Sunteți pe pagina 1din 116

Pag 1

OBIECTIV:

EXTINDERE SI MODERNIZARE REATEA


ALIMENTARE APA COM. MAGURENI

Proiectant:

________________________________________

Executant:

________________________________________

Beneficiar:

________________________________________

Proiect:
Plansa:

__________________
__________________

Faza:

__________________

F3 - LISTA cuprinzand cantitatile de lucrari


- lei -

30.06.2014
SECTIUNEA TEHNICA

Nr.

SECTIUNEA FINANCIARA

Capitolul de lucrari

U.M.

Cantitatea

0
1
2
3
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

001

TSA02G1

manopera

002

TSD01D1

Sapatura manuala de pamant in spatii


mc
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 coeziv mijlociu sau
foarte coeziv adancime <1.5 m teren foarte
tare

ore

1,243.00
material:

Pretul unitar
(exclusiv TVA)
-lei4

5=3x4

23.60
0.00

manopera:

23.60

utilaj:

0.00

transport:

0.00

3,666.85

Imprastierea cu lopata a pamant. afinat,strat


uniform 10-30cm. gros cu sfarim. bulg.
teren...teren foarte tare

mc

537.00

4.55

material:

0.00

manopera:

4.55

utilaj:

0.00

transport:

0.00

manopera

003

004

TSD04B1

305.55

Compactarea cu maiul de mana a umpluturilor mc


executate pe straturi,inclusiv udarea fiecarui
strat de pamant in parte,avand :...10 cm
grosime pamant coeziv

greutate materiale

tone

53.40

manopera

ore

400.50

TSE01D1

manopera

005

ore

TSE02D1

Nivelarea manuala a terenurilor si


platformelor,cu denivelari de 10-20
cm,in:...teren foarte tare

ore

534.00
material:

0.02

manopera:

6.00

utilaj:

0.00

transport:

0.00

100 mp

7.00
material:
manopera:

106.72

utilaj:

0.00

transport:

0.00

93.38

Finisarea manuala a platformelor,in:...teren


foarte tare

006

TRA01A

ore

106.72
0.00

100 mp

7.00
material:

85.52
0.00

manopera:

manopera

6.02

85.52

utilaj:

0.00

transport:

0.00

74.83

Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.=

tona

970.00

3.78

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

3.78

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

007

TRI1AA01C2

Incarcarea materialelor, grupa a-grele


si...marunte,prin aruncare rampa sau terenauto categ.2

tona

970.00

2.80

material:

0.00

manopera:

2.80

utilaj:

0.00

auto categ.2

transport:

manopera

008

ACE16A1

ore

009

010

011

ACE08A1

339.50

Montarea parapetelor si podetelor metalice de m


inventar la santuri pentru...conducte

manopera

ore

Umplutura in...sant. la cond. de alim. cu apa si mc


canalizare cu: nisip

tone

581.18

manopera

ore

256.20

Sustineri din lemn pentru cabluri si conducte


intilnite in sapatura :...usoare

greutate materiale

tone

2.32

manopera

ore

59.00

ACA11E1

200.00

1.28

material:

0.00

manopera:

1.28

utilaj:

0.00

transport:

0.00

32.00

greutate materiale

ACE06B1

0.00

Montare teava pvc tip 3(m) in pamant, in


exteriorulcladirilor,avand dn...140

420.00
material:

tone

48.19

manopera

ore

491.76

41.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

100.00
material:

22.56
17.84

manopera:

4.72

utilaj:

0.00

transport:

0.00

greutate materiale

45.88

1,366.00

3.40

material:

0.50

manopera:

2.88

utilaj:

0.02

transport:

0.00

011

7610250

TEAVA PEHD PE100 PN10 DN 140X8,4

1,366.00
material:

greutate materiale

012

013

ACA20A1

tone

30.70

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.14

Inchiderea capetelor la cond. din pvc sau


poliesteri pentru efect. probei de pres. avand
d...75-90

greutate materiale

tone

0.02

manopera

ore

3.56

6715423

30.70

DOP PEHD PE80 PT SUDURA PN 6 DN 140


COD 66500009

buc

4.00

11.37

material:

4.25

manopera:

7.12

utilaj:

0.00

transport:

0.00

buc

4.00
material:

64.90
64.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

tone
0.00
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

014

ACE07E1

Spalarea si desinfectarea conductelor de


alimentare cu apa avand dn...150

100 m

13.66
material:
manopera:

greutate materiale

tone

110.92

manopera

ore

30.74

20.79
2.79
18.00

utilaj:

0.00

transport:

0.00

015

016

017

018

DA06A1

Strat de agregate naturale cilindrate, avand


functia de rezidenta filtranta, izolatoare,
aerisire antcap, cu asternere...manuala;

greutate materiale

tone

22.04

manopera

ore

110.20

DF24A1

Semnalizarea rutiera pentru asigurarea


continuitatii circulatiei in ...timpul executarii
lucrarilor, cu indicatoare metalice

greutate materiale

tone

0.08

manopera

ore

79.53

TSA24B1

SF03A1

Epuizarea mecanica a apelor din sapaturi,in


teren cu infiltratii puternice de apa,executate
cu:...electropompa de apa de 8.1-14 Kw,

$00923

ore

SONDAJ IDENTIFICARE CONDUCTE:


descriere

95.00

18.67

material:

0.04

manopera:

9.28

utilaj:

9.35

transport:

0.00

buc

3.00

357.94

material:

145.86

manopera:

212.08

utilaj:

0.00

transport:

0.00

ora

Efectuare proba de etans. la pres. a Instalatie m


intr....de apa,din tevi pvc Montare in canal.
inclusiv armaturi

manopera

019

mc

20.00

7.92

material:

0.00

manopera:

0.00

utilaj:

7.92

transport:

0.00

1,366.00

0.56

material:

0.00

manopera:

0.56

utilaj:

0.00

transport:

0.00

95.62

buc

10.00

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

componenta 001
material:

0.00

componenta 001

019

TSA02G1

Sapatura manuala de pamant in spatii


limitate,sub 1.00 m ,cu taluz vertical nespr.,in
pamant coeziv mijlociu si foarte coeziv
adancime <1.5 m teren foarte tare

manopera

ore

manopera:

0.00

utilaj:

0.00

transport:

0.00

mc

24.00

23.60

material:

0.00

manopera:

23.60

utilaj:

0.00

transport:

0.00

70.80

componenta 002
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

019

TSD01D1

Imprastierea cu lopata a pamant. afinat,strat


uniform 10-30cm. gros cu sfarim. bulg.
teren...teren foarte tare

manopera

ore

mc

24.00

4.55

material:

0.00

manopera:

4.55

utilaj:

0.00

transport:

0.00

13.66

componenta 003

019

TSD04B1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Compactarea cu maiul de mana a umpluturilor mc


executate pe strat.,inclusiv udarea fiecarui
strat de 10 cm grosime t. coeziv

greutate materiale

tone

2.40

24.00

6.02

material:

0.02

manopera:

6.00

utilaj:

0.00

transport:

0.00

manopera

ore

18.00

componenta 004

019

TSE01D1

Nivelarea manuala a terenurilor si


platformelor,cu denivelari de 10-20
cm,in:...teren foarte tare

manopera

ore

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

100 mp

0.24

106.72

material:

0.00

manopera:

106.72

utilaj:

0.00

transport:

0.00

3.20

componenta 005

019

TSE02D1

Finisarea manuala a terenurilor si


platformelorin:...teren foarte tare

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

100 mp

0.24

85.52

material:

0.00

manopera:

manopera

ore

85.52

utilaj:

0.00

transport:

0.00

2.57

componenta 006

019

TSE04A1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Nivelarea terenului natural si platformelor de


100 mp
terasamente cu buldozer pe tractor 65-80 CP
material:
teren catg. 1 si 2
manopera:

0.24

8.12
0.00
0.00

utilaj:

8.12

transport:

0.00

componenta 007
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

019

020

TRA01A

TSA02G1

Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.=

Sapatura manuala de pamant in spatii


limitate,sub 1.00 m ,cu taluz vertical
nesprij,adancime <1.5 m teren foarte tare

manopera

021

TSD01D1

ore

023

TSD04B1

ore

0.00

manopera:

0.00

utilaj:

0.00

transport:

3.78

mc

1,051.00
material:

23.60
23.60

utilaj:

0.00

transport:

0.00

mc

tone

62.60

manopera

ore

469.50

100 mp

0.00

manopera:

Compactarea cu maiul de mana a umpluturilor mc


executate pe srtat.,inclusiv udarea fiecarui
strat de pamant in parte,avand :...10 cm
grosime pamant coeziv

Nivelarea manuala a terenurilor si


platformelor,cu denivelari de 10-20
cm,in:...teren foarte tare

3.78

626.00

4.55

material:

0.00

manopera:

4.55

utilaj:

0.00

transport:

0.00

356.19

greutate materiale

TSE01D1

13.00
material:

3,100.45

Imprastierea cu lopata a pamant. afinat,strat


uniform 10-30cm. gros cu sfarim. bulg.
teren...teren foarte tare

manopera

022

tona

626.00

6.02

material:

0.02

manopera:

6.00

utilaj:

0.00

transport:

0.00

7.00

106.72

TSE01D1

manopera

024

TSE02D1

Nivelarea manuala a terenurilor si


platformelor,cu denivelari de 10-20
cm,in:...teren foarte tare

ore

100 mp
material:

0.00

manopera:

106.72

utilaj:

0.00

transport:

0.00

93.38

Finisarea manuala a terenurilor si


platformelor,in:...teren foarte tare

100 mp

7.00
material:

0.00

manopera:

manopera

025

026

TRA01A

TRI1AA01C2

manopera

027

ACE16A1

ore

85.52

utilaj:

0.00

transport:

0.00

74.83

Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.=

tona

Incarcarea materialelor, grupa a-grele


si...marunte,prin aruncare rampa sau terenauto categ.2

ore

85.52

770.00

3.78

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

3.78

tona

770.00

2.80

material:

0.00

manopera:

2.80

utilaj:

0.00

transport:

0.00

269.50

Montarea parapetelor si podetelor metalice de m


inventar la santuri pentru...conducte

200.00

1.28

material:

0.00

manopera:

1.28

utilaj:

0.00

transport:

0.00

ore
32.00
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

028

ACE08A1

Umplutura in...sant. la cond. de alim. cu apa si mc


canalizare cu: nisip

331.00
material:
manopera:

45.88

41.00

4.88

canalizare cu: nisip

029

030

030

greutate materiale

tone

458.02

manopera

ore

201.91

ACE06B1

Sustineri din lemn pentru cabluri si conducte


intilnite in sapatura :...usoare

greutate materiale

tone

2.32

manopera

ore

59.00

ACA11D1

Montare teava pvc tip 3(m) in pamant, in


exteriorulcladirilor,avand dn...110

0.00

transport:

0.00

100.00
material:

tone

29.10

manopera

ore

444.84

TEAVA PEHD PE100 PN10 DN 110X6,6

17.84
4.72

utilaj:

0.00

transport:

0.00

1,348.00

031

ACA20B1

tone

3.16

material:

0.50

manopera:

2.64

utilaj:

0.02

transport:

0.00

1,348.00
material:

greutate materiale

22.56

manopera:

greutate materiale

7101892

utilaj:

19.15

19.15

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.13

Inchiderea capetelor la cond. din pvc sau


poliesteri pentru efect. probei de pres. avand
d...100-110

buc

4.00

13.69

material:

4.33

manopera:

9.36

utilaj:

0.00

transport:

0.00

032

greutate materiale

tone

0.02

manopera

ore

4.68

ACE07C1

Spalarea si desinfectarea conductelor de


alimentare cu apa avand dn...100

100 m

13.48
material:

1.24

manopera:

033

034

greutate materiale

tone

48.80

manopera

ore

26.96

DA06A1

Strat de agregate naturale (balast)cilindrate,


mc
avand functia de rezidenta filtranta, izolatoare,
aerisire antcap, cu asternere...manuala;

greutate materiale

tone

18.56

manopera

ore

92.80

DF24A1

Semnalizarea rutiera pentru asigurarea


continuitatii circulatiei in ...timpul executarii
lucrarilor, cu indicatoare metalice

greutate materiale

tone

17.24
16.00

utilaj:

0.00

transport:

0.00

80.00
material:

58.63
40.00

manopera:

9.28

utilaj:

9.35

transport:

0.00

buc

3.00

357.94

material:

145.86

manopera:

212.08

utilaj:

0.00

transport:

0.00

0.08

ore
79.53
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

035

TSA24B1

Epuizarea mecanica a apelor din sapaturi,in


teren cu infiltratii puternice de apa,executate
cu:...electropompa de apa de 8.1-14 Kw,

ora

10.00

7.92

material:

0.00

manopera:

0.00

utilaj:

7.92

cu:...electropompa de apa de 8.1-14 Kw,

transport:

036

SF03A1

Efectuare proba de etans. la pres. a Instalatie m


intr....de apa,din tevi pvc Montare in canal.
inclusiv armaturi

manopera

037

$00947

ore

0.00

1,348.00

0.56

material:

0.00

manopera:

0.56

utilaj:

0.00

transport:

0.00

94.36

BANDA PVC IDENTIFICATOARE


CONDUCTE u

2,714.00

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

-DESCRIERE:
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

componenta 001

037

W2H02A1

Identificarea traseu cable existent in


teren...mijlociu pentru sondaj fara sapatura

manopera

ore

100 m

27.14

4.00

material:

0.00

manopera:

4.00

utilaj:

0.00

transport:

0.00

13.57

componenta 002

037

DF26A1

Marcaj longitudinal cu banda din


material...termoplastic reflectorizant;

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

ml

2,714.00

0.79

DF26A1

Marcaj longitudinal cu banda din


material...termoplastic reflectorizant;

greutate materiale

tone

manopera

ore

ml
material:

0.08

manopera:

0.48

utilaj:

0.24

transport:

0.00

0.37

162.84

componenta 003

037

7000763

BANDA PVC CU INSERTIE DE METAL


DETECTABIL

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

2,714.00

0.90

material:

0.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

tone
0.27
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

038

$01084

HID INCEN DN80 PEC PEHD110

buc

4.00

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

-DESCRIERE:
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

componenta 001

038

ACA17A1

Piesa legatura din poliesteri armate cu fibre


sticla avand greutatea pe bucata...pina la inc.
10 kg

manopera

ore

buc

8.00

4.88

material:

0.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

4.88

componenta 002

038

6714898

TEU PE80 PT SUDURA PN 6 DN 90 COD


66210005

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

4.00

36.90

material:

36.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 003

038

7510058

capat flansa pehd dn 90 mm

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

4.00

16.00

material:

greutate materiale

tone

16.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 004
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

038

ACA18C1

Imbinare piese legatura din poliesteri arm. cu


fibre de sticla cu mufa si cep tip...p si dn 100
mm

greutate materiale

tone

buc

8.00

2.50

material:

0.02

manopera:

2.48

utilaj:

0.00

transport:

0.00

0.00

ore
2.48
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

componenta 005

038

6607599

Garnitura de etansare plan pn6/2,5 D = 125


M 100-500 g2x4 s1733

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

8.16

1.94

material:

1.94

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 006

038

ACA18B1

Imbinare piese legatura din poliesteri arm. cu


fibre de sticla cu mufa si cep tip...p si dn 80
mm

greutate materiale

tone

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

4.00

2.10

material:

0.02

manopera:

2.08

utilaj:

0.00

transport:

0.00

manopera

ore

1.04

componenta 007

038

6607587

Garnitura de etansare plan pn6/2,5 D = 100


M 100-500 g2x4 s1733

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

4.08

1.46

material:

1.46

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 008

038

ACB11A1

Lansarea si centr. piese leg. ol pentru


sud....g</=50 kg

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

tona

0.08

120.00

material:

0.00

manopera:

manopera

ore

120.00

utilaj:

0.00

transport:

0.00

1.20

componenta 009

038

7510033

COT CU PICIOR SI FLANSE PT HIDR DN80

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

4.00
material:

146.00
146.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

tone
0.00
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

componenta 010

038

ACB05B1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Imbinare cu flanse piese...leg. flanse armaturi buc


si contoare cu dn 80 mm si pn 2,5;6 at.

manopera

ore

8.00

7.12

material:

0.00

manopera:

7.12

utilaj:

0.00

transport:

0.00

7.12

componenta 011

038

5843146

Piulita hexagonala speciala s 4071 OL 37 M


16

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

32.00

0.54

material:

0.54

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 012

038

6616459

Garnitura de etansare plan pn 40/10 s1733


80 m4.04 g2x4

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

8.08
material:

1.75
1.75

6616459

Garnitura de etansare plan pn 40/10 s1733


80 m4.04 g2x4

greutate materiale

tone

buc
manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 013

038

5801760

Surub cap hexagonal precis


5.8 s4272

greutate materiale

tone

M 16 x 60 gr.

