIMI
Analize
1

2
Hekur profil
Hekur pllake
Elektroda
Karbit
Oksigjen

Njesia
3
kg
kg
kg
kg
liter

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

Shuma:

28834

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:

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

Prodhim ankera me hekur te


188/p zakonshem
Sp + p
Sigurime shoqerore 16.7%
Transport te ndryshme

77
13398

10

11

153

12

13
815
205
21
1
10

5.1

7975

30

70
90
50
140
150

174
0.167

153

TOTALI
10%
18

15
76610
19475
5985
200
1350
103620

19

140582 11247 14058

165887

96
95
120
285
200
135

92544
4750
720
5700
200
1350
105264

2480

123532 9883 12353

145768

1044
174.3
20

20

400
2.4

1250

3000
1 150.0
0.03 2700

1218

130

Fitim

70
2070
50
140
150
964
50
6
20
1
10

22620

16

Shp
pl
8%
17

153
1
23
1
1
1

6
1044

14
94
95
285
200
135

Shuma

174 13398
0.167 2237

15635

ton
op
leke
ton

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

400

174 22620
0.167 3778
10.2

20

204

Page 56

3000

150
81
231

4849

388

485

5722

Nr.
EMERTIMI
Analize
1

2
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 )
Pluhur guri
Shuma:

Njesia
3
op
kg
ton
ton

op

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta

130
22620

11
50

12
51

13

14

204

51

10.2

20

16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

19

4500
76360
18050
98910

125563 10045 12556

148164

4500
74700
18050
97250

123903 9912 12390

146205

204
1.02

50

51
50
90
0.83 90000
0.19 95000

1.25
218

15

Shuma

174 22620
0.167 3778

26398

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

10
1.02

50
90
0.83 92000
0.19 95000
26398

ton
op
leke
ton
op
kg
ton
ton

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta

174
0.167

204

51

218
36
0.11
0.22
0.22
0.22
0.11
0.07

500
70
120
75
50
1730

56
16
27
17
6
116
0.29
0.24
57.50
22.00
25.00
0.09

254

236

1100
1500
98
80
100
1500

319
362
5635
1760
2500
134
10709

11199

896

1120

Shenime teknike:
1. N analizat teknike betonet nuk jan paraqitur sipas markave, por sipas klasave, bazuar sipas standartit
Page 57

13214

Nr.
EMERTIMI
Analize
1

Njesia
3

op
4

PUNTORI
TRANSPORT
mimi Vlefta T/km mimi Vlefta
5

MAKINERI
MATERIAL
o.p mimi Vlefta Sasia mimi Vlefta
10

11

12

13

14

15

Shuma
16

Shp
pl
8%
17

Fitim
TOTALI
10%
18

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.700, dat 18.06.2009.

Page 58

19

MPPT
DREJTORIA E POLITIKAVE TE NDERTIMIT
Qershor - 2012

MANUALI

PRODHIMI I MATERIALEVE TE NDERTIMIT


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 llac i perzier M - 15
Prodhim llac i perzier M - 25
Prodhim llac i perzier M - 50
Prodhim llac i perzier M - 75
Prodhim llac cimento M - 25 ( 1 : 6 )
Prodhim llac cimento M - 50 ( 1 : 4.5 )
Prodhim llac cimento M - 75 ( 1 : 4 )
Prodhim llac cimento M - 100 ( 1 : 3 )
Prodhim llac cimento M - 200 ( 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 )
Beton 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
816
517
686
610
699
200
1204
659
650
580
345
1963
9080
7480
4993
5735
3776
4314
4630
4529
3581
3853
3923
5481
6719
5709
5807
6043
6040
6432
6458
6756
6826
6937
7058

Shpenzime
pergjithshme
8%
65.3
41.4
54.9
48.8
55.9
16.0
96.3
52.8
52.0
46.4
27.6
157.0
726.4
598.4
399.4
458.8
302.1
345.1
370.4
362.4
286.5
308.3
313.9
438.5
537.5
456.7
464.5
483.5
483.2
514.6
516.6
540.5
546.1
554.9
564.6

Fitimi
TOTALI
10%
81.6
51.7
68.6
61.0
69.9
20.0
120.4
65.9
65.0
58.0
34.5
196.3
908.0
748.0
499.3
573.5
377.6
431.4
463.0
452.9
358.1
385.3
392.3
548.1
671.9
570.9
580.7
604.3
604.0
643.2
645.8
675.6
682.6
693.7
705.8

963
611
810
720
824
236
1421
778
767
684
408
2316
10714
8826
5892
6767
4456
5091
5463
5345
4225
4547
4629
6468
7928
6737
6852
7131
7128
7590
7620
7972
8055
8185
8328

