You are on page 1of 74

MPPT

DREJTORIA E POLITIKAVE TE NDERTIMIT Mars - 2015

Manuali 1 PRODHIMI I MATERIALEVE TE NDERTIMIT

Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim


EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

1.1/p Prodhim gur kave m3


Sp + p op 2.94 125 367.5
Shtese mbi page 65% leke 368 0.650 239
Gure T/km 0.085 20 2
Elektrokompresor 10m3/min op 0.04 1500 60
Elektrokompresor 20m3/min op 0.04 1800 72
Buldozer S 80/100 op 0.02 4800 96
Vete ngarkues 1.5 m3 op 0.01 2625 26.25
Eksploziv kg 0.3 150 45
Kapsolla elektrike cope 0.23 2 0.506
Tel ekektrik ml 0.15 20 3
Shuma: 606 2 254.25 49 911 73 91 1075

1.3/p Prodhim gur lumi m3


Sp + p op 2.7 125 337.5
Shtese mbi page 65% leke 338 0.650 219
Gur lumi 8.5 20 170
Shuma: 557 170 727 58 73 858

1.4/p Prodhim rërë lumi m3


Sp + p op 1.74 125 217.5
Shtese mbi page 65% leke 218 0.650 141
Ekskavator 0.25 m3 m3 8 20 160 0.06 2810 155 1.25 50 62.5
Shuma: 359 160 155 62.5 736 59 74 868

1.10/p Prodhim rërë shtufi nat. m3


Sp + p op 0.35 125 43.75
Shtese mbi page 65% leke 43.8 0.650 28
Te ndryshme T/km 7.5 20 150
Sonde BU - 200 op 0.04 1313 52.52 Rere
Ekskavator 1 m3 op 0.05 4000 184 1.21 150 181.5
Buldozer S 80/100 op 0.023 4800 110
Eksploziv kg 0.51 150 76.5
Page 1
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Kapsolla elektrike cope 0.02 2 0.04
Tel elektrik ml 0.2 20 4
Shuma: 72 150 346.92 262 831 66 83 981

1.11/p Prodhim rërë shtufi lavat m3


Sp + p op 1.15 125 143.75
Shtese mbi page 65% leke 144 0.650 93
Transport T/km 7.5 20 150
Elektropompe op 0.12 310 37
Vinc cjap me grejfer 0.5 op 0.17 126 21
Vibrator op 0.11 53 6
Pjata ushqyese op 0.22 105 23
Granulator > 4 m3/ore op 0.22 280 62
Larese shtufi bavareze op 0.22 472.5 104
Transportier 40 m op 0.06 105 6
Material shtufi m3 1.21 150 181.5
Shuma: 237 150 259 181.5 828 66 83 977

1.15/p Prodhim zhavor lumi m3

Ekskavator 2 m3 op 0.03 4500 122


Zhavor m3 8 20 160 1 50 50
Shuma: 160 122 50 332 27 33 391

1.17/p Prodhim rërë lavatrice m3


Sp + p op 0.88 125 110
Sigurime shoqerore 65% leke 110 0.650 72
Transport rere T/km 8.5 20 170
Transportier 25 m op 0.64 79 51
Shoshe vibruese > 9 m3/ore op 0.06 263 15
Shoshe rrotulluese 4-11 m3/h op 0.12 210 25
Gurthyese 400x600mm op 0.06 578 34
Larese rere > 5 m3 op 0.12 472.5 55
Elektropompe 40 KW op 0.06 310 18
Buldozer S 80/100 op 0.023 4800 110
Ekskavator 0.25 m3 op 0.017 2810 48
Zhavor m3 3 332 1036
Shuma: 182 170 355 1036 1743 139 174 2056

Page 2
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
1.18/p Prodhim zall lavatrice m3
Sp + p op 0.44 125 55
Sigurime shoqerore 65% leke 55 0.650 36
Transport rere T/km 8.5 20 170
Transportier 25 m op 0.32 79 25
Shoshe vibruese > 9 m3/ore op 0.03 263 8
Shoshe rrotulluese 4-11 m3/h op 0.06 210 12
Gurthyese 400x600mm op 0.03 578 17
Larese rere > 5 m3 op 0.06 472.5 27
Elektropompe 40 KW op 0.03 310 9
Buldozer S 80/100 op 0.01 4800 53
Ekskavator 0.25 m3 op 0.01 2810 31
Zhavor m3 1.5 331.5 487
Shuma: 91 170 183 487 931 74 93 1098

Prodhim çakell per betone


1.19/p ( granil ) m3
Sp + p op 0.48 125 60
Shtese mbi page 65% leke 60 0.650 39
Transport gur kave m3 0.782 20 16
Vibro ushqyes op 0.18 158 28
Transportier 15 m op 0.18 53 10
Transportier 25 m op 0.18 79 14
Gurthyese 400x600mm op 0.18 578 104
Granulator 4 m3 op 0.18 280 50
Shoshe rrotulluese > 10 m3/h op 0.35 210 74
Gur kave m3 1.05 911 956
Shuma: 99 16 280 956 1351 108 135 1594

1.19/1p Prodhim çakell makinerie m3


Sp + p op 0.48 125 60
Shtese mbi page 65% leke 60 0.650 39
Transport gur kave m3 0.782 20 16
Vibro ushqyes op 0.18 158 28
Transportier 15 m op 0.18 53 10
Transportier 25 m op 0.18 79 14
Gurthyese 400x600mm op 0.18 578 104
Granulator 4 m3 op 0.18 280 50
Gur kave m3 1.05 910.8 956.37

Page 3
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Shuma: 99 16 207 956.37 1278 102 128 1508

1.19/2p Prodhim çakell gurore m3


Sp + p op 0.35 125 43.75
Shtese mbi page 65% leke 43.8 0.650 28
Transport çakull gurore m3 0.782 20 16
Ekskavator 1 m3 op 0.02 4000 60
Buldozer S 80/100 KF op 0.05 4800 240
Mbeturine gur i coptuar 1.08 150.0 162
Shuma: 72 16 300 162 550 44 55 649

1.19/3p Prodhim rërë guri m3


Sp + p op 2.72 125 340
Shtese mbi page 65% leke 340 0.650 221
Transport gur kave m3 0.782 20 16
Vibro ushqyes op 0.27 95 26
Transportier 15 m op 0.27 53 14
Transportier 25 m op 0.27 79 21
Gurthyese 400x600mm op 0.27 578 156
Granulator 4 m3 op 0.27 280 76
Shoshe rrotulluese > 10 m3/h op 0.52 210 109
Gur kave m3 1.05 910.8 956
Shuma: 561 16 402.15 956 1935 155 194 2283

1.20/p Prodhim gelqere e pashuar ton


Sp + p op 12.8 125 1600
Shtese mbi page 65% leke 1600 0.650 1040
Transport gur kave m3 8.5 20 170
Qymyr guri me 2800 k kalori kg 23.9 20 478 2390 2.5 5975
Gur gelqeror kave m3 1.05 911 956.37
Shuma: 2640 648 6931.4 10219 818 1022 12059

1.20/1p Prodhim gelqere e shuar ton


Sp + p op 4.3 125 537.5
Shtese mbi page 65% leke 538 0.650 349
Shuarese gelqere op 0.75 158 119
Transportier 40 m op 0.31 105 33
Elektropompe 10 KW op 0.25 230 58
Vinc cjap me grejfer 0.5 op 0.25 126 32

Page 4
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Gelqere e pashuar ton 0.66 10219 6745
Shuma: 887 240.05 6745 7872 630 787 9289

1.21/p Prodhim llaç gelqere 1:3 m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Betonjere 250 liter op 0.9 174 156.6
Gelqere e shuar kg 339 7.87 2669
Rere m3 1.03 736 758
Shuma: 693 156.6 3427 4276 342 428 5046

1.22/p Prodhim llaç gelqere 1:2 m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Betonjere 250 liter op 0.9 174 156.6
Gelqere e shuar kg 435 7.872 3424
Rere m3 0.89 736 655
Shuma: 693 156.6 4079 4929 394 493 5816

1.23/p Prodhim llaç perzier M1 m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Betonjere 250 liter op 0.9 174 156.6
Gelqere e shuar kg 105 7.872 827
Çimento 32.5 N kg 114 8.1 923
Rere m3 1.03 736 758
Shuma: 693 156.6 2508 3358 269 336 3962

1.23/p Prodhim llaç perzier M2,5 m3

Sp + p op 3.36 125 420


Shtese mbi page 65% leke 420 0.650 273
Betonjere 250 liter op 0.9 174 156.6

Gelqere e shuar kg 87 8 685


Çimento 32.5 N kg 206 8.1 1669
Rere m3 1.01 736 743

Page 5
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Shuma: 693 156.6 3097 3946 316 395 4657

1.23/p Prodhim llaç perzier M5 m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Betonjere 250 liter op 0.9 174 156.6
Gelqere e shuar kg 70 7.87 551
Çimento 32.5 N kg 253 8.1 2049
Rere m3 0.92 736 677
Shuma: 693 156.6 3277 4127 330 413 4870

1.23/p Prodhim llaç perzier M7.5 m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Betonjere 250 liter op 0.9 174 156.6
Gelqere e shuar kg 60 7.872 472
Çimento 32.5 N kg 277 8.1 2244
Rere m3 0.9 736 662
Shuma: 693 156.6 3378 4228 338 423 4989

1.24/2 Prodhim llaç çim M2.5 (1:6) m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Fabrike betoni op 0.1 1800 180
Çimento 32.5 N kg 206 8.1 1668.6
Rere m3 1.13 736 832
Shuma: 693 180 2500 3373 270 337 3980

1.24/2 Prodhim llaç çim M5(1:4.5) m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Fabrike betoni op 0.1 1800 180
Çimento 32.5 N kg 251 8.1 2033
Rere m3 1.04 736 765
Shuma: 693 180 2798 3671 294 367 4332

1.24/2 Prodhim llaç çim M7.5(1:4) m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273

Page 6
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Fabrike betoni op 0.1 1800 180
Çimento 32.5 N kg 270 8.1 2187
Rere m3 0.95 736 699
Shuma: 693 180 2886 3759 301 376 4436

1.24/p Prodhim llaç çim C7/10(1:3) m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Fabrike betoni op 0.1 1800 180
Çimento 32.5 N kg 410 8.3 3403
Rere m3 0.92 736 677
Shuma: 693 180 4080 4953 396 495 5845

1.25/p Prodhim llaç çim C16/20(1:2) m3


Sp + p op 3.36 125 420
Shtese mbi page 65% leke 420 0.650 273
Fabrike betoni op 0.1 1800 180
Çimento 32.5 N kg 527 8.7 4585
Rere m3 0.89 736 655
Shuma: 693 180 5240 6113 489 611 7213

1.26/1 Beton C-6/10 (Me zall) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 18 20 360 0.49 736 361
Zall m3 28 20 560 0.77 931 717
Çimento 32.5 N kg 190 8.1 1539
Uje liter 200 0.125 25
Shuma: 348 920 180 2641 4089 327 409 4825

1.26/2 Beton C-6/10 (Me cakell) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 18 20 360 0.51 736 375
Cakell m3 28 20 560 0.79 1351 1067
Çimento 32.5 N kg 200 8.1 1620
Uje liter 200 0.125 25

Page 7
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Shuma: 348 920 180 3088 4536 363 454 5352

1.27/1 Beton C-7/10 (Me zall) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 18 20 360 0.49 736 361
Zall m3 28 20 560 0.78 931 726
Çimento 32.5 N kg 232 8.1 1879
Uje liter 200 0.125 25
Shuma: 348 920 180 2991 4439 355 444 5238

1.27/2 Beton C-7/10 (Me cakell) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 17 20 340 0.48 736 353
Cakell m3 25 20 500 0.77 1351 1040
Çimento 32.5 N kg 243 8.1 1968
Uje liter 200 0.125 25
Shuma: 348 840 180 3387 4755 380 475 5611

1.28/p Beton C-12/15 (Me zall) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 18 20 360 0.49 736 361
Zall m3 28 20 560 0.77 931 717
Çimento 32.5 N kg 245 8.3 2034
Uje liter 200 0.125 25
Shuma: 348 920 180 3136 4584 367 458 5409

1.28/1 Beton C12/15 (Me cakell) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 17 20 340 0.48 736 353
Cakell m3 25 20 500 0.77 1351 1040
Çimento 32.5 N kg 257 8 2133

Page 8
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Uje liter 200 0.125 25
Shuma: 348 840 180 3552 4920 394 492 5805

1.29/p Beton C-16/20 (Me zall) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 17 20 340 0.47 736 346
Zall m3 27 20 540 0.76 931 707
Çimento 32.5 N kg 287 8 2382
Uje liter 200 0.125 25
Shuma: 348 880 180 3460 4868 389 487 5745

1.29/1 Beton C16/20 (Me cakell) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 17 20 340 0.47 736 346
Cakell m3 24 20 480 0.75 1351 1013
Çimento 32.5 N kg 302 8 2507
Uje liter 200 0.125 25
Shuma: 348 820 180 3891 5239 419 524 6182

1.30/p Beton C-20/25 (Me zall) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 17 20 340 0.47 736 346
Zall m3 27 20 540 0.76 931 707
Çimento 42.5 R kg 294 8.7 2558
Uje liter 200 0.125 25
Shuma: 348 880 180 3636 5044 404 504 5952

1.30/1 Beton C-20/25 (Me cakell) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 17 20 340 0.46 736 339
Cakell m3 24 20 480 0.76 1351 1027

Page 9
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Çimento 42.5 R kg 312 8.7 2714
Uje liter 200 0.125 25
Shuma: 348 820 180 4105 5453 436 545 6434

1.31/p Beton C-25/30 (Me zall) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 16 20 320 0.44 736 324
Zall m3 27 20 540 0.74 931 689
Çimento 42.5 R kg 368 8.7 3202
Uje liter 200 0.125 25
Shuma: 348 860 180 4239 5627 450 563 6640

1.31/1 Beton C-25/30 (Me cakell) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 15 20 300 0.43 736 316
Cakell betoni m3 23 20 460 0.73 1351 986
Çimento 42.5 R kg 388 8.7 3376
Uje liter 200 0.125 25
Shuma: 348 760 180 4703 5991 479 599 7070

1.34/p Beton C-37/45 (Me zall) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 15 20 300 0.42 736 309
Zall m3 23 20 460 0.63 931 586
Çimento 42.5 R kg 525 8.7 4568
Uje liter 200 0.125 25
Shuma: 348 760 180 5488 6776 542 678 7996

1.34/1 Beton C-37/45 (Me cakell) m3


Sp + p op 1.14 185 210.9
Shtese mbi page 65% leke 211 0.650 137
Fabrike betoni op 0.1 1800 180
Rere m3 14 20 280 0.4 736 294

Page 10
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Cakell betoni m3 20 20 400 0.63 1351 851
Çimento 42.5 R kg 556 8.7 4837
Uje liter 200 0.125 25
Shuma: 348 680 180 6008 7216 577 722 8515

Prodhim elememente b/a te


1.37/p parapergatitura me brinje 8-10cm m3
Sp + p op 26.3 185 4856
Sigurime shoqerore 16.7% leke 4856 0.167 811
Beton C-16/20 m3 1.122 20 22 1.02 5239 5344
Kallep inventari m2 22.5 140 3150
Gozhde kg 0.11 90 9.9
Solar kg 4.4 87 382.8
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Shuma: 5667 22 95.4 8886 14671 1174 1467 17312

Prodhim elememente b/a te


1.38/p parapergatitura me brinje 11-20cm m3
Sp + p op 16.4 185 3034
Sigurime shoqerore 16.7% leke 3034 0.167 507
Beton C-16/20 m3 1.122 20 22 1.02 5239 5344
Kallep inventari m2 12 140 1680
Gozhde kg 0.06 90 5
Solar kg 2.4 87 209
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Shuma: 3541 22 95.4 7238 10896 872 1090 12858

Prodhim elememente b/a te


1.39/p parapergatitura me brinje 21-30cm m3
Sp + p op 11.6 185 2137
Sigurime shoqerore 16.7% leke 2137 0.167 357
Beton C-16/20 m3 1.122 20 22 1.02 5239 5344
Kallep inventari m2 7 140 980
Gozhde kg 0.04 90 4
Solar kg 1.4 87 122
Vinc op 1.2 53 63.6
Page 11
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Vibrator op 0.6 53 31.8
Shuma: 2494 22 95.4 6449 9060 725 906 10691

Prodhim elememente b/a te


1.40/p parapergatitura me brinje 31-40cm m3
Sp + p op 8.82 185 1631.7
Sigurime shoqerore 16.7% leke 1632 0.167 272
Beton C-16/20 m3 1.122 20 22 1.02 5239 5344
Kallep inventari m2 5 140 700
Gozhde kg 0.03 90 3
Solar kg 1 87 87
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Shuma: 1904 22 95.4 6133 8155 652 816 9623

Prodhim elememente b/a te


1.41/p parapergatitura me brinje 41-50cm m3
Sp + p op 7.56 185 1398.6
Sigurime shoqerore 16.7% leke 1399 0.167 234
Beton C-16/20 m3 1.122 20 22 1.02 5239 5344
Kallep inventari m2 4 140 560
Gozhde kg 0.02 90 2
Solar kg 0.75 87 65
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Shuma: 1632 22 95.4 5971 7721 618 772 9110

