Pag 1Proiect:_____________________nr:Plansa:_____________________nr:Faza:__________________OBIECTIV:Proiect integrat in comuna Grosii TiblesuluiBeneficiar:Comuna Grosii TiblesuluiProiectant:SC PROATRIUM SRLExecutant:________________________________________- lei -28.07.2012C5 - LISTA cuprinzand cantitatile de lucrariSECTIUNEA TEHNICASECTIUNEA FINANCIARANr.Capitolul de lucrariU.M.CantitateaPretul unitar(exclusiv TVA)-lei-TOTALUL(exclusiv TVA)-lei-012345 = 3 x 4OBIECTUL: Camin culturalSTADIUL FIZIC: Rezistentamaterial:manopera:utilaj:transport:1mc6,3831,880,006,380,000,000,0031,880,000,005,00Sapatura manuala de pamant in spatii limitate,avand sub 1.00 m sau peste 1.00 m latime,executata fara sprijini,cu taluz vertical,la fundatii,canale,subsoluri,drenuri,trepte de infratire etc....in pamant necoeziv sau slab coeziv adancime 15 tevi verticale IB02P01greutate materialetone0,00manoperaore1,05material:manopera:utilaj:transport:2buc160,00160,00160,000,000,000,00160,000,000,000,001,00RADIATOR DIN OTEL 22/600/600 11302976greutate materialetone0,00material:manopera:utilaj:transport:3buc230,00460,00230,000,000,000,00460,000,000,000,002,00Radiator din otel 22/600/1000 11521716Pag 12STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicegreutate materialetone0,00material:manopera:utilaj:transport:4buc255,00510,00255,000,000,000,00510,000,000,000,002,00Radiator din otel 22 600/1200 11773441greutate materialetone0,00material:manopera:utilaj:transport:5kg1,90113,700,001,900,000,000,00113,700,000,0060,00Element de sustinere a corpurilor de incalzire avand...pina la 2kg/buc IB22A01manoperaore13,80material:manopera:utilaj:transport:6buc1,7864,230,331,450,000,0012,0352,200,000,0036,00Robinet ventil dublu reglaj de colt pentru Instalatie incalzire centrala cu d:...1/2 ID01A2greutate materialetone0,00manoperaore6,12material:manopera:utilaj:transport:7buc25,00450,0025,000,000,000,00450,000,000,000,0018,00Robinet coltar tur standard 1/2 11427134greutate materialetone0,00material:manopera:utilaj:transport:8buc25,14452,5225,140,000,000,00452,520,000,000,0018,00Robinet retur coltar 1/2 11605112greutate materialetone0,00material:manopera:utilaj:transport:9buc35,001.260,0035,000,000,000,001.260,000,000,000,0036,00Cap termostatic pentru radiatoare cod 4o250400 4500011greutate materialetone0,01material:manopera:utilaj:transport:10buc1,0118,190,200,810,000,003,6114,580,000,0018,00Robinet de aerisire cu cheie mobila, pentru...instalatii de incalz. centrala,cu d 1/4 ID15A1greutate materialetone0,00manoperaore1,6210.L17000600239buc18,0015,00ROBINET SFERIC DEZAERATOR 1/2 270,00material:manopera:utilaj:transport:11buc2,0336,542,030,000,000,0036,540,000,000,0018,00DOP 1/2" FITING ALAMA 0greutate materialetone0,00Pag 13STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicematerial:manopera:utilaj:transport:12buc1,408,400,201,200,000,001,207,200,000,006,00Robinet de trecere cu ventil si...mufe,cu d 3/8 montat pe conducte de aerisire ID16A1greutate materialetone0,00manoperaore0,90material:manopera:utilaj:transport:13buc19,0019,0019,000,000,000,0019,000,000,000,001,00Robinet sferic RE-RAC OLAND+FLUTURE 3/4 11522342greutate materialetone0,00material:manopera:utilaj:transport:14buc35,00105,0035,000,000,000,00105,000,000,000,003,00Robinet sferic oland 1 11522365greutate materialetone0,00material:manopera:utilaj:transport:15buc90,00180,0090,000,000,000,00180,000,000,000,002,00ROBINET CU SFERA SI RACORD OLANDEZ FE-FI 1 1/4" 0greutate materialetone0,00material:manopera:utilaj:transport:16m5,32287,260,285,040,000,0015,10272,160,000,0054,00Teava ...pp,pe,pp-r imb sud prin polifuz,in cond leg,la ob san,la clad loc,soc-cult,d=20-25mm SA15B#greutate materialetone0,00manoperaore34,02material:manopera:utilaj:transport:17m2,505,002,500,000,000,005,000,000,000,002,00Teava Polietilena reticulata 20x2,30 mm 11668272greutate materialetone0,00material:manopera:utilaj:transport:18m3,0036,003,000,000,000,0036,000,000,000,0012,00Teava Polietilena reticulata 25x2,80 mm 11668273greutate materialetone0,00material:manopera:utilaj:transport:19m4,50153,004,500,000,000,00153,000,000,000,0034,00Teava polietilena reticulata 32X4 mm 17000407994greutate materialetone0,00material:manopera:utilaj:transport:20m7,0042,007,000,000,000,0042,000,000,000,006,00Teava Polietilena reticulata 40X5 mm 11668277Pag 14STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicegreutate materialetone0,00material:manopera:utilaj:transport:21m8,0016,008,000,000,000,0016,000,000,000,002,00Teava polietilena reticulata PE-Xc 50X6 11668127greutate materialetone0,00material:manopera:utilaj:transport:buc4,529,052,272,250,000,004,554,500,000,002,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid caram. sau beton d= 1/2 toli IC35C1greutate materialetone0,01manoperaore0,50material:manopera:utilaj:transport:buc5,0260,282,772,250,000,0033,2827,000,000,0012,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=1 toli IC35E1greutate materialetone0,04manoperaore3,00material:manopera:utilaj:transport:buc6,40217,532,983,420,000,00101,25116,280,000,0034,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=1 1/4 toli IC35F1greutate materialetone0,11manoperaore12,92material:manopera:utilaj:transport:buc6,30132,262,883,420,000,0060,4471,820,000,0021,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=1 1/2 toli IC35G1greutate materialetone0,07manoperaore7,98material:manopera:utilaj:transport:buc6,70147,353,283,420,000,0072,1175,240,000,0022,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=2 toli IC35H1greutate materialetone0,07manoperaore8,36material:manopera:utilaj:transport:kg1,8236,300,001,820,000,000,0036,300,000,0020,00Suporti conducte, tuburi diverse, colectoare-distrib aparate recipienti div....pina la 2kg. incl. /buc IC37A1greutate materialetone0,02manoperaore4,40.L 6309862kg20,007,00Confectie metalice pentru fixare cutii terminale-stelaj 140,00material:manopera:utilaj:transport:buc3,8191,350,753,060,000,0017,9173,440,000,0024,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1Pag 15STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicegreutate materialetone0,00manoperaore8,16material:manopera:utilaj:transport:buc5,0030,005,000,000,000,0030,000,000,000,006,00ADAPTOR DIN POLIPROPILENA D=20-1/2" 0greutate materialetone0,00material:manopera:utilaj:transport:buc7,0028,007,000,000,000,0028,000,000,000,004,00ADAPTOR DIN POLIPROPILENA D=25-3/4" 11766688greutate materialetone0,00material:manopera:utilaj:transport:buc9,0072,009,000,000,000,0072,000,000,000,008,00ADAPTOR DIN POLIPROPILENA D=32-1" 0greutate materialetone0,00material:manopera:utilaj:transport:buc30,00180,0030,000,000,000,00180,000,000,000,006,00PIESA DE TRECERE DN 40X1 1/4" 17000195961greutate materialetone0,00material:manopera:utilaj:transport:buc3,81144,640,753,060,000,0028,36116,280,000,0038,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1greutate materialetone0,00manoperaore12,92material:manopera:utilaj:transport:buc0,561,120,560,000,000,001,120,000,000,002,00Cot PPR M X M 20x90 11288435greutate materialetone0,00material:manopera:utilaj:transport:buc0,755,250,750,000,000,005,250,000,000,007,00Cot PPR M X M 25x90 11288436greutate materialetone0,00material:manopera:utilaj:transport:buc5,00110,005,000,000,000,00110,000,000,000,0022,00COT PPR D.35X90 10132900750greutate materialetone0,00Pag 16STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicematerial:manopera:utilaj:transport:buc2,004,002,000,000,000,004,000,000,000,002,00Cot PPR M X M 40x90 11288438greutate