Sunteți pe pagina 1din 128

CLADIRE ADMINISTRATIVA - STRUCTURA - extras manopera NECESAR RESURSE

Pret unitar Valoare cu


Pret unitar Valoare Norma Durata
Nr. cu recap. recap. Ore Necesar
Deviz Articol U.M. Cant. (RON (RON fara Timp exec. cf Calificare
Crt. (RON fara (RON fara necesare personal
fara TVA) TVA) [ore/UM] grafic (zile)
TVA) TVA)
Turnare beton simplu in fundatii continue -
1 mc 222.00 12.43 2,759.90 15.17 3,367.08 0.6 133.2 5 3
bloc de fundare 7 fierari
2 Turnare beton armat in cuzineti si grinzi mc 360.00 13.81 4,971.02 16.85 6,064.65 0.6 216 5 4 8
INFRASTRUCTURA
3 Turnare beton armat in placa cota 0.00 mc 157.20 25.80 4,055.19 31.47 4,947.34 0.9 141.48 5 3 dulgheri
4 Montare armatura kg 29,600.00 0.36 10,513.92 0.43 12,826.98 0.02 592 8 7
5 Cofraje fundatii continue, cuzineti mp 780.00 11.99 9,350.64 14.63 11,407.78 0.6 468 7 7
Turnare beton armat - diafragme, stalpi,
6 mc 946.07 14.39 13,609.78 17.55 16,603.94 0.9 851.463 40 2 8 fierari
grinzi, placi
14
7 STRUCTURA Montare armatura kg 95,540.00 0.36 33,935.81 0.43 41,401.69 0.03 2866.2 35 8
dulgheri
Cofraje stalpi (2,316); grinzi (1,480); placi
8 mp 6,024.00 13.90 83,716.73 16.95 102,134.41 1 6024 42 14
(2,228)
TOTAL VALOARE 162,913.01 198,753.87
TOTAL CANT.
BETON mc 1,685.27
ARMATURA kg 125,140.00
COFRAJ mp 6,804.00

intocmnit: ing. Opris Sorin


SPALATORIE - STRUCTURA - extras manopera NECESAR RESURSE
Pret unitar Valoare cu
Pret unitar Valoare Norma Durata
Nr. cu recap. recap. Ore Necesar
Deviz Articol U.M. Cant. (RON (RON fara Timp exec. cf Calificare
Crt. (RON fara (RON fara necesare personal
fara TVA) TVA) [ore/UM] grafic (zile)
TVA) TVA)
Turnare beton simplu in fundatii continue -
1 mc 15.30 12.43 190.21 15.17 232.06 0.6 9.18 1 1
bloc de fundare 3 fierari
2 Turnare beton armat in cuzineti si grinzi mc 132.80 13.81 1,833.76 16.85 2,237.18 0.6 79.68 2 4 3
INFRASTRUCTURA
3 Turnare beton armat in placa cota 0.00 mc 85.76 25.80 2,212.30 31.47 2,699.01 0.9 77.184 2 4 dulgheri
4 Montare armatura kg 11,942.00 0.36 4,241.80 0.43 5,174.99 0.02 238.84 7 3
5 Cofraje fundatii continue, cuzineti mp 339.00 11.99 4,063.93 14.63 4,958.00 0.6 203.4 7 3
Turnare beton armat - diafragme, stalpi, 4 fierari
6 mc 167.00 14.39 2,402.40 17.55 2,930.92 0.9 150.3 25 1
grinzi, placi 5
STRUCTURA
7 Montare armatura kg 24,823.00 0.36 8,817.13 0.43 10,756.90 0.03 744.69 20 4 dulgheri
8 Cofraje stalpi (300); grinzi (540); placi (420) mp 1,260.00 13.90 17,510.47 16.95 21,362.78 1 1260 25 5
TOTAL VALOARE 41,271.99 50,351.83
TOTAL CANT.
BETON mc 400.86
ARMATURA kg 36,765.00
COFRAJ mp 1,599.00

intocmnit ing. Opris Sorin


STATIE CARBURANTI - STRUCTURA - extras manopera NECESAR RESURSE
Pret unitar Valoare cu Durata
Pret unitar Valoare Norma
Nr. cu recap. recap. Ore exec. Necesar
Deviz Articol U.M. Cant. (RON (RON Timp Calificare
Crt. (RON fara (RON fara necesare cf grafic personal
fara TVA) fara TVA) [ore/UM]
TVA) TVA) (zile)
Turnare beton simplu in fundatii continue -
1 mc 20.40 12.43 253.61 15.17 309.41 0.6 12.24 1 1
bloc de fundare 2 fierari
2 Turnare beton armat in cuzineti si grinzi mc 102.00 13.81 1,408.46 16.85 1,718.32 0.6 61.2 2 3 2
INFRASTRUCTURA
3 Turnare beton armat in placa cota 0.00 mc 60.16 25.80 1,551.91 31.47 1,893.33 0.9 54.144 2 3 dulgheri
4 Montare armatura kg 8,221.00 0.36 2,920.10 0.43 3,562.52 0.02 164.42 5 3
5 Cofraje fundatii continue, cuzineti mp 180.00 11.99 2,157.84 14.63 2,632.56 0.6 108 5 2
Turnare beton armat - diafragme, stalpi,
6 mc 32.36 14.39 465.52 17.55 567.93 0.9 29.124 15 0 2 fierari
grinzi, placi
2
7 STRUCTURA Montare armatura kg 4,231.74 0.36 1,503.11 0.43 1,833.80 0.03 126.9522 7 2
dulgheri
Cofraje stalpi (2,316); grinzi (1,480); placi
8 mp 241.20 13.90 3,352.00 16.95 4,089.45 1 241.2 15 2
(2,228)
TOTAL VALOARE 13,612.56 16,607.32
TOTAL CANT.
BETON mc 214.92
ARMATURA kg 12,452.74
COFRAJ mp 421.20

intocmnit: ing. Opris Sorin


Pa

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 2.11 Alimentare cu apa
STADIUL FIZIC: 02 Bazin incendiu
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -
SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
TUR10 BAZIN INCENDIU buc 1.00000 28,178.90
material: 18,606.36
manopera: 8,337.00
utilaj: 1,064.79
transport: 170.74
.1 TSC01A1 SCARIFICAREA MECANICA A 100 mp 1.00000 101.12
TERENULUI,CU SCARIFICATOR PE material: 0.00
TRACTOR 81-180 CP PE ADANCIMEA DE 30
CM TEREN CATG 3. manopera: 0.00
utilaj: 101.12
transport: 0.00
.2 TSC02B1 SAPATURA MECANICA CU EXCAVATOR PE 100 mc 5.00000 152.25
PNEURI DE 0.21-0.39 MC,CU COMANDA material: 0.00
HIDRAULICA,IN :...PAMANT CU UMIDITATE
NATURALA DESCARCARE IN DEPOZIT manopera: 0.00
TEREN CATG 2 utilaj: 152.25
transport: 0.00
.3 TSA01C1 SAP. MAN. IN SPATII INTINSE IN PAM. CU mc 75.00000 2.59
UMID. NAT. ARUNC. IN DEPOZ. SAU VEHIC material: 0.00
LA H<0.6 M T. TARE
manopera: 2.59
utilaj: 0.00
transport: 0.00
.4 TSE01B1 NIVELAREA MANUALA A TERENURILOR SI 100 mp 1.00000 75.51
PLATFORMELOR,CU DENIVELARI DE 10-20 material: 0.00
CM,IN TEREN MIJLOCIU
manopera: 75.51
utilaj: 0.00
transport: 0.00
.5 TSD04B1 COMPACTAREA CU MAI. DE MANA A mc 8.00000 2.74
UMPLUT. EXECUT. PE STRAT. CU UDAREA material: 0.00
FIEC. STRAT DE 10 CM GROS. T. COEZIV
manopera: 2.74
utilaj: 0.00
transport: 0.00
.6 TRI1AA01C1 INCARCAREA MATERIALELOR, GRUPA A- tona 18.00000 3.83
GRELE SI MARUNTE,PRIN ARUNCARE material: 0.00
RAMPA SAU TEREN-AUTO CATEG.1
manopera: 1.08
utilaj: 2.75
RAMPA SAU TEREN-AUTO CATEG.1

transport: 0.00
.7 TRA01A10P TRANSPORT RUTIER AL PAMANTULUI SAU tona 171.60000 0.31
MOLOZULUI CU AUTOBASCULANTA material: 0.04
DIST=10KM
manopera: 0.00
utilaj: 0.00
transport: 0.28
.8 TSD04D1 COMPACTAREA CU MAI. DE MANA A mc 495.00000 2.74
UMPLUT. EXECUT. PE STRAT. CU UDAREA material: 0.00
FIEC. STRAT DE 20 CM GROS. T. COEZIV
manopera: 2.74
utilaj: 0.00
transport: 0.00
.9 TSA24A1 EPUIZAREA MECANICA A APELOR DIN ora 20.00000 8.29
SAPATURI,IN TEREN CU INFILTRATII material: 0.51
PUTERNICE DE APA,EXECUTATE
CU:...MOTOPOMPA DE APA 6.6-12 KW (9-16 manopera: 2.16
CP) utilaj: 5.62
transport: 0.00
.10 CA01B1 TURNAREA BETONULUI SIMPLU N mc 8.40000 3.34
FUNDATII CONTINUE, IZOLATE, SOCLURI material: 0.00
CU VOLUM PESTE 3 MC, PRECUM SI N
ZIDURI DE SPRIJIN manopera: 3.11
utilaj: 0.22
transport: 0.00
.11 CZ0104A1 PREPRARE BETON MARCA B 100 CU mc 8.40000 33.33
BALAST, CU GRANULATIA <31 MM, material: 33.33
PREPARAT CU CIMENT F 25 N INSTALATII
CENTRALIZATE manopera: 0.00
utilaj: 0.00
transport: 0.00
.12 CB02A1 COFRAJE PT. BETON N ELEVATIE, DIN mp 480.00000 6.81
PANOURI REFOL.DIN SCNDURI LA ZIDURI material: 4.12
DREPTE INCL. SPRIJINIRILE 0-3M.
manopera: 2.70
utilaj: 0.00
transport: 0.00
.13 CC02B1 MONTAREA ARMAT. LA CONSTR. H< 35 M kg 12,000.00000 0.09
DIN BARE D< 12 MM, N PERETI SI material: 0.01
DIAFRAGME CU DIST. DIN PLASTIC
manopera: 0.08
utilaj: 0.00
transport: 0.00
.14 CZ0301B1 CONFECT. ARMAT. FASONARE BARE PT. kg 12,000.00000 0.56
FUNDATII IZOL. CONTINUI SI RADIERE, N material: 0.56
ATEL. CENT OB 37, D= 10-16 MM ;
manopera: 0.00
utilaj: 0.00
transport: 0.00
.15 CA02A TURNAREA BETONULUI ARMAT IN mc 120.00000 3.34
1 ELEMENTELE CONSTRUCTIILOR, material: 0.00
EXCLUSIV CELE EXECUTATE IN COFRAJE
GLISANTE IN FUNDATII IZOLATE CU manopera: 3.11
VOLUM PNA LA 3 M3 INCLUSIV utilaj: 0.22
transport: 0.00