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

32.00

1.03

material:

1.03

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 014

038

ACA19B1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Imbinare cu flanse libera tuburi piese legatura buc


si armaturi la cond. pres. din poliesteri armate
dn...80

greutate materiale

tone

4.00

11.54

material:

4.34

manopera:

7.20

utilaj:

0.00

transport:

0.00

0.00

ore
3.60
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

componenta 015
material:

0.00

manopera:

0.00

038

6616459

Garnitura de etansare plan pn 40/10 s1733


80 m4.04 g2x4

greutate materiale

tone

utilaj:

0.00

transport:

0.00

buc

4.04

1.75

material:

1.75

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

componenta 016

038

4427220

Flansa libera pn 6
4791

greutate materiale

80- 89 OL 37-2

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

stas buc

4.00

19.98

material:

tone

19.98

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.01

componenta 017

038

5801954

Surub cap hexagonal precis


5.8 s4272

greutate materiale

tone

M 16 x 90 gr.

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

32.00

1.03

material:

1.03

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.01

componenta 018
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

038

7610252

HIDRANT SUPRATERAN

0.00

buc

4.00
material:

greutate materiale

039

ACA17A1

3500001

ore

827.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

Piesa legatura din poliesteri armate cu fibre


sticla avand greutatea pe bucata...pina la inc.
10 kg

manopera

039

tone

827.00

buc

9.00

4.88

material:

0.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

5.49

TEU 110-65-110

buc

1.00
material:

86.50
86.50

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

greutate materiale

039

3500002

tone

0.00

TEU 110-110-110

buc

1.00
material:

greutate materiale

039

3500003

TEU 110-32-110

tone

50.80
50.80

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

buc

1.00
material:

64.90
64.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

greutate materiale

039

3500004

tone

0.00

TEU 140-63-140

buc

4.00
material:

greutate materiale

039

3500005

tone

253.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

TEU 140-90-140

buc

1.00
material:

greutate materiale

039

3500006

tone

255.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

1.00
material:

040

ACE09C1[2]

manopera

040

7550013

tone

VANA INGROPATA MONTATA PE COND


PN10 DN50

253.00
253.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

Montarea armaturilor cu actionare manuala


sau mecanica (robinet vane ventile clap.
compens. etc. )

ore

255.00

0.00

TEU 140-110-140

greutate materiale

253.00

buc

9.00

4.39

material:

0.00

manopera:

4.39

utilaj:

0.00

transport:

0.00

4.94

buc

5.00
material:

249.00
249.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

greutate materiale

040

7500349

tone

0.00

VANA INGROPATA PN10 DN32

buc

1.00
material:

greutate materiale

040

7550014

tone

180.00
180.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

VANA INGROPATA MONTATA PE COND


PN10 DN80

buc

1.00
material:

331.00
331.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

tone
0.00
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

040

7550015

VANA INGROPATA DN100

buc

2.00
material:

greutate materiale

041

TSC02A1

tone

394.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

Sapatura mecanica cu excavator pe pneuri de 100 mc


0.12-0.39 mc,cu comanda hidraulica,in
material:
:...pamant cu umiditate naturala descarcare in
manopera:
depozit teren catg 1
utilaj:

0.93

TSA12C1

manopera

Sapatura manuala in gropi cu larg. 1-1,5 m,cu mc


sprij.evac. man.im pam. cu umid.nat. la adanc.
0,01-1,5m,t.tare

0.00
255.44

ore

65.86

0.00

18.50
material:
manopera:

255.44
0.00

transport:

041

394.00

28.48
0.00
28.48

utilaj:

0.00

transport:

0.00

041

TSD01C1

Imprastierea cu lopata a pamant. afinat,strat


uniform 10-30cm. gros cu sfarim. bulg. teren
tare

manopera

041

041

TSD04C1

ore

63.50

Compactarea cu maiul de mana a umpluturilor mc


executate pe strat.,inclusiv udarea fiecarui
strat de pamant in parte,avand :...20 cm
grosime pamant necoeziv

tone

6.35

manopera

ore

46.99

0.00

manopera:

3.46

utilaj:

0.00

transport:

0.00

63.50

0.02

manopera:

5.92

utilaj:

0.00

transport:

0.00

Compactarea cu maiul mecanic de 150-200


100 mc
Kg a umpluturilor in straturi succesive de 20material:
30 cm grosime,exclusiv udarea fiecarui strat in
manopera:
parte,umpluturile executandu-se din :...pamant
necoeziv
utilaj:

041

041

TRA01A

TRB01C14

manopera

041

TSF02A1

ore

0.64

350.84
0.00
70.56
280.28
0.00

5.60

Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.=

tona

Transportul...materialelor cu roaba pe pneuri tona


inc aruncare desc rasturnare grup1-3 distanta
40m

ore

5.94

material:

transport:

manopera

3.46

material:

27.50

greutate materiale

TSD05A1

mc

52.20

3.78

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

3.78

52.20

6.19

material:

0.00

manopera:

6.19

utilaj:

0.00

transport:

0.00

40.40

Sprijiniri de maluri,cu dulapi de fag asezati


orizontal,la sapaturi executate in spatii
limitate,avand latimea de 1.51-2.50 m intre
maluri...adancimea sapaturii de 0.00-2 m

mp

110.00

8.23

TSF02A1

Sprijiniri de maluri,cu dulapi de fag asezati


orizontal,la sapaturi executate in spatii
limitate,avand latimea de 1.51-2.50 m intre
maluri...adancimea sapaturii de 0.00-2 m
interspatii intre dulapi de 0.00-0.20 m

greutate materiale

tone

mp
material:

2.71

manopera:

5.52

utilaj:

0.00

transport:

0.00

0.43

ore
75.90
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

041

041

CA01A1

Turnarea betonului simplu...marca...1) n


fundatii continue, izolate si socluri cu volum
pna la 3 mc,

greutate materiale

tone

0.20

manopera

ore

6.36

2100921

Beton de ciment B 75, stas 3622

mc

2.00
material:

0.02

manopera:

25.44

utilaj:

0.68

transport:

0.00

mc

2.02
material:

greutate materiale

041

CA02A1

tone

150.00
0.00

utilaj:

0.00

transport:

0.00

4.50

Turnarea betonului armat in fundatii izolate cu mc


volum<3mc

greutate materiale

tone

1.40

manopera

ore

54.88

2100971

Beton de ciment

B 300 stas 3622

150.00

manopera:

14.00
material:

mc

32.39
0.02

manopera:

041

26.14

31.36

utilaj:

1.02

transport:

0.00

14.11

240.00

2100971

Beton de ciment

B 300 stas 3622

mc
material:

greutate materiale

041

041

041

041

CB10B1

tone

tone

manopera

ore

CC01C1

0.00

transport:

0.00

105.00

11.52

material:

3.52

manopera:

8.00

utilaj:

0.00

transport:

0.00

105.00

Montarea armaturilor din otel-beton in


kg
fundatii...continue si placi de radiere, distantier
din mase plastice

tone

0.02

manopera

ore

38.90

Confectionarea armaturilor .fasonarea barelor kg


pentru fundatii izolate continui si radiere, n
ateliere centralizate OB 37, D= 6-8 mm

greutate materiale

tone

0.08

manopera

ore

2.64

CZ0301E1

0.00

utilaj:

0.31

greutate materiale

CZ0301A1

manopera:

36.97

Cofraje pentru beton n cuzineti, fundatii pahar mp


si fundatii de utilaje, simple din panouri cu
placaj...15mm inclusiv spijin

greutate materiale

240.00

Confectionarea armaturilor fasonarea barelor


pentru fundatii izolate continui si radiere, n
ateliere centralizate PC 52, D= 10-16 mm ;

1,945.00

0.19

material:

0.03

manopera:

0.16

utilaj:

0.00

transport:

0.00

80.00

2.64

material:

2.32

manopera:

0.26

utilaj:

0.05

transport:

0.00

kg

1,865.00

3.10

material:

2.50

manopera:

0.60

utilaj:

0.00

transport:

0.00

greutate materiale

tone

1.88

ore
46.63
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

041

041

041

TRA06A

IZF01A1

Transportul rutier al betonului-mortarului cu


autobetoniera de...5,5mc dist.