materialetone0,00material:manopera:utilaj:transport:buc3,0015,003,000,000,000,0015,000,000,000,005,00Cot PPR M X M 50x90 11288439greutate materialetone0,00material:manopera:utilaj:transport:buc3,8149,480,753,060,000,009,7039,780,000,0013,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1greutate materialetone0,00manoperaore4,42material:manopera:utilaj:transport:buc2,0026,002,000,000,000,0026,000,000,000,0013,00Teu egal 25 mm ppr alb 11522549greutate materialetone0,00material:manopera:utilaj:transport:buc3,8153,290,753,060,000,0010,4542,840,000,0014,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1greutate materialetone0,00manoperaore4,76.L 11290334buc14,005,00Reductie COPRAX MxM 40/25 mm 70,00material:manopera:utilaj:transport:buc4,44159,670,843,600,000,0030,07129,600,000,0036,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/2 toli IC34F1greutate materialetone0,04manoperaore14,40.L 4119330buc36,008,97Mufa coprax mxm d-x 32 323,00material:manopera:utilaj:transport:buc4,27102,431,302,970,000,0031,1571,280,000,0024,00Confectionarea montarea+cimentarea tevii de protectie la trecerea conductelor prin ziduri...d=1 toli IC40A1greutate materialetone0,07manoperaore7,92material:manopera:utilaj:transport:buc1,783,570,331,450,000,000,672,900,000,002,00Robinet ventil dublu reglaj de colt pentru Instalatie incalzire centrala cu d:...1/2 ID01A2greutate materialetone0,00manoperaore0,34.L 11528357buc2,0020,00Robinet de golire 1/2 - 40,00Pag 17STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicematerial:manopera:utilaj:transport:buc1,014,040,200,810,000,000,803,240,000,004,00Robinet de aerisire cu cheie mobila, pentru...instalatii de incalz. centrala,cu d 1/4 ID15A1greutate materialetone0,00manoperaore0,36.L17000603807buc4,0030,00Dezaerator automat COLOANA 1/2 120,00material:manopera:utilaj:transport:buc3,0412,150,752,290,000,002,999,160,000,004,00Robinet ventil dublu reglaj de colt pentru Instalatie incalzire centrala cu d:...1 1/4 ID01C1greutate materialetone0,00manoperaore1,08.L 11758751buc4,0035,00Robinet sertar pana 11/4 ARCO 140,00material:manopera:utilaj:transport:buc2,432,430,561,870,000,000,561,870,000,001,00Robinet ventil dublu reglaj de colt pentru Instalatie incalzire centrala cu d:...3/4 ID01B1greutate materialetone0,00manoperaore0,22.L 11605004buc1,00110,00Robinet de echilibrar dn20 cu nipluri de masurare tour anderson 110,00material:manopera:utilaj:transport:buc2,437,280,561,870,000,001,675,610,000,003,00Robinet ventil dublu reglaj de colt pentru Instalatie incalzire centrala cu d:...1 ID01B2greutate materialetone0,00manoperaore0,66.L 0buc3,00140,00Robinet echilibrare dn 32 tour anderson. 420,00material:manopera:utilaj:transport:buc63,55127,099,9053,650,000,0019,79107,300,000,002,00Compensator...dilat. forma u exec. teava otel constructii fara sud sau sud. Long. D. exterioare =73 mm IC48G1greutate materialetone0,03manoperaore12,56.L 11447035buc2,0085,00Compensator antivibratie dn 32 pn 16 170,00material:manopera:utilaj:transport:buc1,37120,590,201,170,000,0017,63102,960,000,0088,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=3/8 toli IC34A1greutate materialetone0,01manoperaore11,44.L17000457574buc88,005,00Conector 16x1/2 FE 440,00material:manopera:utilaj:transport:m1,30504,400,001,300,000,000,00504,400,000,00388,00Efectuare proba etans. la pres. a cond. pentru alim. aeroterme si baterii cu d:...1 1/4 la 2 toli IE03B1manoperaore58,20Pag 18STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicematerial:manopera:utilaj:transport:m1,39539,320,001,390,000,000,00539,320,000,00388,00Efectuare proba dilat. -contract. si funct. a cond. de alim aeroterme si baterii cu d:...1 1/4 la 2 IE04B1manoperaore62,08material:manopera:utilaj:transport:mp2,691.043,720,002,690,000,000,001.043,720,000,00388,00Spalarea cu apa potabila...a instalatiei interioare de incalzire centrala cu sup. corp pina la 100mp IE07A1greutate materialetone0,00manoperaore120,28material:manopera:utilaj:transport:m1,1360,800,560,570,000,0030,1030,700,000,0054,00Izolarea cu bete de postav a tevilor cu diametrul de...de la 1,25-2 toli, inclusiv IZH01Bgreutate materialetone0,01manoperaore3,83material:manopera:utilaj:transport:tona10,5342,140,000,000,0010,530,000,000,0042,144,00Transportul rutier al...materialelor,semifabricatelor cu autobasculanta pe dist.= 20 km. TRA01A20material:manopera:utilaj:transport:buc3,4783,240,033,440,000,000,6882,560,000,0024,00Astupare cu mortar de ciment a gaurilor din plansee cu grosimea planseului de ...sub 10 cm RPCU19A1greutate materialetone0,00manoperaore10,32material:manopera:utilaj:transport:buc1,9525,310,171,780,000,002,1723,140,000,0013,00Convectoradiator tip panou ...montare 2 rind tevi,racordat cu mufa h=624mm avand >15 tevi verticale IB02P01greutate materialetone0,00manoperaore2,73material:manopera:utilaj:transport:buc160,00160,00160,000,000,000,00160,000,000,000,001,00RADIATOR DIN OTEL 22/600/600 11302976greutate materialetone0,00material:manopera:utilaj:transport:buc230,00460,00230,000,000,000,00460,000,000,000,002,00Radiator din otel 22/600/1000 11521716greutate materialetone0,00material:manopera:utilaj:transport:buc195,00195,00195,000,000,000,00195,000,000,000,001,00Radiator din otel 11/600/1400 5708759Pag 19STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicegreutate materialetone0,02material:manopera:utilaj:transport:buc215,00215,00215,000,000,000,00215,000,000,000,001,00Radiator din otel 11/600/1600 5708761greutate materialetone0,02material:manopera:utilaj:transport:buc215,00215,00215,000,000,000,00215,000,000,000,001,00Radiator din otel 22/ 600/900 11773448greutate materialetone0,00material:manopera:utilaj:transport:buc350,002.100,00350,000,000,000,002.100,000,000,000,006,00Radiator din otel 22/600/1600 11407917greutate materialetone0,00material:manopera:utilaj:transport:buc300,00300,00300,000,000,000,00300,000,000,000,001,00RADIATOR DIN OTEL 22/600/1400 11302979greutate materialetone0,00material:manopera:utilaj:transport:m2,02677,710,261,760,000,0086,35591,360,000,00336,00Teava pe,pp,pp-r imb sud prin electrofuz in coloane,la cl loc si soc-cult,...d=32 mm SA21C#greutate materialetone0,01manoperaore73,92material:manopera:utilaj:transport:m2,50455,002,500,000,000,00455,000,000,000,00182,00Teava pexfit Polietilena reticulata 20x2,30 mm 11668264greutate materialetone0,02material:manopera:utilaj:transport:m3,00198,003,000,000,000,00198,000,000,000,0066,00Teava Polietilena reticulata 25x2,80 mm 11668273greutate materialetone0,01material:manopera:utilaj:transport:m4,50396,004,500,000,000,00396,000,000,000,0088,00Teava polietilena reticulata 32X4 mm 17000407994greutate materialetone0,01material:manopera:utilaj:transport:m0,57189,880,000,570,000,000,00189,880,000,00334,00Izolarea cu bete de postav a tevilor cu diametrul de...de la 1,25-2 toli, inclusiv IZH01BPag 20STADIUL FIZIC: Instalatii termice012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii termicemanoperaore23,71material:manopera:utilaj:transport:m8,001.456,008,000,000,000,001.456,000,000,000,00182,00IZOLATIE PENTRU CONDUCTE 3/4" 11631979greutate materialetone0,02material:manopera:utilaj:transport:m9,00594,009,000,000,000,00594,000,000,000,0066,00IZOLATIE PENTRU TEAVA 1" 11631980greutate materialetone0,01material:manopera:utilaj:transport:m9,00774,009,000,000,000,00774,000,000,000,0086,00IZOLATIE PENTRU CONDUCTA 1 1/4" 11631981greutate materialetone0,01totaltransportutilajmanoperamaterialprocent19.266,2442,140,004.511,2214.712,88Cheltuieli