Prodhim plinta b/a te


parapergatitura C-16/20 me vellim
1.45/p deri 1m3 m3
Sp + p op 7.21 185 1334
Sigurime shoqerore 16.7% leke 1334 0.167 223
Beton C-16/20 m3 1.122 20 22 1.02 4868 4966
Kallep inventari m2 9 140 1260
Gozhde kg 0.05 90 5
Solar kg 1.8 87 157
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Page 12
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Shuma: 1557 22 95.4 6387 8061 645 806 9512

Prodhim trare b/a te


parapergatitura C-20/25 me
1.47/p mure te holle m3
Sp + p op 24 185 4440
Sigurime shoqerore 16.7% leke 4440 0.167 741
Beton C-20/25 m3 1.122 20 22 1.02 5044 5145
Kallep inventari m2 15 140 2100
Gozhde kg 0.13 90 12
Solar kg 3 87 261
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Shuma: 5181 22 95.4 7518 12817 1025 1282 15124

Prodhim kollona b/a te


1.48/p parapergatitura C-20/25 tip govate m3
Sp + p op 21.4 185 3950
Sigurime shoqerore 16.7% leke 3950 0.167 660
Beton C-20/25 m3 1.122 20 22.44 1.02 5453 5562
Kallep inventari m2 13 140 1820
Gozhde kg 0.11 90 10
Solar kg 3 87 261
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Shuma: 4609 22 95.4 7653 12380 990 1238 14608

Prodhim soleta b/a tip govate


1.49/p 0.069m3/m2, h=30cm, C-16/20 m2
Sp + p op 1.22 185 226
Sigurime shoqerore 16.7% leke 226 0.167 38
Beton C-16/20 m3 0.770 20 15 0.089 5239 466
Kallep inventari m2 1.5 140 210
Avull ton 0.054 450 24
Solar kg 3 87 261
Vinc op 0.05 53 2.65
Vibrator op 0.08 53 4.24
Shuma: 263 15 6.89 962 1247 100 125 1472

Page 13
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Prodhim soleta b/a tip govate
1.50/p 0.109m3/m2, h=40cm, C-25/30 m2
Sp + p op 1.92 185 355.2
Sigurime shoqerore 16.7% leke 355 0.167 59
Beton C-25/30 m3 1.210 20 24 0.109 5991 653
Kallep inventari m2 2.1 140 294
Avull ton 0.11 450 50
Solar kg 0.42 87 37
Vinc op 0.13 53 6.89
Vibrator op 0.18 53 9.54
Shuma: 415 24 16.43 1033 1488 119 149 1756

Prodhim soleta b/a te


parapergatitura me tulla me vrima
1.51/p h=16cm m2
Sp + p op 1.51 185 279
Sigurime shoqerore 16.7% leke 279 0.167 47
Beton C-16/20 m3 0.880 20 18 0.081 5239 424
Kallep inventari m2 0.7 140 98
Tulla me 6 vrima cope 0.005 20 0.1 16 25 400
Solar kg 0.34 87 30
Vinc op 0.17 53 9.01
Vibrator op 0.1 53 5.3
Shuma: 326 18 14.31 952 1310 105 131 1546

Prodhim soleta b/a te


parapergatitura me tulla me vrima
1.52/p h=25cm m2
Sp + p op 2.44 185 451.4
Sigurime shoqerore 16.7% leke 451 0.167 75
Beton C-16/20 m3 1.507 20 30 0.137 5239 718
Kallep inventari m2 1 140 140
Tulla me 6 vrima cope 0.007 20 0.14 24 25 600
Solar kg 0.54 87 47
Vinc op 0.2 53 10.6
Vibrator op 0.17 53 9
Shuma: 527 30 20 1505 2081 167 208 2456

Page 14
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Prodhim soleta te plota b/a
paraperg, t=6-10cm per kanale e
1.53/p shtresa m3
Sp + p op 13.6 185 2516
Sigurime shoqerore 16.7% leke 2516 0.167 420
Beton C-16/20 m3 11.22 20 224.4 1.02 4868 4966
Kallep inventari m2 5.8 140 812
Hekur betoni kg 0 80 0
Solar kg 4 87 348
Vinc op 0.15 53 7.95
Vibrator op 0.6 53 31.8
Shuma: 2936 224 39.75 6126 9326 746 933 11005

Prodhim soleta te plota b/a


1.54/p paraperg, t=6-10cm ne lartesi m3
Sp + p op 13.6 185 2516
Sigurime shoqerore 16.7% leke 2516 0.167 420
Beton C-16/20 m3 11.22 20 224 1.02 4868 4966
Kallep inventari m2 5.8 140 812
Hekur betoni kg Shenim: Hekuri me analize te vecante. 0 80 0
Solar kg 4 87 348
Vinc op 1.2 53 63.6
Vibrator op 0.6 53 31.8
Shuma: 2936 224 95.4 6126 9382 751 938 11071

Prodhim soleta b/a te paranderura,


1.56/p h=11cm, 2 e 7 vrima C-25/30 m2
Sp + p op 2.2 185 407
Sigurime shoqerore 16.7% leke 407 0.167 68
Beton C-25/30 m3 0.913 20 18 0.083 5627 467
Kallepi mbi vleren e betonit leke 467.1 2% 9.3
Kallep inventar m2 0.2 140 28
Mirembajtje kallepi leke 28 20% 5.6
Solar kg 0.43 87 37.41
Vinc 0.13 53 6.89
Vibrator 0.18 53 9.54
Elektro argano 0.18 45 8
Shuma: 475 18 25 547 1065 85 107 1257

Page 15
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

Prodhim soleta b/a te paranderura,


1.57/p h=16cm, me 2 vrima C-25/30 m2
Sp + p op 4.13 185 764
Sigurime shoqerore 16.7% leke 764 0.167 128
Beton C-25/30 m3 1.144 20 23 0.104 5627 585
Kallepi mbi vleren e betonit leke 585.2 3% 18
Kallep inventar m2 0.3 140 42
Mirembajtje kallepi leke 17.56 20% 4
Solar kg 0.41 87 36
Vinc 0.2 53 10.6
Vibrator 0.27 53 14
Elektro argano 0.27 45 12
Shuma: 892 23 37 684 1636 131 164 1930

Prodhim soleta b/a te paranderura,


1.58/p h=16cm, me 5 vrima C-25/30 m2
Sp + p op 2.96 185 547.6
Sigurime shoqerore 16.7% leke 548 0.167 91
Beton C-25/30 m3 1.144 20 23 0.104 5627 585
Kallepi mbi vleren e betonit leke 585.2 2% 12
Kallep inventar m2 0.3 140 42
Mirembajtje kallepi leke 42 20% 8.4
Solar kg 0.41 87 35.67
Vinc 0.2 53 10.6
Vibrator 0.27 53 14
Elektro argano 0.27 45 12
Shuma: 639 23 37 683 1382 111 138 1631

Prodhim soleta b/a te paranderura,


1.59/p h=22cm, me 2 e 3 vrima C-25/30 m2
Sp + p op 3.63 185 672
Sigurime shoqerore 16.7% leke 672 0.167 112
Beton C-25/30 m3 1.144 20 23 0.131 5627 737.2
Kallepi mbi vleren e betonit leke 737.2 2% 14.7
Kallep inventar m2 0.35 140 49
Mirembajtje kallepi leke 49 20% 9.8
Solar kg 0.36 87 31.32
Vinc 0.2 53 10.6

Page 16
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Vibrator 0.27 53 14
Elektro argano 0.27 45 12
Shuma: 784 23 37 842 1686 135 169 1989

Prodhim soleta me tulla me


1.60/p veshe, h=20cm, te drejta m2
Sp + p op 1.46 185 270
Sigurime shoqerore 16.7% leke 270 0.167 45
Llac cimenti 1:2 m3 0.014 6113 85.6
Tulla sap cope 13.00 20 260 30 40 1200.0
Solar kg 0.36 87 31.3
Vinc 0.2 53 10.6
Vibrator
Elektro argano
Shuma: 315 260 10.6 1317 1903 152 190 2245

Prodhim soleta me tulla me


1.62/p veshe, h=24cm, te drejta m2
Sp + p op 1.46 185 270
Sigurime shoqerore 16.7% leke 270 0.167 45
Llac cimenti 1:2 m3 0.017 6113 104
Tulla sap cope 17.00 20 340 30 45 1350
Solar kg 0.36 87 31.32
Vinc 0.3 53 15.9
Vibrator
Elektro argano
Shuma: 315 340 15.9 1485 2156 173 216 2544

Panele te plota horizontale b/a


1.72/p C-16/20 m3
Sp + p op 11.8 185 2183
Sigurime shoqerore 16.7% leke 2183 0.167 365
Beton C-16/20 m3 1.03 5239 5396
Tako druri cope 1.3 50 65
Tel bari kg 0.01 100 1
Solar kg 1.4 87 122
Avull ton 0.08 450 36
Energji elektrike kw 22 10 220

Page 17
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Transport leke 12.50 20 250
Shuma: 2548 250 5840 8637 691 864 10192

Prodhim blloqe betoni me vrima


1.73/p 20x20x40cm cope
Sp + p op 0.08 185 14.8
Sigurime shoqerore 16.7% leke 14.8 0.167 2
Çimento 32.5 N kg 0.015 20 0.3 3.1 8.1 25.1
Rere e lare lavatrice m3 0.055 20 1.1 0.006 1743 10.6
Zall i lare lavatrice 5-10mm m3 0.056 20 1.1 Mak 0.007 931 6.1
Solar kg 0.01 37 0.5 0.018 87 1.6
Shuma: 17 3 0.5 43 64 5 6 75

Prodhim blloqe betoni me vrima


1.74/p 25x20x40cm cope
Sp + p op 0.06 185 11.1
Sigurime shoqerore 16.7% leke 11.1 0.167 2
Çimento 32.5 N kg 0.020 20 0.4 3.73 8.1 30.2
Rere e lare lavatrice m3 0.067 20 1.3 0.007 1743 12.9
Zall i lare lavatrice 5-10mm m3 0.067 20 1.3 Mak 0.008 931 7.4
Solar kg 0.02 37 0.6 0.019 87 1.7
Shuma: 13 3.1 0.6 52 69 6 7 81

Prodhim blloqe betoni me vrima


1.75/p 10x20x40cm cope
Sp + p op 0.09 185 17
Sigurime shoqerore 16.7% leke 16.7 0.167 3
Çimento 32.5 N kg 0.002 20 0.04 1.6 8.1 13
Rere e lare lavatrice m3 0.005 20 0.1 0.003 1743 5
Zall i lare lavatrice 5-10mm m3 0.005 20 0.1 Mak 0.003 931 3
Solar kg 0.01 37 0.3 0.12 87 10
Shuma: 19 0.2 0.3 32 52 4 5 61

Shtylla b/a C-25/30 te


1.78/p paranderura per minjera cope
Sp + p op 0.96 185 177.6
Sigurime shoqerore 16.7% leke 178 0.167 30
Beton C-25/30 m3 0.163 20 3.3 0.013 5991 78
Hekur betoni 3-5mm2 kg 1.5 82 123

Page 18
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Hekur betoni 6-10mm2 kg 0.130 20 2.6 1.07 76 81
Kallep metalik 16/200 m2 mak vinc 0.02 53 0.8 0.08 152 12
Mirembajtje kallepi 10% m2 mak vibrator 0.01 53 0.7 12.16 10% 1.22
Solar kg mak d/hekur 0.03 210 6.7 0.07 87 6
Shuma: 207.26 5.9 8.3 302 523 42 52 617

Garnitura b/a C-16/20,


1.79/p 100x20x4cm per minjera cope
Sp + p op 0.96 185 177.6
Sigurime shoqerore 16.7% leke 178 0.167 30
Beton C-16/20 m3 0.103 20 2.1 0.008 5239 42.958
Hekur betoni 3-5mm2 kg 0.47 82 38.54
Kallep metalik 16/200 m2 mak vinc 0.00 53 0.053 0.08 152 12.16
Mirembajtje kallepi 10% m2 mak vibrator 0.01 53 0.265 12.16 2% 0.2432
Solar kg mak d/hekur 0.00 210 0.00 0.1 87 8.7
Shuma: 207.26 2 0.3 103 312 25 31 368

Pllaka b/a C-16/20 60x20x8cm


1.81/p per kanale cope
Sp + p op 0.34 185 63
Sigurime shoqerore 16.7% leke 62.9 0.167 11
Beton C-16/20 m3 0.125 20 2.5 0.01 4868 48.7
Hekur betoni 3-5mm2 kg 0.07 82 5.7
Hekur betoni 6-10mm2 kg 0.035 20 0.7 0.57 76 43.3
Kallep metalik 16/200 m2 mak vinc 0.01 53 0.636 0.08 152 12.2
Mirembajtje kallepi 10% m2 mak vibrator 0.01 53 0.53 12.16 2% 0.2
Solar kg mak d/hekur 0.01 210 1.26 0.1 87 8.7
Shuma: 73 3.2 2.426 119 198 16 20 233

Pergatitje hekur betoni i


1.85/p zakonshem Ø 6 - 10 mm2 kg
Sp + p op 0.05 185 9.25
Sigurime shoqerore 16.7% leke 9.25 0.167 2
Hekur betoni kg 0.005 20 0.1 1.02 76 78
Prerje e drejtim hekuri makin op 0.01 63 0.3
Kthim hekuri op 0.00 63 0.2
Vinc op 0,0005 53 0.025
Shuma: 11 0.1 0.5 78 89 7 9 105

Page 19
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Pergatitje hekur betoni i
1.86/p zakonshem Ø > 12 mm2 kg
Sp + p op 0.03 185 5.55
Sigurime shoqerore 16.7% leke 5.55 0.167 1
Hekur betoni kg 0.005 20 0.1 1.03 80 82.4
Prerje e drejtim hekuri makin op 0.002 63 0.1
Kthim hekuri op 0.004 63 0.3
Hekur betoni per zgjatim kg Elektro argano 0.001 45 0.1 0.004 80 0.32
Vinc op 0,0005 53 2.5
Shuma: 6.5 0.1 2.9 83 92 7 9 109

Pergatitje hekur betoni i periodik


1.87/p Ø 6-10 mm2 kg
Sp + p op 0.03 185 5.55
Sigurime shoqerore 16.7% leke 5.55 0.167 1
Hekur betoni kg 0.005 20 0.1 1.03 82 84.46
Prerje e drejtim hekuri makin op 0.002 63 0.1008
Kthim hekuri op 0.004 63 0.252
Hekur betoni per zgjatim kg Elektro argano 0.001 45 0.0585 0.004 82 0.3
Vinc op 0,0005 53 2.5
Shuma: 6.5 0.1 2.91 85 94 8 9 111

Pergatitje hekur betoni i periodik


1.88/p Ø > 12 mm2 kg
Sp + p op 0.03 185 5.55
Sigurime shoqerore 16.7% leke 5.55 0.167 1
Hekur betoni kg 0.005 20 0.1 1.03 78 80.34
Prerje e drejtim hekuri makin op 0.002 63 0.1008
Kthim hekuri op 0.004 63 0.252
Hekur betoni per zgjatim kg Elektro argano 0.001 45 0.0585 0.004 78 0.3
Vinc op 0,0005 74 2.5
Shuma: 6.5 0.1 2.91 81 90 7 9 106

Pergatitje hekur Ø 3-5 mm2, б =


1.89/p 6500 kg/cm2 per tulla me vesh, sap. kg
Sp + p op 0.07 185 13.5
Sigurime shoqerore 16.7% leke 13.5 0.167 2
Hekur betoni kg 0.005 20 0.1 1.01 95 96

Page 20
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Prerje e drejtim hekuri makin op 0.012 63 0.756
Kthim hekuri op 0.006 63 0.378
Vinc op 0,0005 53 0.25
Shuma: 16 0.1 1.4 96 113 9 11 134

Pergatitje konstruksione
1.99/p metalike te perbera ton
Sp + p op 85 185 15725
Sigurime shoqerore 16.7% leke 15725 0.167 2626 Gazogjen
Hekur profil e shirit kg 5.15 20 103 1.5 72 108 810 80 64800
Llamarine e zeze kg Tranxhe elektrike 1.5 210 315 220 75 16500
Karbit kg Saldatrice 15 74 1110 1 183 183
Elektroda kg Trapano elektrik 1.5 95 142.5 10 180 1800
Oksigjen op Vinc ure 3,0 53 150 10 122 1220
Shuma: 18351 103 1825.5 84503 104783 8383 10478 123643

Pergatitje konstruksione
1.100/p metalike te thjeshta ton
Sp + p op 80 185 14800
Sigurime shoqerore 16.7% leke 14800 0.167 2472 Gazogjen
Hekur profil e shirit kg 5.15 20 103 1.5 72 108 910 80 72800
Llamarine e zeze kg Tranxhe elektrike 1 210 210 120 75 9000
Kthim hekuri op Saldatrice 5 74 370 1.5 183 274.5 karbit
Elektroda kg Trapano elektrik 2 95 190 4.0 180 720
Vinc op Vinc ure 2.0 53 100 15 122 1830 oksigjen
Shuma: 17272 103 978 84625 102977 8238 10298 121513