Amorsarea suprafetelor pentru aplicarea


stratului de dif. vapori cu bitum taiat in 2
straturi supraf. orizont. si vert.

tone

0.03

manopera

ore

3.00

Bitum pentru materiale si lucrari pentru


hidroizolatii tip h 68/75 s 7064

greutate materiale

041

IZF04F1

tone

40.00

4.67

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

4.67

mp

greutate materiale

2600036

tona

75.00

0.61

material:

0.29

manopera:

0.32

utilaj:

0.00

transport:

0.00

kg

11.25

1.43

material:

1.43

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.01

Strat hidroizolant cald cu mastic bitum sau


bitum cu adaos cauciuc tip...supr inclin peste
40% sau vert

greutate materiale

tone

0.31

manopera

ore

9.00

mp

150.00

0.70

material:

0.19

manopera:

0.48

utilaj:

0.03

transport:

0.00

041

2600048

Bitum pentru mat.+lucr.hidroizolatii tip h 80/90 kg


s7064

greutate materiale

041

4203765

042

TSA24B1

$11545

tone

1.43

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

4.00

483.63

material:

483.63

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.80

Epuizarea mecanica a apelor din sapaturi,in


teren cu infiltratii puternice de apa,executate
cu:...electropompa de apa de 8.1-14 Kw

INST HIDRAUL CV

1.43

0.28

Capac cu rama fonta pentru cam.viz.tip 4a


caros. s 2308

greutate materiale

041

tone

255.00
material:

ora

20.00

7.92

material:

0.00

manopera:

0.00

utilaj:

7.92

transport:

0.00

BUC

4.00

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

-DECSRIERE:
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

>>>componenta 001
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

042

ACA17A1

Piesa legatura din poliesteri armate cu fibre


sticla avand greutatea pe bucata...pina la inc.
10 kg

manopera

ore

buc

8.00

4.88

material:

0.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

4.88

>>>componenta 002

7001761

CAPAT FLANSA PEHD PN6 DN 160

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

2.00

506.00

material:

greutate materiale

tone

506.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 003

042

GD18E-1%

Imbinarea prin sudura cap la cap a fitingurilor


din polietilena...dn=160mm (coturi, teuri,
robinet

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

8.00

94.44

material:

0.00

manopera:

14.56

utilaj:

79.88

transport:

manopera

ore

0.00

14.56

>>>componenta 004
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

042

ACB11B1

Lansarea si centr. piese leg. ol pentru


sud....g>50/=100 kg

tona

0.20

78.00

material:

0.00

manopera:

manopera

ore

78.00

utilaj:

0.00

transport:

0.00

1.95

>>>componenta 005

042

6714995

TEU RED SDR110 DN200X140X200 COD


66240137

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

1.00

647.00

material:

647.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

tone
0.00
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

>>>componenta 006

042

6714944

TEU RED 140X110X140

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

1.00

253.00

material:

greutate materiale

tone

253.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 007
material:

0.00

>>>componenta 007

042

6714903

TEU PE80 PT SUDURA PN 6 DN 110 COD


66210006

greutate materiale

tone

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

2.00

49.90

material:

49.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 008

042

7001760

CAPAT FLANSA PEHD PN6 DN110

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

8.00

207.00

material:

greutate materiale

tone

207.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 009

042

7001938

CAPAT FLANSA DN140 PN6

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

6.00

388.00

material:

greutate materiale

tone

388.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 010
material:

0.00

manopera:

0.00

042

ACA19D1

utilaj:

0.00

transport:

0.00

Imbinare cu flanse libera tuburi piese legatura buc


si armaturi la cond. pres. din poliesteri armate
dn...125

6.00

11.72

material:

4.36

manopera:

7.37

utilaj:

0.00

transport:

0.00

tone
0.00
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

manopera

ore

5.52

>>>componenta 011

042

6612104

Garnitura de etansare ans plan pn 16


125 M 100-500 g2x4 s1733

greutate materiale

tone

D=

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

6.00

2.45

material:

2.45

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 012

042

4401226

Flansa plata pn 6 125- 140 OL 37-2


s 8012

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

et pu buc

6.00
material:

29.97
29.97

manopera:

0.00

utilaj:

0.00

transport:

0.00

greutate materiale

tone

0.02

>>>componenta 013

042

5802001

Surub cap hexagonal precis


5.8 s4272

greutate materiale

M 16 x100 gr.

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

40.00

1.03

material:

1.03

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.01

>>>componenta 014

042

ACA19E1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Imbinare cu flanse libera tuburi piese legatura buc


si armaturi la cond. pres. din poliesteri armate
dn...150

greutate materiale

tone

0.00

manopera

ore

2.77

3.00

9.83

material:

2.44

manopera:

7.39

utilaj:

0.00

transport:

0.00

>>>componenta 015

042

6612116

Garnitura de etansare ans plan pn 16


150 M 100-500 g2x4 s1733

D=

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

3.00

2.74

material:

2.74

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

greutate materiale

tone

0.00

>>>componenta 016

042

4301296

Flansa plata pn 10 Dn150

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

2.00

21.75

material:

greutate materiale

tone

21.75

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 017

042

4401147

Flansa plata pn 6 100- 114 OL 37-2k


s 8012

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

et pu buc

8.00

21.75

material:

21.75

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.02

>>>componenta 018

042

5802037

Surub cap hexagonal precis


5.8 s4272

M 16 x110 gr.

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

96.00
material:

1.01
1.01

5802037

Surub cap hexagonal precis


5.8 s4272

greutate materiale

M 16 x110 gr.

tone

buc
manopera:

0.00

utilaj:

0.00

transport:

0.00

0.02

>>>componenta 019

042

ACB05D1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Imbinare cu flanse piese...leg. flanse armaturi buc


si contoare cu dn 125 mm si pn 2,5-25 at.

ore

manopera

8.00

7.12

material:

0.00

manopera:

7.12

utilaj:

0.00

transport:

0.00

7.12

>>>componenta 020

042

6612104

Garnitura de etansare ans plan pn 16


125 M 100-500 g2x4 s1733

D=

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

8.00

2.45

material:

2.45

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

greutate materiale

tone

0.00

>>>componenta 021
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

042

5801887

Surub cap hexagonal precis


5.8 s4272

greutate materiale

tone

M 16 x 75 gr.

buc

40.00

1.03

material:

1.03

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.01

>>>componenta 022

042

5843146

Piulita hexagonala speciala s 4071 OL 37 M


16

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

40.00

0.54

material:

0.54

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 023

042

ACB05E1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Imbinare cu flanse piese...leg. flanse armaturi buc


si contoare cu dn 150 mm si pn 2,5-25 at.

manopera

ore

3.00

7.12

material:

0.00

manopera:

7.12

utilaj:

0.00

transport:

0.00

2.67

>>>componenta 024
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

042

6612116

Garnitura de etansare ans plan pn 16


150 M 100-500 g2x4 s1733

greutate materiale

tone

D=

buc

3.00

2.74

material:

2.74

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 025

042

5802661

Surub cap hexagonal precis


5.8 s4272

M 20 x 90 gr.