directe:Recapitulatie 1 ianuarie 2012Recapitulatia:938,330,000,000,00CAS938,3320,800 %18,040,000,000,00Fond de risc18,040,400 %38,350,000,000,00Concedii si indemnizatii38,350,850 %22,560,000,000,00Somaj22,560,500 %11,280,000,000,00Fond de garantare11,280,250 %234,580,000,000,00Sanatate234,585,200 %Total Inclusiv Cheltuieli Directe:14.712,885.774,360,0042,1420.529,38173,23441,390,001,26Cheltuieli indirecte615,883,000 %Total Inclusiv Cheltuieli indirecte:15.154,275.947,590,0043,4021.145,26297,38757,710,002,17Profit1.057,265,000 %Total Inclusiv Profit:15.911,986.244,970,0045,5722.202,52OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTmaterial:manopera:utilaj:transport:1buc1.470,971.470,97155,821.315,150,000,00155,821.315,150,000,001,00Cazan sectional otel icma pentru Instalatie incalz. centrala cu supr. incalz. de:...85,3-96,5 mp IA03G1greutate materialetone0,04manoperaore151,80material:manopera:utilaj:transport:2buc121,49121,4979,6641,820,010,0079,6641,820,010,001,00Boiler orizontal cu serpentina,capacitate de:...160l IA22A1greutate materialetone0,00manoperaore4,92material:manopera:utilaj:transport:3buc108,31216,6266,8539,651,810,00133,7179,293,630,002,00Vas de expansiune montat pe postament...cilindric,paralelipipedic cu capacit. : 500 l. IA35A1Pag 21STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTgreutate materialetone0,02manoperaore9,34material:manopera:utilaj:transport:4buc64,52258,0738,4726,050,000,00153,87104,200,000,004,00Pompa centrifuga, monoetajata de uz general (tip cris,cerna,lotru,similare)...50 mm. M1B08A1greutate materialetone0,02manoperaore12,80material:manopera:utilaj:transport:5buc65,4465,4454,2211,220,000,0054,2211,220,000,001,00Robinet cu cep , cu trei cai , cu flanse si presgarnitura cu d:...30 mm ID04B2greutate materialetone0,01manoperaore1,325.L 4508974buc1,0078,32Robinet 3 cai DN 30 mm 78,32material:manopera:utilaj:transport:6buc23,3069,901,0222,280,000,003,0766,830,000,003,00Termostat cu bulb (in aer...sau conducta),presostat (simplu-dublu),regulator el. de nivel FG02A1greutate materialetone0,01manoperaore8,36material:manopera:utilaj:transport:7buc96,55386,1895,461,090,000,00381,824,360,000,004,00Supapa de siguranta din...alama cu d:1 IA24C1greutate materialetone0,02manoperaore0,52material:manopera:utilaj:transport:8buc3,049,110,752,290,000,002,246,870,000,003,00Robinet ventil dublu reglaj de colt pentru Instalatie incalzire centrala cu d:...1 1/4 ID01C1greutate materialetone0,00manoperaore0,81material:manopera:utilaj:transport:9buc140,00140,00140,000,000,000,00140,000,000,000,001,00Robinet echilibrare dn 32 tour anderson. 0greutate materialetone0,00material:manopera:utilaj:transport:10buc110,00110,00110,000,000,000,00110,000,000,000,001,00Robinet de echilibrar dn20 cu nipluri de masurare tour anderson 11605004greutate materialetone0,00material:manopera:utilaj:transport:11buc350,00350,00350,000,000,000,00350,000,000,000,001,00VENTIL CU TREI CAI 32 CORP BRONZ DN 32 CU SERVOMOTOR 0greutate materialetone0,00Pag 22STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTmaterial:manopera:utilaj:transport:12buc2,2631,680,421,840,000,005,9225,760,000,0014,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...1/2 ID06A1greutate materialetone0,00manoperaore3,0812.L17000390688buc14,0016,00Robinet sferic cu olandez , " 224,00material:manopera:utilaj:transport:13buc2,262,260,421,840,000,000,421,840,000,001,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...3/4 ID06A2greutate materialetone0,00manoperaore0,2213.L 11794955buc1,0017,00Robinet sferic cu olandez - ARIZONA 17,00material:manopera:utilaj:transport:14buc2,2613,580,421,840,000,002,5411,040,000,006,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...1 ID06A3greutate materialetone0,00manoperaore1,3214.L 11794954buc6,0045,00Robinet sferic cu olandez - ARIZONA 1 270,00material:manopera:utilaj:transport:15buc4,244,240,843,400,000,000,843,400,000,001,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...1 1/4 ID06B1greutate materialetone0,00manoperaore0,4015.L 11794956buc1,0055,00Robinet sferic cu olandez - OREGON 1 55,00material:manopera:utilaj:transport:16buc4,2416,940,843,400,000,003,3413,600,000,004,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...1 1/2 ID06B2greutate materialetone0,00manoperaore1,6016.L 11842778buc4,0030,00Robinet sfera fexfi+ parghie MANEV 1 1/2 120,00material:manopera:utilaj:transport:17buc6,2037,221,105,100,000,006,6230,600,000,006,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...2 ID06C1greutate materialetone0,00manoperaore3,6017.L 11842803buc6,00120,00Robinet sfera fexfi+pargh manev dn 2 720,00material:manopera:utilaj:transport:18buc2,264,530,421,840,000,000,853,680,000,002,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...1/2 ID06A1greutate materialetone0,00manoperaore0,4418.L 0buc2,0020,00Robinet de golire 1/2, 40,00Pag 23STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTmaterial:manopera:utilaj:transport:19buc2,264,530,421,840,000,000,853,680,000,002,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...3/4 ID06A2greutate materialetone0,00manoperaore0,4419.L 11522350buc2,0016,00Robinet sferic CEP DOPgolire 3/8 32,00material:manopera:utilaj:transport:20buc2,264,530,421,840,000,000,853,680,000,002,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...1 ID06A3greutate materialetone0,00manoperaore0,4420.L 11842743buc2,00186,46Robinet retinere cu ventil pn16 dn 32 372,92material:manopera:utilaj:transport:21buc4,244,240,843,400,000,000,843,400,000,001,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...1 1/2 ID06B2greutate materialetone0,00manoperaore0,4021.L17000210506buc1,0021,84Robinet RETINERE ventil1 1/2 21,84material:manopera:utilaj:transport:22buc6,206,201,105,100,000,001,105,100,000,001,00Robinet cu sertar pana , cu mufe , pentru instalatie incalzire centrala , cu d:...2 ID06C1greutate materialetone0,00manoperaore0,6022.L 11842745buc1,00312,36Robinet retinere cu ventil dn 2 tol 312,36material:manopera:utilaj:transport:23buc1,015,050,200,810,000,001,004,050,000,005,00Robinet de aerisire cu cheie mobila, pentru...instalatii de incalz. centrala,cu d 1/4 ID15A1greutate materialetone0,00manoperaore0,4523.L 0buc5,0030,00Aerisitor automat drept 1/2 150,00material:manopera:utilaj:transport:24buc60,8860,8834,8726,010,000,0034,8726,010,000,001,00Filtru de...combustibil lichid sau ulei IA30A1greutate materialetone0,01manoperaore3,06material:manopera:utilaj:transport:25buc150,00150,00150,000,000,000,00150,000,000,000,001,00Filtru anticalcar magnetic 1 11603273greutate materialetone0,00Pag 24STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTmaterial:manopera:utilaj:transport:26buc57,41688,9256,291,120,000,00675,4813,440,000,0012,00Armaturi fine pentru cazane incalzire centrala:...termometru drepentru cu aparatoare IA23A1greutate materialetone0,03manoperaore1,56material:manopera:utilaj:transport:27buc34,1068,205,2928,810,000,0010,5857,620,000,002,00Distribuitor-colector montat pe sustinator gata confectionat avand...d= 65 mm- 100 mm IC42A1greutate materialetone0,37manoperaore6,7827.L 7318822buc2,00350,00Distribuitor 168x6 L = 1,7m stut 57x3 76x3 89x3,5 133x4 1 toli 700,00material:manopera:utilaj:transport:28m17,45139,597,619,840,000,0060,8778,720,000,008,00Teava otel instalatie sud. Long. Ng+filet+mufa incalz. Centr. Constructii ind. Insurub. Legaturi corp incalz....d=1 toli IC01D1greutate materialetone0,02manoperaore9,0428.L 3304847m8,007,00Teava pentru instalatii.neagra nefil.m - 25(1 ) OL 32 1 s 