Pergatitje kapriata me hekur


1.102/p betoni ton
Sp + p op 121 185 22385
Sigurime shoqerore 16.7% leke 22385 0.167 3738 Gazogjen
Hekur betoni kg 6.00 20 120 1.5 72 108 860 80 68800
Saldatriqe op 24 74 1776 1.5 183 274.5 karbit
Tranxhe elektrike liter 0.6 210 126 4 150 600
Trapano elektrik op 0.14 95 13.3 15.0 122 1830 oksigjen
Elektroda kg 30.0 250 7500
Vinc op 0,25 53 125 1.0 125 125 dadi e bulona
Hekur profil e shirit kg 50,0 80 3500
Llamarine d > 2 mm kg 120,0 75 7800

Page 21
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Shuma: 26123 120 2148.3 90430 118821 9506 11882 140209

Pergatitje kapriata metalike me


1.105/p profile ton
Sp + p op 85 185 15725
Sigurime shoqerore 16.7% leke 15725 0.167 2626 Gazogjen
Hekur betoni kg 6 20 120 1.5 72 108
Saldatriqe op 25 74 1850 2.5 183 457.5 karbit
Gazogjen liter
Tranxhe elektrike op 3 210 630 25.0 122 3050 oksigjen
Elektroda kg Trapano 3 95 285 23,0 250 5750
autovinc op 2 3100 6820
Hekur profil e shirit kg 730.0 80 65700
Llamarine d > 2 mm kg 300,0 75 21000
Shuma: 18351 120 9693 95958 124122 9930 12412 146463

Pergatitje shkalle metalike me Ø


1.107/p e profile ton
Sp + p op 91 185 16835
Sigurime shoqerore 16.7% leke 16835 0.167 2811
Hekur Ø kg 20.4 20 408 240 80 19200
Hekur profil e shirit kg 400 80 32000
Llamarine d > 2.5 mm kg 380 75 28500
Elektroda kg 6 180 1080
Karbit kg 1.5 183 274.5
Oksigjen liter 15 122 1830
Saldatrice elektrike op 9.5 74 703
Gazogjen op 3 80 240
Tranxhe elektrike op 2 210 420
Autovinc op 0.2 3100 620
Vinc ure op 1.5 53 79.5
Shuma: 19646 408 2062.5 82885 105001 8400 10500 123902

Pergatitje zgara metalike


1.111/p dekorative per dritare e lloxha ton
Sp + p op 344 185 63640
Sigurime shoqerore 16.7% leke 63640 0.167 10628
Hekur Ø kg 20.4 20 408 630 80 50400
Hekur profil e shirit kg 380 80 30400
Page 22
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Karbit kg 12 183 2196
Oksigjen liter 100 122 12200
Elektroda kg 21 180 3780
Saldatrice elektrike op 42 74 3108
Gazogjen op 20 80 1600
Autovinc op 0.2 3100 620
Shuma: 74268 408 5328 98976 178980 14318 17898 211196

Pergatitje zgara metalike te


1.111/p thjeshta per dritare e lloxha ton
Sp + p op 265 185 49025
Sigurime shoqerore 16.7% leke 49025 0.167 8187
Hekur Ø kg 20.4 20 408 650 80 52000
Hekur profil e shirit kg 360 80 28800
Karbit kg 12 183 2196
Oksigjen liter 100 122 12200
Elektroda kg 21 180 3780
Saldatrice elektrike op 42 74 3108
Gazogjen op 20 80 1600
Autovinc op 0.2 3100 620
Shuma: 57212 408 5328 98976 161924 12954 16192 191071

1.114/p Prodhim mastiçë bitumi ton


Sp + p op 12.8 125 1600
Sigurime shoqerore 16.7% leke 1600 0.167 267
Te ndryshme ton 1 20 20
Mak per zierje asfalti op 2 525 1050
Bitum M-5 (buke) ton 0.6 90000 54000
Bitum M-3 (leng) ton 0.4 80000 32000
Material mbushes ton 0.1 1600 160
Dru zjarri m3 0.6 2500 1500
Shuma: 1867.2 20 1050 87660 90597 7248 9060 106905

1.117/p Bazamak shkalle me granil m2


Sp + p op 3.05 185 564
Sigurime shoqerore 16.7% leke 564.3 0.167 94
Çimento 32.5 N ton 0.1 20 2 20 8.1 162
Granil m3 0.32 20 6.4 0.04 1351 54
Lavigatrice op 0.75 84 63

Page 23
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Kallep m2 0.2 558 112
Hekur betoni Ø 3 - 5 mm kg 1.5 95 143
Shuma: 658 8 63 470 1200 96 120 1416

1.117/p Pragje dritare me granil m2


Sp + p op 3.05 185 564
Sigurime shoqerore 16.7% leke 564.3 0.167 94
Çimento 32.5 N ton 0.1 20 2 20 8.1 162
Granil m3 0.32 20 6.4 0.04 1351 54
Lavigatrice op 0.75 84 63
Kallep m2 0.15 60 9
Hekur betoni Ø 3 - 5 mm kg 1.5 95 143
Shuma: 658 8 63 368 1097 88 110 1295

1.120/p Parapet ballkon me granil m2


Sp + p op 2.7 185 500
Sigurime shoqerore 16.7% leke 500 0.167 83
Çimento 32.5 N ton 0.1 20 2 20 8.1 162
Granil m3 0.32 20 6.4 0.04 1351 54
Lavigatrice op 0.75 84 63
Kallep m2 0.15 60 9
Hekur betoni Ø 3 - 5 mm kg 1.7 95 162
Shuma: 583 8 63 387 1041 83 104 1228

1.123/p Shpatulla dritare granili m2


Sp + p op 2.07 185 383
Sigurime shoqerore 16.7% leke 383 0.167 64
Çimento 32.5 N ton 0.1 20 2 16 8.1 130
Granil m3 0.24 20 4.8 0.03 1351 41
Lavigatrice op 0.75 84 63
Kallep m2 0.15 60 9
Hekur betoni Ø 3 - 5 mm kg 1.5 95 143
Shuma: 447 7 63 322 838 67 84 989

1.122/p Parapet muri rrethus granil m2


Sp + p op 2.1 185 389
Sigurime shoqerore 16.7% leke 388.5 0.167 65
Çimento 32.5 N ton 0.15 20 3 28 8.1 227
Granil m3 0.48 20 10 0.04 1351 54

Page 24
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Lavigatrice op 0.75 84 63
Kallep m2 0.15 60 9
Hekur betoni Ø 3 - 5 mm kg 1.5 90 135
Shuma: 453 13 63 425 954 76 95 1126

1.124/p Bordura betoni 12x25cm M


Sp + p op 0.66 125 82.5
Sigurime shoqerore 16.7% leke 82.5 0.167 14
Beton C-16/20 m3 0.375 20 8 0.03 5239 157
Kallep inventari m2 0.2 140 28
Solar kg 0.24 87 21
Shuma: 96 8 206 310 25 31 366

1.125/p Bordura betoni 25x25cm M


Sp + p op 0.86 125 107.5
Sigurime shoqerore 16.7% leke 108 0.167 18
Beton C-16/20 m3 0.788 20 16 0.063 5239 330
Kallep inventari m2 0.4 140 56
Solar kg 0.5 87 44
Shuma: 125 16 430 571 46 57 673

1.126/p Bordura betoni 15x35cm M


Sp + p op 0.88 125 110
Sigurime shoqerore 16.7% leke 110 0.167 18
Beton C-16/20 m3 0.663 20 13 0.053 5239 278
Kallep inventari m2 0.25 140 35
Solar kg 0.32 87 28
Shuma: 128 13 340 482 39 48 569

1.127/p Bordura betoni 20x35cm M


Sp + p op 0.9 125 112.5
Sigurime shoqerore 16.7% leke 113 0.167 19
Beton C-16/20 m3 0.875 20 18 0.07 5239 367
Kallep inventari m2 0.35 140 49
Solar kg 0.43 87 37
Shuma: 131.29 18 453 602 48 60 710

1.128/p Bordura betoni 25x35cm M


Sp + p op 1 125 125

Page 25
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Sigurime shoqerore 16.7% leke 125 0.167 21
Beton C-16/20 m3 1.12 20 22 0.088 5239 461
Kallep inventari m2 0.45 140 63
Solar kg 0.54 87 47
Shuma: 146 22 571 739 59 74 872

1.129/p Tuba betoni Ø 200 mm M


Sp + p op 0.47 185 86.95
Sigurime shoqerore 16.7% leke 87 0.167 15
Cimento M 400 kg 0.15 20 3 10.4 8.3 86.3
Rere e lare m3 0.59 20 11.8 0.022 1743 38.3
Zall lavatrice m3 0.27 20 5.4 0.01 931 9.3
Kallep inventar m2 1.48 305 451.4
Mirembajtje kallepi 10% 451.4 10% 45.1
Solar kg 0.22 87 19.1
Betonjere op 0.02 174 3.48
Vinc op 0.01 53 0.53
Shuma: 101 20 4 650 775 62 78 915

1.130/p Tuba betoni Ø 300 mm M


Sp + p op 0.8 185 148
Sigurime shoqerore 16.7% leke 148 0.167 25
Çimento 32.5 N kg 0.30 20 6 19.6 8.3 162.7
Rere e lare m3 1.13 20 22.6 0.042 1743 73.2
Zall lavatrice m3 0.54 20 10.8 0.01 931 9.3
Kallep inventar m2 2.16 305 658.8
Mirembajtje kallepi 10% 658.8 10% 65.9
Solar kg 0.33 87 28.7
Betonjere op 0.03 174 5.22
Vinc op 0.02 53 1.06
Shuma: 172.72 39 6 999 1217 97 122 1436

1.131/p Tuba betoni Ø 400 mm M


Sp + p op 0.87 185 160.95
Sigurime shoqerore 16.7% leke 161 0.167 27
Çimento 32.5 N kg 0.38 20 7.6 28.4 8.3 235.7
Rere e lare m3 1.65 20 33 0.061 1743 106.3
Zall lavatrice m3 0.68 20 13.6 0.025 931 23.3
Kallep inventar m2 2.82 305 860.1

Page 26
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Mirembajtje kallepi 10% 860.1 10% 86.0
Solar kg 0.43 87 37.4
Betonjere op 0.04 174 6.96
Vinc op 0.02 53 1.06
Shuma: 188 54 8 1349 1599 128 160 1887

1.132/p Tuba betoni Ø 500 mm M


Sp + p op 1.66 185 307.1
Sigurime shoqerore 16.7% leke 307 0.167 51
Çimento 32.5 N kg 0.38 20 7.6 42.4 8.3 351.9
Rere e lare m3 2.46 20 49.2 0.091 1743 158.6
Zall lavatrice m3 1.16 20 23.2 0.043 931 40.0
Kallep inventar m2 3.52 305 1073.6
Mirembajtje kallepi 10% 1074 10% 107.4
Solar kg 0.53 87 46.1
Betonjere op 0.06 174 10.44
Vinc op 0.02 53 1
Shuma: 358 80 12 1778 2228 178 223 2629

1.133/p Tuba betoni Ø 600 mm M


Sp + p op 1.78 185 329.3
Sigurime shoqerore 16.7% leke 329 0.167 55
Çimento 32.5 N kg 0.75 20 15 49.6 8.3 411.7
Rere e lare m3 2.89 20 57.8 0.107 1743 186.5
Zall lavatrice m3 1.35 20 27 0.05 931 46.5
Kallep inventar m2 4.14 305 1262.7
Mirembajtje kallepi 10% 1263 10% 126.3
Solar kg 0.62 87 53.9
Betonjere op 0.08 174 13.92
Vinc op 0.02 53 1.166
Shuma: 384 100 15 2088 2587 207 259 3052

1.129/1p Tub betoni Ø200 mbeshtetj M


Sp + p op 1.02 185 188.7
Sigurime shoqerore 16.7% leke 189 0.167 32
Çimento 32.5 N kg 0.18 20 3.6 12 8.3 99.6
Rere e lare m3 0.68 20 13.6 0.025 1743 43.6
Zall lavatrice m3 0.35 20 7.0 0.013 931 12.1
Kallep inventar m2 1.78 305 542.9

Page 27
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Mirembajtje kallepi 10% 542.9 10% 54.3
Solar kg 0.22 87 19.1
Betonjere op 0.02 174 3.828
Vinc op 0.01 53 0.53
Shuma: 220 24 4 772 1020 82 102 1204

1.130/1p Tub betoni Ø300 mbeshtetj M


Sp + p op 1.2 185 222
Sigurime shoqerore 16.7% leke 222 0.167 37
Çimento 32.5 N kg 0.33 20 6.6 22 8.3 182.6
Rere e lare m3 1.27 20 25.4 0.047 1743 81.9
Zall lavatrice m3 0.65 20 13.0 0.024 931 22.3
Kallep inventar m2 2.16 305 658.8
Mirembajtje kallepi 10% 658.8 10% 65.9
Solar kg 0.33 87 28.7
Betonjere op 0.03 174 5
Vinc op 0.02 53 1.06
Shuma: 259 45 6 1040 1351 108 135 1594

1.131/1p Tub betoni Ø400 mbeshtetj M


Sp + p op 1.45 185 268.25
Sigurime shoqerore 16.7% leke 268 0.167 45
Çimento 32.5 N kg 0.50 20 10.0 33 8.3 273.9
Rere e lare m3 2.43 20 48.6 0.09 1743 156.9
Zall lavatrice m3 0.95 20 19.0 0.035 931 32.6
Kallep inventar m2 2.82 305 860.1
Mirembajtje kallepi 10% 860.1 10% 86.0
Solar kg 0.42 87 36.5
Betonjere op 0.04 174 6.264
Vinc op 0.02 53 1.06
Shuma: 313 78 7 1446 1844 148 184 2176

1.132/1p Tub betoni Ø500 mbeshtetj M


Sp + p op 1.91 185 353.35
Sigurime shoqerore 16.7% leke 353 0.167 59
Çimento 32.5 N kg 0.75 20 15.0 50 8.3 415.0
Rere e lare m3 2.86 20 57.2 0.106 1743 184.7
Zall lavatrice m3 1.43 20 28.6 0.053 931 49.3
Kallep inventar m2 3.52 305 1073.6

Page 28
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Mirembajtje kallepi 10% 1074 10% 107.4
Solar kg 0.53 87 46.1
Betonjere op 0.11 174 18.444
Vinc op 0.0 53 1.166
Shuma: 412 101 20 1876 2409 193 241 2843

1.133/1p Tub betoni Ø600 mbeshtetj M


Sp + p op 2.3 185 425.5
Sigurime shoqerore 16.7% leke 426 0.167 71
Çimento 32.5 N kg 0.89 20 17.8 59 8.3 489.7
Rere e lare m3 3.43 20 68.6 0.127 1743 221.3
Zall lavatrice m3 1.73 20 34.6 0.064 931 59.6
Kallep inventar m2 4.14 305 1262.7
Mirembajtje kallepi 10% 1263 10% 126.3
Solar kg 0.62 87 53.9
Betonjere op 0.11 174 18.3
Vinc op 0.02 53 1.2
Shuma: 497 121 19 2214 2851 228 285 3364

1.138/p Dritare druri kase binar m2


Sp + p op 5.9 185 1091.5 2.00 20 40
Sigurime shoqerore 16.7% leke 1092 0.167 182
Energji elektrike kw 3 10 30.0
Lende e holle pishe e stazh m3 0.003 54000 162.0
Lende e trashe pishe e stazh m3 0.04 54000 2160.0
Ngjites GNS-2 (tutkall) kg 0.36 1015 365.4
Inglizina T 10/12 cope 2.65 508 1346.2
Mentesha 50x52cm cope 1.27 1050 1333.5
Vida druri cope 18.7 10 187.0
Spanjoleta cope 0.64 254 162.6
Shufra spanjoletash cift 0.64 110 70.4
Kraheza cope 0.64 270 172.8
Bilbile cope 0.64 180 115.2
Gozhde kg 0.2 90 18.0
Vaj lini kg 0.11 203 22.3
Oketi cope 1.28 142 181.8
Zumpara m 0.12 150 18.0
Klorur amoni kg 0.004 140 0.6
Grasese elektrike op 0.35 180 63

Page 29
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Cirkular op 0.33 140 46.2
Sharre shirit op 0.42 137 57.54
Plan op 0.38 126 47.88
Sumpatriqe op 0.32 150 48
Trapon elektrik op 0.24 95 22.8
Shuma: 1274 40 285 6346 7945 636 794 9375

1.139/p Dritare druri kase bylme m2


Sp + p op 6.8 185 1258 2.38 20 48
Sigurime shoqerore 16.7% leke 1258 0.167 210
Energji elektrike kw 3 10 30.0
Lende e holle pishe e stazh m3 0.022 54000 1188.0
Lende e trashe pishe e stazh m3 0.056 28420 1591.5
Ngjites GNS-2 (tutkall) kg 0.36 1015 365.4
Inglizina T 10/12 cope 2.65 508 1346.2
Mentesha 50x52cm cope 1.27 280 355.6
Vida druri cope 18.7 10 187.0
Spanjoleta cope 0.64 254 162.6
Shufra spanjoletash cift 0.64 110 70.4
Kraheza cope 0.64 270 172.8
Bilbile cope 0.64 180 115.2
Gozhde kg 0.19 90 17.1
Vaj lini kg 0.11 203 22.3
Oketi cope 1.28 142 181.8
Zumpara m 0.12 150 18.0
Klorur amoni kg 0.004 140 0.6
Grasese elektrike op 0.35 180 63
Cirkular op 0.33 140 46.2
Sharre shirit op 0.42 137 57.54
Plan op 0.38 126 47.88
Sumpatriqe op 0.32 150 48
Trapon elektrik op 0.24 95 22.8
Shuma: 1468 48 285 5824 7626 610 763 8998