2
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 = 6 ~ 10 cm ne lart
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 i periodik > 12 mm2
Perg hek 3 ~ 5 mm2, = 6500 kg/cm2 elm.b/a,para.perg.
Pergatitje hekur 3 ~ 5mm2, = 6500 kg/cm2 tulla sap.
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
7598
7681
8920
9124
16139
12399
10583
9695
9269
9963
14559
13843
1364
1661
1420
2268
11063
11123
1197
1786
1545
1895
1788
1840
10181
56
60
47
589
324
222
106
104
102
125
133
120843
117788

Shpenzime
pergjithshme
8%
607.9
614.5
713.6
729.9
1291.1
991.9
846.6
775.6
741.5
797.0
1164.8
1107.4
109.1
132.9
113.6
181.4
885.1
889.9
95.7
142.9
123.6
151.6
143.0
147.2
814.5
4.5
4.8
3.7
47.2
26.0
17.8
8.5
8.3
8.2
10.0
10.6
9667.4
9423.0

Fitimi
TOTALI
10%
759.8
768.1
892.0
912.4
1613.9
1239.9
1058.3
969.5
926.9
996.3
1455.9
1384.3
136.4
166.1
142.0
226.8
1106.3
1112.3
119.7
178.6
154.5
189.5
178.8
184.0
1018.1
5.6
6.0
4.7
58.9
32.4
22.2
10.6
10.4
10.2
12.5
13.3
12084.3
11778.8

8966
9063
10525
10766
19044
14631
12488
11441
10937
11756
17180
16335
1610
1960
1676
2676
13055
13126
1412
2108
1823
2236
2110
2172
12014
66
71
55
696
383
263
125
123
121
147
157
142595
138989

3
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
112

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
1.201/1p

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
Pllake mermeri 0.02 ~ 0.06 m2

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
m2

CMIMI
128178
121330
120641
191405
175323
90518
1151
1050
1002
812
938
349
659
554
700
865
505
818
1075
1558
1800
689
941
1294
1726
2046
7148
7520
11247
7306
4956
155823
7120
183398
656
716
1007
2219
2725

Shpenzime
pergjithshme
8%
10254.2
9706.4
9651.3
15312.4
14025.9
7241.4
92.1
84.0
80.2
65.0
75.0
27.9
52.7
44.3
56.0
69.2
40.4
65.4
86.0
124.6
144.0
55.2
75.3
103.5
138.1
163.6
571.8
601.6
899.8
584.5
396.5
12465.9
569.6
14671.9
52.5
57.3
80.5
177.6
218.0

Fitimi
TOTALI
10%
12817.8
12133.0
12064.1
19140.5
17532.3
9051.8
115.1
105.0
100.2
81.2
93.8
34.9
65.9
55.4
70.0
86.5
50.5
81.8
107.5
155.8
180.0
68.9
94.1
129.4
172.6
204.6
714.8
752.0
1124.7
730.6
495.6
15582.3
712.0
18339.8
65.6
71.6
100.7
221.9
272.5

151250
143169
142357
225858
206882
106811
1358
1239
1182
958
1107
412
777
654
826
1020
595
965
1268
1838
2124
814
1110
1527
2037
2414
8434
8873
13271
8621
5848
183872
8402
216410
774
845
1188
2619
3215

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
150

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
1.89/1p

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


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

CMIMI
2495
4446
4629
5966
8028
11133
9472
9967
12583
15222
4349
5029
6289
8787
11097
15964
12866
12310
10022
10048
9916
10480
13076
11762
9509
16505
16615
17251
16264
13846
537
1081
8828
393
162955
4890
7559
7050

Shpenzime
pergjithshme
8%
199.6
355.7
370.3
477.3
642.2
890.6
757.8
797.3
1006.7
1217.7
347.9
402.3
503.1
702.9
887.8
1277.1
1029.3
984.8
801.8
803.8
793.3
838.4
1046.1
940.9
760.7
1320.4
1329.2
1380.1
1301.2
1107.7
43.0
86.5
706.2
31.4
13036.4
391.2
604.7
564.0

Fitimi
TOTALI
10%
249.5
444.6
462.9
596.6
802.8
1113.3
947.2
996.7
1258.3
1522.2
434.9
502.9
628.9
878.7
1109.7
1596.4
1286.6
1231.0
1002.2
1004.8
991.6
1048.0
1307.6
1176.2
950.9
1650.5
1661.5
1725.1
1626.4
1384.6
53.7
108.1
882.8
39.3
16295.5
489.0
755.9
705.0

2944
5246
5462
7040
9473
13137
11177
11761
14848
17961
5132
5934
7421
10368
13095
18838
15182
14525
11826
11856
11701
12367
15430
13879
11221
19476
19606
20357
19192
16339
634
1276
10417
463
192287
5770
8919
8319

5
NR.
NR.
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169

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
1.91/2p

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
Prodhim asfaltobetoni me ngjyre, "Fab" 8-10T/ore,granil e rere guri

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

CMIMI
9334
8500
11199
114842
118450
122821
10961
14653
126186
122523
119604
122304
145879
134309
140582
123532
125563
123903
11199

Shpenzime
pergjithshme
8%
746.7
680.0
895.9
9187.4
9476.0
9825.7
876.9
1172.2
10094.9
9801.8
9568.3
9784.3
11670.3
10744.7
11246.6
9882.6
10045.0
9912.2
895.9

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.700, dat 18.06.2009.