7656 56,00material:manopera:utilaj:transport:29m10,54221,295,345,200,000,00112,09109,200,000,0021,00Teava otel instalatie sud. Long. Ng+filet+mufa incalz. Centr. Constructii ind. Insurub. Coloane...d=1 1/2 toli IC02E1greutate materialetone0,07manoperaore12,3929.L 3304859m21,218,00Teava pentru instalatii.neagra nefil.m - 32(1 1/4) OL 32 1 s 7656 169,68material:manopera:utilaj:transport:30m10,5421,085,345,200,000,0010,6810,400,000,002,00Teava otel instalatie sud. Long. Ng+filet+mufa incalz. Centr. Constructii ind. Insurub. Coloane...d=1 1/2 toli IC02E1greutate materialetone0,01manoperaore1,1830.L 3304861m2,029,00Teava pentru instalatii.neagra nefil.m - 40(1 1/2) OL 32 1 s 7656 18,18material:manopera:utilaj:transport:31m12,44149,285,726,720,000,0068,6480,640,000,0012,00Teava otel instalatie sud. Long. Ng+filet+mufa incalz. Centr. Constructii ind. Insurub. Coloane...d=2 toli IC02F1greutate materialetone0,06manoperaore9,1231.L 3304873m12,1212,00Teava pentru instalatii.neagra nefil.m - 50(2 ) OL 32 1 s 7656 145,44material:manopera:utilaj:transport:32m14,50202,976,028,480,000,0084,25118,720,000,0014,00Teava otel instalatie sud. Long. Ng+filet+mufa incalz. Centr. Constructii ind. Insurub. Coloane...d=2 1/2 toli IC02G1Pag 25STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTgreutate materialetone0,10manoperaore14,1432.L 3305413m14,1414,00Teava pentru instalatii.neagra filet M - 65(2 1/2) OL 32 1 s 7656 197,96material:manopera:utilaj:transport:33buc2,4014,420,421,980,000,002,5411,880,000,006,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=3/4 toli IC34C1greutate materialetone0,00manoperaore1,3233.L 4117930buc6,005,00Cot fonta maleabila a1 s474 DN 20 3/4 30,00material:manopera:utilaj:transport:34buc2,995,970,562,430,000,001,114,860,000,002,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 toli IC34D1greutate materialetone0,00manoperaore0,5434.L 4117966buc2,005,00Cot fonta maleabila a1 s474 DN 25 1 10,00material:manopera:utilaj:transport:35buc3,8160,900,753,060,000,0011,9448,960,000,0016,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1greutate materialetone0,01manoperaore5,4435.L 4117992buc16,005,00Cot fonta maleabila a1 s474 DN 32 11/4 80,00material:manopera:utilaj:transport:36buc4,444,440,843,600,000,000,843,600,000,001,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/2 toli IC34F1greutate materialetone0,00manoperaore0,4036.L 4118025buc1,005,00Cot fonta maleabila a1 s474 DN 40 11/2 5,00material:manopera:utilaj:transport:37buc6,0672,771,114,950,000,0013,3759,400,000,0012,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=2 toli IC34G1greutate materialetone0,02manoperaore6,6037.L 4119378buc12,009,00Cot rac OL et plana fil int ext ua2 s483 DN 50 2 108,00material:manopera:utilaj:transport:38buc10,37165,911,558,820,000,0024,79141,120,000,0016,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=2 1/2 toli IC34H1greutate materialetone0,02manoperaore15,6838.L 4118065buc16,003,36Cot negru fi-fe DN 2 1/2 bravo cod 92 53,83Pag 26STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTmaterial:manopera:utilaj:transport:39buc3,8141,870,753,060,000,008,2133,660,000,0011,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1greutate materialetone0,00manoperaore3,7439.L 4120511buc11,002,06Mufa fonta maleabila m2 ds s475 DN 32 11/4 sd 22,61material:manopera:utilaj:transport:40buc4,444,440,843,600,000,000,843,600,000,001,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/2 toli IC34F1greutate materialetone0,00manoperaore0,4040.L 4120212buc1,002,33Mufa fonta maleabila m2 s475 DN 40 11/2 2,33material:manopera:utilaj:transport:41buc6,0636,391,114,950,000,006,6929,700,000,006,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=2 toli IC34G1greutate materialetone0,00manoperaore3,3041.L 4120237buc6,005,58Mufa neagra DN 2 bravo cod 180 33,50material:manopera:utilaj:transport:42buc2,9911,950,562,430,000,002,239,720,000,004,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 toli IC34D1greutate materialetone0,00manoperaore1,0842.L 4123240buc4,009,00Niplu fonta maleabila n8 s478 DN 25 1 ds 36,00material:manopera:utilaj:transport:43buc3,8168,520,753,060,000,0013,4455,080,000,0018,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1greutate materialetone0,01manoperaore6,1243.L 4123317buc18,0050,00Niplu fonta maleabila n8 s478 DN 40 11/2 900,00material:manopera:utilaj:transport:44buc3,813,810,753,060,000,000,753,060,000,001,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1greutate materialetone0,00manoperaore0,3444.L 4113934buc1,0096,42Reductie fonta maleabila n4 s 477 25x 20 f1 96,42material:manopera:utilaj:transport:45buc3,8191,350,753,060,000,0017,9173,440,000,0024,00Fitinguri din fonta maleabila pentru imbin. insurub. tevi. otel piesele fiind cu...2 insurub. pentru d=1 1/4 toli IC34E1Pag 27STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTgreutate materialetone0,00manoperaore8,16material:manopera:utilaj:transport:46buc1,9713,801,970,000,000,0013,800,000,000,007,00Reductie neagra fe-fi dn1 1/4x1/2 4114018greutate materialetone0,00material:manopera:utilaj:transport:47buc96,42192,8396,420,000,000,00192,830,000,000,002,00Reductie fonta maleabila n4 s 477 32x 25 f1 4114017greutate materialetone0,00material:manopera:utilaj:transport:48buc96,4296,4296,420,000,000,0096,420,000,000,001,00Reductie fonta maleabila n4 s 477 40x 32 Zn f2 4114122greutate materialetone0,00material:manopera:utilaj:transport:49buc3,0012,003,000,000,000,0012,000,000,000,004,00Reductie Zn 2t 3/4 11809203greutate materialetone0,00material:manopera:utilaj:transport:50buc96,42192,8396,420,000,000,00192,830,000,000,002,00Reductie fonta maleabila n4 s 477 50x 40 Zn f2 4114201greutate materialetone0,00material:manopera:utilaj:transport:51buc96,42385,6696,420,000,000,00385,660,000,000,004,00Reductie fonta maleabila n4 s 477 65x 25 f3 4114249greutate materialetone0,00material:manopera:utilaj:transport:52buc5,0020,005,000,000,000,0020,000,000,000,004,00Reductie zincata fe-fi DN 2x1/2 secpral cod 241/iii 4114181greutate materialetone0,00material:manopera:utilaj:transport:53m0,5737,520,000,570,000,000,0037,520,000,0066,00Izolarea cu bete de postav a tevilor cu diametrul de...de la 1,25-2 toli, inclusiv IZH01Bmanoperaore4,69material:manopera:utilaj:transport:54m8,0048,008,000,000,000,0048,000,000,000,006,00IZOLATIE PENTRU CONDUCTE 3/4" 11631979Pag 28STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTgreutate materialetone0,00material:manopera:utilaj:transport:55m9,0018,009,000,000,000,0018,000,000,000,002,00IZOLATIE PENTRU TEAVA 1" 11631980greutate materialetone0,00material:manopera:utilaj:transport:56m9,00216,009,000,000,000,00216,000,000,000,0024,00IZOLATIE PENTRU CONDUCTA 1 1/4" 11631981greutate materialetone0,00material:manopera:utilaj:transport:57m9,0072,009,000,000,000,0072,000,000,000,008,00IZOLATIE PENTRU CONDUCTE 1 1/2" 11631983greutate materialetone0,00material:manopera:utilaj:transport:58m15,00180,0015,000,000,000,00180,000,000,000,0012,00IZOLATIE PENTRU TEAVA 2" 11631984greutate materialetone0,00material:manopera:utilaj:transport:59m8,89115,598,890,000,000,00115,590,000,000,0013,00Izolatie pentru conducta 3 tol 20012582greutate materialetone0,01material:manopera:utilaj:transport:60buc5,0210,052,772,250,000,005,554,500,000,002,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=1 toli IC35E1greutate materialetone0,01manoperaore0,50material:manopera:utilaj:transport:61buc6,40134,362,983,420,000,0062,5471,820,000,0021,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=1 