1.143/p Dritare druri dyfishe m2


Sp + p op 10.4 185 1924 4.50 20 90
Sigurime shoqerore 16.7% leke 1924 0.167 321
Energji elektrike kw 3 10 30.0

Page 30
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Lende e holle pishe e stazh
(importi clesia 1) m3 0.006 54000 324.0
Lende e trashe pishe e stazh
(importi clesia 1) m3 0.095 54000 5130.0
Ngjites GNS-2 (tutkall) kg 0.66 1015 669.9
Inglizina T 10/12 cope 4.1 508 2082.8
Mentesha 50x52cm cope 2.04 280 571.2
Vida druri cope 25.5 10 255.0
Spanjoleta cope 1.02 254 259.1
Shufra spanjoletash cift 1.02 110 112.2
Kraheza cope 1.02 270 275.4
Bilbile cope 1.02 180 183.6
Gozhde kg 0.36 90 32.4
Vaj lini kg 0.16 203 32.5
Oketi cope 2.04 142 289.7
Zumpara m 0.27 150 40.5
Klorur amoni kg 0.007 140 1.0
Grasese elektrike op 0.52 180 93.6
Cirkular op 0.5 140 70
Sharre shirit op 0.63 137 86.31
Plan op 0.55 126 69.3
Sumpatriqe op 0.48 150 72
Trapon elektrik op 0.36 95 34.2
Shuma: 2245 90 425 10289 13050 1044 1305 15399

1.143/p-a Dritare druri dopio xham m2


Sp + p op 8.3 185 1535.5 3.75 20 75
Sigurime shoqerore 16.7% leke 1536 0.167 256
Energji elektrike kw 3 10 30.0
Lende e holle pishe e stazh
(Vendi) m3 0.011 28420 312.6
Lende e trashe pishe e stazh
(Vendi) m3 0.044 28420 1250.5
Ngjites GNS-2 (tutkall) kg 0.4 1015 406.0
Inglizina T 10/12 cope 2.65 508 1346.2
Mentesha 50x52cm cope 1.27 280 355.6
Vida druri cope 18.7 10 187.0
Spanjoleta cope 0.64 254 162.6
Shufra spanjoletash cift 0.64 110 70.4

Page 31
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Kraheza cope 0.64 270 172.8
Bilbile cope 0.64 180 115.2
Gozhde kg 0.2 90 18.0
Vaj lini kg 0.12 203 24.4
Oketi cope 1.28 142 181.8
Zumpara m 0.12 150 18.0
Klorur amoni kg 0.002 140 0.3
Grasese elektrike op 0.42 180 75.6
Cirkular op 0.41 140 57.4
Sharre shirit op 0.5 137 68.5
Plan op 0.45 126 56.7
Sumpatriqe op 0.38 150 57
Trapon elektrik op 0.29 95 27.55
Shuma: 1792 75 343 4651 6861 549 686 8096

1.153/p Vetrate druri m2


Sp + p op 5.4 185 999 2.50 20 50
Sigurime shoqerore 16.7% leke 999 0.167 167
Energji elektrike kw 2.5 10 25.0
Lende e holle pishe e stazh
(material Vendi) m3 0.051 28420 1449.4
Lende e trashe pishe e stazh
(material Vendi) m3 0.029 28420 824.2
Ngjites GNS-2 (tutkall) kg 0.31 1015 314.7
Inglizina T 10/12 cope 0.74 508 375.9
Vida druri cope 3.06 10 30.6
Gozhde kg 0.02 90 1.8
Vaj lini kg 0.04 203 8.1
Zumpara m 0.09 150 13.5
Klorur amoni kg 0.003 140 0.4
Brava cope
Shula cope 0.3 125 37.5
Grasese elektrike op 0.35 180 63
Cirkular op 0.33 140 46.2
Sharre shirit op 0.42 137 57.54
Plan op 0.38 126 47.88
Sumpatriqe op 0.33 150 48.75
Trapon elektrik op 0.24 95 22.8
Shuma: 1166 50 286 3081 4583 367 458 5408

Page 32
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

1.148/p Prodhim dritare metalike ton


Sp + p op 150 185 27750
Sigurime shoqerore 16.7% leke 27750 0.167 4634
Te ndryshme m2 0.75 20 15
Elektrosaldatrice op 37 74 2738
Gazogjen op 16 80 1280
Tranxhe elektrike op 9 53 477
Trapano elektrik op 5 95 475
Vinc op 10 53 530
Aksesor (detale metalike) kg 90 105 9430.4
Hekur profil kg 900 80 72000.0
Hekur shirit kg 30 80 2400.0
Elektroda kg 20 180 3600.0
Karbit kg 10 183 1830.0
Oksigjen liter 100 122 12200.0
Shuma: 32384 15 5500 101460 139360 11149 13936 164444

1.166/p Dyer druri kashe derrase m2


Sp + p op 7.5 185 1387.5
Sigurime shoqerore 16.7% leke 1388 0.167 232
Energji elektrike kw 1.25 20 25 3.5 10 35.0
Avull ton 0.05 450 22.5
Lende e holle pishe e stazh
(material Vendi) m3 0.036 28420 1023.1
Lende e trashe pishe e
stazh(material Vendi) m3 0.062 28420 1762.0
Ngjites GNS-2 (tutkall) kg 0.34 1015 345.1
Inglizina T 12/14 cope 1.2 508 609.6
Gozhde kg 0.1 90 9.0
Brava cope 0.58 1000 580.0
Vida druri cope 7 10 70.0
Vaj lini kg 0.14 203 28.4
Zumpara m 0.24 150 36.0
Klorur amoni kg 0.003 140 0.4
Grasese elektrike op 0.42 180 76
Cirkular op 0.41 140 57
Sharre shirit op 0.5 137 69
Plan op 0.45 126 57

Page 33
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Sumpatriqe op 0.38 150 57
Trapon elektrik op 0.29 95 28
Shuma: 1619 25 343 4521 6508 521 651 7680

1.182/p Dyer metalike ton


Sp + p op 180 185 33300
Sigurime shoqerore 16.7% leke 33300 0.167 5561
Energji elektrike kw 6.50 20 130 3.5 10 35
Elektrosaldatrice op 37 74 2738
Gazogjen op 16 80 1280
Tranxhe elektrike op 9 210 1890
Trapano elektrik op 10 95 950
Vinc op 10 53 530
Aksesor (detale metalike) kg 250 105 26196
Hekur profil kg 900 80 72000
Hekur shirit kg 30 80 2400
Elektroda kg 20 180 3600
Karbit kg 10 183 1830
Oksigjen liter 100 122 12200
Shuma: 38861 130 7388 118261 164640 13171 16464 194275

1.189/1p Pllaka granili boje 25/25 m2


Sp + p op 2.7 125 337.5
Sigurime shoqerore 16.7% leke 338 0.167 56
Çimento 42.5 R kg 0.06 20 1.2 11 8.7 95.7
Çimento e bardhe 42.5 R kg 0.02 20 0.4 4 12 48.0
Rere e lare m3 0.14 20 2.8 0.015 1743 26.1
Granil guri i thyer 1-2-3mm m3 0.06 20 1.2 0.008 1351 10.8
Boje cimentito kg 0.201 112 22.5
Energji elektrike kw 1 10 10.0
Te ndryshme 3% 213.2 3% 6.4
Shuma: 394 6 220 619 50 62 730

1.190/1p Pllaka granili boje 30/30 m2


Sp + p op 2.7 125 337.5
Sigurime shoqerore 16.7% leke 338 0.167 56
Çimento 42.5 R kg 0.07 20 1.4 13.5 8.7 117.5
Çimento e bardhe 42.5 R kg 0.02 20 0.4 4.2 12 50.4
Rere e lare m3 0.27 20 5.4 0.03 1743 52.3

Page 34
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Granil guri i thyer 1-2-3mm m3 0.09 20 1.8 0.011 1351 14.9
Boje cimentito kg 0.25 112 28.0
Energji elektrike kw 1 10 10.0
Te ndryshme 3% 273 3% 8.2
Shuma: 394 9 281 684 55 68 807

1.188/1p Pllaka granili t-ri 30/30/2.7 m2


Sp + p op 2.7 125 337.5
Sigurime shoqerore 16.7% leke 338 0.167 56
Çimento 42.5 R kg 0.07 20 1.4 9.5 8.7 82.7
Çimento e bardhe 42.5 R kg 0.02 20 0.4 7.3 12 87.6
Rere e lare m3 0.27 20 5.4 0.005 1743 8.7
Granil guri i thyer 1-2-3mm m3 0.09 20 1.8 0.032 1351 43.2
Boje cimentito kg 0.25 112 28.0
Energji elektrike kw 1 10 10.0
Te ndryshme 3% 260.2 70% 182.1
Shuma: 394 9 442 845 68 85 997

1.192/1p Pllaka mozaik boje 40/40 m2


Sp + p op 6.7 125 837.5
Sigurime shoqerore 16.7% leke 838 0.167 140
Çimento 42.5 R kg 0.07 20 1.4 12 8.7 104.4
Çimento e bardhe 42.5 R kg 0.02 20 0.4 3 12 36.0
Rere e lare m3 0.27 20 5.4 0.015 1743 26.1
Granil guri i thyer 1-2-3mm m3 0.09 20 1.8 0.01 1351 13.5
Boje cimentito kg 0.1 112 11.2
Copa mermeri pllake m2 0.28 20 5.6 0.7 1500 1050.0
Energji elektrike kw 1 10 10.0
Te ndryshme 3% 201.3 3% 6.0
Shuma: 977 15 1257 2249 180 225 2654

1.201/1p Pllake mermeri 0.02-0.06m2 m2


Sp + p op 11.3 125 1412.5
Sigurime shoqerore 16.7% leke 1413 0.167 236
Energji elektrike kw 34 10 340.0
Bllok mermeri m3 0.70 20 14 0.05 30450 1522.5
Disqe diamanti leke 1523 20% 304.5
Lama sharre leke 1523 8% 121.8
Materiale ndihmes leke 1523 3% 45.7

Page 35
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Shuma: 1648 14 2334 3997 320 400 4716

1.201/1p Pllake mermeri 0.08-0.10m2 m2


Sp + p op 9.9 125 1237.5
Sigurime shoqerore 16.7% leke 1238 0.167 207
Energji elektrike kw 34 10 340
Bllok mermeri m3 0.70 20 14 0.05 30450 1522.5
Disqe diamanti leke 1523 15% 228.38
Lama sharre leke 1523 6% 91.35
Materiale ndihmes leke 1523 3% 45.675
Shuma: 1444 14 2227.9 3686 295 369 4350

1.32/p Prodh tuba b/a Ø 700 t=10 M


Sp + p op 3.8 185 703
Sigurime shoqerore 16.7% leke 703 0.167 117
Çimento 32.5 N kg 0.30 20 6 59 8.1 477.9
Rere lavatrice m3 0.90 20 18 0.1 1743 174.3
Zall lavatrice m3 1.26 20 25.2 0.14 931 130.3
Hekur betoni kg 0.10 20 2 22 76 1672.0
Kallep metalik m2 5 305 1525.0
Solar kg 0.74 87 64.4
Mirembajtje kallepi 10% leke 1525 10% 152.5
Betonjere op 0.17 174 30
Vinc op 0.04 53 2.12
Shuma: 820 51 32 4196 5100 408 510 6018

1.33/p Prodh tuba b/a Ø 800 t=10 M


Sp + p op 3.8 185 703
Sigurime shoqerore 16.7% leke 703 0.167 117
Çimento 32.5 N kg 0.33 20 6.6 65 8.1 526.5
Rere lavatrice m3 0.99 20 19.8 0.11 1743 191.7
Zall lavatrice m3 1.44 20 28.8 0.16 931 148.9
Hekur betoni kg 0.10 20 2.0 22 76 1672.0
Kallep metalik m2 5.6 305 1708.0
Solar kg 0.85 87 74.0
Mirembajtje kallepi 10% leke 1708 10% 170.8
Betonjere op 0.16 174 27.84
Vinc op 0.0 53 2.12
Shuma: 820 57 30 4492 5399 432 540 6371

Page 36
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

1.34/p Prodh tuba b/a Ø 1000 t=10 M


Sp + p op 4.6 185 851
Sigurime shoqerore 16.7% leke 851 0.167 142
Çimento 32.5 N kg 0.51 20 10.2 101 8.1 818.1
Rere lavatrice m3 1.62 20 32.4 0.18 1743 313.7
Zall lavatrice m3 2.16 20 43.2 0.24 931 223.4
Hekur betoni kg 0.14 20 2.8 27 76 2052.0
Kallep metalik m2 7 305 2135.0
Solar kg 1.05 87 91.4
Mirembajtje kallepi 10% leke 2135 10% 213.5
Betonjere op 0.27 174 46.98
Vinc op 0.06 53 3.18
Shuma: 993 89 50 5847 6979 558 698 8235

1.35/p Prodh tuba b/a Ø 1200 t=12 M


Sp + p op 5.8 185 1073
Sigurime shoqerore 16.7% leke 1073 0.167 179
Çimento 32.5 N kg 0.73 20 14.6 146 8.1 1182.6
Rere lavatrice m3 2.25 20 45.0 0.25 1743 435.7
Zall lavatrice m3 3.24 20 64.8 0.35 931 325.8
Hekur betoni kg 0.19 20 3.8 38 76 2888.0
Kallep metalik m2 8.3 305 2531.5
Solar kg 1.3 87 113.1
Mirembajtje kallepi 10% leke 2532 10% 253.2
Betonjere op 0.39 174 67.86
Vinc op 0.09 53 4.77
Shuma: 1252 128 73 7730 9183 735 918 10836

1.36/p Prodh tuba b/a Ø 1500 t=14 M


Sp + p op 9 185 1665
Sigurime shoqerore 16.7% leke 1665 0.167 278
Çimento 32.5 N kg 1.06 20 21 212 8.1 1717.2
Rere lavatrice m3 3.24 20 65 0.36 1743 627.4
Zall lavatrice m3 4.59 20 92 0.51 931 474.8
Hekur betoni kg 0.26 20 5 52 76 3952.0
Kallep metalik m2 10.3 305 3141.5
Solar kg 1.6 87 139.2
Mirembajtje kallepi 10% leke 3142 10% 314.2

Page 37
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Betonjere op 0.39 174 68
Vinc op 0.09 53 4.77
Shuma: 1943 183 73 10366 12565 1005 1256 14827

Prodhim soletone b/a C-16/20


1.48/p per ura m3
Sp + p op 8.6 185 1591
Sigurime shoqerore 16.7% leke 1591 0.167 266
Beton C-16/20 m3 12.24 20 245 1.02 5239 5343.6
Vibrator op 0.92 53 48.76
Vinc op 0.6 53 31.8
Kallep inventar m2 2.7 305 823.5
Mirembajtje kallepi 10% leke 823.5 10% 82.4
Gozhde kg 0.015 90 1.4
Solar kg 0.4 87 34.8
Shuma: 1857 245 80.56 6286 8468 677 847 9992

Prodhim pilota b/a C-16/20 per


1.49/p ura m3
Sp + p op 9.9 185 1831.5
Sigurime shoqerore 16.7% leke 1832 0.167 306
Beton C-16/20 m3 12.24 20 245 1.02 5239 5343.6
Vibrator op 0.92 53 48.76
Vinc op 0.6 53 31.8
Kallep inventar m2 4 305 1220.0
Mirembajtje kallepi 10% leke 1220 10% 122.0
Gozhde kg 0.02 90 1.8
Solar kg 0.6 87 52.2
Shuma: 2137 245 80.56 6740 9202 736 920 10859

1.50/p Prodhim lugje e pila b/a C-16/20 m3


Sp + p op 18.3 185 3385.5
Sigurime shoqerore 16.7% leke 3386 0.167 565
Transport t/km 12.24 20 245
Beton C-16/20 m3 1.02 5239 5344
Vibrator op 1.3 53 68.9
Vinc op 0.6 53 31.8
Kallep inventar m2 9 305 2745

Page 38
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Mirembajtje kallepi 10% leke 2745 10% 275
Gozhde kg 0.05 90 5
Solar kg 1.4 87 122
Shuma: 3951 245 100.7 8489 12786 1023 1279 15087

Prodhim mbajtese e bazamente


1.51/p lugje b/a C-16/20 parabolik m3
Sp + p op 26.5 185 4902.5
Sigurime shoqerore 16.7% leke 4903 0.167 819
Beton C-16/20 m3 12.24 20 245 1.02 5239 5344
Vibrator op 1.3 53 68.9
Vinc op 0.6 53 31.8
Kallep inventar m2 14.5 305 4423
Mirembajtje kallepi 10% leke 4423 10% 442
Gozhde kg 0.07 90 6
Solar kg 2.2 87 191
Shuma: 5721 245 100.7 10406 16473 1318 1647 19438