.16 CZ0109A1 PREPARARE BETON B 400, AGREGATE mc 120.00000 43.48


GRELE <7 MM, CIMENT P 45 IN ELEM. material: 43.48
SPEC. MONOLITIZARI INST.
CENTRALIZATE manopera: 0.00
utilaj: 0.00
transport: 0.00
.17 CB41B1 SUSTINERI DIN SCHELA METALICA, mp 84.00000 3.40
SARCINA 1000 DAN/MP, CU INALTIMEA DE material: 0.33
3 SI 6 M , LA PARTER
manopera: 3.06
utilaj: 0.00
transport: 0.00
.18 CB47C1 MONTAREA SI DEMONTAREA SCHELEI mp 84.00000 0.84
MET. TUBULARE PT LUCRARI DE FINISAJE
LA TAVANE MONOLITIZ. PREF H<7 M
.18 CB47C1 MONTAREA SI DEMONTAREA SCHELEI mp
MET. TUBULARE PT LUCRARI DE FINISAJE material: 0.05
LA TAVANE MONOLITIZ. PREF H<7 M
manopera: 0.79
utilaj: 0.00
transport: 0.00
.19 CF12A1 TENCUIELI SPECIALE DE PROTECTIE mp 480.00000 8.95
IMPERMEABILE, LA CUVE, BAZINE, material: 2.44
REZERVOARE, ETC. PRESIUNEA APEI < 2
DAN/CMP manopera: 6.52
utilaj: 0.00
transport: 0.00
.20 RCSE01A AMORSAREA SUPRAFETELOR, mp 240.00000 0.97
PT.APLIC.HIDROIZ.HIDROFUGE, 2 material: 0.55
ST.SOL.BITUM.(BITUM
TAIAT),REP.BALCOANE/TERASE manopera: 0.37
utilaj: 0.05
transport: 0.00
.21 RPCE30A HIDROIZOLATIE DIN PASTA DE CIMENT CU mp 240.00000 10.02
POLIMERI APLICAT IN DOUA STRATURI DE material: 9.26
PASTA
manopera: 0.76
utilaj: 0.00
transport: 0.00
.22 CL20B1 MONTAREA CONFECTIILOR METALICE kg 450.00000 1.80
APARENTE: BALUSTRAZI, GRILE, material: 1.54
CHEPENG, OPRITORI, GRATARE
manopera: 0.26
utilaj: 0.00
transport: 0.00
.23 IZD02A1 CURATARE RUGINA CU PERIE SIRMA A tona 0.50000 43.15
PIESELOR METALICE GRINZI ZABRELE, material: 0.00
FERME, GRATARE
manopera: 43.15
utilaj: 0.00
transport: 0.00
.24 IZD03A1 VOPSIREA CU PENSULA DE MANA CU tona 0.50000 110.78
VOPSEA DE MINIU PE CONF SI CONF SI material: 9.38
CONSTR METAL DIN PROFILE, CU
GROSIMI 8 - 12MM manopera: 101.39
utilaj: 0.00
transport: 0.00
.25 IZD04A1 VOPSIRE CU PENSULA VOPSEA ULEI PE tona 0.50000 91.12
CONF SI CONSTR METAL PROFILE 8 - 12 material: 9.14
MM 2STRATURI
manopera: 81.98
utilaj: 0.00
transport: 0.00
.26 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 321.00000 0.38
MORTARULUI CU AUTOBETONIERA material: 0.00
DE...5,5MC DIST. =15KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
.27 TRA03A05 TRANSPORT RUTIER tona 12.50000 0.07
MATERIALE,SEMIFABRICATE CU material: 0.00
AUTOTRACTOR PE PNEURI CU REMORCA
PE DIST. 5 KM manopera: 0.00
utilaj: 0.00
transport: 0.07
procent material manopera utilaj transport
Cheltuieli directe: 18,606.36 8,337.00 1,064.79 170.74
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 1,317.25 0.00 0.00
Fond de risc 0,270 % 0.00 22.51 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 70.86 0.00 0.00
Somaj 0,500 % 0.00 41.69 0.00 0.00
Fond de garantare 0,250 % 0.00 20.84 0.00 0.00
Sanatate 5,200 % 0.00 433.52 0.00 0.00
Total Inclusiv Cheltuieli Directe: 18,606.36 10,243.67 1,064.79 170.74
Cheltuieli indirecte 3,250 % 604.71 332.92 34.61 5.55
Total Inclusiv Cheltuieli indirecte: 19,211.07 10,576.59 1,099.40 176.29
Profit 2,000 % 384.22 211.53 21.99 3.53
Total Inclusiv Profit: 19,595.29 10,788.13 1,121.39 179.81
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:

Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
28,178.90
18,606.36
8,337.00
1,064.79
170.74
101.12
0.00
0.00
101.12
0.00
761.24
0.00
0.00
761.24
0.00
194.16
0.00
194.16
0.00
0.00
75.51
0.00
75.51
0.00
0.00
21.96
0.04
21.92
0.00
0.00
68.97
0.00
19.42
49.55
0.00
53.41
6.17
0.00
0.00
47.24
1,358.52
2.34
1,356.19
0.00
0.00
165.75
10.25
43.15
112.36
0.00
28.02
0.04
26.09
1.89
0.00
279.97
279.97
0.00
0.00
0.00
3,270.76
1,976.37
1,294.38
0.00
0.00
1,109.33
125.60
983.73
0.00
0.00
6,727.28
6,727.28
0.00
0.00
0.00
400.31
0.57
372.78
26.97
0.00

5,217.31
5,217.31
0.00
0.00
0.00
285.30
27.98
257.32
0.00
0.00
70.39
4.25
66.14
0.00
0.00
4,297.67
1,170.45
3,127.23
0.00
0.00
232.17
132.48
88.02
11.67
0.00
2,404.07
2,222.85
181.21
0.00
0.00
809.66
693.16
116.49
0.00
0.00
21.57
0.00
21.57
0.00
0.00
55.39
4.69
50.70
0.00
0.00
45.56
4.57
40.99
0.00
0.00
122.63
0.00
0.00
0.00
122.63
0.87
0.00
0.00
0.00
0.87
total
28,178.90

1,317.25
22.51
70.86
41.69
20.84
433.52
30,085.57
977.78
31,063.35
621.27
31,684.62
31,684.62
7,604.31
39,288.92
OBIECTIV: AUTOBAZA TURSIB SA SIBIU
OBIECTUL: 2.12 Canalizare
STADIUL FIZIC: 02 Bazin de retentie
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANC

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
TUR9 BAZIN RETENTIE buc 2.00000 41,169.12
material: 26,126.43
manopera: 12,673.85
utilaj: 2,104.71
transport: 264.13
.1 TSC01A1 SCARIFICAREA MECANICA A 100 mp 4.00000 101.12
TERENULUI,CU SCARIFICATOR PE material: 0.00
TRACTOR 81-180 CP PE ADANCIMEA DE 30
CM TEREN CATG 3. manopera: 0.00
utilaj: 101.12
transport: 0.00
.2 TSC02B1 SAPATURA MECANICA CU EXCAVATOR PE 100 mc 20.00000 152.25
PNEURI DE 0.21-0.39 MC,CU COMANDA material: 0.00
HIDRAULICA,IN :...PAMANT CU UMIDITATE
NATURALA DESCARCARE IN DEPOZIT manopera: 0.00
TEREN CATG 2 utilaj: 152.25
transport: 0.00
.3 TSA01C1 SAP. MAN. IN SPATII INTINSE IN PAM. CU mc 300.00000 2.59
UMID. NAT. ARUNC. IN DEPOZ. SAU VEHIC material: 0.00
LA H<0.6 M T. TARE
manopera: 2.59
utilaj: 0.00
transport: 0.00
.4 TSE01B1 NIVELAREA MANUALA A TERENURILOR SI 100 mp 4.00000 75.51
PLATFORMELOR,CU DENIVELARI DE 10-20 material: 0.00
CM,IN TEREN MIJLOCIU
manopera: 75.51
utilaj: 0.00
transport: 0.00
.5 TSD04B1 COMPACTAREA CU MAI. DE MANA A mc 32.00000 2.74
UMPLUT. EXECUT. PE STRAT. CU UDAREA material: 0.00
FIEC. STRAT DE 10 CM GROS. T. COEZIV
manopera: 2.74
utilaj: 0.00
transport: 0.00
.6 TRI1AA01C1 INCARCAREA MATERIALELOR, GRUPA A- tona 72.00000 3.83
GRELE SI MARUNTE,PRIN ARUNCARE material: 0.00
RAMPA SAU TEREN-AUTO CATEG.1
manopera: 1.08
utilaj: 2.75
RAMPA SAU TEREN-AUTO CATEG.1