1/4 toli IC35F1greutate materialetone0,06manoperaore7,98material:manopera:utilaj:transport:62buc6,3012,602,883,420,000,005,766,840,000,002,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=1 1/2 toli IC35G1greutate materialetone0,01manoperaore0,76Pag 29STADIUL FIZIC: Montaj utilaj in CT012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Montaj utilaj in CTmaterial:manopera:utilaj:transport:63buc6,7080,383,283,420,000,0039,3441,040,000,0012,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=2 toli IC35H1greutate materialetone0,04manoperaore4,56material:manopera:utilaj:transport:64buc7,63106,793,584,050,000,0050,0956,700,000,0014,00Bratari...pentru fixarea tevi. otel la Instalatie incalz. sau gaze Montare in zid. caram. sau beton d=2 1/2 toli IC35I1greutate materialetone0,05manoperaore6,30material:manopera:utilaj:transport:65m1,3081,900,001,300,000,000,0081,900,000,0063,00Efectuare proba etans. la pres. a cond. pentru alim. aeroterme si baterii cu d:...1 1/4 la 2 toli IE03B1manoperaore9,45totaltransportutilajmanoperamaterialprocent12.722,800,003,643.012,729.706,44Cheltuieli directe:Recapitulatie 1 ianuarie 2012Recapitulatia:626,650,000,000,00CAS626,6520,800 %12,050,000,000,00Fond de risc12,050,400 %25,610,000,000,00Concedii si indemnizatii25,610,850 %15,060,000,000,00Somaj15,060,500 %7,530,000,000,00Fond de garantare7,530,250 %156,660,000,000,00Sanatate156,665,200 %Total Inclusiv Cheltuieli Directe:9.706,443.856,283,640,0013.566,36115,69291,190,110,00Cheltuieli indirecte406,993,000 %Total Inclusiv Cheltuieli indirecte:9.997,643.971,973,750,0013.973,35198,60499,880,190,00Profit698,675,000 %Total Inclusiv Profit:10.497,524.170,563,940,0014.672,02OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitareStadiu Fizic1material:manopera:utilaj:transport:1.1m5,32223,430,285,040,000,0011,75211,680,000,0042,00Teava ...pp,pe,pp-r imb sud prin polifuz,in cond leg,la ob san,la clad loc,soc-cult,d=20-25mm SA15B#greutate materialetone0,01manoperaore26,461.1.L 6717087m42,843,00Tub din polipropilena, diametrul de 20 mm tip coprax 128,521.1.L 7914ora1,7635,08Aparat de sudura sd 61,74material:manopera:utilaj:transport:1.2m5,32143,630,285,040,000,007,55136,080,000,0027,00Teava ...pp,pe,pp-r imb sud prin polifuz,in cond leg,la ob san,la clad loc,soc-cult,d=20-25mm SA15B#greutate materialetone0,01manoperaore17,01Pag 30STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitare1.2.L 6717088m27,544,00Tub din polipropilena, diametrul de 25 mm tip coprax 110,161.2.L 7914ora1,1335,08Aparat de sudura sd 39,69material:manopera:utilaj:transport:1.3m3,5463,670,263,280,000,004,6359,040,000,0018,00Teava pp,pe,pp-r imbin sud prin polifuziune,in coloane,la clad loc si...soc-cult,d=32 mm SA16C#greutate materialetone0,01manoperaore7,381.3.L 6717089m18,365,00Tub din polipropilena, diametrul de 32 mm tip coprax 91,801.3.L 7914ora0,4935,08Aparat de sudura sd 17,18material:manopera:utilaj:transport:1.4buc0,515,610,510,000,000,005,610,000,000,0011,00Mufa PPR MxM D=20mm 11429753greutate materialetone0,00material:manopera:utilaj:transport:1.5buc0,644,480,640,000,000,004,480,000,000,007,00Mufa PPR MxM D=25mm 11429754greutate materialetone0,00material:manopera:utilaj:transport:1.6buc0,884,400,880,000,000,004,400,000,000,005,00Mufa PPR MxM D=32mm 11429755greutate materialetone0,00material:manopera:utilaj:transport:1.7buc0,5610,080,560,000,000,0010,080,000,000,0018,00Cot PPR M X M 20x90 11288435greutate materialetone0,00material:manopera:utilaj:transport:1.8buc0,759,000,750,000,000,009,000,000,000,0012,00Cot PPR M X M 25x90 11288436greutate materialetone0,00material:manopera:utilaj:transport:1.9buc5,0080,005,000,000,000,0080,000,000,000,0016,00Cot mat plast (pe,pp,pp-r,etc) canal,imbin sudura D = 32 mm 6704189greutate materialetone0,00material:manopera:utilaj:transport:1.10buc2,206,602,200,000,000,006,600,000,000,003,00TEU EGAL PPR - NT20 11305332greutate materialetone0,00Pag 31STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitarematerial:manopera:utilaj:transport:1.11buc2,7722,162,770,000,000,0022,160,000,000,008,00TEU EGAL PPR - NT25 11305333greutate materialetone0,00material:manopera:utilaj:transport:1.12buc2,384,762,380,000,000,004,760,000,000,002,00Teu egal PPR -32 17000607291greutate materialetone0,00material:manopera:utilaj:transport:1.13buc24,8699,4424,860,000,000,0099,440,000,000,004,00Teu redus fi polipropilena DN 25x3/4 cod 64100704 6714721greutate materialetone0,00material:manopera:utilaj:transport:1.14buc35,33212,0035,330,000,000,00212,000,000,000,006,00Teu redus fi polipropilena DN 32x1 cod 64100707 6714745greutate materialetone0,00material:manopera:utilaj:transport:1.15buc1,164,641,160,000,000,004,640,000,000,004,00TEU REDUS PPR 32/25/32 T17533225greutate materialetone0,00material:manopera:utilaj:transport:1.16buc6,0048,006,000,000,000,0048,000,000,000,008,00Reductie txm coprax DN 25x20 cod 63410001 6714382greutate materialetone0,00material:manopera:utilaj:transport:1.17buc2,0012,002,000,000,000,0012,000,000,000,006,00Reductie PPR MxM 32/20 mm 11290331greutate materialetone0,00material:manopera:utilaj:transport:1.18buc0,48104,640,000,480,000,000,00104,640,000,00218,00Bratara pentru fixarea conductelor otel+pvc de alim. cu apa+gaze,Montare prin impuscare,cond. avand...d=1 toli SA44E1manoperaore13,08material:manopera:utilaj:transport:1.19buc2,20231,002,200,000,000,00231,000,000,000,00105,00Colier metal cu diblu 3/4 7306677greutate materialetone0,01Pag 32STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitarematerial:manopera:utilaj:transport:1.20buc2,50170,002,500,000,000,00170,000,000,000,0068,00Colier metal cu diblu 1 tol 7309860greutate materialetone0,07material:manopera:utilaj:transport:1.21buc3,00135,003,000,000,000,00135,000,000,000,0045,00Colier metal cu diblu 1 1/4 7306715greutate materialetone0,01material:manopera:utilaj:transport:1.22buc49,22344,5144,664,560,000,00312,5931,920,000,007,00Robinet...de trecere din alama pentru tevi de plumb,cu diametrul d=3/8 sau d=1/2 toli SD10A1greutate materialetone0,00manoperaore3,99material:manopera:utilaj:transport:1.23buc37,00148,0037,000,000,000,00148,000,000,000,004,00ROBINET CU SFERA SI RACORD OLANDEZ FE-FI 1/2" 11604941greutate materialetone0,00material:manopera:utilaj:transport:1.24buc90,00270,0090,000,000,000,00270,000,000,000,003,00Robinet sfera si rac oland,sect trec tot,fluture manevra 1" 4204192greutate materialetone0,00material:manopera:utilaj:transport:1.25buc51,99103,9847,434,560,000,0094,869,120,000,002,00Robinet...de trecere din alama pentru tevi de plumb,cu diametrul d=3/8 sau d=1/2 toli SD10A1greutate materialetone0,00manoperaore1,141.25.L 0buc2,0020,00Robinet de golire 1/2/ 40,00material:manopera:utilaj:transport:1.26buc3,1941,530,232,960,000,003,0538,480,000,0013,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipire la 45;67 1/2;87 1/2 grade,avand d= 32 mm SB17A1greutate materialetone0,00manoperaore4,811.26.L 11726438buc13,004,00Cot terminal cu talpa, 20-1/2 fi 52,00material:manopera:utilaj:transport:1.27buc3,193,190,232,960,000,000,232,960,000,001,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipire la 45;67 1/2;87 1/2 grade,avand d= 32 mm SB17A1greutate materialetone0,00manoperaore0,371.27.L17000195963buc1,0030,00Piesa de trecere dn40xr3/4 - 30,00Pag 33STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitarematerial:manopera:utilaj:transport:1.28buc2,98101,460,022,960,000,000,82100,640,000,0034,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipire la 45;67 1/2;87 1/2 grade,avand d= 32 mm SB17A1greutate materialetone0,00manoperaore12,58material:manopera:utilaj:transport:1.29buc15,00390,0015,000,000,000,00390,000,000,000,0026,00Niplu fonta maleabila n8 s478 DN 15 1/2 zn 4123109greutate materialetone0,00material:manopera:utilaj:transport:1.30buc26,83214,6726,830,000,000,00214,670,000,000,008,00Niplu normal zincat DN 1 cod 45028004 4123206greutate materialetone0,00material:manopera:utilaj:transport:1.31buc26,0126,010,0026,010,000,000,0026,010,000,001,00Filtru de...impuritati IA30A1manoperaore3,06material:manopera:utilaj:transport:1.32buc90,0090,0090,000,000,000,0090,000,000,000,001,00Filtru impuritati y dn 1 tol 11527004greutate materialetone0,00material:manopera:utilaj:transport:1.33buc13,8027,600,1213,680,000,000,2427,360,000,002,00Lavoar din portelan sanitar, montat pe...piedestal SC07E1greutate materialetone0,05manoperaore3,421.33.L 2442343buc2,0260,00Lavoar portelan ly-600mm 121,201.33.L 2453823buc2,0250,00Piedestal lavoar p1 portelan alb c. 1 ni 806 101,00material:manopera:utilaj:transport:1.34buc17,0885,420,8416,240,000,004,2281,200,000,005,00Vas pentru closet din portelan sanitar cu sifon interior...s tip . . . SC13A1greutate materialetone0,07manoperaore10,151.34.L 2442757buc5,0530,00Vas closet col2-a portelan alb c. 1 s 2066 151,50material:manopera:utilaj:transport:1.35buc199,25996,23182,8516,400,000,00914,2382,000,000,005,00Rezervor...pentru spalare vas wc,din portelan tip duobloc,montat pe vas SC16G1greutate materialetone0,10Pag 34STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitaremanoperaore10,25material:manopera:utilaj:transport:1.36buc173,00346,01154,4418,560,000,00308,8937,120,000,002,00Pisoar din...portelan sanitar tip u2 montat cu dibluri de lemn pe zid de caramida SC22A2greutate materialetone0,02manoperaore4,64material:manopera:utilaj:transport:1.37buc37,2674,5235,022,240,000,0070,044,480,000,002,00Rama pentru vas de closet,din...polipropilena cu capac SC18A5greutate materialetone0,00manoperaore0,56material:manopera:utilaj:transport:1.38buc26,2752,5518,437,840,000,0036,8715,680,000,002,00Oglinda sanit. semicrist. margini. slef. cu dimens....400x500mm SC26A1greutate materialetone0,01manoperaore1,96material:manopera:utilaj:transport:1.39buc4,428,840,344,080,000,000,688,160,000,002,00Etajera din...portelan sanitar tip SC25A1greutate materialetone0,01manoperaore1,021.39.L 2451485buc2,0225,00Etajera portelan tip e2.30 alb c.1 ni 716 50,50material:manopera:utilaj:transport:1.40buc20,9441,8718,462,480,000,0036,914,960,000,002,00Sapuniera din...fonta emailata,calitatea 1 SC28A1greutate materialetone0,00manoperaore0,62material:manopera:utilaj:transport:1.41buc38,58192,9135,303,280,000,00176,5116,400,000,005,00Suport...pentru hirtie calitatea 1 (porthirtie) din portelan sanitar,ha1 ni 545/63 SC30A1greutate materialetone0,01manoperaore2,05material:manopera:utilaj:transport:1.42buc4,168,314,160,000,000,008,310,000,000,002,00Suport perie WC 7306584greutate materialetone0,00material:manopera:utilaj:transport:1.43buc3,0015,003,000,000,000,0015,000,000,000,005,00Set fixare WC 17000058701Pag 35STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitaregreutate materialetone0,00material:manopera:utilaj:transport:1.44buc28,5857,1620,268,320,000,0040,5216,640,000,002,00Sifon pentru spalator dublu(pant....)de 1 1/2 ,simbol 797 SC20A1greutate materialetone0,01manoperaore2,08material:manopera:utilaj:transport:1.45buc2,9617,760,002,960,000,000,0017,760,000,006,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipire la 45;67 1/2;87 1/2 grade,avand d= 32 mm SB17A1manoperaore2,22material:manopera:utilaj:transport:1.46buc10,8765,2210,870,000,000,0065,220,000,000,006,00RACORD FLEXIBIL D.1/2F-1/2F L 50cm 0greutate materialetone0,00material:manopera:utilaj:transport:1.47buc3,1915,970,232,960,000,001,1714,800,000,005,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipire la 45;67 1/2;87 1/2 grade,avand d= 32 mm SB17A1greutate materialetone0,00manoperaore1,851.47.L 11604199buc5,0016,00Racord WC flexibil dimensiuni 540 mm 80,00material:manopera:utilaj:transport:1.48buc23,7747,5415,698,080,000,0031,3816,160,000,002,00Robinet pentru lavoar tip. ..... ,avand diametrul de 1/2 toli SD05A1greutate materialetone0,00manoperaore2,021.48.L 11602175buc2,00100,00Baterie monoc lavoar cu ventil 1/2 MB2 200,00material:manopera:utilaj:transport:1.49buc7,497,496,211,280,000,006,211,280,000,001,00Robinet pentru spalator din alama cu...brat basculant si stea de manevra,avand d=1/2 toli SD09A1greutate materialetone0,00manoperaore0,161.49.L 11295431buc1,00230,00BATERIE SPALATOR 230,00material:manopera:utilaj:transport:1.50buc3,753,751,432,320,000,001,432,320,000,001,00Robinet...de reglaj,de colt,din alama nichelata,avand d=3/8 sau d=1/2 toli SD12A1greutate materialetone0,00manoperaore0,291.50.L 0buc1,0017,94Robinet pisoar 3/8 AC 17,94Pag 36STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitarematerial:manopera:utilaj:transport:1.51buc3,7522,511,432,320,000,008,5913,920,000,006,00Robinet...de reglaj,de colt,din alama nichelata,avand d=3/8 sau d=1/2 toli SD12A1greutate materialetone0,00manoperaore1,741.51.L17000247299buc6,0035,00Robinet sublavoar cu filtru 1/2 - 3/8 210,00material:manopera:utilaj:transport:1.52buc3,7518,751,432,320,000,007,1511,600,000,005,00Robinet...de reglaj,de colt,din alama nichelata,avand d=3/8 sau d=1/2 toli SD12A1greutate materialetone0,00manoperaore1,451.52.L17000243949buc5,0020,00Robinet rezervor wc 3/8 100,00material:manopera:utilaj:transport:1.53m9,10109,243,425,680,000,0041,0868,160,000,0012,00Teava pvc-u neplastifiata...pentru canalizare,Montare aparent in hisa,ingrop. pamant,suspend. planseu,cu d= 32mm SB16A1greutate materialetone0,02manoperaore8,52material:manopera:utilaj:transport:1.54m9,3346,663,495,840,000,0017,4629,200,000,005,00Teava pvc-u neplastifiata...pentru canalizare,Montare aparent in hisa,ingrop. pamant,suspend. planseu,cu d= 50mm SB16C1greutate materialetone0,01manoperaore3,65material:manopera:utilaj:transport:1.55m18,38275,7115,023,360,000,00225,3150,400,000,0015,00Teava pvc-u neplastifiata...pentru canalizare,Montare aparent in nisa,ingrop. pamant,suspend. planseu,cu d=110 mm SB16E1greutate materialetone0,04manoperaore6,30material:manopera:utilaj:transport:1.56m18,36367,1914,923,440,000,00298,3968,800,000,0020,00Teava pvc neplastifiata tip...g, montare la constructii industriale + social culturale in conducte de distributie amplasate in canale, d=110 mm SA18H1greutate materialetone0,08manoperaore8,60material:manopera:utilaj:transport:1.57buc3,196,390,232,960,000,000,475,920,000,002,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipire la 45;67 1/2;87 1/2 grade,avand d= 32 mm SB17A1greutate materialetone0,00manoperaore0,741.57.L 6712227buc2,003,00Cot PVC tip U la 45 grade DN 32 nii 2167 6,00Pag 37STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitarematerial:manopera:utilaj:transport:1.58buc3,5717,870,373,200,000,001,8716,000,000,005,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipirela 45;67 1/2;87 1/2 grade,avand d= 50 mm SB17C1greutate materialetone0,00manoperaore2,001.58.L 6712241buc5,003,00Cot PVC tip U la 45 grade DN 50 nii 2167 15,00material:manopera:utilaj:transport:1.59buc5,2220,890,824,400,000,003,2917,600,000,004,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipirela 45;67 1/2;87 1/2 grade,avand d=110 mm SB17E1greutate materialetone0,00manoperaore2,201.59.L 6712265buc4,004,00Cot PVC tip U la 45 grade DN 110 nii 2167 