Prodhim lugje b/a C-37/45


1.52/p parabolik L=5m, T - 100 cope
Sp + p op 6.5 185 1202.5
Sigurime shoqerore 16.7% leke 1203 0.167 201
Beton C-37/45 m3 12.24 20 245 0.19 6776 1287.4
Hekur Ø 4mm kg 5.5 95 522.5
Hekur Ø 6mm kg 2.2 76 167.2
Solar kg 1.8 87 156.6
Avull ton 0.15 450 67.5
Energji elektrike kw 6.5 10 65.0
Shuma: 1403 245 2266 3914 313 391 4619
Prodhim lugje b/a C-37/45
1.53/p parabolik L=5m, T - 150 cope
Sp + p op 7.3 185 1350.5
Sigurime shoqerore 16.7% leke 1351 0.167 226
Beton C-37/45 m3 12.24 20 245 0.23 6776 1558.5
Hekur Ø 4mm kg 6.5 95 617.5
Hekur Ø 6mm kg 2.2 76 167.2
Solar kg 2.2 87 191.4
Avull ton 0.18 450 81.0

Page 39
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Energji elektrike kw 6.5 10 65.0
Shuma: 1576 245 2681 4501 360 450 5312

Prodhim lugje b/a C-37/45


1.54/p parabolik L=5m, T - 280 cope
Sp + p op 8.1 185 1498.5
Sigurime shoqerore 16.7% leke 1499 0.167 250
Beton C-37/45 m3 12.24 20 245 0.31 6776 2100.6
Hekur Ø 4mm kg 8.2 95 779.0
Hekur Ø 6mm kg 3.2 76 243.2
Solar kg 3 87 261.0
Avull ton 0.25 450 112.5
Energji elektrike kw 6.5 10 65.0
Shuma: 1749 245 3561 5555 444 555 6555

Prodhim lugje b/a C-37/45


1.55/p parabolik L=5m, T - 450 cope
Sp + p op 8.5 185 1572.5
Sigurime shoqerore 16.7% leke 1573 0.167 263
Beton C-37/45 m3 12.24 20 245 0.45 6776 3049.2
Hekur Ø 4mm kg 15.2 95 1444.0
Hekur Ø 6mm kg 5.9 76 448.4
Solar kg 3.7 87 321.9
Avull ton 0.36 450 162.0
Energji elektrike kw 7 10 70.0
Shuma: 1835 245 5496 7575 606 758 8939

Prodhim lugje b/a C-37/45


1.56/p parabolik L=5m, T - 600 cope
Sp + p op 11 185 2035
Sigurime shoqerore 16.7% leke 2035 0.167 340
Beton C-37/45 m3 12.24 20 245 0.59 6776 3998
Hekur Ø 4mm kg 19.1 95 1815
Hekur Ø 6mm kg 5.9 76 448
Solar kg 4.4 87 383
Avull ton 0.47 450 212
Energji elektrike kw 7 10 70
Shuma: 2375 245 6925 9545 764 954 11263

Page 40
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Prodhim elemente b/a C-16/20
1.57/p per kaskada m3
Sp + p op 28.6 185 5291
Sigurime shoqerore 16.7% leke 5291 0.167 884
Beton C-16/20 m3 12.24 20 245 1.02 4868 4965.8
Vibrator op 1.3 53 68.9
Vinc op 0.6 53 31.8
Kallep inventar m2 16.7 140 2338.0
Mirembajtje kallepi 10% leke 2338 10% 233.8
Gozhde kg 0.08 90 7.2
Solar kg 2.5 87 217.5
Shuma: 6175 245 100.7 7762 14282 1143 1428 16853

Prodhim elemente b/a C-16/20


1.58/p per priza,hyrje dalje. m3
Sp + p op 19.6 185 3626
Sigurime shoqerore 16.7% leke 3626 0.167 606
Beton C-16/20 m3 12.24 20 245 1.02 4868 4965.8
Vibrator op 1.3 53 68.9
Vinc op 0.6 53 31.8
Kallep inventar m2 9.5 140 1330.0
Mirembajtje kallepi 10% leke 1330 10% 133.0
Gozhde kg 0.05 90 4.5
Solar kg 1.5 87 130.5
Shuma: 4232 245 100.7 6564 11141 891 1114 13146

Prodhim lugje te vegjel b/a C-


1.59/p 16/20 m3
Sp + p op 22.1 185 4088.5
Sigurime shoqerore 16.7% leke 4089 0.167 683
Beton C-16/20 m3 12.24 20 245 1.02 4868 4965.8
Vibrator op 1.3 53 68.9
Vinc op 0.6 53 31.8
Kallep inventar m2 2.9 305 884.5
Mirembajtje kallepi 10% leke 884.5 10% 88.5
Gozhde kg 0.06 90 5.4
Solar kg 1.8 87 156.6
Shuma: 4771 245 100.7 6101 11218 897 1122 13237

Page 41
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

Prodhim soleta b/a per ura dhe


1.60/p hekurudha C-16/20, HD = 2M m3
Sp + p op 8.8 185 1628
Sigurime shoqerore 16.7% leke 1628 0.167 272
Beton C-16/20 m3 12.24 20 245 1.02 4868 4965.8
Vibrator op 0.92 53 48.76
Autovinc op 0.38 2800 1064
Kallep inventar m2 2.9 140 406.0
Mirembajtje kallepi 10% leke 406 10% 40.6
Gozhde kg 0.02 90 1.8
Solar kg 0.5 87 43.5
Shuma: 1900 245 1113 5458 8715 697 872 10284

Prodhim soleta b/a per ura dhe


1.61/p hekurudha C-20/25, HD=3~4M m3
Sp + p op 8.2 185 1517
Sigurime shoqerore 16.7% leke 1517 0.167 253
Beton C-20/25 m3 12.24 20 245 1.02 5044 5145.0
Vibrator op 0.66 53 34.98
Autovinc op 0.13 2800 364
Kallep inventar m2 4.9 140 686.0
Mirembajtje kallepi 10% leke 686 10% 68.6
Gozhde kg 0.03 90 2.7
Solar kg 0.75 87 65.3
Shuma: 1770 245 399 5968 8382 671 838 9890

Prodhim soleta b/a per ura dhe


1.62/p hekurudha C-20/25,HD=5~6M m3
Sp + p op 7.9 185 1461.5
Sigurime shoqerore 16.7% leke 1462 0.167 244
Beton C-20/25 m3 12.24 20 245 1.02 5044 5145.0
Vibrator op 0.66 53 34.98
Autovinc op 0.13 2800 364
Kallep inventar m2 4.5 140 630.0
Mirembajtje kallepi 10% leke 630 10% 63.0
Gozhde kg 0.02 90 1.8

Page 42
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Solar kg 0.7 87 60.9
Shuma: 1706 245 399 5901 8250 660 825 9735

Prodhim soleta b/a per ura dhe


1.63/p hekurudha C-25/30,HD=8~10M m3
Sp + p op 7.4 185 1369
Sigurime shoqerore 16.7% leke 1369 0.167 229
Beton C-25/30 m3 12.24 20 245 1.02 5627 5740
Vibrator op 0.66 53 34.98
Autovinc op 0.13 3100 403
Kallep inventar m2 4.1 140 574
Mirembajtje kallepi 10% leke 574 10% 57
Gozhde kg 0.02 90 2
Solar kg 0.6 87 52
Shuma: 1598 245 438 6425 8706 696 871 10273

Prodhim tombino kendrejte b/a


1.64/p C-16/20 per hekurudha m3
Sp + p op 18.5 185 3422.5
Sigurime shoqerore 16.7% leke 3423 0.167 572
Beton C-16/20 m3 12.24 20 245 1.02 5239 5343.6
Vibrator op 1.3 53 68.9
Autovinc op 0.2 3100 620
Kallep inventar m2 9.5 140 1330.0
Mirembajtje kallepi 10% leke 1330 10% 133.0
Gozhde kg 0.05 90 4.5
Solar kg 1.4 87 121.8
Shuma: 3994 245 689 6933 11861 949 1186 13996

Prodhim kollona e rama b/a C-


1.65/p 16/20 per hekurudha m3
Sp + p op 10.1 185 1868.5
Sigurime shoqerore 16.7% leke 1869 0.167 312
Beton M 200 m3 12.24 20 245 1.02 5239 5343.6
Vibrator op 1.2 53 63.6
Autovinc op 0.13 3100 403
Kallep inventar m2 12.5 140 1750.0
Mirembajtje kallepi 10% leke 1750 10% 175.0

Page 43
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Gozhde kg 0.06 90 5.4
Solar kg 1.9 87 165.3
Shuma: 2181 245 467 7439 10331 827 1033 12191

Prodhim kollona e rama b/a M-


1.66/p 300 per hekurudha m3
Sp + p op 10.1 185 185
Sigurime shoqerore 16.7% leke 185 0.167 31
Beton C-16/20 m3 12.24 20 245 1.02 5991 6111
Vibrator op 0.92 53 48.76
Autovinc op 0.13 3100 403
Kallep inventar m2 5.4 140 756
Mirembajtje kallepi 10% leke 756 10% 76
Gozhde kg 0.03 90 3
Solar kg 0.8 87 70
Shuma: 216 245 452 7015 7928 634 793 9355

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


1.67/p me H.D = 7.5-10M per ura m3
Sp + p op 32.3 185 5975.5
Sigurime shoqerore 16.7% leke 5976 0.167 998
Beton C-20/25 m3 12.24 20 245 1.02 5453 5562
Vibrator op 1.2 53 63.6
Autovinc op 0.13 3100 403
Kallep inventar m2 12.5 305 3813
Mirembajtje kallepi 10% leke 3813 10% 381
Gozhde kg 0.06 90 5
Solar kg 1.9 87 165
Shuma: 6973 245 467 9926 17611 1409 1761 20781

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


1.68/p me H.D = 15-20M per ura m3
Sp + p op 32.3 185 5975.5
Sigurime shoqerore 16.7% leke 5976 0.167 998
Beton C-20/25 m3 12.24 20 245 1.02 5453 5562
Vibrator op 1.4 53 74.2
Autovinc op 0.18 3100 558
Kallep inventar m2 12.5 305 3813
Mirembajtje kallepi 10% leke 3813 10% 381
Page 44
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Gozhde kg 0.06 90 5
Solar kg 1.9 87 165
Shuma: 6973 245 632 9926 17777 1422 1778 20977
Prodhim trare " T " b/a C-25/30
1.69/p me H.D = 15-20M per ura m3
Sp + p op 32.3 185 5975.5
Sigurime shoqerore 16.7% leke 5976 0.167 998
Beton C-25/30 m3 12.24 20 245 1.02 5991 6111
Vibrator op 1.4 53 74.2
Autovinc op 0.18 3100 558
Kallep inventar m2 12.5 305 3813
Mirembajtje kallepi 10% leke 3813 10% 381
Gozhde kg 0.06 90 5
Solar kg 1.9 87 165
Shuma: 6973 245 632 10476 18326 1466 1833 21625

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


1.70/p H.D > 20 M per ura automobilistike m3
Sp + p op 28.4 185 5254
Sigurime shoqerore 16.7% leke 5254 0.167 877
Beton C-25/30 m3 12.24 20 245 1.02 5991 6111
Vibrator op 1.4 53 74.2
Autovinc op 0.26 3100 806
Kallep inventar m2 10.5 305 3203
Mirembajtje kallepi 10% leke 3203 10% 320
Gozhde kg 0.05 90 5
Solar kg 1.6 87 139
Shuma: 6131 245 880 9778 17034 1363 1703 20100

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


1.71/p H.D > 15 M per ura hekurudha m3
Sp + p op 20 185 3700
Sigurime shoqerore 16.7% leke 3700 0.167 618
Beton C-25/30 m3 12.24 20 245 1.02 5991 6111
Vibrator op 1.35 53 71.55
Autovinc op 0.26 3100 806
Kallep inventar m2 6.5 305 1983
Mirembajtje kallepi 10% leke 1983 10% 198
Gozhde kg 0.03 90 3
Page 45
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Solar kg 1 87 87
Shuma: 4317.9 245 878 8382 13822 1106 1382 16310

Prodhim pllaka betoni C-12/15 t


1.72/p = 5cm m2
Sp + p op 0.9 125 112.5
Sigurime shoqerore 16.7% leke 113 0.167 19
Beton C-12/15 m3 0.61 20 12 0.051 4584 233.8
Kallep inventar m2 0.44 140 61.6
Mirembajtje kallepi 10% leke 61.6 10% 6.2
Solar kg 0.07 87 6.1
Shuma: 131 12 308 451 36 45 532

Prodhim pllaka betoni C-12/15 t


1.73/p = 10cm m2
Sp + p op 1.3 125 162.5
Sigurime shoqerore 16.7% leke 163 0.167 27
Beton C-12/15 m3 1.22 20 24 0.102 4584 467.6
Kallep inventar m2 0.61 140 140.0
Mirembajtje kallepi 10% leke 140 10% 0.1
Solar kg 0.09 87 87.0
Shuma: 190 24 695 909 73 91 1072

Prodhim pllaka betoni C-12/15 t


1.74/p = 10cm 1x1m dhe 2x2m m3
Sp + p op 10.5 125 1312.5
Sigurime shoqerore 16.7% leke 1313 0.167 219
Beton C-12/15 m3 12.24 20 245 1.02 4584 4675.6
Vinc op 0.6 53 31.8
Kallep inventar m2 3.4 140 476.0
Mirembajtje kallepi 10% leke 476 10% 47.6
Solar kg 0.51 87 44.4
Shuma: 1532 245 32 5244 7052 564 705 8321

Prodhim pllaka betoni C-16/20 t


1.75/p = 3.5cm 0.4x0.6m m2
Sp + p op 0.77 125 96.25
Sigurime shoqerore 16.7% leke 96.3 0.167 16
Beton C-16/20 m3 0.43 20 9 0.04 5239 209.6

Page 46
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Kallep inventar m2 0.22 140 30.8
Mirembajtje kallepi 10% leke 30.8 10% 3.1
Solar kg 0.03 87 2.6
Shuma: 112 9 246 367 29 37 433

Prodhim blloqe betoni C-7/10


1.76/p 1x1x1m dhe 1x1x0.5m m3
Sp + p op 7 125 875
Sigurime shoqerore 16.7% leke 875 0.167 146
Beton C-7/10 m3 12.24 20 245 1.02 4439 4527.7
Vibrator op 0.75 53 39.75
Autovinc op 0.6 2800 1680
Kallep inventar m2 4 140 560.0
Mirembajtje kallepi 10% leke 560 10% 56.0
Gozhde kg 0.02 90 1.8
Solar kg 0.6 87 52.2
Shuma: 1021 245 1720 5198 8183 655 818 9656

Prodhim blloqe betoni C-7/10


1.77/p 0.6x0.6x0.6m dhe 0.8x0.8x0.8m m3
Sp + p op 8 125 1000
Sigurime shoqerore 16.7% leke 1000 0.167 167
Beton C-7/10 m3 12.24 20 245 1.02 4439 4527.7
Vibrator op 0.75 53 39.75
Autovinc op 0.6 2800 1680
Kallep inventar m2 5.8 140 812.0
Mirembajtje kallepi 10% leke 812 10% 81.2
Gozhde kg 0.03 90 2.7
Solar kg 0.9 87 78.3
Shuma: 1167 245 1720 5502 8633 691 863 10187

Prodhim blloqe betoni C-7/10


1.78/p 0.4x0.4x0.4m dhe 0.5x0.5x0.5m m3
Sp + p op 9.5 125 1187.5
Sigurime shoqerore 16.7% leke 1188 0.167 198
Beton C-7/10 m3 12.24 20 245 1.02 4439 4527.7
Vibrator op 0.75 53 39.75
Autovinc op 0.6 2800 1680
Kallep inventar m2 9 140 1260.0
Page 47
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Mirembajtje kallepi 10% leke 1260 10% 126.0
Gozhde kg 0.05 90 4.5
Solar kg 1.4 87 121.8
Shuma: 1386 245 1720 6040 9390 751 939 11081

Prodhim blloqe betoni C-7/10 Ø


1.79/p 40 - 60 cm m3
Sp + p op 13.3 125 1662.5
Sigurime shoqerore 16.7% leke 1663 0.167 278
Beton C-7/10 m3 12.24 20 245 1.02 4439 4527.7
Vibrator op 0.75 53 39.75
Autovinc op 0.6 2800 1680
Kallep inventar m2 8 305 2440.0
Mirembajtje kallepi 10% leke 2440 10% 244.0
Gozhde kg 0.04 90 3.6
Solar kg 1.2 87 104.4
Shuma: 1940 245 1720 7320 11224 898 1122 13245

Prodhim blloqe betoni C-7/10 Ø


1.80/p 70 - 100 cm m3
Sp + p op 11.4 125 1425
Sigurime shoqerore 16.7% leke 1425 0.167 238
Beton C-7/10 m3 12.24 20 245 1.02 4439 4528
Vibrator op 0.75 53 39.75
Autovinc op 0.6 2800 1680
Kallep inventar m2 4.8 305 1464
Mirembajtje kallepi 10% leke 1464 10% 146
Gozhde kg 0.03 90 3
Solar kg 0.72 87 63
Shuma: 1663 245 1720 6203 9831 786 983 11600