transport: 0.00
.7 TRA01A10P TRANSPORT RUTIER AL PAMANTULUI SAU tona 686.40000 0.31
MOLOZULUI CU AUTOBASCULANTA material: 0.04
DIST=10 KM
manopera: 0.00
utilaj: 0.00
transport: 0.28
.8 TSD04D1 COMPACTAREA CU MAI. DE MANA A mc 1,980.00000 2.74
UMPLUT. EXECUT. PE STRAT. CU UDAREA material: 0.00
FIEC. STRAT DE 20 CM GROS. T. COEZIV
manopera: 2.74
utilaj: 0.00
transport: 0.00
.9 TSA24A1 EPUIZAREA MECANICA A APELOR DIN ora 80.00000 8.29
SAPATURI,IN TEREN CU INFILTRATII material: 0.51
PUTERNICE DE APA,EXECUTATE
CU:...MOTOPOMPA DE APA 6.6-12 KW (9-16 manopera: 2.16
CP) utilaj: 5.62
transport: 0.00
.10 CA01B1 TURNAREA BETONULUI SIMPLU N mc 24.00000 3.34
FUNDATII CONTINUE, IZOLATE, SOCLURI material: 0.00
CU VOLUM PESTE 3 MC, PRECUM SI N
ZIDURI DE SPRIJIN manopera: 3.11
utilaj: 0.22
transport: 0.00
.11 CZ0104A1 PREPRARE BETON MARCA B 100 CU mc 24.00000 33.33
BALAST, CU GRANULATIA <31 MM, material: 33.33
PREPARAT CU CIMENT F 25 N INSTALATII
CENTRALIZATE manopera: 0.00
utilaj: 0.00
transport: 0.00
.12 CB02A1 COFRAJE PT. BETON N ELEVATIE, DIN mp 1,360.00000 6.81
PANOURI REFOL.DIN SCNDURI LA ZIDURI material: 4.12
DREPTE INCL. SPRIJINIRILE 0-3M.
manopera: 2.70
utilaj: 0.00
transport: 0.00
.13 CC02B1 MONTAREA ARMAT. LA CONSTR. H< 35 M kg 33,280.00000 0.09
DIN BARE D< 12 MM, N PERETI SI material: 0.01
DIAFRAGME CU DIST. DIN PLASTIC
manopera: 0.08
utilaj: 0.00
transport: 0.00
.14 CZ0301B1 CONFECT. ARMAT. FASONARE BARE PT. kg 33,280.00000 0.56
FUNDATII IZOL. CONTINUI SI RADIERE, N material: 0.56
ATEL. CENT OB 37, D= 10-16 MM ;
manopera: 0.00
utilaj: 0.00
transport: 0.00
.15 CA02A1 TURNAREA BETONULUI ARMAT IN mc 328.80000 3.34
ELEMENTELE CONSTRUCTIILOR, material: 0.00
EXCLUSIV CELE EXECUTATE IN COFRAJE
GLISANTE IN FUNDATII IZOLATE CU manopera: 3.11
VOLUM PNA LA 3 M3 INCLUSIV utilaj: 0.22
transport: 0.00
.16 CZ0109A1 PREPARARE BETON B 400, AGREGATE mc 328.80000 43.48
GRELE <7 MM, CIMENT P 45 IN ELEM. material: 43.48
SPEC. MONOLITIZARI INST.
CENTRALIZATE manopera: 0.00
utilaj: 0.00
transport: 0.00
.17 CB41B1 SUSTINERI DIN SCHELA METALICA, mp 200.00000 3.40
SARCINA 1000 DAN/MP, CU INALTIMEA DE material: 0.33
3 SI 6 M , LA PARTER
manopera: 3.06
utilaj: 0.00
transport: 0.00
.18 CB47C1 MONTAREA SI DEMONTAREA SCHELEI mp 200.00000 0.84
MET. TUBULARE PT LUCRARI DE FINISAJE material: 0.05
LA TAVANE MONOLITIZ. PREF H<7 M
.18 CB47C1 MONTAREA SI DEMONTAREA SCHELEI mp
MET. TUBULARE PT LUCRARI DE FINISAJE
LA TAVANE MONOLITIZ. PREF H<7 M
manopera: 0.79
utilaj: 0.00
transport: 0.00
.19 CF12A1 TENCUIELI SPECIALE DE PROTECTIE mp 1,360.00000 8.95
IMPERMEABILE, LA CUVE, BAZINE, material: 2.44
REZERVOARE, ETC. PRESIUNEA APEI < 2
DAN/CMP manopera: 6.52
utilaj: 0.00
transport: 0.00
.20 RCSE01A AMORSAREA SUPRAFETELOR, mp 680.00000 0.97
PT.APLIC.HIDROIZ.HIDROFUGE, 2 material: 0.55
ST.SOL.BITUM.(BITUM
TAIAT),REP.BALCOANE/TERASE manopera: 0.37
utilaj: 0.05
transport: 0.00
.21 RPCE30A HIDROIZOLATIE DIN PASTA DE CIMENT CU mp 680.00000 10.02
POLIMERI APLICAT IN DOUA STRATURI DE material: 9.26
PASTA
manopera: 0.76
utilaj: 0.00
transport: 0.00
.22 CL20B1 MONTAREA CONFECTIILOR METALICE kg 1,700.00000 1.80
APARENTE: BALUSTRAZI, GRILE, material: 1.54
CHEPENG, OPRITORI, GRATARE
manopera: 0.26
utilaj: 0.00
transport: 0.00
.23 IZD02A1 CURATARE RUGINA CU PERIE SIRMA A tona 0.80000 43.15
PIESELOR METALICE GRINZI ZABRELE, material: 0.00
FERME, GRATARE
manopera: 43.15
utilaj: 0.00
transport: 0.00
.24 IZD03A1 VOPSIREA CU PENSULA DE MANA CU tona 0.80000 110.78
VOPSEA DE MINIU PE CONF SI CONF SI material: 9.38
CONSTR METAL DIN PROFILE, CU
GROSIMI 8 - 12MM manopera: 101.39
utilaj: 0.00
transport: 0.00
.25 IZD04A1 VOPSIRE CU PENSULA VOPSEA ULEI PE tona 0.80000 91.12
CONF SI CONSTR METAL PROFILE 8 - 12 material: 9.14
MM 2STRATURI
manopera: 81.98
utilaj: 0.00
transport: 0.00
.26 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 882.00000 0.38
MORTARULUI CU AUTOBETONIERA material: 0.00
DE...5,5MC DIST. =15KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
.27 TRA03A05 TRANSPORT RUTIER tona 34.00000 0.07
MATERIALE,SEMIFABRICATE CU material: 0.00
AUTOTRACTOR PE PNEURI CU REMORCA
PE DIST. 5 KM manopera: 0.00
utilaj: 0.00
transport: 0.07
TUR12 SEPARATOR HIDROCARBURI buc 2.00000 2,382.35
material: 158.28
manopera: 1,235.80
utilaj: 715.48
transport: 272.79
.1 TSC01A1 SCARIFICAREA MECANICA A 100 mp 2.00000 101.12
TERENULUI,CU SCARIFICATOR PE material: 0.00
TRACTOR 81-180 CP PE ADANCIMEA DE 30
CM TEREN CATG 3. manopera: 0.00
utilaj: 101.12
transport: 0.00
.2 TSC02B1 SAPATURA MECANICA CU EXCAVATOR PE 100 mc 8.00000 152.25
PNEURI DE 0.21-0.39 MC,CU COMANDA material: 0.00
HIDRAULICA,IN :...PAMANT CU UMIDITATE
NATURALA DESCARCARE IN DEPOZIT manopera: 0.00
TEREN CATG 2 utilaj: 152.25
transport: 0.00
.3 TSA01C1 SAP. MAN. IN SPATII INTINSE IN PAM. CU mc 120.00000 2.59
UMID. NAT. ARUNC. IN DEPOZ. SAU VEHIC material: 0.00
LA H<0.6 M T. TARE
manopera: 2.59
utilaj: 0.00
transport: 0.00
.4 TSE01B1 NIVELAREA MANUALA A TERENURILOR SI 100 mp 1.00000 75.51
PLATFORMELOR,CU DENIVELARI DE 10-20 material: 0.00
CM,IN TEREN MIJLOCIU
manopera: 75.51
utilaj: 0.00
transport: 0.00
.5 TSD04B1 COMPACTAREA CU MAI. DE MANA A mc 16.00000 2.74
UMPLUT. EXECUT. PE STRAT. CU UDAREA material: 0.00
FIEC. STRAT DE 10 CM GROS. T. COEZIV
manopera: 2.74
utilaj: 0.00
transport: 0.00
.6 TRI1AA01C1 INCARCAREA MATERIALELOR, GRUPA A- tona 8.00000 1.57
GRELE SI MARUNTE,PRIN ARUNCARE material: 0.00
RAMPA SAU TEREN-AUTO CATEG.1
manopera: 0.43
utilaj: 1.14
transport: 0.00
.7 TRA01A10P TRANSPORT RUTIER AL PAMANTULUI SAU tona 200.00000 0.31
MOLOZULUI CU AUTOBASCULANTA material: 0.04
manopera: 0.00
utilaj: 0.00
transport: 0.28
.8 TSD04D1 COMPACTAREA CU MAI. DE MANA A mc 720.00000 2.74
UMPLUT. EXECUT. PE STRAT. CU UDAREA material: 0.00
FIEC. STRAT DE 20 CM GROS. T. COEZIV
manopera: 2.74
utilaj: 0.00
transport: 0.00
.9 CA01B1 TURNAREA BETONULUI SIMPLU N mc 7.20000 3.34
FUNDATII CONTINUE, IZOLATE, SOCLURI material: 0.00
CU VOLUM PESTE 3 MC, PRECUM SI N
ZIDURI DE SPRIJIN manopera: 3.11
utilaj: 0.22
transport: 0.00
.10 CZ0104A1 PREPRARE BETON MARCA B 100 CU mc 7.20000 33.33
BALAST, CU GRANULATIA <31 MM, material: 33.33
PREPARAT CU CIMENT F 25 N INSTALATII
CENTRALIZATE manopera: 0.00
utilaj: 0.00
transport: 0.00
.11 CB02A1 COFRAJE PT. BETON N ELEVATIE, DIN mp 16.00000 6.81
PANOURI REFOL.DIN SCNDURI LA ZIDURI material: 4.12
DREPTE INCL. SPRIJINIRILE 0-3M.
manopera: 2.70
utilaj: 0.00
transport: 0.00
.12 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 1,284.00000 0.38
MORTARULUI CU AUTOBETONIERA material: 0.00
DE...5,5MC DIST. =15KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
procent material manopera utilaj transport
Cheltuieli directe: 52,793.65 27,819.31 5,640.39 1,073.84
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 4,395.45 0.00 0.00
Fond de risc 0,270 % 0.00 75.11 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 236.46 0.00 0.00
Somaj 0,500 % 0.00 139.10 0.00 0.00
Fond de garantare 0,250 % 0.00 69.55 0.00 0.00
Sanatate 5,200 % 0.00 1,446.60 0.00 0.00
Total Inclusiv Cheltuieli Directe: 52,793.65 34,181.58 5,640.39 1,073.84
Cheltuieli indirecte 3,250 % 1,715,793.77 1,110.90 183.31 34.90
Total Inclusiv Cheltuieli indirecte: 1,768,587.42 35,292.49 5,823.70 1,108.74
Profit 2,000 % 35,371,748.48 705.85 116.47 22.17
Total Inclusiv Profit: 37,140,335.90 35,998.34 5,940.17 1,130.91
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

ECTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
82,338.25
52,252.86
25,347.71
4,209.42
528.27
404.49
0.00
0.00
404.49
0.00
3,044.94
0.00
0.00
3,044.94
0.00
776.63
0.00
776.63
0.00
0.00
302.02
0.00
302.02
0.00
0.00
87.82
0.15
87.67
0.00
0.00
275.87
0.00
77.66
198.20
0.00
213.65
24.68
0.01
0.00
188.95
5,434.10
9.34
5,424.76
0.00
0.00
663.01
40.99
172.58
449.44
0.00
80.06
0.11
74.56
5.39
0.00
799.93
799.93
0.00
0.00
0.00
9,267.14
5,599.73
3,667.42
0.00
0.00
3,076.55
348.34
2,728.21
0.00
0.00
18,656.99 33280 0.56 18657 0.00
18,656.99 kg PU valoare diferenta
0.00
0.00
0.00
1,096.86
1.55
1,021.42
73.89
0.00
14,295.43
14,295.43
0.00
0.00
0.00
679.28
66.61
612.67
0.00
0.00
167.60
10.11
157.48
0.00
0.00
12,176.74
3,316.26
8,860.48
0.00
0.00
657.81
375.36
249.38
33.06
0.00
6,811.52
6,298.08
513.44
0.00
0.00
3,058.70
2,618.61
440.09
0.00
0.00
34.52
0.00
34.52
0.00
0.00
88.62
7.51
81.11
0.00
0.00
72.89
7.31
65.58
0.00
0.00
336.94
0.00
0.00
0.00
336.94
2.37
0.00
0.00
0.00
2.37
4,764.70
316.56
2,471.60
1,430.97
545.57
202.25
0.00
0.00
202.25
0.00
1,217.98
0.00
0.00
1,217.98
0.00
310.65
0.00
310.65
0.00
0.00
75.51
0.00
75.51
0.00
0.00
43.91
0.08
43.84
0.00
0.00
12.58
0.00
3.45
9.12
0.00
62.25
7.19
0.00
0.00
55.06
1,976.04
3.40
1,972.64
0.00
0.00
24.02
0.03
22.37
1.62
0.00
239.98
239.98
0.00
0.00
0.00
109.03
65.88
43.15
0.00
0.00
490.52
0.00
0.00
0.00
490.52
total
87,327.19
4,395.45
75.11
236.46
139.10
69.55
1,446.60
93,689.46
1,717,122.88
1,810,812.35
35,372,592.98
37,183,405.33
37,183,405.33
8,924,017.28
46,107,422.60
OBIECTIV: AUTOBAZA TURSIB SA SIBIU
OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 03 Arhitectura - Pereti exteriori
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIAR

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CD05D2 ZIDARIE DIN CARAMIDA TIP GVP LA mc 59.00000 56.00
CONSTR.H<35M, FORMAT material: 45.98
290X240X188MM,CAL.1
manopera: 8.67
utilaj: 1.35
transport: 0.00
1.L CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 9.10987 18.88
M100-Z CU CIMENT M30 IN INSTALATII
CENTRALIZATE FARA ADAOS DE VAR

2 00102G01 TENCUIELI DECORAT EXTERIOARE mp 300.00000 2.04


material: 1.48
manopera: 0.56
utilaj: 0.00
transport: 0.00
3 00102H01 TENC PIATRA COLORATA PT SOCLURI CU mp 14.10000 4.32
AQUASTOP material: 3.63
manopera: 0.69
utilaj: 0.00
transport: 0.00
4 CK19A CONF SI MONTARE FERESTRE DIN mp 9.00000 6.47
ALUMINIU material: 0.00
manopera: 6.47
utilaj: 0.00
transport: 0.00
4.L 1002218 FERESTRE CU PROFILE DIN ALUMINIU mp 9.00000 198.56
5 CK21B USI DIN PROFIL AL.CU ARMAT.SI mp 10.00000 5.18
ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL.
manopera: 5.18
utilaj: 0.00
transport: 0.00
5.L 1002202 USA DIN AL CU FOI PLINE mp 10.00000 136.85
6 RCSI22A GLAFURI/COPERTINE TABLA ZN/AL. m 7.40000 7.84
(0.4MM,L.DESF.<30CM) MONT.ZID material: 0.00
CARAM./BETON, lST.C.BIT/FIBRA STICLA
manopera: 3.34
utilaj: 4.49
transport: 0.00
6.L 3641685 TABLA ZINCATA 52028 0,30X 650X1000 kg 7.40000 2.57
OL32-1N CAL. 1
7 CK19A CONF SI MONTARE FERESTRE DIN mp -1.32000 6.47
ALUMINIU conform clarificare material: 0.00
4744/02.10.2014
manopera: 6.47
utilaj: 0.00
transport: 0.00
7.L 1002218 FERESTRE CU PROFILE DIN ALUMINIU mp -1.32000 198.56
8 CK21B USI DIN PROFIL AL.CU ARMAT.SI mp -0.55000 5.18
ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL. conform clarificare
4744/02.10.2014 manopera: 5.18
utilaj: 0.00
transport: 0.00
8.L 1002202 USA DIN AL CU FOI PLINE mp -0.55000 136.85
procent material manopera utilaj transport
Cheltuieli directe: 6,217.89 813.05 112.81 0.00
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 128.46 0.00 0.00
Fond de risc 0,270 % 0.00 2.20 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 6.91 0.00 0.00
Somaj 0,500 % 0.00 4.07 0.00 0.00
Fond de garantare 0,250 % 0.00 2.03 0.00 0.00
Sanatate 5,200 % 0.00 42.28 0.00 0.00
Total Inclusiv Cheltuieli Directe: 6,217.89 998.99 112.81 0.00
Cheltuieli indirecte 3,250 % 202.08 32.47 3.67 0.00
Total Inclusiv Cheltuieli indirecte: 6,419.98 1,031.46 116.48 0.00
Profit 2,000 % 128.40 20.63 2.33 0.00
Total Inclusiv Profit: 6,548.37 1,052.09 118.80 0.00
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

ECTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
3,303.91
2,712.69
511.67
79.55
0.00
171.96

613.18
444.91
168.27
0.00
0.00
60.89
51.15
9.73
0.00
0.00
58.25
0.00
58.25
0.00
0.00
1,787.02
51.78
0.00
51.78
0.00
0.00
1,368.50
58.00
0.00
24.74
33.26
0.00
19.02
-8.54
0.00
-8.54
0.00
0.00
-262.10
-2.85
0.00
-2.85
0.00
0.00
-75.27
total
7,143.75

128.46
2.20
6.91
4.07
2.03
42.28
7,329.70
238.22
7,567.91
151.36
7,719.27
7,719.27
1,852.62
9,571.89
Pa

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 04 Arhitectura - Pereti interiori
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CD05D2 ZIDARIE DIN CARAMIDA TIP GVP LA mc 25.30000 56.00
CONSTR.H<35M, FORMAT material: 45.98
290X240X188MM,CAL.1
manopera: 8.67
utilaj: 1.35
transport: 0.00
1.L CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 3.90643 18.88
M100-Z CU CIMENT M30 IN INSTALATII
CENTRALIZATE FARA ADAOS DE VAR

2 CF01A1 TENCUIELI INTERIOARE,DRISCUITE,LA mp 238.10000 3.02


STILPI, PERETI EXECUTATE MANUAL PE material: 0.00
ZIDARIE,DE 2CM GROSIME
manopera: 2.70
utilaj: 0.32
transport: 0.00
2.L CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 4.76200 18.88
M100-Z CU CIMENT M30 IN INSTALATII
CENTRALIZATE FARA ADAOS DE VAR

3 CF10C1 GLET DE IPSOS APLICAT LA TENCUIELI mp 238.10000 1.83


INTERIOARE DRISCUITE material: 0.69
manopera: 1.12
utilaj: 0.02
transport: 0.00
4 QCD14C31 PER.GIPSC.-REZ.FOC\UMID-90MIN.- 10 mp 2.62500 114.05
2S.PL.l2.5+15MM GKFI+VATA material: 76.33
B.\MONT.CW100\D=60CM\GR.P=155MM\H.
MAX=5.00M manopera: 37.15
utilaj: 0.57
transport: 0.00
4.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 53.81250 2.39
12.5MM 1200/2000
4.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 53.81250 2.39
12.5MM 1200/2000
4.L 0006701 MACARA PLANSEU 0,5TF ora 0.39375 17.98

5 CD14A FIXAREA PROFILE DE COLT DE ALUMINU m 41.30000 1.81


asimilat material: 0.39
manopera: 1.42
utilaj: 0.00
transport: 0.00
6 CI06B1 PLACAJ FAIANTA CU PLACI ALBE CAL 1 mp 49.20000 6.36
FIXATE CU MORTA R DE CIMENT SI VAR,LA
INCAPERI CU SUPRAF >10MP
6 CI06B1 PLACAJ FAIANTA CU PLACI ALBE CAL 1 mp
FIXATE CU MORTA R DE CIMENT SI VAR,LA material: 1.98
INCAPERI CU SUPRAF >10MP
manopera: 4.06
utilaj: 0.32
transport: 0.00
6.L 2401777 FAIANTA ALBA DECOR MONOC M. DR. mp 51.66000 5.62
150Xl50X5,5 C. 1 5233

7 CK21B USI DIN MDF CU ACCESORII,UN CANAT, mp 4.83000 5.61


SUPR.TOC INTRE 7-15MP INCL.conform material: 0.00
clarificare 4829/08.10.2014
manopera: 5.61
utilaj: 0.00
transport: 0.00
7.L 1002214 USA DIN MDF mp 4.83000 49.36
8 CI18D MONTAREA PROFILELOR DE MUCHIE DIN m 31.50000 1.29
PVC LA FAIANTA asimi1at material: 0.00
manopera: 1.29
utilaj: 0.00
transport: 0.00
8.L 1090234 PROFIL PVC PLACAJE CERAMICE m 33.07500 1.88
PNW/10/250 ALB

9 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 208.05000 2.06


EXECUT.MAN-MEC. CU VINAROM PE GLET material: 0.34
DE IPSOS EXISTENT
manopera: 1.73
utilaj: 0.00
transport: 0.00
9.L 6104353 VOPSEA VINAROM ALBA V.108-210 kg 93.62250 1.39
STAS 7359-80

10 RCSM10C PLACAJ DIN PIATRA,GROS.<5CM,SUPRAF. mp 7.40000 22.96


PLANE,PERETI/STALPI, asimilat glafuri material: 2.15
placate cu granit
manopera: 20.82
utilaj: 0.00
transport: 0.00
10.L 2205748 PRAF DE PIATRA kg 2.36800 1.17
10.L 2202211 PLACI DIN GRANIT mp 7.54800 29.51
11 TRA01A10 TRANSPORTUL RUTIER AL tona 75.00000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.; 10 KM
manopera: 0.00
utilaj: 0.00
transport: 0.39
12 CK21B USI DIN MDF CU ACCESORII,UN CANAT, mp 0.84000 5.61
SUPR.TOC INTRE 7-15MP INCL.conform material: 0.00
clarificare 4744/02.10.2014
manopera: 5.61
utilaj: 0.00
transport: 0.00
12.L 1002214 USA DIN MDF mp 0.84000 49.36
procent material manopera utilaj transport
Cheltuieli directe: 3,136.18 2,070.13 139.94 29.49
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 327.08 0.00 0.00
Fond de risc 0,270 % 0.00 5.59 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 17.60 0.00 0.00
Somaj 0,500 % 0.00 10.35 0.00 0.00
Fond de garantare 0,250 % 0.00 5.18 0.00 0.00
Sanatate 5,200 % 0.00 107.65 0.00 0.00
Total Inclusiv Cheltuieli Directe: 3,136.18 2,543.57 139.94 29.49
Cheltuieli indirecte 3,250 % 101.93 82.67 4.55 0.96
Total Inclusiv Cheltuieli indirecte: 3,238.11 2,626.23 144.49 30.45
Profit 2,000 % 64.76 52.52 2.89 0.61
Total Inclusiv Profit: 3,302.87 2,678.76 147.38 31.06
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
1,416.76
1,163.24
219.41
34.11
0.00
73.74

719.17
0.06
642.07
77.05
0.00
89.89

435.14
163.76
267.10
4.28
0.00
299.39
200.38
97.52
1.50
0.00
128.79

128.79

7.08

74.77
15.96
58.80
0.00
0.00
312.77
97.31
199.54
15.92
0.00
290.22

27.09
0.00
27.09
0.00
0.00
238.41
40.77
0.00
40.77
0.00
0.00
62.06

429.39
70.33
359.06
0.00
0.00
130.44

169.93
15.87
154.05
0.00
0.00
2.77
222.71
29.49
0.00
0.00
0.00
29.49
4.71
0.00
4.71
0.00
0.00
41.46
total
5,375.74

327.08
5.59
17.60
10.35
5.18
107.65
5,849.18
190.10
6,039.28
120.79
6,160.07
6,160.07
1,478.42
7,638.48
Pag 1

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 05 Arhitectura - Pardoseli
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CI11C PLACAJE DIN PIATRA <5CM GROS.PE mp 65.00000 15.74
SUPR.PLANE, material: 2.15
manopera: 13.59
utilaj: 0.00
transport: 0.00
1.L 2205748 PRAF DE PIATRA kg 20.80000 1.17
1.L 2202211 PLACI DIN GRANIT mp 66.30000 29.51
1.L 0003831 Malaxor pentru adezivi ora 1.95000 11.24
2 CG16A PARDOSELI DIN GRESIE CERAMICA CU mp 12.30000 5.52
SUPRAFATA PLACILO R PANA LA 100 CMP material: 0.04
INCLUSIV, 5>16 MP
manopera: 5.16
utilaj: 0.32
transport: 0.00
2.L 6101337 CHIT DE CUTIT ALB 1522 C.101-2 STAS kg 5.41200 1.97
6592-80

2.L 6110524 ADEZIVI PULBERE CIMENT +LIANTI kg 51.66000 0.60


HIDRAULICI -KERABOND

2.L 2419322 PLACI GRESIE NEGLAZURATE NETEDE mp 12.91500 5.84


S 100X100X10 C1 55939

3 CG16A1 PLINTE DIN PLACI DE MARMURA m 54.60000 1.93


ORIZONTALE LA PERETI S material: 0.17
manopera: 1.68
utilaj: 0.08
transport: 0.00
3.L 2204284 PLINTE MARMURA RUSCHITA 1000X 8OX m 55.69200 6.74
20 MM
4 1100997 PROFILE ALUMINIU DE TRECERE m 5.70000 3.15
material: 3.15
manopera: 0.00
utilaj: 0.00
transport: 0.00
5 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp 77.20000 5.42
PREPARAT PE SUP RAF.ORIZ. material: 3.60
manopera: 1.73
utilaj: 0.05
transport: 0.05
6 RPCE12XB1 STRAT SUPORT SAU SAPA mp 26.00000 7.31
PROT.PT.HIDROIZ.CU MORTAR DE
CIM.GROS. 5 CM ARMAT CU PLASA STNB
4/100/100 MM
6 RPCE12XB1 STRAT SUPORT SAU SAPA mp
PROT.PT.HIDROIZ.CU MORTAR DE material: 4.96
CIM.GROS. 5 CM ARMAT CU PLASA STNB
4/100/100 MM manopera: 2.07
utilaj: 0.28
transport: 0.00
procent material manopera utilaj transport
Cheltuieli directe: 3,046.59 1,225.64 41.82 3.54
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 193.65 0.00 0.00
Fond de risc 0,270 % 0.00 3.31 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 10.42 0.00 0.00
Somaj 0,500 % 0.00 6.13 0.00 0.00
Fond de garantare 0,250 % 0.00 3.06 0.00 0.00
Sanatate 5,200 % 0.00 63.73 0.00 0.00
Total Inclusiv Cheltuieli Directe: 3,046.59 1,505.95 41.82 3.54
Cheltuieli indirecte 3,250 % 99.01 48.94 1.36 0.12
Total Inclusiv Cheltuieli indirecte: 3,145.60 1,554.89 43.18 3.65
Profit 2,000 % 62.91 31.10 0.86 0.07
Total Inclusiv Profit: 3,208.51 1,585.99 44.05 3.73
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

TIUNEA FINANCIARA

TOTALUL
(exclusiv
TVA)
-euro-
5=3x4
1,022.84
139.43
883.42
0.00
0.00
24.31
1,956.22
21.91
67.91
0.51
63.42
3.98
0.00
10.64

30.88

75.46

105.57
9.28
91.88
4.42
0.00
375.45

17.93
17.93
0.00
0.00
0.00
418.51
277.57
133.24
4.16
3.54
189.96
128.91
53.70
7.35
0.00
total
4,317.59

193.65
3.31
10.42
6.13
3.06
63.73
4,597.90
149.43
4,747.33
94.95
4,842.28
4,842.28
1,162.15
6,004.42
Pa