16,00material:manopera:utilaj:transport:1.60buc3,1941,530,232,960,000,003,0538,480,000,0013,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipire la 45;67 1/2;87 1/2 grade,avand d= 32 mm SB17A1greutate materialetone0,00manoperaore4,811.60.L 6712368buc13,003,00Cot PVC tip U la 87 gr.30m DN 32 nii 2167 39,00material:manopera:utilaj:transport:1.61buc3,577,150,373,200,000,000,756,400,000,002,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipirela 45;67 1/2;87 1/2 grade,avand d= 50 mm SB17C1greutate materialetone0,00manoperaore0,801.61.L 6712382buc2,003,00Cot PVC tip U la 87 gr.30m DN 50 nii 2167 6,00material:manopera:utilaj:transport:1.62buc5,2220,890,824,400,000,003,2917,600,000,004,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipirela 45;67 1/2;87 1/2 grade,avand d=110 mm SB17E1greutate materialetone0,00manoperaore2,201.62.L 6712409buc4,005,00Cot PVC tip U la 87 gr.30m DN 110 nii 2167 20,00material:manopera:utilaj:transport:1.63buc5,2236,550,824,400,000,005,7530,800,000,007,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipirela 45;67 1/2;87 1/2 grade,avand d=110 mm SB17E1greutate materialetone0,00manoperaore3,851.63.L 6712265buc7,004,00Cot PVC tip U la 45 grade DN 110 nii 2167 28,00Pag 38STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitarematerial:manopera:utilaj:transport:1.64buc5,3221,260,604,720,000,002,3818,880,000,004,00Ramificatii simple pvc-u pentru canaliz. cu imbinare prin lipire la 45:67 1/2:87 1/2 grade si...d= 50 mm SB19A1greutate materialetone0,00manoperaore2,361.64.L 6713219buc4,004,96Ramificatie dubla PVC-u 67 grd 30 min 50- 50 nii 2167 19,85material:manopera:utilaj:transport:1.65buc8,0124,021,376,640,000,004,1019,920,000,003,00Ramificatii simple pvc-u pentru canaliz. cu imbinare prin lipire la 45:67 1/2:87 1/2 grade si...d=110 mm SB19C1greutate materialetone0,00manoperaore2,491.65.L 6712863buc3,0014,35Ramificatie simpla PVC-u 45 grd. 110-110 nii 2167 43,06material:manopera:utilaj:transport:1.66buc8,0132,021,376,640,000,005,4626,560,000,004,00Ramificatii simple pvc-u pentru canaliz. cu imbinare prin lipire la 45:67 1/2:87 1/2 grade si...d=110 mm SB19C1greutate materialetone0,00manoperaore3,321.66.L 6713099buc4,003,00Ramificatie simpla PVC-u 87 grd. 30 min 110-110 nii 2167 12,00material:manopera:utilaj:transport:1.67buc8,0124,021,376,640,000,004,1019,920,000,003,00Ramificatii simple pvc-u pentru canaliz. cu imbinare prin lipire la 45:67 1/2:87 1/2 grade si...d=110 mm SB19C1greutate materialetone0,00manoperaore2,491.67.L 6713075buc3,003,00Ramificatie simpla PVC-u 87 grd. 30 min 110- 50 nii 2167 9,00material:manopera:utilaj:transport:1.68buc13,91125,1612,391,520,000,00111,4813,680,000,009,00Reductie excentrica pvc-u, pentru canalizare,cu imbinare prin...lipire,avand d=110- 50 mm SB22E1greutate materialetone0,00manoperaore1,71material:manopera:utilaj:transport:1.69buc5,2210,440,824,400,000,001,648,800,000,002,00Coturi...pvc-u,pentru canalizare,cu imbinare prin lipirela 45;67 1/2;87 1/2 grade,avand d=110 mm SB17E1greutate materialetone0,00manoperaore1,101.69.L 6712409buc2,005,00Cot PVC tip U la 87 gr.30m DN 110 nii 2167 10,00material:manopera:utilaj:transport:1.70buc3,0836,902,660,420,000,0031,865,040,000,0012,00Bratari pentru fix. tevi. otel la Instalatie incalz. sau gaze Montare prin impuscare bolt otel pe beton...d=3/4 toli IC36D1Pag 39STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Instalatii sanitaregreutate materialetone0,00manoperaore0,60material:manopera:utilaj:transport:1.71buc4,0620,303,460,600,000,0017,303,000,000,005,00Bratari pentru fix. tevi. otel la Instalatie incalz. sau gaze Montare prin impuscare bolt otel pe beton...d=2 toli IC36H1greutate materialetone0,00manoperaore0,35material:manopera:utilaj:transport:1.72buc6,07115,245,470,600,000,00103,8411,400,000,0019,00Bratari pentru fix. tevi. otel la Instalatie incalz. sau gaze Montare prin impuscare bolt otel pe beton...d=4 toli IC36K1greutate materialetone0,01manoperaore1,33material:manopera:utilaj:transport:1.73buc29,1758,3420,139,040,000,0040,2618,080,000,002,00Sifon de pardoseala din fonta emailata avand...d= 50mm,dublu cu 2 racord si iesire verticala SB44D2greutate materialetone0,04manoperaore2,26material:manopera:utilaj:transport:1.74buc24,8524,8516,458,400,000,0016,458,400,000,001,00Sifon de pardoseala din fonta emailata avand...d=100mm,simplu SB44F1greutate materialetone0,01manoperaore1,05material:manopera:utilaj:transport:1.75buc1,011,010,200,810,000,000,200,810,000,001,00Robinet de aerisire cu cheie mobila, pentru...instalatii de incalz. centrala,cu d 1/4 ID15A1greutate materialetone0,00manoperaore0,091.75.L 11516792buc1,0089,29Aerator pp cu membrana d.32/40/50 89,29material:manopera:utilaj:transport:1.76buc19,0838,1714,604,480,000,0029,218,960,000,002,00Caciula de ventilatie din tabla,Montare pe coloane aeris din tub fonta sau gresie antiacida...d= 50mm SB49A1greutate materialetone0,00manoperaore1,12material:manopera:utilaj:transport:1.77buc25,702.827,1620,824,880,000,002.290,36536,790,000,00110,00Piesa de curatare...pvc-u,pentru canalizare,cu imbinare prin lipire avand d=110 mm SB21C1greutate materialetone0,11manoperaore67,10totaltransportutilajmanoperamaterialprocent11.888,710,00118,602.142,019.628,10Cheltuieli directe:Pag 40STADIUL FIZIC: Instalatii sanitare012345 = 3 x 4Recapitulatie 1 ianuarie 2012Recapitulatia:445,540,000,000,00CAS445,5420,800 %8,570,000,000,00Fond de risc8,570,400 %18,210,000,000,00Concedii si indemnizatii18,210,850 %10,710,000,000,00Somaj10,710,500 %5,360,000,000,00Fond de garantare5,360,250 %111,380,000,000,00Sanatate111,385,200 %Total Inclusiv Cheltuieli Directe:9.628,102.741,77118,600,0012.488,4782,25288,843,560,00Cheltuieli indirecte374,653,000 %Total Inclusiv Cheltuieli indirecte:9.916,942.824,02122,160,0012.863,12141,20495,856,110,00Profit643,165,000 %Total Inclusiv Profit:10.412,792.965,22128,270,0013.506,28OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Racord canalizare menajeramaterial:manopera:utilaj:transport:1m60,401.207,9856,933,440,030,001.138,5968,700,690,0020,00Montare teava pvc tip 3(m) in pamant, in exteriorulcladirilor,avand dn...210 ACA11G1greutate materialetone1,41manoperaore8,60material:manopera:utilaj:transport:2buc4,8814,640,004,880,000,000,0014,640,000,003,00Piesa legatura din poliesteri armate cu fibre sticla avand greutatea pe bucata...pina la inc. 10 kg ACA17A1greutate materialetone0,06manoperaore1,832.L17000318286buc3,00600,00Sa bransament d=200x110 1.800,002.L 6706010buc3,0075,00Cot pvc 45 grd. 200/200 225,00material:manopera:utilaj:transport:3buc2.468,152.468,151.913,35540,4214,390,001.913,35540,4214,390,001,00Camin vane beton mon. sect. circ. pr. tip 1785-2 di 1,25 m. h...1,5 m cu apa subterana carosabil ACD08S1greutate materialetone6,70manoperaore58,28material:manopera:utilaj:transport:4buc488,35488,35481,796,560,000,00481,796,560,000,001,00Capac si rama stas 2308-81 pentru camine...fara piesa suport carosabil tip iii a ACD01D1greutate materialetone0,83manoperaore0,82material:manopera:utilaj:transport:5mc22,53180,200,0022,530,000,000,00180,200,000,008,00Sapatura manuala de pamant in spatii limitate,avand sub 1.00 m sau peste 1.00 m latime,executata fara sprijini,cu taluz vertical,la fundatii,canale,subsoluri,drenuri,trepte de infratire etc....in pamant necoeziv sau slab coeziv adancime ,0.75m teren foarte tare TSA02D1manoperaore21,20material:manopera:utilaj:transport:6100 mc433,3621,670,000,00433,360,000,000,0021,670,000,05Sapatura mecanica cu excavator pe pneuri de 0.12-0.39 mc,cu comanda hidraulica,in :...pamant cu umiditate naturala descarcare in depozit teren catg 2 TSC02B1Pag 41STADIUL FIZIC: Racord canalizare menajera012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Racord canalizare menajeragreutate materialetone9,00material:manopera:utilaj:transport:7mc51,31461,7946,135,190,000,00415,1346,670,000,009,00Umplutura in...sant. la cond. de alim. cu apa si canalizare cu: nisip ACE08A1greutate materialetone12,45manoperaore5,49material:manopera:utilaj:transport:8tona24,28676,540,000,000,0024,280,000,000,00676,5427,87Transportul rutier al...materialelor,semifabricatelor cu autobasculanta pe dist.