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

96.00

1.03

material:

1.03

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

greutate materiale

tone

0.03

>>>componenta 026

042

5843201

Piulita hexagonala speciala s 4071 OL 37 M


20

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

96.00

0.30

material:

0.30

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 027
material:

0.00

>>>componenta 027

042

ACE09G1

Montarea armaturilor cu actionare manuala


sau mecanica (robinet vane ventile clap.
compens. etc. )dn:...200

manopera

ore

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

2.00

6.80

material:

0.00

manopera:

6.80

utilaj:

0.00

transport:

0.00

1.70

>>>componenta 028

042

4503787

Robinet sert.pana
150 225 n 5316

greutate materiale

n pu bz PN = 10

D=

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

1.00

797.00

material:

tone

797.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.07

>>>componenta 029

042

4505345

Robinet reducere.pana
225 n 5313

greutate materiale

tone

PN = 16 D = 150

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

1.00

797.65

material:

797.65

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.07

>>>componenta 030
material:

0.00

manopera:

0.00

042

ACE09F1

Montarea armaturilor cu actionare manuala


sau mecanica (robinet vane ventile clap.
compens. etc. )dn:...150

utilaj:

0.00

transport:

0.00

buc

4.00

5.54

material:

0.00

manopera:

5.54

utilaj:

0.00

transport:

0.00

ore
2.77
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

>>>componenta 031

042

3270075

Robinet sert.pana
100 225 n 5313.

greutate materiale

nf pu bz PN = 10 D =

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

4.00

513.00

material:

tone

513.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 032

042

ACE05A1

Piesa de trecere etansa a conductelor prin


pereti cu greut....pina la 50 kg inclusiv

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

tona

0.20
material:

632.61

manopera:

914.72

utilaj:

141.79

transport:

greutate materiale

tone

0.17

1,689.12

0.00

manopera

ore

23.33

>>>componenta 033

042

7610994

PIESA TRECERE 140

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

3.00

388.00

material:

greutate materiale

tone

388.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 034

042

7610054

PIESA DE TRECERE TIP A DN200

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

2.00

77.90

material:

greutate materiale

tone

77.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 035

042

7610053

PIESA DE TRECERE TIP A DN110

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

8.00
material:

20.90
20.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

greutate materiale

tone

0.00

>>>componenta 036

042

IZJ07B1

Grunduirea conductelor si aparatelor cu


...grund de miniu plumb n doua straturi

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

mp

greutate materiale

tone

0.00

manopera

ore

0.44

0.80

6.63

material:

2.23

manopera:

4.40

utilaj:

0.00

transport:

0.00

>>>componenta 037

042

IZJ09B1

Vopsirea nvelitorii de tabla la conducte si


aparate cu...vopsea de ulei n doua straturi,
inclusiv grunduirea

greutate materiale

tone

0.00

manopera

ore

0.04

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

mp

0.08

5.54

material:

1.78

manopera:

3.76

utilaj:

0.00

transport:

0.00

>>>componenta 038
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

042

6103218

Vopsea ulei orice culoare

greutate materiale

tone

kg

0.02

6.93

material:

6.93

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

>>>componenta 039

042

CL20C1

Confectii metalice diverse, montate


aparent ...diverse exclusiv
parapeti,balustrazi,chepenguri

ore

manopera

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

kg

100.00

3.90

material:

0.00

manopera:

3.90

utilaj:

0.00

transport:

0.00

9.00

>>>componenta 040
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

042

6309903

Confectie metalice sud.cornier < 70 mm


pentru esafodaje

greutate materiale

043

$00959

tone

kg

100.00

2.70

material:

2.70

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.12

SUBTRAVERSARE PRIN FJ ORIZ DN159

10.00
material:

0.00
0.00

$00959

SUBTRAVERSARE PRIN FJ ORIZ DN159

M
manopera:

0.00

utilaj:

0.00

transport:

0.00

-DESCRIERE:
material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

>>>componenta 001

043

TSJ08D1

Foraj rotativ cu circulatie directa tubat teren


de:...-categoria a 4

10.00

302.38

material:

50.30

manopera:

56.65

utilaj:

195.43

transport:

greutate materiale

tone

0.06

manopera

ore

70.81

0.00

>>>componenta 002

043

TSJ11A1

Prepararea suspensiei pentru injectare in


foraje,din:...ciment si silicat de sodiu in
raportul 50:1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

mc

0.40
material:

tone

0.65

manopera

ore

4.24

527.49

manopera:

84.80

utilaj:

54.01

transport:

greutate materiale

666.30

0.00

>>>componenta 003

043

TSJ13A1

Extragerea tubului de protectie cu extractor

greutate materiale

tone

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

10.00

7.96

material:

0.11

manopera:

3.68

utilaj:

4.17

transport:

0.00

0.00

ore
4.60
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

>>>componenta 004

043

TSJ15A1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Spalarea cu apa a forajului,executata inaintea buc


injectiei de umplere

greutate materiale

tone

4.00

manopera

ore

0.84

2.00

4.86

material:

0.36

manopera:

3.36

utilaj:

1.14

transport:

0.00

>>>componenta 005

043

IZL01A1

Izolatie usoara (citomare) executata


manual ...pe traseu la tevi de otel

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

mp

14.00

1.92

IZL01A1

Izolatie usoara (citomare) executata


manual ...pe traseu la tevi de otel

mp

greutate materiale

tone

0.00

manopera

ore

2.10

material:

0.72

manopera:

1.20

utilaj:

0.00

transport:

0.00

>>>componenta 006

043

ACB08E1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Montare teava...otel pentru conducte imbinare m


prin sudura el. Dn 150

greutate materiale

tone

0.22

manopera

ore

3.34

10.00

5.55

material:

0.06

manopera:

2.67

utilaj:

2.81

transport:

0.00

>>>componenta 007

043

3111666

ACA11D1

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Teava pentru constructii fara sudura LC 159 x m


6 / OLT 35 s 404/2

greutate materiale

044

material:

tone

Montare teava pvc tip 3(m) in pamant, in


exteriorulcladirilor,avand dn...110
**SPORURI** MAT:-100% MAN:0,0%
UTI:0,0%

10.05
material:

57.25
57.25

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.23

14.00

2.66

material:

0.00

manopera:

2.64

exteriorulcladirilor,avand dn...110
**SPORURI** MAT:-100% MAN:0,0%
UTI:0,0%
utilaj:

0.02

transport:

0.00

ore
4.62
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880018 RETEA DISTRIBUTIE

044

7550006

TEAVA PEHD DN110 PN6 ATM

14.00
material:

greutate materiale

045

ACE09E1

tone

045

4505369

ore

Robinet sert.pana
=125 225 n 5313

greutate materiale

Cheltuieli directe:

Recapitulatia:
CAS
Fond de risc
Concedii si indemnizatii
Somaj
Fond de garantare
Sanatate

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

3.00

5.54

material:

0.00

manopera:

5.54

utilaj:

0.00

transport:

0.00

2.08

nf pu bz PN = 10 D

buc

3.00
material:

tone

procent

12.60

0.00

Montarea armaturilor cu actionare manuala


sau mecanica (robinet vane ventile clap.
compens. etc. )dn:...2

manopera

12.60

637.00
637.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.43

material

manopera

utilaj

transport

146,522.44

100,684.49

5,899.29

7,006.17

26

Recapitulatie 1 ianuarie 2011


20.800 %

0.00

20,942.37

0.00

0.00

0.270 %

0.00

271.85

0.00

0.00

0.850 %

0.00

855.82

0.00

0.00

0.500 %

0.00

503.42

0.00

0.00

0.250 %

0.00

251.71

0.00

0.00

5.200 %

0.00

5,235.59

0.00

0.00

Sanatate

5.200 %

0.00

5,235.59

0.00

0.00

10.000 %

146,522.44
14,652.24

128,745.26
12,874.53

5,899.29
589.93

7,006.17
700.62

28
2

5.000 %

161,174.68
8,058.73

141,619.78
7,080.99

6,489.22
324.46

7,706.79
385.34

31
1

169,233.42

148,700.77

6,813.68

8,092.13

33

Total Inclusiv Cheltuieli Directe:

Cheltuieli indirecte
Total Inclusiv Cheltuieli indirecte:

Profit
Total Inclusiv Profit:

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880028 BRANSAMENT 110 mm 1 buc

001

TSA02G1

Sapatura manuala de pamant in spatii


limitate,avand sub 1.00 m latime,executata
fara sprijini,cu taluz vertical nespr.,.in pamant
coeziv mijlociu sau foarte coeziv adancime
<1.5 m teren foarte tare

manopera

002

TSD01D1

ore

003

TSD04B1

ore

material:

tone

23.60
0.00

manopera:

23.60

utilaj:

0.00

transport:

0.00

mc

2.40

4.55

material:

0.00

manopera:

4.55

utilaj:

0.00

transport:

0.00

1.37

Compactarea cu maiul de mana a umpluturilor mc


executate pe strat.,inclusiv udarea fiecarui
strat de pamant in parte,avand :...10 cm
grosime pamant coeziv

greutate materiale

3.30

9.74

Imprastierea cu lopata a pamant. afinat,strat


uniform 10-30cm. gros cu sfarim. bulg.
teren...teren foarte tare

manopera

mc

2.40

6.02

material:

0.02

manopera:

6.00

utilaj:

0.00

transport:

0.00

0.24

ore
1.80
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880028 BRANSAMENT 110 mm 1 buc

004

TSE01D1

Nivelarea manuala a terenurilor si


platformelor,cu denivelari de 10-20
cm,in:...teren foarte tare

100 mp

0.03
material:
manopera:

106.72
0.00
106.72

platformelor,cu denivelari de 10-20


cm,in:...teren foarte tare

manopera

005

TSE02D1

ore

utilaj:

0.00

transport:

0.00

0.40

Finisarea manuala a platformelor,...teren


foarte tare

100 mp

0.03
material:

0.00

manopera:

manopera

006

007

TRA01A

TRI1AA01C2

ore

008

009

ACE08A1

utilaj:

0.00

transport:

0.00

tona

Incarcarea materialelor, grupa a-grele


si...marunte,prin aruncare rampa sau terenauto categ.2

ore

85.52

0.32

Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.

manopera

85.52

3.60

3.78

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

3.78

tona

3.60

2.80

material:

0.00

manopera:

2.80

utilaj:

0.00

transport:

0.00

1.26

Umplutura in...sant. la cond. de alim. cu apa si mc


canalizare cu: nisip

greutate materiale

tone

1.66

manopera

ore

0.73

ACA11A1

Montare teava pvc tip 3(m) in pamant, in


exteriorulcladirilor,avand dn...25
**sporuri**mat:-100% man:0,0% uti:0,0%

1.20
material:

45.88
41.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

5.00

3.70

material:

1.76

manopera:

1.92

utilaj:

0.02

transport:

0.00

009

greutate materiale

tone

0.02

manopera

ore

1.20

2333316

TEAVA PEHD 25

greutate materiale

010

ACA17A1

5400001

tone

ore

5.00

1.25

material:

1.25

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

Piesa legatura din poliesteri armate cu fibre


sticla avand greutatea pe bucata...pina la inc.
10 kg

manopera

010

buc

3.00

4.88

material:

0.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

1.83

PIESA BRANSARE ELECTROSUDABIL DN


110 CU IESIRE DN25

buc

1.00
material:

64.90
64.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

tone
0.00
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880028 BRANSAMENT 110 mm 1 buc

010

5400002

RACORD COMPRESIE DN25X3/4

greutate materiale

tone

buc

0.00

2.00

3.50

material:

3.50

manopera:

0.00

utilaj:

0.00

transport:

0.00

011

ACE09A1

Montarea armaturilor cu actionare manuala


sau mecanica (robinet vane ventile clap.
compens. etc. )dn:...50

manopera

011

5300003

ore

buc

1.00
material:

0.00

manopera:

4.39

utilaj:

0.00

transport:

0.00

0.55

ROBINET CONCESIE 3/4 PN16 BAR

buc

1.00
material:

greutate materiale

011

5300004

tone

290.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

1.00
material:

011

5300005

ACE07A1[1]

tone

20.16
20.16

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

CAPAC TUB PVC DN160

greutate materiale

012

tone

290.00

0.00

TEAVA PVC DN160 CU MUFA L=1M

greutate materiale

4.39

buc

1.00

6.45

material:

6.45

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

Spalarea si desinfectarea conductelor de


alimentare cu apa avand dn25

100 m

0.05
material:
manopera:

greutate materiale

tone

0.05

manopera

ore

0.08

12.87
0.31
12.56

utilaj:

0.00

transport:

0.00

013

$00947

BANDA PVC IDENTIFICARE CONDUCTE u


M5

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

-DESCRIERE:

>>>componenta 001

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880028 BRANSAMENT 110 mm 1 buc

013

W2H02A1

Identificarea traseu cable existent in


teren...mijlociu pentru sondaj fara sapatura

manopera

ore

100 m

0.05

4.00

material:

0.00

manopera:

4.00

utilaj:

0.00

transport:

0.00

0.03

>>>componenta 002

013

DF26A1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Marcaj longitudinal cu banda din


ml
material...termoplastic
reflectorizant;**sporuri**mat:-100% man:0,0%
uti:0,0%

greutate materiale

tone

0.00

5.00

0.79

material:

0.08

manopera:

0.48

utilaj:

0.24

transport:

0.00

manopera

ore

0.30

>>>componenta 003

013

7000763

BANDA PVC CU INSERTIE DE METAL


DETECTABIL

greutate materiale

tone

procent

Cheltuieli directe:

Recapitulatia:
CAS
Fond de risc
Concedii si indemnizatii

0.00

utilaj:

0.00

transport:

0.00

5.00

0.90

material:

0.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

material

manopera

utilaj

transport

457.69

156.77

1.31

13.60

20.800 %

0.00

32.61

0.00

0.00

0.270 %

0.00

0.42

0.00

0.00

0.850 %

0.00

1.33

0.00

0.00

0.500 %

0.00

0.78

0.00

0.00

0.250 %

0.00

0.39

0.00

0.00

5.200 %

0.00

8.15

0.00

0.00

10.000 %

457.69
45.77

200.46
20.05

1.31
0.13

13.60
1.36

5.000 %

503.46
25.17

220.50
11.03

1.44
0.07

14.96
0.75

528.63

231.53

1.51

15.71

Total Inclusiv Cheltuieli Directe:

Cheltuieli indirecte
Total Inclusiv Cheltuieli indirecte:
Total Inclusiv Profit:

0.00

manopera:

Recapitulatie 1 ianuarie 2011

Somaj
Fond de garantare
Sanatate

Profit

material:

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880038 BRANSAMENT 140mm 1 buc

001

TSA02G1

Sapatura manuala de pamant in spatii


limitate,avand sub 1.00 m latime,,cu taluz
vertical nespr.,in pamant coeziv mijlociu sau
foarte coeziv adancime <1.5 m teren foarte
tare

mc

3.30
material:
manopera:

23.60
0.00
23.60

utilaj:

0.00

transport:

0.00

ore
9.74
manopera
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880038 BRANSAMENT 140mm 1 buc

002

TSD01D1

Imprastierea cu lopata a pamant. afinat,strat


uniform 10-30cm. gros cu sfarim. bulg.
teren...teren foarte tare

manopera

003

004

TSD04B1

Compactarea cu maiul de mana a umpluturilor mc


executate pe straturi,inclusiv udarea fiecarui
strat de pamant in parte,avand :...10 cm
grosime pamant coeziv

tone

0.24

manopera

ore

1.80

TSE01D1

TSE02D1

Nivelarea manuala a terenurilor si


platformelor,cu denivelari de 10-20
cm,in:...teren foarte tare

ore

2.40
material:

0.00

manopera:

4.55

utilaj:

0.00

transport:

0.00

2.40

0.02

manopera:

6.00

utilaj:

0.00

transport:

0.00

100 mp

0.03
material:

006

TRA01A

Transportul rutier
al...materialelor,semifabricatelor cu
autobasculanta pe dist.

106.72
0.00

manopera:

106.72

utilaj:

0.00

transport:

0.00

0.40

Finisarea manuala a platformelor,,in:...teren


foarte tare

ore

6.02

material:

100 mp

0.03
material:

85.52
0.00

manopera:

manopera

4.55

1.37

greutate materiale

manopera

005

ore

mc

85.52

utilaj:

0.00

transport:

0.00

0.32

tona

3.60

3.78

material:

0.00

manopera:

0.00

al...materialelor,semifabricatelor cu
autobasculanta pe dist.