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 06Arhitectura - Tavane
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CF03A1 TENCUIELI INTERIOARE,DRISCUITE,LA mp 87.00000 3.02
STILPI, PERETI EXECUTATE MANUAL PE material: 0.00
ZIDARIE,DE 2CM GROSIME
manopera: 2.70
utilaj: 0.32
transport: 0.00
1.L CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 1.74000 18.88
M100-Z CU CIMENT M30 IN INSTALATII
CENTRALIZATE FARA ADAOS DE VAR

2 CF10C1 GLET DE IPSOS APLICAT LA TENCUIELI mp 87.00000 1.83


INTERIOARE DRISCUITE material: 0.69
manopera: 1.12
utilaj: 0.02
transport: 0.00
3 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 87.00000 2.06
EXECUT.MAN-MEC. CU VINAROM PE GLET material: 0.34
DE IPSOS EXISTENT
manopera: 1.73
utilaj: 0.00
transport: 0.00
3.L 6104353 VOPSEA VINAROM ALBA V.108-210 kg 39.15000 1.39
STAS 7359-80
4 TRA01A10 TRANSPORTUL RUTIER AL tona 6.20000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.; 10 KM
manopera: 0.00
utilaj: 0.00
transport: 0.39
procent material manopera utilaj transport
Cheltuieli directe: 176.66 482.35 29.72 2.44
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 76.21 0.00 0.00
Fond de risc 0,270 % 0.00 1.30 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 4.10 0.00 0.00
Somaj 0,500 % 0.00 2.41 0.00 0.00
Fond de garantare 0,250 % 0.00 1.21 0.00 0.00
Sanatate 5,200 % 0.00 25.08 0.00 0.00
Total Inclusiv Cheltuieli Directe: 176.66 592.67 29.72 2.44
Cheltuieli indirecte 3,250 % 5.74 19.26 0.97 0.08
Total Inclusiv Cheltuieli indirecte: 182.40 611.93 30.68 2.52
Profit 2,000 % 3.65 12.24 0.61 0.05
Total Inclusiv Profit: 186.05 624.17 31.30 2.57
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
262.78
0.02
234.61
28.15
0.00
32.84

159.00
59.84
97.60
1.56
0.00
179.56
29.41
150.15
0.00
0.00
54.55

2.44
0.00
0.00
0.00
2.44
total
691.16

76.21
1.30
4.10
2.41
1.21
25.08
801.48
26.05
827.53
16.55
844.08
844.08
202.58
1,046.65
P

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 07 Arhitectura - Scari,terase
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 DD03A FUNDATIE DIN BETON DE CIMENT LA mc 9.75000 8.24
STRAZI, ALEI SI PL ATFORME CAROSABILE material: 0.00
manopera: 6.67
utilaj: 1.57
transport: 0.00
1.L 2100983 BETON DE CIMENT CLASA C25/20 mc 10.04250 39.79
(BC25/B330)
2 ACE08A1 UMPLUTURA CU NISIP mc 9.75000 10.67
material: 9.88
manopera: 0.32
utilaj: 0.47
transport: 0.00
3 ACE08B1 UMPLUTURA CU PIETRIS mc 19.50000 11.86
material: 11.06
manopera: 0.80
utilaj: 0.00
transport: 0.00
4 RPCE34A1 UMPLEREA ROSTURILOR DINTRE m 59.00000 0.71
TROTOAR SI SOCLUL CLADI RII CU BITUM material: 0.43
TIP D
manopera: 0.28
utilaj: 0.00
transport: 0.00
4 TSD04B1 COMPACTAREA CU MAI.DE MINA A mc 29.25000 6.53
UMPLUT.EXECUT.PE STRAT.CU UDAREA material: 0.00
FIEC.STRAT DE 10CM GROS.T.COEZIV
manopera: 0.00
utilaj: 6.53
transport: 0.00
5 PE21F ROSTUIRE CU MASTIC BITUMIN. ADANC.4 m 25.00000 1.70
CM, RESTUL CU NISIP, LAT.ROST 1,5 CM material: 0.66
DALE BETON
manopera: 0.43
utilaj: 0.61
transport: 0.00
6 TE06A1 PLASA DE ARMATURA SUDATA TIP STNB mp 65.00000 1.31
D=4MM OCHIURILE 100X100 MM material: 1.05
manopera: 0.26
utilaj: 0.00
transport: 0.00
7 TRA01A15 TRANSPORTUL RUTIER AL tona 66.13000 0.59
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST. 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
8 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 24.40000 0.38
MORTARULUI CU AUTOBETONIERA material: 0.00
DE...5,5MC DIST. =15KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
procent material manopera utilaj transport
Cheltuieli directe: 822.23 127.87 226.18 48.26
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 20.20 0.00 0.00
Fond de risc 0,270 % 0.00 0.35 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 1.09 0.00 0.00
Somaj 0,500 % 0.00 0.64 0.00 0.00
Fond de garantare 0,250 % 0.00 0.32 0.00 0.00
Sanatate 5,200 % 0.00 6.65 0.00 0.00
Total Inclusiv Cheltuieli Directe: 822.23 157.12 226.18 48.26
Cheltuieli indirecte 3,250 % 26.72 5.11 7.35 1.57
Total Inclusiv Cheltuieli indirecte: 848.95 162.22 233.53 49.82
Profit 2,000 % 16.98 3.24 4.67 1.00
Total Inclusiv Profit: 865.93 165.47 238.20 50.82
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
80.38
0.05
64.99
15.34
0.00
399.62

104.04
96.33
3.16
4.55
0.00
231.21
215.64
15.56
0.00
0.00
42.00
25.45
16.55
0.00
0.00
191.08
0.00
0.00
191.08
0.00
42.61
16.61
10.79
15.21
0.00
85.34
68.52
16.83
0.00
0.00
38.93
0.00
0.00
0.00
38.93
9.32
0.00
0.00
0.00
9.32
total
1,224.53

20.20
0.35
1.09
0.64
0.32
6.65
1,253.78
40.75
1,294.53
25.89
1,320.42
1,320.42
316.90
1,637.32
Pag 1

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 08 Acoperis
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar TOTALUL


(exclusiv TVA) (exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro- -euro-
0 1 2 3 4 5=3x4
1 RPCI40A INVELITORI PANOURI PORTANTE mp 647.50000 2.62 1,693.69 387.56 mp inv. copertina
USOARE-TABLE PROFIL+MI EZ TERMOIZ- material: 0.00 0.00 106 mp inv. anexa
POLIURETAN EXPANDAT,MONT.PE PANE
METAL asimilat manopera: 2.48 1,606.38 54.611 mp pereti cota 3.00-5.10
utilaj: 0.13 87.30
transport: 0.00 0.00
2 1002247 PANOU TERMOIZOLANT ACOPERIS TIP mp 647.50000 26.41 17,102.73
SANDWICH material: 26.41 17,102.73
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 1002227 PIESA DE LEMN PT FIXAREA AGRAFELOR buc 390.00000 0.19 72.74
material: 0.19 72.74
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 1002228 AGRAFE METALICE PT FIXAREA buc 390.00000 0.19 72.74
SORTURILOR material: 0.19 72.74
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 RPCI30A1 GLAF.SI COPERT.DIN TB.ZN.MONT.PE m 195.00000 10.52 2,051.26
ZID.DE CARAM.CU T ELESCOPUL DIN material: 1.20 233.25
TB.CU GROS.0,4 CU LAT.DESF.SUB 30 *
manopera: 1.68 328.13
utilaj: 7.64 1,489.89
transport: 0.00 0.00
6 RPCI40A INVELITORI PANOURI PORTANTE mp 100.00000 2.62 261.57 79.44 mp
USOARE-TABLE PROFIL+MI EZ TERMOIZ- material: 0.00 0.00
POLIURETAN EXPANDAT,MONT.PE PANE
METAL manopera: 2.48 248.09
- rebord inchidere perirnetrala copertina utilaj: 0.13 13.48
transport: 0.00 0.00
7 1002247 PANOU TERMOIZOLANT ACOPERIS TIP mp 100.00000 26.41 2,641.35
SANDWICH material: 26.41 2,641.35
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8 100 Muncitor calificat ora 132.00000 2.16 284.76
material: 0.00 0.00
manopera: 2.16 284.76
utilaj: 0.00 0.00
transport: 0.00 0.00
9 TRA01A10 TRANSPORTUL RUTIER AL tona 0.70000 0.39 0.28
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00 0.00
AUTOBASCULANTA PE DIST.; 10 KM
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.39 0.28
10 CE05A1 INVELITORI DIN TABLA ZINCATA mp 361.10000 1.24 448.62
PROFILATA ONDUL SAU C UTATA FIXATE material: 0.63 228.40
CU SURUBURI AUTOFILETANTE
- panouri compozite aluminiu intrados manopera: 0.61 220.22
copertina ????? utilaj: 0.00 0.00
transport: 0.00 0.00
10.L 20012915 PANOU TABLA CUTATA TR85 0,75MM mp 400.82100 8.50 3,407.43
procent material manopera utilaj transport total
Cheltuieli directe: 23,758.64 2,687.58 1,590.67 0.28 28,037.17
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 424.64 0.00 0.00 424.64
Fond de risc 0,270 % 0.00 7.26 0.00 0.00 7.26
Concedii si indemnizatii 0,850 % 0.00 22.84 0.00 0.00 22.84
Somaj 0,500 % 0.00 13.44 0.00 0.00 13.44
Fond de garantare 0,250 % 0.00 6.72 0.00 0.00 6.72
Sanatate 5,200 % 0.00 139.75 0.00 0.00 139.75
Total Inclusiv Cheltuieli Directe: 23,758.64 3,302.23 1,590.67 0.28 28,651.82
Cheltuieli indirecte 3,250 % 772.16 107.32 51.70 0.01 931.18
Total Inclusiv Cheltuieli indirecte: 24,530.79 3,409.55 1,642.37 0.28 29,583.00
Profit 2,000 % 490.62 68.19 32.85 0.01 591.66
Total Inclusiv Profit: 25,021.41 3,477.74 1,675.22 0.29 30,174.66
TOTAL GENERAL (fara TVA): 30,174.66
TVA: 24% 7,241.92
TOTAL GENERAL: 37,416.58
Executant,

Director General,
P

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 09 Izolatii
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 00107B011 TERMOIZOLARE FATADE - DEKO THERM mp 58.80000 3.69
CU POLISTIREN EXT RUDAT CU ADEZIV material: 1.64
soclu
manopera: 2.05
utilaj: 0.00
transport: 0.00
1.L 110432 POLISTIREN EXTRUDAT 10 CM mp 59.38800 4.01
2 ZIZF26B1 TERMOSIST.PER:VATA MIN.BAZ.l20KG/MP, mp 239.70000 0.39
M.ADEZIV,FIXA TA CU DIBL.,ACOPER.CU M material: 0.00
ADEZ.ARMAT PLASA FIBR.STI
manopera: 0.39
utilaj: 0.00
transport: 0.00
2.L 9800630 PLACI VATA MIN. BAZALT- AL mp 251.68500 6.00
-10X60X100CM

2.L 7800091 DIBLU CU CUI METALIC PT. POLISTIREN buc 1,198.50000 0.11
8/60 X 115 MM

2.L 7800025 PLASA DE ARMARE DIN FIBRE DE STICLA mp 251.68500 0.90


160G-50 ML IU
3 IZG08A HIDROIZOLATIE TERASE SAU FUNDATII mp 58.80000 2.20
CLADIRI CU MEMBR ANA HIDROIZOLANTA material: 1.66
CU CRAMPOANE asimilat
manopera: 0.54
utilaj: 0.00
transport: 0.00
4 RPCE38A EXEC.HIDROIZOLATIEI LA RECE,CIMP mp 150.00000 0.04
CONTINU,2ST.MAT.A RM:GATA material: 0.00
IMPREGNAT,FARA ST.ACOP,S.ORIZ-
INCL.<20GR manopera: 0.02
utilaj: 0.02
transport: 0.00
4.L 2600432 MEMBRANE BITUMATE OXIDATE BITUBIT mp 336.00000 0.11
DAL L=1M
4.L 2600361 SUSPENSIE BITUM FILERIZAT-SUBIF S kg 1,050.00000 0.08
558