1.85/p Pergatitje detale metalike ne b/a ton


Sp + p op 187 185 34595 5.15 20 103
Sigurime shoqerore 16.7% leke 34595 0.167 5777
Hekur betoni ton 0.24 76000 18240
Elektrosaldatriçe op 35 74 2590
Gazogjen op 10 72 720
Oksigjen liter 100 122 12200

Page 48
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Tranxhe per llam e profile op 5 53 265
Elektroda kg 28.0 180 5040
Karbit kg 10.0 183 1830
Hekur profil e shirit ton 0.22 80000 17600
Llamarine d > 2 mm ton 0.51 75000 38250
Tuba celiku ton 0.03 75000 2250
Bulona e dado ton 0.03 125000 3750
Shuma: 40372 103 3575 99160 143210 11457 14321 168988

ANALIZA TEKNIKE TE REJA

Prodhim konglomerati "Fab" 18


1.86/a T/ore, me granil, rere dhe filer ton
Sp + p
Asisten 2 op 0.07 125 9.3
Impiantist 2 op 0.07 185 13.69
Fadromist 1 op 0.06 185 11.84
Shofer 1 op 0.06 185 11.84
Shtese mbi page 65% leke 46.6 0.65 30 t/km çmimi vlera
Granil m3 29.3 20 586
Rrere m3 13.1 20 262
Filer m3 1.2 20 24 t/h leke/h leke/t
te ndryshme leke 10.0 20 200
Impianti op 0.85 7875 133.88
Fadrom op 0.85 3800 64.6
Grupi i gjeneratorit op 0.85 680 11.56
Kamion op 0.85 1800 30.6
Granil 10/30 m3 0.382 931 356
Rrere 2/5 m3 0.161 828 133
Filer m3 0.033 828 28
Solar kg 6 87 522
Bitum kg 35 80 2,800
Shuma: 77 1072 241 3839 5229 418 523 6170

Prodhim binder me "Fab" 18


1.89/p T/ore, granil guri e rere lavatriçe ton
Sp + p op 0.69 185 128
Shtese mbi page 65% leke 128 0.650 83
Page 49
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Fabrike asfaltobetoni 18T/h op 0.06 1020 57.1
Kazan 10000l op 0.11 74 8.2
Ushqyes mekanik op 0.11 126 14.0
Transportier L-10m op 0.11 79 8.8
Elektropompe tymthithese 10kw op 0.06 64 3.5
Ekskavator ne ekonomi 0.25 op 0.03 2810 92.7
Granil nga zalli i lare i thyer m3 0.36 1351 492
Rere e lare ton 0.24 1743 423
Bitum kg 49.00 80 3920
Briket kg 20.00 90 1800
Solar kg 12.00 87 1044
Dru zjarri kg 2.65 3.1 8
Shuma: 211 184 7688 8083 647 808 9537

Prodhim binder me "Fab" 18 T/ore,


1.89/1p granil zalli e rere lavatriçe ton
Sp + p op 1.69 185 313
Shtese mbi page 65% leke 313 0.650 203
Fabrike asfaltobetoni 18T/h op 0.06 1020 57.12
Kazan 10000l op 0.11 74 8.214
Ushqyes mekanik op 0.11 126 13.986
Transportier L-10m op 0.11 79 8.769
Elektropompe tymthithese 10kw op 0.06 64 3.52
Ekskavator ne ekonomi 0.25 op 0.03 2810 92.73
Granil nga zalli i lare i thyer m3 0.37 1351 496
Rere e lare m3 0.25 1743 427
Bitum kg 39.00 80 3120
Briket kg 20.00 90 1800
Solar kg 12.00 87 1044
Dru zjarri kg 2.65 3.1 8
Shuma: 516 184 6895 7595 608 760 8963

Prodhim asfaltobetoni, "Fab" 18


1.93/p T/ore,granil guri e rere lavatriçe ton
Sp + p op 0.69 185 128
Shtese mbi page 65% leke 128 0.650 83
Fabrike asfaltobetoni 18T/h op 0.06 1020 57.12
Kazan 10000l op 0.11 74 8.214

Page 50
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Ushqyes mekanik op 0.11 126 13.986
Transportier L-10m op 0.11 79 8.769
Elektropompe tymthithese 10kw op 0.06 64 3.584
Ekskavator ne ekonomi 0.25 op 0.03 2810 92.73
Granil nga guri i thyer m3 0.29 1351 386
Rere e lare m3 0.24 1743 415
Bitum kg 68.00 80 5440
Briket kg 22.00 90 1980
Solar kg 12.00 87 1044
Dru zjarri kg 2.65 3.1 8
Pluhur guri m3 0.09 1523 134
Shuma: 211 184 9408 9803 784 980 11567

Prodhim asfaltobetoni, "Fab" 18


1.93/1p T/ore,granil zalli e rere lavatriçe ton
Sp + p op 0.69 185 128
Shtese mbi page 65% leke 128 0.650 83
Fabrike asfaltobetoni 18T/h op 0.06 1020 57.12
Kazan 10000l op 0.11 74 8.214
Ushqyes mekanik op 0.11 126 13.986
Transportier L-10m op 0.11 79 8.769
Elektropompe tymthithese 10kw op 0.06 64 3.584
Ekskavator ne ekonomi 0.25 op 0.03 2810 92.73
Granil nga guri i thyer m3 0.29 1351 390
Rere e lare m3 0.24 1743 420
Bitum kg 57.50 80 4600
Briket kg 22.00 90 1980
Solar kg 12.00 87 1044
Dru zjarri kg 2.65 3.1 8
Pluhur guri m3 0.09 1523 134
Shuma: 211 184 8577 8972 718 897 10587

Pergatitje shtylla metalike


1.94/p T/larte, me saldim 35-110 KV ton
Sp + p op 50 185 9250
Sigurime shoqerore 16.7% leke 9250 0.167 1545
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 1 80 80

Page 51
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Trapano elektrike op 2 95 190
Saldatrice 24 kw e 500A op 23 74 1702
Tranxhe e kombinuar op 1 53 53
Tranxhe llamarine 19 mm op 1 53 53
Tokmak elektrik op 0.8 63 50.4
Vinc ure 5 T me manovrator op 1.1 580 638
Vinc kulle 4-6 T me " op 1.5 590 885
Hekur profil kg 900 80 72000
Hekur pllake kg 118 75 8850
Hekur betoni kg 3 76 228
Bullona e dadi deri 20cm kg 0.5 125 62.5
Elektroda kg 14 180 2520
Karbit kg 1 183 183
Oksigjen liter 10 122 1220

Shuma: 10795 102 3651.4 85064 99612 7969 9961 117542

Pergatitje shtylla metalike


1.95/p T/larte, me saldim 220 KV ton
Sp + p op 68 185 12580
Sigurime shoqerore 16.7% leke 12580 0.167 2101
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 1.5 72 108
Trapano elektrike op 7 95 665
Saldatrice 24 kw e 500A op 15 74 1110
Tranxhe e kombinuar op 4 53 212
Tranxhe llamarine 19 mm op 3.3 53 174.9
Tokmak elektrik op 2 63 126
Vinc ure 5 T me manovrator op 2.3 580 1334
Vinc kulle 4-6 T me " op 2 590 1180
Hekur profil kg 885 80 70800
Hekur pllake kg 135 75 10125
Hekur betoni kg 1 80 80
Bullona e dadi deri 20cm kg 1 125 125
Elektroda kg 13 250 3250
Karbit kg 1 183 183
Oksigjen liter 12 122 1464
Shuma: 14681 102 4909.9 86027 105720 8458 10572 124749

Page 52
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Pergatitje shtylla metalike
1.96/p T/larte, me bulona 220 KV ton
Sp + p op 72 185 13320
Sigurime shoqerore 16.7% leke 13320 0.167 2224
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 1 72 72
Trapano elektrike op 3.6 95 342
Saldatrice 24 kw e 500A op 0.6 74 44.4
Tranxhe e kombinuar op 11 53 583
Tranxhe llamarine 19 mm op 1.5 53 79.5
Tokmak elektrik op 0.6 63 37.8
Vinc ure 5 T me manovrator op 2.9 580 1682
Vinc kulle 4-6 T me " op 1.2 590 708
Pjale + prese mekanike op 4 84 336
Hekur profil kg 903 80 72240
Hekur pllake kg 117 75 8775
Hekur betoni kg 1 80 80
Bullona e dadi deri 20cm kg 50 125 6250
Elektroda kg 4.5 180 810
Karbit kg 1 183 183
Oksigjen liter 12 122 1464
Te ndryshme mbi materisle leke 89802 0.80% 718.42
Shuma: 15544 102 3885 90520 110052 8804 11005 129861

Bazamente b/a per shtylla


97-98 metalike T L m3
Sp + p op 12 185 2220
Sigurime shoqerore 16.7% leke 2220 0.167 371
Beton C - 16/20 m3 12.24 20 245 1.02 4868 4966
Vinc cjap 5 ton op 0.8 270 216
Vibrator thellesie op 0.7 53 37.1
Kallep inventar m2 7 140 980
Solar kg 1.5 87 131
Skele inventar m2 2 130 260
Shuma: 2591 245 253.1 6336 9425 754 942 11121

Kundrapesha b/a per shtylla


1.99/p metalike T L m3
Sp + p op 12 185 2220

Page 53
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Sigurime shoqerore 16.7% leke 2220 0.167 371
Beton C - 16/20 m3 12.24 20 245 1.02 4868 4966
Vinc cjap 5 ton op 0.8 270 216
Vibrator thellesie op 0.7 53 37.1
Kallep inventar m2 13 140 1820
Solar kg 2 87 174
Detale metalike kg 17.5 143.2 2506
Shuma: 2591 245 253.1 9466 12555 1004 1255 14814

Pergatitje traversa metalike TU


1.101/p dhe TM, per linja 04-10 KV ton V.O T U = 04 - 5 KV & 6 - 10 KV = T M
Sp + p op 91 185 16835
Sigurime shoqerore 16.7% leke 16835 0.167 2811
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 3 72 216
Trapano elektrike op 2.5 95 237.5
Saldatrice 24 kw e 500A op 17 95 1615
Tranxhe e kombinuar op 3 53 159
Tranxhe llamarine 19 mm op 3 53 159
Prese mekanike op 21 84 1764
Vinc ure 5 T me manovrator op 0.9 580 522
Vinc kulle 4-6 T me " op 1 590 590
Hekur profil kg 816 80 65280
Hekur pllake kg 204 75 15300
Elektroda kg 20 180 3600
Karbit kg 1 183 183
Oksigjen liter 10 122 1220
Shuma: 19646 102 5262.5 85583 110594 8848 11059 130501

Pergatitje traversa metalike T L,


1.101/1 per linja 35 e 110 KV ton
Sp + p op 81 185 14985
Sigurime shoqerore 16.7% leke 14985 0.167 2502
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 5 72 360
Trapano elektrike op 3 95 285
Saldatrice 24 kw e 500A op 15 74 1110
Tranxhe e kombinuar op 4 53 212
Tranxhe llamarine 19 mm op 1 53 53

Page 54
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Prese mekanike op 2 84 168
Vinc ure 5 T me manovrator op 1 580 580
Vinc kulle 4-6 T me " op 1 590 590
Hekur profil kg 898 80 71840
Hekur pllake kg 122 75 9150
Elektroda kg 20 180 3600
Karbit kg 1 183 183
Oksigjen liter 10 122 1220
Shuma: 17487 102 3358 85993 106940 8555 10694 126190

Pergatitje konstruksion metalik


1.101/2 per N/st 35 e 110 KV ton
Sp + p op 66 185 12210
Sigurime shoqerore 16.7% leke 12210 0.167 2039
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 1 72 72
Trapano elektrike op 2 95 190
Saldatrice 24 kw e 500A op 23 74 1702
Tranxhe e kombinuar op 1 53 53
Tranxhe llamarine 19 mm op 1 53 53
Vinc ure 5 T me manovrator op 1 580 580
Vinc kulle 4-6 T me " op 1.5 590 885
Hekur profil kg 918 80 73440
Hekur pllake kg 82 75 6150
Hekur betoni kg 21 80 1680
Elektroda kg 20 180 3600
Karbit kg 1 183 183
Oksigjen liter 10 122 1220
Shuma: 14249 102 3535 86273 104159 8333 10416 122908

Pergatitje konstruksion metalik


1.101/3 per N/st 220 KV ton
Sp + p op 79 185 14615
Sigurime shoqerore 16.7% leke 14615 0.167 2441
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 1 72 72
Trapano elektrike op 2 95 190
Saldatrice 24 kw e 500A op 23 74 1702
Tranxhe e kombinuar op 1 53 53

Page 55
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Tranxhe llamarine 19 mm op 1 53 53
Vinc ure 5 T me manovrator op 1 580 580
Vinc kulle 4-6 T me " op 1.5 590 885
Hekur profil kg 918 80 73440
Hekur pllake kg 102 75 7650
Hekur betoni kg 1 80 80
Elektroda kg 20 180 3600
Karbit kg 1 183 183
Oksigjen liter 10 122 1220
Shuma: 17056 102 3535 86173 106866 8549 10687 126102

Pergatitje konstruksion metalik


1.101/4 per antena radio-televizori ton
Sp + p op 203 185 37555
Sigurime shoqerore 16.7% leke 37555 0.167 6272
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 1 72 72
Trapano elektrike op 2 95 190
Saldatrice 24 kw e 500A op 23 74 1702
Tranxhe e kombinuar op 1 53 53
Tranxhe llamarine 19 mm op 1 53 53
Tokmak elektrik op 0.8 63 50.4
Vinc ure 5 T me manovrator op 0.9 580 522
Vinc kulle 4-6 T me " op 1.5 590 885
Hekur profil kg 900 80 72000
Hekur pllake kg 118 75 8850
Hekur betoni kg 3 80 240
Bulona e dadi kg 0.5 125 62.5
Elektroda kg 14 180 2520
Karbit kg 1 183 183
Oksigjen liter 10 122 1220
Shuma: 43827 102 3527.4 85076 132532 10603 13253 156387

Pergatitje konstruksion metalik


1.101/5 per centina tunelesh ton
Sp + p op 90 185 16650
Sigurime shoqerore 16.7% leke 16650 0.167 2781
Te ndryshme ton 5.1 20 102

Page 56
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Aparat gazogjeni op 1.5 72 108
Saldatrice 24 kw e 500A op 27 74 1998
Tranxhe e kombinuar op 3 53 159
Vinc ure 5 T me manovrator op 1.4 580 812
Vinc kulle 4-6 T me " op 0.7 590 413
Hekur profil kg 930 80 74400
Hekur pllake kg 90 75 6750
Elektroda kg 30 180 5400
Karbit kg 25 183 4575
Oksigjen liter 25 122 3050
Shuma: 19431 102 3490 94175 117198 9376 11720 138293

Pergatitje konstruksion metalik


1.101/6 per shtylla teleferiku ton
Sp + p op 142 185 26270
Sigurime shoqerore 16.7% leke 26270 0.167 4387
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 6 72 432
Trapano elektrike op 15 95 1425
Saldatrice 24 kw e 500A op 58 74 4292
Tranxhe e kombinuar op 2 53 106
Tranxhe llamarine 19 mm op 2 53 106
Vinc ure 5 T me manovrator op 4 580 2320
Vinc kulle 4-6 T me " op 1.5 590 885
Hekur profil kg 815 80 65200
Hekur pllake kg 205 75 15375
Elektroda kg 21 180 3780
Karbit kg 1 183 183
Oksigjen liter 10 122 1220
Shuma: 30657 102 9566 85758 126083 10087 12608 148778

Pergatitje konstruksion tuba


1.101/7 celiku per ngritje shtyllash ton
Sp + p op 77 185 14245
Sigurime shoqerore 16.7% leke 14245 0.167 2379
Te ndryshme ton 5.1 20 102
Aparat gazogjeni op 1 72 72
Saldatrice 24 kw e 500A op 23 74 1702
Tranxhe llamarine 19 mm op 1 53 53

Page 57
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Vinc ure 5 T me manovrator op 1 580 580
Vinc kulle 4-6 T me " op 1 590 590
Tuba celiku kg 964 110 106040
Hekur pllake kg 50 75 3750
Bulona e dadi kg 6 125 750
Elektroda kg 20 180 3600
Karbit kg 1 183 183
Oksigjen liter 10 122 1220
Shuma: 16624 102 2997 115543 135266 10821 13527 159614

Prodhim argjile per betonet e


187/1p diafragmes neH/Centrale m3
Sp + p op 6 185 1110
Sigurime shoqerore 16.7% leke 1110 0.167 185.37
Transport te ndryshme ton 20 20 400
Mulli me cekic op 2.4 1313 3151.2
Argjile m3 1 150.0 150
Dru zjarri m3 0.03 2500 75
Shuma: 1295 400 3151 225 5072 406 507 5984

Prodhim ankera me hekur Ø te


188/p zakonshem ton
Sp + p op 130 185 24050
Sigurime shoqerore 16.7% leke 24050 0.167 4016
Transport te ndryshme ton 10.2 20 204
Forxhe kovaci op 1.02 68 69.36
Eshke kovaci kg 50 91 4550
Hekur betoni Ø ton 0.83 80000 66400
Hekur per pykat (llamarine) ton 0.19 75000 14250
Shuma: 28066 204 69.36 85200 113540 9083 11354 133977

Prodhim ankera me hekur Ø


188/1 periodik ton
Sp + p op 130 185 24050
Sigurime shoqerore 16.7% leke 24050 0.167 4016
Transport te ndryshme ton 10.2 20 204
Forxhe kovaci op 1.02 68 69.36
Eshke kovaci kg 50 91 4550
Hekur betoni Ø ton 0.83 78000 64740

Page 58
Nr. PUNTORI TRANSPORT MAKINERI MATERIAL Shp Fitim
EMERTIMI Njesia op çmimi Vlefta T/km çmimi Vlefta o.p çmimi Vlefta Sasia çmimi Vlefta Shuma pl TOTALI
Analize 8% 10%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Hekur per pykat (llamarine) ton 0.19 75000 14250
Shuma: 28066 204 69.36 83540 111880 8950 11188 132018

Prodhim asfaltobetoni me
ngjyre, "Fab" 8-10T/ore,granil e
1.91/2p rere guri ton
Sp + p op 1.25 185 231
Shtese mbi page 65% leke 231 0.167 39
Fabrike asfaltobetoni 8-10T/h op 0.11 640 71
Kazan 10000l op 0.22 74 16
Ushqyes mekanik op 0.22 126 28
Transportier L-10m op 0.22 79 18
Elektropompe tymthithese 10kw op 0.11 64 7
Ekskavator ne ekonomi 0.25 op 0.07 2810 188
Granil nga guri i thyer m3 0.29 1100 319
Rere guri m3 0.24 1523 367
Bitum kg 57.50 80 4600
Briket kg 22.00 90 1980
Boje cimentito ( ngjyra ) kg 25.00 110 2750
Pluhur guri m3 0.09 1523 136
Shuma: 270 328 10152 10750 860 1075 12685

Shenime teknike:
1. Në analizat teknike betonet nuk janë paraqitur sipas markave, por sipas klasave, bazuar sipas standartit
Shqiptar dhe Europian, SSH-EN 206.
2. Çimentoja është paraqitur sipas klasave bazuar në standartet shqiptare dhe europiane SSH-EN 197-1.
3. Në analizat teknike Sigurimet shoqërore, që paguhen nga punëdhënësi, janë marrë 16.7%
në zbatim të VKM Nr.414, datë 27.06.2012.