= 50 km. TRA01A50totaltransportutilajmanoperamaterialprocent7.544,32676,5436,74857,185.973,86Cheltuieli directe:Recapitulatie 1 ianuarie 2012Recapitulatia:178,290,000,000,00CAS178,2920,800 %3,430,000,000,00Fond de risc3,430,400 %7,290,000,000,00Concedii si indemnizatii7,290,850 %4,290,000,000,00Somaj4,290,500 %2,140,000,000,00Fond de garantare2,140,250 %44,570,000,000,00Sanatate44,575,200 %Total Inclusiv Cheltuieli Directe:5.973,861.097,1936,74676,547.784,3332,92179,221,1020,30Cheltuieli indirecte233,533,000 %Total Inclusiv Cheltuieli indirecte:6.153,071.130,1137,84696,838.017,8656,51307,651,8934,84Profit400,895,000 %Total Inclusiv Profit:6.460,731.186,6139,74731,678.418,75OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Organizare de santiermaterial:manopera:utilaj:transport:1m9,731.848,705,414,330,000,001.026,95821,750,000,00190,00mprejmuiri din srma ghimpata, fixata pe bulumaci din lemn de foioase si stlpi prefabricati din beton armat...stlpi din beton armat tip ...* plantati la 3 m distanta, prin burare cu piatra sparta, cu 4 rnduri de srma ; CO08D1greutate materialetone22,39manoperaore96,901.L 6426593buc76,0016,27Stilp imprej.plasa sau sirma ghim.s 6b-190 ba ipct 1204 1.236,51material:manopera:utilaj:transport:2100 mc255,99153,590,000,00255,990,000,000,00153,590,000,60Sapatura mecanica cu buldozer pe tractor pe senile de 65-80 CP,inclusiv impingerea pamantului pana la 10 m,in:...teren catg. 2 TSC18B1material:manopera:utilaj:transport:3100 mc501,64300,980,000,00501,640,000,000,00300,980,000,60Excavat,transport,cu incarcator frontal,la distante de :...incarcare in autovehicul cu incarcator frontal pe pneuri de 1.5-4.0 mc,pamant din teren categoria 2 la distanta de 21-30 m TSC35B32material:manopera:utilaj:transport:4tona7,00714,010,000,000,007,000,000,010,00714,00102,00Transportul rutier al...pamantului sau molozului cu autobasculanta dist.= 2 km TRA01A02Pmanoperaore0,00Pag 42STADIUL FIZIC: Organizare de santier012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Organizare de santiermaterial:manopera:utilaj:transport:5mc75,731.514,5552,499,8113,440,001.049,71196,13268,710,0020,00Strat de agregate naturale cilindrate, avand functia de rezidenta filtranta, izolatoare, antigeliva si anticapilara, cu asternere...manuala; DA06A1greutate materialetone49,21manoperaore23,07material:manopera:utilaj:transport:6mc82,403.295,9857,1611,9013,340,002.286,37476,00533,610,0040,00Strat de fundatie sau reprofilare din piatra sparta pentru drumuri, ...cu asternere manuala executate fara impanare si fara innoroire; DA11C1greutate materialetone78,20manoperaore56,00material:manopera:utilaj:transport:7tona7,00924,000,000,000,007,000,000,000,00924,00132,00Transportul rutier al...materialelor,semifabricatelor cu autobasculanta pe dist.= 10 km. TRA01A10material:manopera:utilaj:transport:8100 mc781,07468,640,0038,02743,060,000,0022,81445,830,000,60Compactarea mecanica a umpluturilor cu rulou compresor static autopropulsat de 10-12 t,in straturi succesive de 15-20 cm grosime dupa compactare,exclusiv udarea fiecarui strat in parte,umpluturile executandu-se cu:...pamant necoeziv grad. compactare 100% TSD07D1manoperaore3,04material:manopera:utilaj:transport:9mp10,37705,434,915,470,000,00333,81371,620,000,0068,00Trotuar din placi de beton pentru pavaje...asezate pe un strat de nisip de 10 cm grosime cu rosturile umplute cu nisip CO02A1greutate materialetone18,30manoperaore44,209.L 6422406mp69,3630,00Dala din beton pentru drumuri 50x50x8 stas 6657-70 2.080,78material:manopera:utilaj:transport:10tona7,0093,380,000,000,007,000,000,000,0093,3813,34Transportul rutier al...materialelor,semifabricatelor cu autobasculanta pe dist.= 15 km. TRA01A15material:manopera:utilaj:transport:11tona179,49538,4715,58149,6014,310,0046,74448,8042,930,003,00Recipiente metalice (rezervoare,vase,bazine) din otel carbon,asamblat,montate simpla...asezare1-3. t. M1A01B1greutate materialetone0,02manoperaore56,10material:manopera:utilaj:transport:12tona214,87343,8019,31195,560,000,0030,90312,900,000,001,60Recipiente metalice (rezervoare,vase,bazine) din otel carbon,asamblat,montate simpla...asezare< 1 t. M1A01A1greutate materialetone0,01manoperaore39,11Pag 43STADIUL FIZIC: Organizare de santier012345 = 3 x 4OBIECTUL: Modernizare si dotare camin culturalSTADIUL FIZIC: Organizare de santiermaterial:manopera:utilaj:transport:13ora108,411.734,580,000,00108,410,000,000,001.734,580,0016,00Automacara 6- 9,9tf...cu brat cu zabrele AUT6752A1material:manopera:utilaj:transport:14tona7,3333,710,000,000,007,330,000,000,0033,714,60Transport rutier materiale semifabricate cu autoremorchere cu remorci treiler sub 20t pe...dis.10 km. TRA04A10material:manopera:utilaj:transport:15buc14,1914,193,6310,560,000,003,6310,560,000,001,00Tablou electric, pe schelet metalic, montat pe perete sau n nisa, tabloul avnd suprafata de...pina la 0,30 mp EF02A1greutate materialetone0,01manoperaore1,3215.L 7349003buc1,0090,00Tablou distributie tip inchis c2s stas 5358-56 90,00material:manopera:utilaj:transport:16buc219,52439,05172,026,2041,300,00344,0412,4082,600,002,00Corp de iluminat publ. cu lampa vapori mercur montat cu autotelescop tip...hrf 40 pe stalp beton montat W2F04A01greutate materialetone0,02manoperaore1,55material:manopera:utilaj:transport:17m1,20120,180,001,200,000,000,18120,000,000,00100,00Cablu pentru energie electrica, tras prin tub de protectie, pentru racordare la inotoare, tablouri, aparate etc, cablul avnd conducte cu sectiunea...de 25 sau 35 mmp EC05B1greutate materialetone0,11manoperaore15,0017.L 4803034m102,0013,00Cablu energie cyaby 0,6/ 1 KV 4x 6 U s 8778 1.325,99totaltransportutilajmanoperamaterialprocent17.976,501.765,093.562,842.792,979.855,60Cheltuieli directe:Recapitulatie 1 ianuarie 2012Recapitulatia:580,940,000,000,00CAS580,9420,800 %11,170,000,000,00Fond de risc11,170,400 %23,740,000,000,00Concedii si indemnizatii23,740,850 %13,960,000,000,00Somaj13,960,500 %6,980,000,000,00Fond de garantare6,980,250 %145,230,000,000,00Sanatate145,235,200 %Total Inclusiv Cheltuieli Directe:9.855,603.575,013.562,841.765,0918.758,54107,25295,67106,8952,95Cheltuieli indirecte562,763,000 %Total Inclusiv Cheltuieli indirecte:10.151,273.682,263.669,721.818,0519.321,29184,11507,56183,4990,90Profit966,065,000 %Total Inclusiv Profit:10.658,833.866,373.853,211.908,9520.287,36Pag 44STADIUL FIZIC: Organizare de santier012345 = 3 x 4Cheltuieli directe:194.358,724.033,703.943,7951.111,90135.269,32Recapitulatie:328,75321,4211.024,4519.643,3231.317,94TOTAL GENERAL (faraTVA):146.293,7770.755,224.265,214.362,45225.676,65TVA:35.110,5116.981,251.023,651.046,9954.162,40TOTAL GENERAL:181.404,2887.736,475.288,865.409,44279.839,051 euro = 4,63 lei, curs la data de 23.07.2012Executant,Director General,Raport generat cu ISDP , www.devize.ro, e-mail: suport@intelsoftdeviz.ro, tel.: 0236 477.007