5 RCSH31D MONT./DEMONT.SCHELA MET.TUBULARA mp 200.00000 1.27


PT.LUCR.INT./EXT. ,H>7M, material: 0.15
INCL.MAT.PT.PLATFORMA,STREASINI,PLAS
A PROT. manopera: 0.40
utilaj: 0.73
transport: 0.00
6 TRA01A15 TRANSPORTUL RUTIER AL tona 1.85000 0.59
MATERIALELOR,SEMIFABRICATELO R CU
AUTOBASCULANTA PE DIST. 15 KM.
6 TRA01A15 TRANSPORTUL RUTIER AL tona
MATERIALELOR,SEMIFABRICATELO R CU material: 0.00
AUTOBASCULANTA PE DIST. 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
7 RPCE38A EXEC.HIDROIZOLATIEI LA RECE,CIMP mp 361.10000 3.09
CONTINU- asimilat Membrana PVC 1mm material: 0.95
-conform clarificare 4178/27.08.2014
manopera: 1.60
utilaj: 0.54
transport: 0.00
7.L 5206252 PVC MEMBRANE 1MM / MEMBRANA PVC mp 404.43200 4.20
1MM
procent material manopera utilaj transport
Cheltuieli directe: 4,495.60 905.15 341.94 1.09
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 143.01 0.00 0.00
Fond de risc 0,270 % 0.00 2.44 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 7.69 0.00 0.00
Somaj 0,500 % 0.00 4.53 0.00 0.00
Fond de garantare 0,250 % 0.00 2.26 0.00 0.00
Sanatate 5,200 % 0.00 47.07 0.00 0.00
Total Inclusiv Cheltuieli Directe: 4,495.60 1,112.16 341.94 1.09
Cheltuieli indirecte 3,250 % 146.11 36.15 11.11 0.04
Total Inclusiv Cheltuieli indirecte: 4,641.70 1,148.31 353.05 1.12
Profit 2,000 % 92.83 22.97 7.06 0.02
Total Inclusiv Profit: 4,734.54 1,171.27 360.11 1.15
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
217.13
96.63
120.51
0.00
0.00
238.09
92.55
0.00
92.55
0.00
0.00
1,510.11

134.66

226.23

129.10
97.38
31.71
0.00
0.00
5.93
0.00
3.24
2.70
0.00
37.75

82.58

254.10
29.03
79.08
146.00
0.00
1.09
0.00
0.00
0.00
1.09
1,115.83
344.51
578.07
193.24
0.00
1,698.61

total
5,743.78

143.01
2.44
7.69
4.53
2.26
47.07
5,950.79
193.40
6,144.19
122.88
6,267.07
6,267.07
1,504.10
7,771.17
P

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 412 STATIE CARBURANTI
STADIUL FIZIC: 10 Amenajare platforme
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 MED18 PLATFORMA DE BETON zona de alimentare mp 24.00000 7.55
material: 5.69
manopera: 1.26
utilaj: 0.30
transport: 0.29
1.1 TSA01A1 SAP.MAN.IN SPATII INTINSE IN PAM.CU mc 4.80000 1.12
UMID.NAT.ARUNC. IN DEPOZ.SAU material: 0.00
VEHIC.LA H<0,6M T.USOR
manopera: 1.12
utilaj: 0.00
transport: 0.00
1.2 TRA01A10P TRANSPORTUL RUTIER AL PAMINTULUI tona 8.64000 0.28
SAU MOLOZULUI CU AUTOBASCULANTA material: 0.00
DIST.=10 KM
manopera: 0.00
utilaj: 0.00
transport: 0.28
1.3 DA06A1 STRAT AGREG NAT(BALAST)CILINDR CU mc 1.20000 10.27
FUNCT REZIST FIL TRANT IZOL AERISIRE material: 4.77
ANTCAP CU ASTERNERE MANUALA
manopera: 0.07
utilaj: 5.42
transport: 0.00
1.4 TRA01A15 TRANSPORTUL RUTIER AL tona 2.04000 0.59
MATERIALELOR,SEMIFABRICATELO R CU material: 0.00
AUTOBASCULANTA PE DIST. 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
1.5 CA01A1 TURNARE BETON SIMPLU IN mc 3.60000 7.09
FUNDATII(CONTINUE,IZOLATE) SI material: 0.00
SOCLURI CU VOLUM <3MC
manopera: 6.86
utilaj: 0.22
transport: 0.00
1.6 2100969 BETON DE CIMENT B 250-BC20 STAS mc 3.60000 36.36
3622 material: 36.36
manopera: 0.00
utilaj: 0.00
transport: 0.00
1.7 TRA06A20 TRANSPORTUL RUTIER AL BETONULUI- tona 9.00000 0.38
MORTARULUI CU AUTOBETONIERA DE material: 0.00
5,5MC DIST. =20KM
1.7 TRA06A20 TRANSPORTUL RUTIER AL BETONULUI- tona
MORTARULUI CU AUTOBETONIERA DE
5,5MC DIST. =20KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
procent material manopera utilaj transport
Cheltuieli directe: 136.62 30.17 7.32 7.02
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 4.77 0.00 0.00
Fond de risc 0,270 % 0.00 0.08 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 0.26 0.00 0.00
Somaj 0,500 % 0.00 0.15 0.00 0.00
Fond de garantare 0,250 % 0.00 0.08 0.00 0.00
Sanatate 5,200 % 0.00 1.57 0.00 0.00
Total Inclusiv Cheltuieli Directe: 136.62 37.07 7.32 7.02
Cheltuieli indirecte 3,250 % 4.44 1.20 0.24 0.23
Total Inclusiv Cheltuieli indirecte: 141.07 38.27 7.56 7.25
Profit 2,000 % 2.82 0.77 0.15 0.14
Total Inclusiv Profit: 143.89 39.04 7.71 7.39
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
181.13
136.62
30.17
7.32
7.02
5.38
0.00
5.38
0.00
0.00
2.38
0.00
0.00
0.00
2.38
12.33
5.73
0.09
6.51
0.00
1.20
0.00
0.00
0.00
1.20
25.52
0.02
24.70
0.81
0.00
130.88
130.88
0.00
0.00
0.00
3.44
0.00
0.00
0.00
3.44
total
181.13

4.77
0.08
0.26
0.15
0.08
1.57
188.03
6.11
194.14
3.88
198.02
198.02
47.53
245.55
Pag

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 413 SPALATORIE
STADIUL FIZIC: 03 Arhitectura - Pereti exteriori
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 IZF03A MONTAJ PANOURI TERMOIZOLANTE TIP mp 1,068.00000 2.71
SANDWICH material: 0.00
manopera: 2.48
utilaj: 0.22
transport: 0.00
2 1002246 PANOU TERMOIZOLANT TIP SANDWICH mp 1,068.00000 23.43
perete termoizolant 25 cm material: 23.43
manopera: 0.00
utilaj: 0.00
transport: 0.00
3 00102H01 TENC PIATRA COLORATA PT SOCLURI CU mp 30.00000 4.32
AQUASTOP material: 3.63
manopera: 0.69
utilaj: 0.00
transport: 0.00
4 CK23B FERESTRE MASE PLASTICE CU mp 77.25000 6.47
SUPR.TOC INTRE 1, 00 SI 2,5 MP material: 0.00
INCLUSIV
manopera: 6.47
utilaj: 0.00
transport: 0.00
4.L 6720358 FERESTRE DIN PROFILE PVC TIP REHAU mp 77.25000 86.55
S730 1C
5 CK25A USI PROFIL MASE mp 9.45000 8.12
PLASTICE,ARMATURI,ACCESORII,IN ZID material: 3.22
UN CANAT CU SUPR.TOC <7MP INCLUSIV
usa cu foi pline manopera: 4.90
utilaj: 0.00
transport: 0.00
5.L 6720287 USI PROFILE PVC TIP SCHNICKS 1 C mp 9.45000 107.57
6 CK21A CONF SI MONT USI EXT SECTIONALE DIN mp 36.00000 8.63
AL CU USA DE P ERSOANE INCORPORATA material: 0.00
manopera: 8.63
utilaj: 0.00
transport: 0.00
6.L 1002206 USI SECTIONALE DIN AL CU USA mp 36.00000 99.20
PERSOANE INCORPORATA

7 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp 36.00000 8.63


ACCESORII,UN CANAT, SUPR.TOC <7MP material: 0.00
INCL.
7 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp
ACCESORII,UN CANAT, SUPR.TOC <7MP
INCL.
manopera: 8.63
utilaj: 0.00
transport: 0.00
7.L 1002207 USI SECTIONALE DIN AL FARA USA mp 36.00000 73.39
PERSOANE INCORPORATA
8 CK26A GLAFURI MONTATE LA FERESTRE DIN ml 98.00000 9.93
MASE PLASTICE material: 5.73
manopera: 4.21
utilaj: 0.00
transport: 0.00
9 TRA01A10 TRANSPORTUL RUTIER AL tona 21.50000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.= 10 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.39
10 CK23B FERESTRE MASE PLASTICE CU mp -15.45000 6.47
SUPR.TOC INTRE 1, 00 SI 2,5 MP material: 0.00
INCLUSIV conform clarificare
4744/02.10.2014 manopera: 6.47
utilaj: 0.00
transport: 0.00
10.L 6720358 FERESTRE DIN PROFILE PVC TIP REHAU mp -15.45000 86.55
S730 1C
11 CK25A USI PROFIL MASE mp -1.89000 8.12
PLASTICE,ARMATURI,ACCESORII,IN ZID material: 3.22
UN CANAT CU SUPR.TOC <7MP INCLUSIV
usa cu foi pline manopera: 4.90
utilaj: 0.00
transport: 0.00
11.L 6720287 USI PROFILE PVC TIP SCHNICKS 1 C mp -1.89000 107.57

procent material manopera utilaj transport


Cheltuieli directe: 38,091.92 4,140.86 240.00 8.46
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 654.26 0.00 0.00
Fond de risc 0,270 % 0.00 11.18 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 35.20 0.00 0.00
Somaj 0,500 % 0.00 20.70 0.00 0.00
Fond de garantare 0,250 % 0.00 10.35 0.00 0.00
Sanatate 5,200 % 0.00 215.32 0.00 0.00
Total Inclusiv Cheltuieli Directe: 38,091.92 5,087.87 240.00 8.46
Cheltuieli indirecte 3,250 % 1,237.99 165.36 7.80 0.27
Total Inclusiv Cheltuieli indirecte: 39,329.91 5,253.23 247.80 8.73
Profit 2,000 % 786.60 105.06 4.96 0.17
Total Inclusiv Profit: 40,116.51 5,358.30 252.76 8.90
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

TIUNEA FINANCIARA

TOTALUL
(exclusiv
TVA)
-euro-
5=3x4
2,889.60
0.00
2,649.60
240.00
0.00
25,022.40
25,022.40
0.00
0.00
0.00
129.55
108.84
20.71
0.00
0.00
499.96
0.00
499.96
0.00
0.00
6,685.99

76.75
30.47
46.28
0.00
0.00
1,016.54
310.65
0.00
310.65
0.00
0.00
3,571.12

310.65
0.00
310.65
0.00
0.00
2,642.08

973.36
561.10
412.26
0.00
0.00
8.46
0.00
0.00
0.00
8.46
-99.99
0.00
-99.99
0.00
0.00
-1,337.20

-15.35
-6.09
-9.26
0.00
0.00
-203.31

total
42,481.24

654.26
11.18
35.20
20.70
10.35
215.32
43,428.25
1,411.42
44,839.67
896.79
45,736.46
45,736.46
10,976.75
56,713.22
Pag 1