007

TRI1AA01C2

Incarcarea materialelor, grupa a-grele


si...marunte,prin aruncare rampa sau terenauto categ.2

manopera

008

009

009

ACE08A1

ore

transport:

3.78

tona

Umplutura in...sant. la cond. de alim. cu apa si mc


canalizare cu: nisip

tone

1.66

manopera

ore

0.73

ACA11A1

Montare teava pvc tip 3(m) in pamant, in


exteriorulcladirilor,avand dn...25
**sporuri**mat:-100% man:0,0% uti:0,0%

3.60

2.80

material:

0.00

manopera:

2.80

utilaj:

0.00

transport:

0.00

1.20
material:

tone

0.02

manopera

ore

1.20

45.88
41.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

greutate materiale

TEAVA PEHD 25

0.00

1.26

greutate materiale

2333316

utilaj:

5.00

3.70

material:

1.76

manopera:

1.92

utilaj:

0.02

transport:

0.00

5.00

1.25

material:

1.25

manopera:

0.00

utilaj:

0.00

transport:

0.00

tone
0.00
greutate materiale
OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI
STADIUL FIZIC: 880038 BRANSAMENT 140mm 1 buc

010

ACA17A1

Piesa legatura din poliesteri armate cu fibre


sticla avand greutatea pe bucata...pina la inc.
10 kg

manopera

010

5400011

ore

010

5400002

ACE09A1

5300003

ore

0.00

manopera:

4.88

utilaj:

0.00

transport:

0.00

buc

1.00
material:

0.00

utilaj:

0.00

transport:

0.00

2.00

3.50

material:

3.50

manopera:

0.00

utilaj:

0.00

transport:

0.00

buc

1.00

4.39

material:

0.00

manopera:

4.39

utilaj:

0.00

transport:

0.00

0.55

buc

1.00
material:

tone

150.00

0.00

ROBINET CONCESIE 3/4 PN16 BAR

greutate materiale

150.00

manopera:

buc

Montarea armaturilor cu actionare manuala


sau mecanica (robinet vane ventile clap.
compens. etc. )dn:...50

manopera

011

tone

4.88

0.00

RACORD COMPRESIE DN25X3/4

greutate materiale

011

tone

3.00
material:

1.83

PIESA BRANSARE ELECTROSUDABIL DN


140 CU IESIRE DN25

greutate materiale

buc

0.00

290.00
290.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

011

5300004

TEAVA PVC DN160 CU MUFA L=1M

buc

1.00

20.16

material:

greutate materiale

011

5300005

ACE07A1[1]

tone

0.00

utilaj:

0.00

transport:

0.00

0.00

CAPAC TUB PVC DN160

greutate materiale

012

tone

20.16

manopera:

buc

1.00

6.45

material:

6.45

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

Spalarea si desinfectarea conductelor de


alimentare cu apa avand dn25

100 m

0.05

12.87

material:

0.31

manopera:

013

greutate materiale

tone

0.05

manopera

ore

0.08

$00947

BANDA PVC IDENTIFICARE CONDUCTE u


M5

12.56

utilaj:

0.00

transport:

0.00

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

OBIECTUL: EXTINDERE SI MODERNIZARE REATEA ALIMENTARE APA COM. MAGURENI


STADIUL FIZIC: 880038 BRANSAMENT 140mm 1 buc

-DESCRIERE:

>>>componenta 001

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

>>>componenta 001

013

W2H02A1

Identificarea traseu cable existent in


teren...mijlociu pentru sondaj fara sapatura

manopera

ore

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

100 m

0.05

4.00

material:

0.00

manopera:

4.00

utilaj:

0.00

transport:

0.00

0.03

>>>componenta 002

013

DF26A1

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

Marcaj longitudinal cu banda din


ml
material...termoplastic
reflectorizant;**sporuri**mat:-100% man:0,0%
uti:0,0%

greutate materiale

tone

0.00

manopera

ore

0.30

5.00

0.79

material:

0.08

manopera:

0.48

utilaj:

0.24

transport:

0.00

>>>componenta 003

013

7000763

BANDA PVC CU INSERTIE DE METAL


DETECTABIL

greutate materiale

tone

procent

material:

0.00

manopera:

0.00

utilaj:

0.00

transport:

0.00

5.00

0.90

material:

0.90

manopera:

0.00

utilaj:

0.00

transport:

0.00

0.00

material

manopera

utilaj

transport

Cheltuieli directe:

Recapitulatia:
CAS
Fond de risc
Concedii si indemnizatii
Somaj
Fond de garantare
Sanatate

542.79

Total Inclusiv Profit:

Cheltuieli directe:
Recapitulatie:
TOTAL GENERAL (faraTVA):
TVA:
TOTAL GENERAL:

13.60

Recapitulatie 1 ianuarie 2011


0.00

32.61

0.00

0.00

0.270 %

0.00

0.42

0.00

0.00

0.850 %

0.00

1.33

0.00

0.00

0.500 %

0.00

0.78

0.00

0.00

0.250 %

0.00

0.39

0.00

0.00

5.200 %

0.00

8.15

0.00

0.00

10.000 %

542.79
54.28

200.46
20.05

1.31
0.13

13.60
1.36

5.000 %

597.07
29.85

220.50
11.03

1.44
0.07

14.96
0.75

626.92

231.53

1.51

15.71

147,522.92

100,998.02

5,901.91

7,033.37

26

22,866.05

48,165.81

914.80

1,090.17

170,388.97

149,163.83

6,816.70

8,123.55

33

40,893.35

35,799.32

1,636.01

1,949.65

211,282.32

184,963.15

8,452.71

10,073.20

41

Total Inclusiv Cheltuieli indirecte:

Profit

1.31

20.800 %

Total Inclusiv Cheltuieli Directe:

Cheltuieli indirecte

156.77

1 euro = 4.27 lei, curs la data de 2009/12/01

Executant,
Director General,

Raport generat cu ISDP , www.devize.ro, e-mail: suport@intelsoftdeviz.ro, tel.: 0236 477.007

_____
_____

nr:
nr:

___
___

_____

NANCIARA
TOTALUL
(exclusiv TVA)
-lei5=3x4

29,334.80
0.00
29,334.80
0.00
0.00

2,444.42
0.00
2,444.42
0.00
0.00

3,213.68
9.68
3,204.00
0.00
0.00

747.04
0.00
747.04
0.00
0.00

598.64
0.00
598.64
0.00
0.00

3,664.38
0.00
0.00
0.00
3,664.38

2,716.00
0.00
2,716.00
0.00

0.00

255.98
0.00
255.98
0.00
0.00

19,269.60
17,220.00
2,049.60
0.00
0.00

2,255.79
1,783.79
472.00
0.00
0.00

4,649.74
683.00
3,934.08
32.66
0.00

41,936.20
41,936.20
0.00
0.00
0.00

45.48
17.00
28.48
0.00
0.00

259.60
259.60
0.00
0.00
0.00

283.95
38.07
245.88
0.00
0.00

1,773.44
3.99
881.60
887.84
0.00

1,073.81
437.57
636.24
0.00
0.00

158.31
0.00
0.00
158.31
0.00

764.96
0.00
764.96
0.00
0.00

0.00
0.00
0.00
0.00
0.00

566.40
0.00
566.40
0.00
0.00

109.25
0.00
109.25
0.00
0.00

144.43
0.43
144.00
0.00
0.00

25.61
0.00
25.61
0.00
0.00

20.52
0.00
20.52
0.00
0.00

1.95
0.00
0.00
1.95
0.00

49.11
0.00
0.00
0.00
49.11

24,803.60
0.00
24,803.60
0.00
0.00

2,849.55
0.00
2,849.55
0.00
0.00

3,767.34
11.34
3,756.00
0.00
0.00

747.04

0.00
747.04
0.00
0.00

598.64
0.00
598.64
0.00
0.00

2,908.84
0.00
0.00
0.00
2,908.84

2,156.00
0.00
2,156.00
0.00
0.00

255.98
0.00
255.98
0.00
0.00

15,186.28
13,571.00
1,615.28

0.00
0.00

2,255.79
1,783.79
472.00
0.00
0.00

4,264.95
674.00
3,558.72
32.23
0.00

25,814.20
25,814.20
0.00
0.00
0.00

54.75
17.31
37.44
0.00
0.00

232.42
16.74
215.68
0.00
0.00

4,690.06
3,200.00
742.40
747.66
0.00

1,073.81
437.57
636.24
0.00
0.00

79.16
0.00
0.00
79.16

0.00

754.88
0.00
754.88
0.00
0.00

0.00
0.00
0.00
0.00
0.00

108.56
0.00
108.56
0.00
0.00

2,154.04

206.54
1,302.72
644.78
0.00

2,442.60
2,442.60
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

39.04
0.00
39.04
0.00
0.00

147.60
147.60
0.00
0.00
0.00

64.00
64.00
0.00
0.00
0.00

20.03
0.19
19.84
0.00
0.00

15.84
15.84
0.00
0.00
0.00

8.40
0.08
8.32
0.00
0.00

5.94
5.94
0.00
0.00
0.00

9.60
0.00
9.60
0.00
0.00

584.00
584.00
0.00
0.00
0.00

56.96
0.00
56.96
0.00
0.00

17.29
17.29
0.00
0.00
0.00

14.10
14.10

0.00
0.00
0.00

32.83
32.83
0.00
0.00
0.00

46.17
17.37
28.80
0.00
0.00

7.05
7.05
0.00
0.00
0.00

79.92
79.92
0.00
0.00
0.00

32.83
32.83
0.00
0.00
0.00

3,308.00
3,308.00
0.00
0.00
0.00

43.92
0.00
43.92
0.00
0.00

86.50
86.50
0.00
0.00
0.00

50.80
50.80
0.00
0.00
0.00

64.90
64.90
0.00
0.00
0.00

1,012.00
1,012.00
0.00
0.00
0.00

255.00
255.00
0.00
0.00
0.00

253.00
253.00
0.00
0.00
0.00

39.53
0.00
39.53
0.00
0.00

1,245.00
1,245.00
0.00
0.00
0.00

180.00
180.00
0.00
0.00
0.00

331.00
331.00
0.00
0.00
0.00

788.00
788.00
0.00
0.00
0.00

237.56
0.00
0.00
237.56
0.00

526.88
0.00
526.88
0.00
0.00

219.96
0.00
219.96
0.00
0.00

377.07
1.15
375.92
0.00
0.00

222.79
0.00
44.81
177.98
0.00

197.20
0.00
0.00
0.00
197.20

323.22
0.00
323.22
0.00
0.00

905.65

298.45
607.20
0.00
0.00

52.27
0.04
50.88
1.35
0.00

302.40
302.40
0.00
0.00
0.00

453.51
0.25
439.04
14.22
0.00

3,386.88

3,386.88
0.00
0.00
0.00

1,209.38
369.39
839.99
0.00
0.00

375.39
64.19
311.20
0.00
0.00

210.88
185.84
21.12
3.92
0.00

5,781.50
4,662.50
1,119.00
0.00
0.00

186.65
0.00
0.00
0.00
186.65

46.10
21.82
24.00
0.28
0.00

16.04
16.04
0.00
0.00
0.00

105.74
29.00
72.00
4.74
0.00

363.57
363.57
0.00
0.00
0.00

1,934.54
1,934.54
0.00
0.00
0.00

158.31
0.00
0.00
158.31
0.00

0.00
0.00
0.00
0.00
0.00

39.04
0.00
39.04
0.00
0.00

1,012.00
1,012.00
0.00
0.00
0.00

755.52
0.00
116.48
639.04
0.00

15.60
0.00
15.60
0.00
0.00

647.00
647.00
0.00
0.00
0.00

253.00
253.00
0.00
0.00
0.00

99.80
99.80
0.00
0.00
0.00

1,656.00
1,656.00
0.00
0.00
0.00

2,328.00
2,328.00
0.00
0.00
0.00

70.34
26.14
44.20
0.00
0.00

14.68
14.68
0.00
0.00
0.00

179.83
179.83
0.00
0.00
0.00

41.03
41.03
0.00
0.00
0.00

29.50
7.33
22.17
0.00
0.00

8.22
8.22
0.00
0.00
0.00

43.50
43.50
0.00
0.00
0.00

173.98
173.98
0.00
0.00
0.00

96.51
96.51

0.00
0.00
0.00

56.96
0.00
56.96
0.00
0.00

19.58
19.58
0.00
0.00
0.00

41.03
41.03
0.00
0.00
0.00

21.62
21.62
0.00
0.00
0.00

21.36
0.00
21.36
0.00
0.00

8.22
8.22
0.00
0.00
0.00

98.48
98.48
0.00
0.00
0.00

28.81
28.81
0.00
0.00
0.00

13.60
0.00
13.60
0.00
0.00

797.00
797.00
0.00
0.00
0.00

797.65
797.65
0.00
0.00
0.00

22.18
0.00
22.18
0.00
0.00

2,052.00
2,052.00
0.00
0.00
0.00

344.58
129.05
186.60
28.93
0.00

1,164.00
1,164.00
0.00
0.00
0.00

155.80
155.80
0.00
0.00
0.00

167.20
167.20
0.00
0.00
0.00

5.30
1.78
3.52
0.00
0.00

0.44
0.14
0.30
0.00
0.00

0.11
0.11
0.00
0.00
0.00

390.00
0.00
390.00
0.00
0.00

270.00
270.00
0.00
0.00
0.00

0.00
0.00

0.00
0.00
0.00

3,023.78
503.01
566.48
1,954.29
0.00

266.52
210.99
33.92
21.60
0.00

79.63
1.09
36.80
41.74
0.00

9.72
0.72
6.72
2.28
0.00

26.83

10.03
16.80
0.00
0.00

55.45
0.62
26.71
28.12
0.00

575.36
575.36
0.00
0.00
0.00

37.29
0.00
36.96

0.33
0.00

176.40
176.40
0.00
0.00
0.00

16.63
0.00
16.63
0.00
0.00

1,911.00
1,911.00
0.00
0.00
0.00

total

260,112.40

20,942.37
271.85
855.82
503.42
251.71
5,235.59

5,235.59
288,173.16
28,817.32
316,990.48
15,849.52
332,840.01

77.88
0.00
77.88
0.00
0.00

10.92
0.00
10.92
0.00
0.00

14.44
0.04
14.40
0.00
0.00

3.20
0.00
3.20

0.00
0.00

2.57
0.00
2.57
0.00
0.00

13.60
0.00
0.00
0.00
13.60

10.08
0.00
10.08
0.00
0.00

55.06
49.20
5.86
0.00
0.00

18.51
8.79
9.60
0.12
0.00

6.25
6.25
0.00
0.00
0.00

14.64
0.00
14.64
0.00
0.00

64.90
64.90
0.00
0.00
0.00

7.00
7.00
0.00
0.00
0.00

4.39
0.00
4.39
0.00
0.00

290.00
290.00
0.00
0.00
0.00

20.16
20.16
0.00
0.00
0.00

6.45
6.45
0.00
0.00
0.00

0.64
0.02
0.63
0.00
0.00

0.20
0.00
0.20
0.00
0.00

3.97
0.38
2.40
1.19
0.00

4.50
4.50
0.00
0.00
0.00

total

629.36

32.61
0.42
1.33
0.78
0.39
8.15
673.05
67.31
740.36
37.02
777.38

77.88
0.00
77.88
0.00
0.00

10.92
0.00
10.92
0.00
0.00

14.44
0.04
14.40
0.00
0.00

3.20
0.00
3.20
0.00
0.00

2.57
0.00
2.57
0.00
0.00

13.60
0.00
0.00

0.00
13.60

10.08
0.00
10.08
0.00
0.00

55.06
49.20
5.86
0.00
0.00

18.51
8.79
9.60
0.12
0.00

6.25
6.25
0.00
0.00
0.00

14.64
0.00
14.64
0.00
0.00

150.00
150.00
0.00
0.00
0.00

7.00
7.00
0.00
0.00
0.00

4.39
0.00
4.39
0.00
0.00

290.00
290.00
0.00
0.00
0.00

20.16
20.16
0.00
0.00
0.00

6.45
6.45
0.00
0.00
0.00

0.64
0.02
0.63
0.00
0.00

0.20
0.00
0.20
0.00
0.00

3.97
0.38
2.40
1.19
0.00

4.50
4.50
0.00
0.00
0.00

total

714.46

32.61
0.42
1.33
0.78
0.39
8.15
758.15
75.82
833.97
41.70
875.67

261,456.22
73,036.83
334,493.05
80,278.33
414,771.38