Page 59
MPPT
DREJTORIA E POLITIKAVE TE NDERTIMIT Mars - 2015

MANUALI 1
PRODHIMI I MATERIALEVE TE NDERTIMIT
( Përmbledhëse e çmimeve )
NR. Shpenzime te Fitimi
NR. E M E R T I M I NJESIA CMIMI pergjithshme TOTALI
MANUALI 8% 10%
1 1.1/p Prodhim gur kave m3 911 72.9 91.1 1075
2 1.3/p Prodhim gur lumi m3 727 58.2 72.7 858
3 1.4/p Prodhim rere lumi m3 736 58.9 73.6 868
4 1.10/p Prodhim rere natyrore shtufi m3 831 66.5 83.1 981
5 1.11/p Prodhim rere e lare shtufi m3 828 66.2 82.8 977
6 1.15/p Prodhim zhavor lumi m3 332 26.5 33.2 391
7 1.17/p Prodhim rere lavatrice m3 1743 139.4 174.3 2056
8 1.18/p Prodhim zall (granil) lavatrice m3 931 74.5 93.1 1098
9 1.19/p Prodhim cakell per betone m3 1351 108.1 135.1 1594
10 1.19/1p Prodhim cakell makinerie m3 1278 102.2 127.8 1508
11 1.19/2p Prodhim cakell gurore m3 550 44.0 55.0 649
12 1.19/3p Prodhim rere guri m3 1935 154.8 193.5 2283
13 1.20/p Prodhim gelqere e pa shuar ton 10219 817.5 1021.9 12059
14 1.20/1 Prodhim gelqere e shuar ( qull ) ton 7872 629.7 787.2 9289
15 1.21/p Prodhim llac gelqere 1 : 3 m3 4276 342.1 427.6 5046
16 1.22/p Prodhim llac gelqere 1 : 2 m3 4929 394.3 492.9 5816
17 1.23/p Prodhim llaç perzier M1 m3 3358 268.6 335.8 3962
18 1.23/1 Prodhim llaç perzier M2,5 m3 3946 315.7 394.6 4657
19 1.23/2 Prodhim llaç perzier M5 m3 4127 330.2 412.7 4870
20 1.23/3 Prodhim llaç perzier M7.5 m3 4228 338.2 422.8 4989
21 1.24/1 Prodhim llaç çim M2.5 (1:6) m3 3373 269.9 337.3 3980
22 1.24/2 Prodhim llaç çim M5(1:4.5) m3 3671 293.7 367.1 4332
23 1.24/3 Prodhim llaç çim M7.5(1:4) m3 3759 300.7 375.9 4436
24 1.24/p Prodhim llaç çim C7/10(1:3) m3 4953 396.2 495.3 5845
25 1.25/p Prodhim llaç çim C16/20(1:2) m3 6113 489.0 611.3 7213
26 1.26/1 Prodhim betoni C - 6/10 ( me zall ) m3 4089 327.2 408.9 4825
27 1.26/2 Prodhim betoni C - 6/10 ( me cakell ) m3 4536 362.9 453.6 5352
28 1.27/1 Prodhim betoni C - 7/10 ( me zall ) m3 4439 355.1 443.9 5238
29 1.27/2 Prodhim betoni C - 7/10 ( me cakell ) m3 4755 380.4 475.5 5611
30 1.28/p Prodhim betoni C - 12/15 ( me zall ) m3 4584 366.7 458.4 5409
31 1.28/1 Prodhim betoni C - 12/15 (me cakell) m3 4920 393.6 492.0 5805
32 1.29/p Prodhim betoni C - 16/20 (me zall) m3 4868 389.5 486.8 5745
33 1.29/1 Prodhim betoni C - 16/20 (me cakell) m3 5239 419.1 523.9 6182
34 1.30/p Prodhim betoni C - 20/25 (me zall) m3 5044 403.5 504.4 5952
35 1.30/1 Prodhim betoni C - 20/25 (me cakell) m3 5453 436.2 545.3 6434
NR. Shpenzime Fitimi
NR. E M E R T I M I NJESIA CMIMI pergjithshme TOTALI
MANUALI 8% 10%
36 1.31/p Prodhim betoni C - 25/30 (me zall) m3 5627 450.2 562.7 6640
37 1.31/1 Prodhim betoni C - 25/30 (me cakell) m3 5991 479.3 599.1 7070
38 1.34/p Prodhim betoni C - 37/45 (me zall) m3 6776 542.1 677.6 7996
39 1.34/1 Prodhim betoni C - 37/45 (me cakell) m3 7216 577.3 721.6 8515
40 1.37/p Prodhim elememente b/a te parapergatitur me brinje 8 ~ 10 cm m3 14671 1173.7 1467.1 17312
41 1.38/p Prodhim elememente b/a te parapergatitur me brinje 11 ~ 20 cm m3 10896 871.7 1089.6 12858
42 1.39/p Prodhim elememente b/a te parapergatitur me brinje 21 ~ 30 cm m3 9060 724.8 906.0 10691
43 1.40/p Prodhim elememente b/a te parapergatitur me brinje 31 ~ 40 cm m3 8155 652.4 815.5 9623
44 1.41/p Prodhim elememente b/a te parapergatitur me brinje 41 ~ 50 cm m3 7721 617.7 772.1 9110
45 1.45/p Prodhim plinta b/a te parapergatitura C - 16/20 me V deri 1m3 m3 8061 644.9 806.1 9512
46 1.47/p Prodhim trare b/a te parapergatitura C - 20/25 mure te holle m3 12817 1025.4 1281.7 15124
47 1.48/p Prodhim kollona b/a te parapergatitura C - 20/25 tip govate m3 12380 990.4 1238.0 14608
48 1.49/p Prodhim soleta b/a tip govate me V = 0.069m3 / m2, C - 16/20 h = 30 cm m2 1247 99.8 124.7 1472
49 1.50/p Prodhim soleta b/a tip govate me V = 0.109m3 /m2, C - 25/30 h = 40 cm m2 1488 119.1 148.8 1756
50 1.51/p Prodhim soleta b/a te parapergatitura me tulla me vrima h = 16 cm m2 1310 104.8 131.0 1546
51 1.52/p Prodhim soleta b/a te parapergatitura me tulla me vrima h = 25 cm m2 2081 166.5 208.1 2456
52 1.53/p Prodhim soleta te plota b/a parapergatitura, t = 6 ~ 10 cm m3 9326 746.1 932.6 11005
53 1.54/p Prodhim soleta te plota b/a parapergatitura, t = 10 ~ 15 cm m3 9382 750.5 938.2 11071
54 1.56/p Soleta b/a te paranderura C - 25/30, h = 11 cm, 2 e 7vrima m2 1065 85.2 106.5 1257
55 1.57/p Soleta b/a te paranderura, h = 16 cm, me 2 vrima C - 25/30 m2 1636 130.8 163.6 1930
56 1.58/p Soleta b/a te paranderura, h = 16 cm, me 5 vrima C - 25/30 m2 1382 110.6 138.2 1631
57 1.59/p Soleta b/a te paranderura, h = 22 cm, 2 e 3 vrima C - 25/30 m2 1686 134.9 168.6 1989
58 1.60/p Prodhim soleta me tulla me veshe, h = 20 cm, te drejta m2 1903 152.2 190.3 2245
59 1.62/p Prodhim soleta me tulla me veshe, h = 24 cm, te drejta m2 2156 172.5 215.6 2544
60 1.72/p Panele te plota horizontale b/a M-200 m3 8637 691.0 863.7 10192
61 1.73/p Prodhim blloqe betoni me vrima 20 x 20 x 40 cm cope 64 5.1 6.4 75
62 1.74/p Prodhim blloqe betoni me vrima 25 x 20 x 40 cm cope 69 5.5 6.9 81
63 1.75/p Prodhim blloqe betoni me vrima 10 x 20 x 40 cm cope 52 4.1 5.2 61
64 1.78/p Shtylla b/a C - 25/30 te paranderura per minjera cope 523 41.8 52.3 617
65 1.79/p Garnitura b/a C - 16/20, 100 x 20 x 4 cm per minjera cope 312 25.0 31.2 368
66 1.81/p Pllaka b/a C - 16/20, 60 x 20x 8 cm per kanale cope 198 15.8 19.8 233
67 1.85/p Pergatitje hekur betoni i zakonshem Ø 6 ~ 10 mm2 kg 89 7.1 8.9 105
68 1.86/p Pergatitje hekur betoni i zakonshem Ø > 12 mm2 kg 92 7.4 9.2 109
69 1.87/p Pergatitje hekur betoni periodik Ø 6 ~ 10 mm2 kg 94 7.5 9.4 111
70 1.88/p Pergatitje hekur betoni periodik Ø > 12 mm2 kg 90 7.2 9.0 106
71 1.89/p Pergatitje hekur Ø 3 ~ 5mm2, б = 6500 kg/cm2. kg 113 9.1 11.3 134
72 1.99/p Pergatitje konstruksione metalike te perbera ton 104783 8382.6 10478.3 123643
73 1.100/p Pergatitje konstruksione metalike te thjeshta ton 102977 8238.2 10297.7 121513
NR. Shpenzime Fitimi
NR. E M E R T I M I NJESIA CMIMI pergjithshme TOTALI
MANUALI 8% 10%
74 1.102/p Pergatitje kapriata me hekur betoni ton 118821 9505.7 11882.1 140209
75 1.105/p Pergatitje kapriata metalike me profile ton 124122 9929.7 12412.2 146463
76 1.107/p Pergatitje shkalle metalike me Ø e profile ton 105001 8400.1 10500.1 123902
77 1.111/p Pergatitje zgara metalike dekorative per dritare e lloxha ton 178980 14318.4 17898.0 211196
78 1.111/p Pergatitje zgara metalike te thjeshta per dritare e lloxha ton 161924 12953.9 16192.4 191071
79 1.114/p Prodhim mastiçë bitumi ton 90597 7247.8 9059.7 106905
80 1.117/p Bazamak shkalle me granil m2 1200 96.0 120.0 1416
81 1.117/p Pragje dritare me granil m2 1097 87.8 109.7 1295
82 1.120/p Parapet ballkon me granil m2 1041 83.3 104.1 1228
83 1.123/p Shpatulla dritare granili m2 838 67.1 83.8 989
84 1.122/p Parapet muri rrethus granil m2 954 76.3 95.4 1126
85 1.124/p Bordura betoni 12x25cm M 310 24.8 31.0 366
86 1.125/p Bordura betoni 25x25cm M 571 45.7 57.1 673
87 1.126/p Bordura betoni 15x35cm M 482 38.6 48.2 569
88 1.127/p Bordura betoni 20x35cm M 602 48.2 60.2 710
89 1.128/p Bordura betoni 25x35cm M 739 59.1 73.9 872
90 1.129/p Tuba betoni Ø 200 mm M 775 62.0 77.5 915
91 1.130/p Tuba betoni Ø 300 mm M 1217 97.4 121.7 1436
92 1.131/p Tuba betoni Ø 400 mm M 1599 127.9 159.9 1887
93 1.132/p Tuba betoni Ø 500 mm M 2228 178.2 222.8 2629
94 1.133/p Tuba betoni Ø 600 mm M 2587 206.9 258.7 3052
95 1.129/1p Tub betoni Ø 200mm, me mbeshtetje M 1020 81.6 102.0 1204
96 1.130/1p Tub betoni Ø 300mm, me mbeshtetje M 1351 108.1 135.1 1594
97 1.131/1p Tub betoni Ø 400mm, me mbeshtetje M 1844 147.5 184.4 2176
98 1.132/1p Tub betoni Ø 500mm, me mbeshtetje M 2409 192.7 240.9 2843
99 1.133/1p Tub betoni Ø 600mm, me mbeshtetje M 2851 228.0 285.1 3364
100 1.138/p Dritare druri kase binar m2 7945 635.6 794.5 9375
101 1.139/p Dritare druri kase bylme m2 7626 610.0 762.6 8998
102 1.143/p Dritare druri dyfishe m2 13050 1044.0 1305.0 15399
103 1.143/p-a Dritare druri dopio xham m2 6861 548.9 686.1 8096
104 1.153/p Vetrate druri m2 4583 366.6 458.3 5408
105 1.148/p Prodhim dritare metalike ton 139360 11148.8 13936.0 164444
106 1.166/p Dyer druri kashe derrase m2 6508 520.7 650.8 7680
107 1.182/p Dyer metalike ton 164640 13171.2 16464.0 194275
108 1.189/1p Pllaka granili boje 25/25 cm m2 619 49.5 61.9 730
109 1.190/1p Pllaka granili boje 30/30 cm m2 684 54.7 68.4 807
110 1.188/1p Pllaka granili t-ri 30/30/2.7 cm m2 845 67.6 84.5 997
111 1.192/1p Pllaka mozaik boje 40/40 cm m2 2249 179.9 224.9 2654
112 1.201/1p Pllake mermeri 0.02 ~ 0.06 m2 m2 3997 319.7 399.7 4716
4
NR. Shpenzime Fitimi
NR. E M E R T I M I NJESIA CMIMI pergjithshme TOTALI
MANUALI 8% 10%
113 1.201/1p Pllake mermeri 0.08 ~ 0.10 m2 m2 3686 294.9 368.6 4350
114 1.32/p Prodhim tuba b/a Ø 700 mm, t = 10 cm M 5100 408.0 510.0 6018
115 1.33/p Prodhim tuba b/a Ø 800 mm, t = 10 cm M 5399 432.0 539.9 6371
116 1.34/p Prodh tuba b/a Ø 1000 mm, t = 10 cm M 6979 558.3 697.9 8235
117 1.35/p Prodh tuba b/a Ø 1200 mm, t = 12 cm M 9183 734.6 918.3 10836
118 1.36/p Prodh tuba b/a Ø 1500 mm, t = 14 cm M 12565 1005.2 1256.5 14827
119 1.48/p Prodhim soletone b/a C - 20/25 per ura m3 8468 677.4 846.8 9992
120 1.49/p Prodhim pilota b/a C 25/30 per ura m3 9202 736.2 920.2 10859
121 1.50/p Prodhim lugje e pila b/a C - 20/25 m3 12786 1022.9 1278.6 15087
122 1.51/p Prodhim mbajtese e bazamente lugje b/a C - 16/20 parabolik m3 16473 1317.8 1647.3 19438
123 1.52/p Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 100 cope 3914 313.1 391.4 4619
124 1.53/p Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 150 cope 4501 360.1 450.1 5312
125 1.54/p Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 280 cope 5555 444.4 555.5 6555
126 1.55/p Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 450 cope 7575 606.0 757.5 8939
127 1.56/p Prodhim lugje b/a C - 37/45 parabolik L = 5 m, T - 600 cope 9545 763.6 954.5 11263
128 1.57/p Prodhim elemente b/a C - 16/20 per kaskada m3 14282 1142.6 1428.2 16853
129 1.58/p Prodhim elemente b/a C - 16/20 per priza,hyrje dalje. m3 11141 891.3 1114.1 13146
130 1.59/p Prodhim lugje te vegjel b/a C - 20/25 m3 11218 897.4 1121.8 13237
131 1.60/p Prodhim soleta b/a per ura dhe hek C - 20/25 me H.D = 2 M m3 8715 697.2 871.5 10284
132 1.61/p Prodhim soleta b/a per ura dhe hek C - 20/25 me H.D = 3 ~ 4 M m3 8382 670.5 838.2 9890
133 1.62/p Prodhim soleta b/a per ura dhe hek C - 20/25 me H.D = 5 ~ 6 M m3 8250 660.0 825.0 9735
134 1.63/p Prodhim soleta b/a per ura dhe hek C - 25/30 me H.D = 8 ~ 10 M m3 8706 696.4 870.6 10273
135 1.64/p Prodhim tombino kendrejte b/a C - 16/20 per hekurudha m3 11861 948.9 1186.1 13996
136 1.65/p Prodhim kollona e rama b/a C - 16/20 per hekurudha m3 10331 826.5 1033.1 12191
137 1.66/p Prodhim kollona e rama b/a C - 25/30 per hekurudha m3 7928 634.2 792.8 9355
138 1.67/p Prodhim trare " T " b/a C - 20/25 me H.D = 7.5 ~ 10 M per ura m3 17611 1408.9 1761.1 20781
139 1.68/p Prodhim trare " T " b/a C - 20/25 me H.D = 15 ~ 20 M per ura m3 17777 1422.1 1777.7 20977
140 1.69/p Prodhim trare " T " b/a C - 25/30 me H.D = 15 ~ 20 M per ura m3 18326 1466.1 1832.6 21625
141 1.70/p Prodhim trare " T " b/a C - 25/30 me H.D > 20 M per ura auto m3 17034 1362.7 1703.4 20100
142 1.71/p Prodhim trare " T " b/a C - 25/30 me H.D > 15 M per ura hekurudhore m3 13822 1105.8 1382.2 16310
143 1.72/p Prodhim pllaka betoni C - 12/15 t = 5 cm m2 451 36.1 45.1 532
144 1.73/p Prodhim pllaka betoni C - 12/15 t = 10 cm m2 909 72.7 90.9 1072
145 1.74/p Prodhim pllaka betoni C - 12/15 t = 10 cm 1x1 m dhe 2x2 m m3 7052 564.1 705.2 8321
146 1.75/p Prodhim pllaka betoni C - 16/20 t = 3.5 cm 0.4 x 0.6 m m2 367 29.4 36.7 433
147 1.85/p Pergatitje detale metalike ne b/a ton 143210 11456.8 14321.0 168988
148 1.86/a Prodhim konglomerati "Fab" 18 T/ore, me granil, rere dhe filer ton 5229 418.3 522.9 6170
149 1.89/p Prodhim binder me "Fab" 18 T/ore, granil guri, rere lavatriçe ton 8083 646.6 808.3 9537
150 1.89/1p Prodhim binder me "Fab" 18 T/ore, granil zalli, rere lavatriçe ton 7595 607.6 759.5 8963
5
NR. Shpenzime Fitimi
NR. E M E R T I M I NJESIA CMIMI pergjithshme TOTALI
MANUALI 8% 10%
151 1.93/p Prodhim asfaltobetoni, "Fab" 18 T/ore,granil guri,rere lavatriçe ton 9803 784.2 980.3 11567
152 1.93/1p Prodhim asfaltobetoni, "Fab" 18 T/ore,granil zalli,rere lavatriçe ton 8972 717.7 897.2 10587
153 1.91/2p Prodhim asfaltobetoni me ngjyre, "Fab" 8-10T/ore,granil e rere guri ton 10750 860.0 1075.0 12685
154 1.94/p Pergatitje shtylla metalike T/larte, me saldim 35 ~ 110 KV ton 99612 7968.9 9961.2 117542
155 1.95/p Pergatitje shtylla metalike T/larte, me saldim 220 KV ton 105720 8457.6 10572.0 124749
156 1.96/p Pergatitje shtylla metalike T/larte, me bulona 220 KV ton 110052 8804.1 11005.2 129861
157 97 - 98 Bazamente b/a per shtylla metalike T L m3 9425 754.0 942.5 11121
158 1.99/p Kundrapesha b/a per shtylla metalike T L m3 12555 1004.4 1255.5 14814
159 1.101/p Pergatitje traversa metalike TU dhe TM, per linja 04 ~ 10 KV ton 110594 8847.5 11059.4 130501
160 1.101/1 Pergatitje traversa metalike T L, per linja 35 e 110 KV ton 106940 8555.2 10694.0 126190
161 1.101/2 Pergatitje konstruksion metalik per N/st 35 e 110 KV ton 104159 8332.7 10415.9 122908
162 1.101/3 Pergatitje konstruksion metalik per N/st 220 KV ton 106866 8549.3 10686.6 126102
163 1.101/4 Pergatitje konstruksion metalik per antena radio & televizion ton 132532 10602.5 13253.2 156387
164 1.101/5 Pergatitje konstruksion metalik per centina tunelesh ton 117198 9375.8 11719.8 138293
165 1.101/6 Pergatitje konstruksion metalik per shtylla teleferiku ton 126083 10086.6 12608.3 148778
166 1.101/7 Pergatitje konstruksion tuba celiku per ngritje shtyllash ton 135266 10821.3 13526.6 159614
167 188/p Prodhim ankera me hekur Ø te zakonshem ton 113540 9083.2 11354.0 133977
168 188/1 Prodhim ankera me hekur Ø periodik ton 111880 8950.4 11188.0 132018