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 413 SPALATORIE
STADIUL FIZIC: 04 Arhitectura - Pereti interiori
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 IZF03A MONTAJ PANOURI TERMOIZOLANTE TIP mp 340.50000 2.71
SANDWICH material: 0.00
manopera: 2.48
utilaj: 0.22
transport: 0.00
2 1002246 PANOU TERMOIZOLANT TIP SANDWICH mp 340.50000 23.43
grosime perete 25 cm material: 23.43
manopera: 0.00
utilaj: 0.00
transport: 0.00
3 QCD10A31 PERETI GIPSCARTON 2 STR.PL. 12.5 MM- 10 mp 2.25000 108.94
NORMALA GKB material: 71.22
\MONT.CW100\D=60CM\GR.P=150MM\H.MA
X=5.00M\W112 manopera: 37.15
utilaj: 0.57
transport: 0.00
3.L 8527015 PLACI GIPS-CARTON NORMALE GKB mp 92.25000 1.17
12.5MM 1200/2000
3.L 2606078 SALTEA VATA MINERALA SCO mp 22.50000 1.83
3000X1200X 60 55838/3

3.L 0006701 MACARA PLANSEU 0,5TF ora 0.33750 17.98


4 QCD14C31 PER.GIPSC.-REZ.FOC\UMID-90MIN.- 10 mp 1.12500 110.04
2S.PL.l2.5+15MM GKFI+VATA material: 72.32
B.\MONT.CW100\D=60CM\GR.P=155MM\H.
MAX=5.00M manopera: 37.15
utilaj: 0.57
transport: 0.00
4.L 8527015 PLACI GIPS-CARTON NORMALE GKB mp 23.06250 1.17
12.5MM 1200/2000
4.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 23.06250 2.39
12.5MM 1200/2000
4.L 0006701 MACARA PLANSEU 0,5TF ora 0.16875 17.98
5 QCD14C31 PER.GIPSC.-REZ.FOC\UMID-90MIN.- 10 mp 9.75000 114.05
2S.PL.l2.5+15MM GKFI+VATA material: 76.33
B.\MONT.CW100\D=60CM\GR.P=155MM\H.
MAX=5.00M manopera: 37.15
utilaj: 0.57
transport: 0.00
5.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 199.87500 2.39
12.5MM 1200/2000
5.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 199.87500 2.39
12.5MM 1200/2000

5.L 0006701 MACARA PLANSEU 0,5TF ora 1.46250 17.98


6 CF26B STRAT DE FINISAJ APLICAT MANUAL DE 3 mp 262.50000 2.08
CM GROSIME - GLET DE IPSOS material: 1.11
manopera: 0.97
utilaj: 0.00
transport: 0.00
7 CD14A FIXAREA PROFILE DE COLT DE ALUMINU m 352.50000 0.42
asimilat material: 0.38
manopera: 0.04
utilaj: 0.00
transport: 0.00
8 CI18D MONTAREA PROFILELOR DE MUCHIE DIN m 42.00000 1.29
PVC LA FAIANTA asimilat material: 0.00
manopera: 1.29
utilaj: 0.00
transport: 0.00
8.L 1090234 PROFIL PVC PLACAJE CERAMICE m 44.10000 1.88
PNW/10/250 ALB

9 00106D011 PLACARE PERETI,STALPI,GRINZI mp 84.90000 8.04


SUPR.PLANE CU FAIANTA CU ADEZIV material: 0.09
"DEKOFIX Cl" +CHIT ROST
manopera: 7.68
utilaj: 0.27
transport: 0.00
9.L 7301 BOB ELEVATOR MOBIL, CU ora 1.69800 17.98
ELECTROMOTOR DE 4,5 KW
9.L 7318732 DISTANTIERI DE ROST DIN PVC PTR. buc 1,698.00000 0.01
PLACAJE MODEL M1
9.L 6110520 ADEZIVI PLACARI PERETI,TAPETE- kg 199.51500 0.60
ADESILEX MT 32
9.L 2402147 FAIANTA ALBA DECOR MONOC 2 M. ROT mp 89.14500 5.62
150X 75X5,5 C. 2 5233
10 CK25A USI PROFIL MASE mp 11.80000 8.12
PLASTICE,ARMATURI,ACCESORII,IN ZID material: 3.22
UN CANAT CU SUPR.TOC <7MP INCLUSIV
manopera: 4.90
utilaj: 0.00
transport: 0.00
10.L 1002230 USA PROFILE PVC CU GRILA DE mp 11.80000 112.16
VENTILARE
11 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 328.20000 1.29
EXECUT.MAN-MEC. CU VINAROM PE GLET material: 0.30
DE IPSOS EXISTENT
manopera: 0.99
utilaj: 0.00
transport: 0.00
11.L 6104353 VOPSEA VINAROM ALBA V.108-210 kg 147.69000 1.39
STAS 7359-80

12 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 534.00000 1.33


EXECUT.MAN-MEC. CU VOPSEA PE BAZA material: 0.34
DE ULEI la spatii umede
manopera: 0.99
utilaj: 0.00
transport: 0.00
12.L 6103206 VOPSEA PE BAZA DE ULEI DE CALITATE kg 240.30000 1.39
SUPERIOARA

13 TRA01A10 TRANSPORTUL RUTIER AL tona 8.50000 0.39


MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.; 10 KM
manopera: 0.00
MATERIALELOR,SEMIFABRICATELOR CU
AUTOBASCULANTA PE DIST.; 10 KM

utilaj: 0.00
transport: 0.39
14 CK25A USI PROFIL MASE mp -11.80000 8.12
PLASTICE,ARMATURI,ACCESORII,IN ZID material: 3.22
UN CANAT CU SUPR.TOC <7MP INCLUSIV
conform clarificare 4744/02.10.2014 manopera: 4.90
utilaj: 0.00
transport: 0.00
14.L 1002230 USA PROFILE PVC CU GRILA DE mp -11.80000 112.16
VENTILARE
15 CK21B USI DIN MDF CU ACCESORII,UN CANAT, mp 17.43000 5.61
SUPR.TOC INTRE 7-15MP INCL.conform material: 0.00
clarificare 4744/02.10.2014
manopera: 5.61
utilaj: 0.00
transport: 0.00
15.L 1002214 MDF DOORS / USA DIN MDF mp 17.43000 49.36
procent material manopera utilaj transport
Cheltuieli directe: 12,976.45 3,262.14 172.83 3.34
Recapi AUTO
tulatia:
CAS 15,800BAZA
% 0.00 515.42 0.00 0.00
Fond de risc 0,270SIBIU
% 0.00 8.81 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 27.73 0.00 0.00
Somaj 0,500 % 0.00 16.31 0.00 0.00
Fond de garantare 0,250 % 0.00 8.16 0.00 0.00
Sanatate 5,200 % 0.00 169.63 0.00 0.00
Total Inclusiv Cheltuieli Directe: 12,976.45 4,008.19 172.83 3.34
Cheltuieli indirecte 3,250 % 421.73 130.27 5.62 0.11
Total Inclusiv Cheltuieli indirecte: 13,398.19 4,138.45 178.44 3.45
Profit 2,000 % 267.96 82.77 3.57 0.07
Total Inclusiv Profit: 13,666.15 4,221.22 182.01 3.52
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

IUNEA FINANCIARA

TOTALUL
(exclusiv
TVA)
-euro-
5=3x4
921.26
0.00
844.75
76.52
0.00
7,977.65
7,977.65
0.00
0.00
0.00
245.12
160.25
83.58
1.29
0.00
107.80

41.11

6.07
123.79
81.36
41.79
0.64
0.00
26.95

55.19

3.03
1,112.03
744.26
362.20
5.57
0.00
478.35
478.35

26.29
547.13
292.29
254.83
0.00
0.00
147.50
132.29
15.21
0.00
0.00
54.36
0.00
54.36
0.00
0.00
82.75

682.76
7.84
652.03
22.89
0.00
30.53

11.45

119.26

500.81

95.83
38.05
57.79
0.00
0.00
1,323.46

422.77
97.07
325.69
0.00
0.00
205.77

710.43
180.51
529.92
0.00
0.00
334.80

3.34
0.00
0.00
0.00
3.34
-95.83
-38.05
-57.79
0.00
0.00
-1,323.46

97.76
0.00
97.76
0.00
0.00
860.34
total
16,414.76

515.42
8.81
27.73
16.31
8.16
169.63
17,160.81
557.73
17,718.53
354.37
18,072.91
18,072.91
4,337.50
22,410.40
Pag 1

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 413 SPALATORIE
STADIUL FIZIC: 05 Arhitectura - Pardoseli
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 TUR8 ELICOPTERIZARE PLACA mp 555.00000 2.22
material: 0.88
manopera: 0.02
utilaj: 1.32
transport: 0.00
1.1 110011 MASINA DE FINISAT BETON (ELICOPTER) ora 5.55000 132.20
material: 0.00
manopera: 0.00
utilaj: 132.20
transport: 0.00
1.2 100 Muncitor calificat ora 5.55000 2.16
material: 0.00
manopera: 2.16
utilaj: 0.00
transport: 0.00
1.3 3606790362 Quartz 4 kg/mp kg 2,220.00000 0.22
material: 0.22
manopera: 0.00
utilaj: 0.00
transport: 0.00
2 CG16A PARDOSELI DIN GRESIE CERAMICA CU mp 32.80000 5.52
SUPRAFATA PLACILO R PANA LA 100 CMP material: 0.04
INCLUSIV, 5>16 MP
manopera: 5.16
utilaj: 0.32
transport: 0.00
2.L 6101337 CHIT DE CUTIT ALB 1522 C.101-2 STAS kg 14.43200 1.97
6592-80

2.L 6110524 ADEZIVI PULBERE CIMENT +LIANTI kg 137.76000 0.60


HIDRAULICI -KERABOND

2.L 2419322 PLACI GRESIE NEGLAZURATE NETEDE mp 34.44000 5.84


S 100X100X10 C1 55939

3 CG16A1 PLINTE DIN PLACI DE MARMURA m 65.00000 1.93


ORIZONTALE LA PERETI S material: 0.17
manopera: 1.68
utilaj: 0.08
transport: 0.00
3.L 2204284 PLINTE MARMURA RUSCHITA 1000X 8OX m 66.30000 6.74
20 MM

4 1100997 PROFILE ALUMINIU DE TRECERE m 5.70000 3.15


material: 3.15
manopera: 0.00
utilaj: 0.00
transport: 0.00
5 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp 55.60000 5.42
PREPARAT PE SUP RAF.ORIZ. material: 3.60
manopera: 1.73
utilaj: 0.05
transport: 0.05
6 110432 POLISTIREN EXTRUDAT 10 CM sub placa mp 662.50000 4.01
material: 4.01
manopera: 0.00
utilaj: 0.00
transport: 0.00
7 100 Muncitor calificat ora 7.50000 2.16
material: 0.00
manopera: 2.16
utilaj: 0.00
transport: 0.00
8 DB26A MONT.RIGOLA PREFABRICATA CU GRATAR buc 19.00000 5.16
DIN FONTA asimilat material: 1.94
manopera: 3.21
utilaj: 0.00
transport: 0.00
9 1002232 RIGOLA PREFABR CU GRATAR DIN FONTA m 19.00000 114.90
CAROS 35X40 CM material: 114.90
manopera: 0.00
utilaj: 0.00
transport: 0.00
10 TRA01A10 TRANSPORTUL RUTIER AL tona 6.10000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.; 10 KM
manopera: 0.00
utilaj: 0.00
transport: 0.39
procent material manopera utilaj transport
Cheltuieli directe: 6,354.02 463.67 752.58 4.95
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 73.26 0.00 0.00
Fond de risc 0,270 % 0.00 1.25 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 3.94 0.00 0.00
Somaj 0,500 % 0.00 2.32 0.00 0.00
Fond de garantare 0,250 % 0.00 1.16 0.00 0.00
Sanatate 5,200 % 0.00 24.11 0.00 0.00
Total Inclusiv Cheltuieli Directe: 6,354.02 569.72 752.58 4.95
Cheltuieli indirecte 3,250 % 206.51 18.52 24.46 0.16
Total Inclusiv Cheltuieli indirecte: 6,560.53 588.23 777.04 5.11
Profit 2,000 % 131.21 11.76 15.54 0.10
Total Inclusiv Profit: 6,691.74 600.00 792.58 5.21
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

TIUNEA FINANCIARA

TOTALUL
(exclusiv
TVA)
-euro-
5=3x4
1,234.58
488.90
11.97
733.71
0.00
733.71
0.00
0.00
733.71
0.00
11.97
0.00
11.97
0.00
0.00
488.90
488.90
0.00
0.00
0.00
181.09
1.36
169.12
10.61
0.00
28.38