Fitimi
TOTALI
10%
933.4
850.0
1119.9
11484.2
11845.0
12282.1
1096.1
1465.3
12618.6
12252.3
11960.4
12230.4
14587.9
13430.9
14058.2
12353.2
12556.3
12390.3
1119.9

11014
10030
13214
135513
139771
144929
12934
17290
148900
144577
141133
144318
172137
158485
165887
145768
148164
146205
13214

MIME TE MATERIALEVE TE NDERTIMIT


MIME
Nr

EMERTIMI

2012

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 llac i perzier M - 15
Prodhim llac i perzier M - 25
Prodhim llac i perzier M - 50
Prodhim llac i perzier M - 75
Prodhim llac cimento M - 25 ( 1 : 6 )
Prodhim llac cimento M - 50 ( 1 : 4.5 )
Prodhim llac cimento M - 75 ( 1 : 4 )
Prodhim llac cimento M - 100 ( 1 : 3 )
Prodhim llac cimento M - 200 ( 1 : 2 )
Prodhim betoni M - 75 ( me zall )
Prodhim betoni M - 75 ( me cakell )
Prodhim betoni M - 100 ( me zall )
Prodhim betoni M - 100 ( me cakell )
Beton M - 150 ( Me zall )
Prodhim betoni M - 150 (Me cakell)
Prodhim betoni M - 200 (Me zall)
Prodhim betoni M - 200 (Me cakell)
Prodhim betoni M - 250 (Me zall)
Prodhim betoni M - 250 (Me cakell)
Prodhim betoni M - 300 (Me zall)
Prodhim betoni M - 300 (Me cakell)
Prodhim betoni M - 400 (Me zall)
Prodhim betoni M - 400 (Me cakell)
Eksploziv
Kapsolla zak
Kapsolla elektrike
Fitil I zak
Tel ekektrik
Qymyr guri me 2800 k kalori
Cimento M 300
Cimento M 400
Cimento M 500
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
liter
m2
kg
kg
ton
kg
ton
ton
cope

750
490
870
850
1000
500
1250
650
650
600
360
6000
9000
4200
4700
3550
4000
4300
4200
3490
4000
4200
5100
7800
4500
4700
5200
5400
5800
6000
6100
6200
7500
7550
7650
7750
9200
9350
150
2.1
2.2
3.2
20
2.5
7.8
9.0
9.4
150
90
80
450
105
4890
11199
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
112
113
114

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
Lende e trashe pishe e stazhionuar per dyer e dritare
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 M500
imento e bardhe M 500
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
Pllaka mermeri te coptuara ( jashte standartit )
Skele inventar
Tuba celiku

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

35
45
113
93
92
90
109
115
135
200
285
94
95
90000
80000
2700
1000
145
120
1100
550
150
30000
35000
1000
500
280
10
250
110
270
180
90
200
140
150
140
1000
12
9.4
30
110
12000
1800
1500
4675
107500
116400
70
150
120
1600
125
1500
50
96

115 Eshke lkovaci

kg

90

MIME TE MAKINERIVE TE NDERTIMIT


MIME
Nr

EMERTIMI

2012

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
42
43
44
45
46
47
48

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
Autovinc deri 2.5 ton
Autovinc deri 5 ton
Vinc ure
Lavigatrice
Grasese elektrike
Cirkular
Sharre shirit

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
op
op
op
op

1500
1800
2500
150
60
1730
1730
1750
1950
2350
2500
3000
1950
2450
3000
150
175
200
120
50
100
250
450
50
75
100
250
200
550
450
150
150
150
50
50
30
20
35
90
70
200
1500
2000
50
80
150
120
130

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

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

120
150
90
50
750
70
120
75
50
70
90
90
50
50
60
140
150
80
150
100
1250
50
80
7500
3650
820
1250
500
150
40
80
60
1500
500
950
750
800

MIME TE PUNETORISE TE NDERTIMIT


MIME
Nr

EMERTIMI
1
2
3
4
5
6
7

Punetori e thjeshte
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

NJESIA
op
op
op
op
op
op
op

2012

2012
6-mujori
I-re
115
174
174
174
174
174
174

You might also like