Shenime teknike:
1. Në analizat teknike betonet nuk janë paraqitur sipas markave, por sipas klasave, bazuar sipas standartit
Shqiptar dhe Europian, SSH-EN 206.
2. Çimentoja është paraqitur sipas klasave bazuar në standartet shqiptare dhe europiane SSH-EN 197-1.
3. Në analizat teknike Sigurimet shoqërore, që paguhen nga punëdhënësi, janë marrë 16.7%
në zbatim të VKM Nr.414, datë 27.06.2012.
ÇMIME TE MATERIALEVE TE NDERTIMIT
ÇMIME 2015
Nr EMERTIMI NJESIA
Manuali 1
1 Prodhim gur kave m3 911
2 Prodhim gur lumi m3 727
3 Prodhim rere lumi m3 736
5 Prodhim rere natyrore shtufi m3 831
6 Prodhim rere e lare shtufi m3 828
7 Prodhim zhavor lumi m3 316
8 Prodhim rere lavatrice m3 1743
9 Prodhim zall (granil) lavatrice m3 931
10 Prodhim cakell per betone m3 1351
11 Prodhim cakell makinerie m3 1278
12 Prodhim cakell gurore m3 550
13 Prodhim gelqere e pa shuar ton 10219
14 Prodhim gelqere e shuar ( qull ) ton 7872
15 Prodhim llac gelqere 1 : 3 m3 4276
16 Prodhim llac gelqere 1 : 2 m3 4929
17 Prodhim llaç perzier M1 m3 3358
18 Prodhim llaç perzier M2,5 m3 3946
19 Prodhim llaç perzier M5 m3 4127
20 Prodhim llaç perzier M7.5 m3 4228
21 Prodhim llaç çim M2.5 (1:6) m3 3373
22 Prodhim llaç çim M5(1:4.5) m3 3671
23 Prodhim llaç çim M7.5(1:4) m3 3759
24 Prodhim llaç çim C7/10(1:3) m3 4953
25 Prodhim llaç çim C16/20(1:2) m3 6113
27 Beton C-6/10 (Me zall) m3 4089
28 Beton C-6/10 (Me cakell) m3 4536
30 Beton C-7/10 (Me zall) m3 4439
31 Beton C-7/10 (Me cakell) m3 4755
32 Beton C-12/15 (Me zall) m3 4584
33 Beton C12/15 (Me cakell) m3 4920
34 Beton C-16/20 (Me zall) m3 4868
35 Beton C16/20 (Me cakell) m3 5239
36 Beton C-20/25 (Me zall) m3 5044
37 Beton C-20/25 (Me cakell) m3 5453
38 Beton C-25/30 (Me zall) m3 5627
39 Beton C-25/30 (Me cakell) m3 5991
40 Beton C-37/45 (Me zall) m3 6776
41 Beton C-37/45 (Me cakell) m3 7216
42 Eksploziv kg 150
43 Kapsolla zak cope 2.5
44 Kapsolla elektrike cope 2.2
45 Fitil I zak ml 3.5
46 Tel ekektrik ml 20
47 Qymyr guri me 2800 k kalori kg 2.5
48 Cimento 32.5 N kg 8.1
49 Cimento 32.5 R kg 8.3
50 Cimento 42.5 R kg 8.7
51 Kallep inventari m2 140
52 Gozhde kg 90
53 Solar kg 87
54 Avull ton 450
55 Boje cimentito ( ngjyra ) per asfatobeton me ngjyre kg 190
56 Konglomerat me rere guri + filer ton 5150
57 Asfaltobeton me ngjyre ton 10600
58 Tulla me 6 vrima cope 25
59 Tulla sap h=20cm cope 40
60 Tulla sap h=24cm cope 45
61 Tel bari kg 100
62 Hekur betoni i zakonshem Ø 6 - 10 mm2 kg 76
63 Hekur betoni i zakonshem Ø > 12 mm2 kg 80
64 Hekur betoni i periodik Ø > 12 mm2 kg 78
65 Hekur betoni i periodik Ø 6 - 12 mm2 kg 82
66 Hekur Ø 3-5 mm2, б = 6500 kg/cm2. kg 95
67 Oksigjen liter 122
68 Karbit kg 183
69 Elektroda kg 180
70 Hekur profil e shirit kg 80
71 Llamarine d > 2 mm kg 75
72 Bitum M-5 (buke) ton 90000
73 Bitum M-3 (leng) ton 80000
74 Dru zjarri m3 2500
75 Tutkall vendi kg 1015
76 Sode kaustike kg 152
77 Cimcakez kg 120
78 Polisterol kokrrizor m3 2200
79 Kallep derrase m2 558
80 Kallep inventari ( me ngaterresa e rrethor ) m2 305
Lende e holle pishe e stazhionuar per dyer e dritare
81 (importi cilesia e pare) m3 54000
Lende e trashe pishe e stazhionuar per dyer e dritare
82 (vendi) m3 28420
83 Ngjites GNS-2 (tutkall) kg 1015
84 Inglizina T 10/12 cope 508
85 Mentesha 50x52cm cope 280
86 Vida druri cope 10
87 Spanjoleta cope 254
88 Shufra spanjoletash cift 110
89 Kraheza cope 270
90 Bilbile cope 180
91 Gozhde kg 90
92 Vaj lini kg 203
93 Oketi cope 142
94 Zumpara m 150
95 Klorur amoni kg 140
96 Brava sekrete per dyer cope 1000
97 Energji elektrike kw 10
98 Çimento e zakonshme 42.5 R kg 8.7
99 Çimento e bardhe 42.5 R kg 12
100 Boje cimentito kg 112
101 Bllok mermeri m3 30450
102 Rere bituminoze ton 1827
103 Pluhur guri m3 1523
104 Prodhim argjile per betonet e diafragmes neH/Centrale m3 4675
105 Prodhim ankera me hekur Ø te zakonshem ton 113540
106 Prodhim ankera me hekur Ø periodik ton 111880
107 Tako druri cope 50
108 Kallep metalik 16/200 m2 152
109 Dadi e bulona kg 125
110 Material mbushes per mastiqe bitumi ton 1600
111 Shula per dyer te brendeshme cope 125
112 Pllaka mermeri te coptuara ( jashte standartit ) m2 1500
113 Granil nga guri i thyer m3 1000
114 Boje cimentito ( ngjyra ) kg 110
115 Uje teknologjik liter 0.125
116 Skele inventar m2 130
117 Tuba celiku kg 110
118 Eshke lkovaci kg 91

ÇMIME TE MAKINERIVE TE NDERTIMIT

ÇMIME 2015
Nr EMERTIMI NJESIA
Manuali 1
1 Elektrokompresor 10m3/min op 1500
2 Elektrokompresor 20m3/min op 1800
3 Vete ngarkues 1.5 m3 op 2625
4 Kompresor op 258
5 Tokmak elektrik op 63
6 Ekskavator 0.15 m3 op 2540
7 Ekskavator 0.25 m3 op 2810
8 Ekskavator 0.35 ~ 0.40 m3 op 2840
9 Ekskavator 0.5 m3 op 3750
10 Ekskavator 1.0 m3 op 4000
11 Ekskavator 2.0 m3 op 4500
12 Ekskavator 4m3 op 4800
13 Buldozer DT-54/75 KF op 4300
14 Buldozer S-80/100 KF op 4800
15 Buldozer S-350/400 KF op 4200
16 Elektropompe 10 KW op 230
17 Elektropompe 30 KW op 260
18 Elektropompe 40 KW op 310
19 Vinc cjap me grejfer 0.5 op 126
20 Vibrator op 53
21 Pjata ushqyese op 105
22 Granulator > 4 m3/ore op 280
23 Larese shtufi bavareze op 472.5
24 Transportier 15 m op 53
25 Transportier 25 m op 79
26 Transportier 40 m op 105
27 Shoshe vibruese > 9 m3/ore op 263
28 Shoshe rrotulluese 4-11 m3/h op 210
29 Gurthyese 400x600mm op 578
30 Larese rere > 5 m3 op 472.5
31 Vibro ushqyes op 158
32 Shuarese gelqere op 158
33 Betonjere 250 liter op 174
34 Vinc op 53
35 Vibrator op 53
36 Elektro argano op 45
37 Aparat paratensionimi op 21
38 Prese blloqe betoni e betonite op 37
39 Saldatrice elektrike op 74
40 Gazogjen op 80
41 Tranxhe elektrike op 210
42 Autovinc deri 2.5 ton op 2800
43 Autovinc deri 5 ton op 3100
44 Vinc ure op 53
45 Lavigatrice op 84
46 Grasese elektrike op 180
47 Cirkular op 140
48 Sharre shirit op 137
49 Plan op 126
50 Sumpatriqe op 150
51 Trapon elektrik op 95
52 Tranxhe per llam e profile op 53
53 Fabrike asfaltobetoni 5T/h op 770
54 Kazan 10000l op 74
55 Ushqyes mekanik op 126
56 Transportier L-10m op 79
57 Elektropompe tymthithese 10kw op 64
58 Aparat gazogjeni op 72
59 Trapano elektrike op 95
60 Saldatrice 24 kw e 500A op 74
61 Tranxhe e kombinuar op 53
62 Tranxhe llamarine 19 mm op 53
63 Tokmak elektrik op 63
64 Vinc ure 5 T me manovrator op 580
65 Vinc kulle 4-6 T me " op 590
66 Pjale + prese mekanike op 84
67 Vinc cjap 5 ton op 270
68 Prese mekanike op 105
69 Mulli me cekic op 1313
70 Forxhe kovaci op 68
71 Kalander op 84
72 Impianti I ri per prodhimin e shtresave asfaltike op 7875
73 Fadrom op 3800
74 Grupi i gjeneratorit op 680
75 Sonde BU - 200 op 1313
76 Makine per zirje asfalti op 525
77 Penobetonjere 150 l op 174
78 Prese pllaka granili op 42
79 Makineri prerje e drejtim hekuri op 63
80 Makineri kthim hekuri op 63
81 Kamjon transporti brenda kantjerit op 1800
82 Fabrike asfaltobetoni 8 ~ 10 T/h op 640
83 Fabrike asfaltobetoni 18 T/h op 1020
84 Fabrike asfaltobetoni 15 T/h op 780
85 Fabrike betoni 30 m3/h op 1800

ÇMIME TE PUNETORISE TE NDERTIMIT

Nr EMERTIMI NJESIA 2015


1 Punetori e thjeshte op 125
2 Punetori e Specializuar ne ndertim, murator,karpentjer op 185
3 Punetori e specializuar me makineri , manovrator op 185
4 Punetori e specializuar hekurkthyes op 185
5 Punetori e specializuar elektrik op 185
6 Punetori e specializuar hidraulik op 185
7 Punetori e specializuar konstruksione metalike op 185
ÇMIME 2013

Manuali 1
830
682
656
715
799
316
1530
827
1259
1185
415
9924
7589
4042
4679
3190
3785
3978
4083
3227
3532
3627
4824
5986
3949
4401
4298
4624
4444
4789
4731
5111
4907
5325
5494
5869
6656
7105
150
2.5
2.2
3.5
20
2.5
8.1
8.3
8.7
81
90
80
450
110
5130
10671
25
40
45
100
85
85
90
90
95
122
183
180
80
75
90000
80000
2500
1015
152
120
1700
558
305

27405

28420
1015
508
280
10
254
110
270
180
90
203
142
150
140
1000
12
8.7
12
112
30450
1827
1523
4675
116021
120171
50
152
125
1600
125
1500
1000
110
0.125
46
110
91

ÇMIME 2013

Manuali 1
1700
1900
2625
158
63
1870
1870
1900
2400
2700
3000
3200
2200
2600
3250
165
190
225
126
53
105
280
472.5
53
79
105
263
210
578
472.5
158
158
174
53
53
45
21
37
74
80
210
1660
2200
53
84
180
140
137
126
150
95
53
770
74
126
79
64
72
95
74
53
53
63
147
210
84
158
105
1313
68
84
7875
3650
680
1313
525
174
42
63
63
1575
640
1020
780
1800

ÇMIME 2013
115
174
174
174
174
174
174

You might also like