82.35

201.22

125.68
11.05
109.38
5.26
0.00
446.97

17.93
17.93
0.00
0.00
0.00
301.41
199.91
95.96
3.00
2.55
2,655.96
2,655.96
0.00
0.00
0.00
16.18
0.00
16.18
0.00
0.00
97.96
36.89
61.07
0.00
0.00
2,183.12
2,183.12
0.00
0.00
0.00
2.40
0.00
0.00
0.00
2.40
total
7,575.23

73.26
1.25
3.94
2.32
1.16
24.11
7,681.27
249.64
7,930.91
158.62
8,089.53
8,089.53
1,941.49
10,031.01
P

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 413 SPALATORIE
STADIUL FIZIC: 06 Arhitectura - Tavane
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CF03A1 TENCUIELI INTERIOARE,DRISCUITE,LA mp 662.50000 3.02
STILPI, PERETI EXECUTATE MANUAL PE material: 0.00
ZIDARIE,DE 2CM GROSIME
manopera: 2.70
utilaj: 0.32
transport: 0.00
1.L CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 13.25000 18.88
M100-Z CU CIMENT M30 IN INSTALATII
CENTRALIZATE FARA ADAOS DE VAR
2 CF10C1 GLET DE IPSOS APLICAT LA TENCUIELI mp 662.50000 1.83
INTERIOARE DRISCUITE material: 0.69
manopera: 1.12
utilaj: 0.02
transport: 0.00
3 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 565.25000 2.06
EXECUT.MAN-MEC. CU VINAROM PE GLET material: 0.34
DE IPSOS EXISTENT
manopera: 1.73
utilaj: 0.00
transport: 0.00
3.L 6104353 VOPSEA VINAROM ALBA V.108-210 kg 254.36250 1.39
STAS 7359-80
4 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 530.00000 1.33
EXECUT.MAN-MEC. CU VOPSEA PE BAZA material: 0.34
DE ULEI la spatii umede
manopera: 0.99
utilaj: 0.00
transport: 0.00
4.L 6103206 VOPSEA PE BAZA DE ULEI DE CALITATE kg 238.50000 1.39
SUPERIOARA
5 TRA01A10 TRANSPORTUL RUTIER AL tona 47.60000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.; 10 KM
manopera: 0.00
utilaj: 0.00
transport: 0.39
procent material manopera utilaj transport
Cheltuieli directe: 1,762.83 4,031.19 226.29 18.72
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 636.93 0.00 0.00
Fond de risc 0,270 % 0.00 10.88 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 34.27 0.00 0.00
Somaj 0,500 % 0.00 20.16 0.00 0.00
Fond de garantare 0,250 % 0.00 10.08 0.00 0.00
Sanatate 5,200 % 0.00 209.62 0.00 0.00
Total Inclusiv Cheltuieli Directe: 1,762.83 4,953.12 226.29 18.72
Cheltuieli indirecte 3,250 % 57.29 160.98 7.35 0.61
Total Inclusiv Cheltuieli indirecte: 1,820.12 5,114.10 233.65 19.33
Profit 2,000 % 36.40 102.28 4.67 0.39
Total Inclusiv Profit: 1,856.53 5,216.38 238.32 19.71
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
2,001.06
0.16
1,786.52
214.38
0.00
250.11

1,210.76
455.66
743.19
11.91
0.00
1,166.60
191.07
975.53
0.00
0.00
354.39

705.10
179.15
525.95
0.00
0.00
332.29

18.72
0.00
0.00
0.00
18.72
total
6,039.03

636.93
10.88
34.27
20.16
10.08
209.62
6,960.97
226.23
7,187.20
143.74
7,330.94
7,330.94
1,759.43
9,090.37
Pa

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 413 SPALATORIE
STADIUL FIZIC: 07 Arhitectura - Scari,terase
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 DD03A FUNDATIE DIN BETON DE CIMENT LA mc 18.00000 8.24
STRAZI, ALEI SI PL ATFORME CAROSABILE material: 0.00
manopera: 6.67
utilaj: 1.57
transport: 0.00
1.L 21000983 BETON DE CIMENT CLASA C25/20 mc 18.54000 39.79
2 TUR8 (BC25/B330)
ELICOPTERIZARE PLACI BETON TROTUAR mp 120.00000 1.34
material: 0.00
manopera: 0.02
utilaj: 1.32
transport: 0.00
2.1 110011 CONCRETE FINSHING MACHINE ora 1.20000 132.20
(TROWELLER) / MASINA DE FINISAT material: 0.00
BETON (ELICOPTER)
manopera: 0.00
utilaj: 132.20
transport: 0.00
2.2 100 SKILLED WORKER / Muncitor calificat ora 1.20000 2.16
material: 0.00
manopera: 2.16
utilaj: 0.00
transport: 0.00
3 ACE08A1 UMPLUTURA CU NISIP mc 24.00000 10.67
material: 9.88
manopera: 0.32
utilaj: 0.47
transport: 0.00
4 ACE08B1 UMPLUTURA CU PIETRIS mc 48.00000 11.86
material: 11.06
manopera: 0.80
utilaj: 0.00
transport: 0.00
5 RPCE34A1 UMPLEREA ROSTURILOR DINTRE m 120.00000 0.71
TROTOAR SI SOCLUL CLADI RII CU BITUM material: 0.43
TIP D
manopera: 0.28
utilaj: 0.00
transport: 0.00
6 TSD04B1 COMPACTAREA CU MAI.DE MINA A mc 72.00000 6.53
UMPLUT.EXECUT.PE STRAT.CU UDAREA
FIEC.STRAT DE 10CM GROS.T.COEZIV
6 TSD04B1 COMPACTAREA CU MAI.DE MINA A mc
UMPLUT.EXECUT.PE STRAT.CU UDAREA material: 0.00
FIEC.STRAT DE 10CM GROS.T.COEZIV
manopera: 0.00
utilaj: 6.53
transport: 0.00
7 PE21F ROSTUIRE CU MASTIC BITUMIN. ADANC.4 m 40.00000 1.70
CM, RESTUL CU NISIP, LAT.ROST 1,5 CM material: 0.66
DALE BETON
manopera: 0.43
utilaj: 0.61
transport: 0.00
8 TE06A1 PLASA DE ARMATURA SUDATA TIP STNB mp 120.00000 1.31
D=4MM OCHIURILE 100X100 MM material: 1.05
manopera: 0.26
utilaj: 0.00
transport: 0.00
9 TRA01A15 TRANSPORTUL RUTIER AL tona 163.00000 0.59
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST. 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
10 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 450.00000 0.38
MORTARULUI CU AUTOBETONIERA material: 0.00
DE...5,5MC DIST. =15KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
procent material manopera utilaj transport
Cheltuieli directe: 1,710.63 250.63 692.84 267.88
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 39.60 0.00 0.00
Fond de risc 0,270 % 0.00 0.68 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 2.13 0.00 0.00
Somaj 0,500 % 0.00 1.25 0.00 0.00
Fond de garantare 0,250 % 0.00 0.63 0.00 0.00
Sanatate 5,200 % 0.00 13.03 0.00 0.00
Total Inclusiv Cheltuieli Directe: 1,710.63 307.95 692.84 267.88
Cheltuieli indirecte 3,250 % 55.60 10.01 22.52 8.71
Total Inclusiv Cheltuieli indirecte: 1,766.23 317.96 715.36 276.58
Profit 2,000 % 35.32 6.36 14.31 5.53
Total Inclusiv Profit: 1,801.55 324.32 729.67 282.12
TOTAL GENERAL (fara TVA):
TVA: ` 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
148.39
0.08
119.99
28.31
0.00
737.77
161.23
0.00
2.59
158.64
0.00
158.64
0.00
0.00
158.64
0.00
2.59
0.00
2.59
0.00
0.00
256.10
237.13
7.77
11.20
0.00
569.13
530.82
38.31
0.00
0.00
85.42
51.77
33.65
0.00
0.00
470.35
0.00
0.00
470.35
0.00
68.18
26.58
17.26
24.34
0.00
157.56
126.49
31.07
0.00
0.00
95.97
0.00
0.00
0.00
95.97
171.91
0.00
0.00
0.00
171.91
total
2,921.99

39.60
0.68
2.13
1.25
0.63
13.03
2,979.31
96.83
3,076.13
61.52
3,137.66
3,137.66
753.04
3,890.69
Pa

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 413 SPALATORIE
STADIUL FIZIC: 08 Arhitectura - Terasa
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 IFB09A2 STRAT PROTECTIE GROSIME 5 CM DIN mp 656.30000 0.43
BALAST material: 0.19
manopera: 0.24
utilaj: 0.00
transport: 0.00
2 RPCE31B HIDROIZOLATIE DIN MEMBRANE mp 656.30000 1.08
BITUMINOASE CU ADEZIV STRAT AMORSA material: 0.00
+2 STRATURI MEMBR.LIPITE CU FLACARA
manopera: 1.08
utilaj: 0.00
transport: 0.00
2.L 2600437 MEMBRANE HIDROIZOLATOARE mp 662.86300 2.60
MODIF.EPM BITUPLAN GV-4,2 L=1M

2.L 7801670 MEMBRANA BITUMINOASA CU ARDEZIE mp 662.86300 4.20

3 RPCE31B HIDROIZOLATIE DIN MEMBRANE mp 202.50000 1.08


BITUMINOASE CU ADEZIV STRAT AMORSA material: 0.00
+2 STRATURI MEMBR.LIPITE CU FLACARA
hidroizolatie atic manopera: 1.08
utilaj: 0.00
transport: 0.00
3.L 2600437 MEMBRANE HIDROIZOLATOARE mp 204.52500 2.60
MODIF.EPM BITUPLAN GV-4,2 L=1M

3.L 7801670 MEMBRANA BITUMINOASA CU ARDEZIE mp 204.52500 4.20

4 RPCE12XB1 STRAT SUPORT SAU SAPA mp 656.30000 5.40


PROT.PT.HIDROIZ.CU MORTAR DE material: 3.64
CIM.GROS.3,5-4CM ARMAT CU PLASA
STNB 5 MM manopera: 1.62
utilaj: 0.15
transport: 0.00
5 RPCE15A ST.TERMOIZOL,PROD.VATA MIN,TERASE- mp 656.30000 0.23
ACOP-PLANS-PER:PLACI material: 0.00
PT.IZOL.GEN,LIPITE MASTIC B,S.ORIZ-
INCL<40% manopera: 0.17
utilaj: 0.05
transport: 0.00
5.L 196 POLISTIREN EXTRUDAT 15 CM GROSIME mp 656.30000 4.04

6 IZF03A2 BARIERA CONTRA VAPORILOR PE SOPR mp 656.30000 0.24


ORIZ CO 1 STRAT I MPISLIT BIT TIP 1A SAO material: 0.04
TSA 2000 LIP CO BITOM TIP.
6 IZF03A2 BARIERA CONTRA VAPORILOR PE SOPR mp
ORIZ CO 1 STRAT I MPISLIT BIT TIP 1A SAO
TSA 2000 LIP CO BITOM TIP.
manopera: 0.17
utilaj: 0.03
transport: 0.00
6.L 2600036 BITUM PT. MAT.+LUCR.HIDROIZOLATII TIP kg 984.45000 0.56
H 68/75 57064

6.L 2600713 PINZA BIT FARA 5TR ACOPERIRE PI 50 mp 721.93000 0.30


100CMX20M 51046

7 IZF02A1 STRAT DIFOZIE VAPORI mp 656.30000 0.59


ACOPERIS,TERASE CO IMPLETITOR A material: 0.49
FIBRE STICLA BITOM.PERF.SOPR.ORIZ.
manopera: 0.09
utilaj: 0.01
transport: 0.00
7.L 2600036 BITUM PT. MAT.+LUCR.HIDROIZOLATII TIP kg 328.15000 0.56
H 68/75 57064

8 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp 656.30000 1.43


PREPARAT PE SOP RAF.ORIZ.-INCLINATE material: 0.50
40% GROSIME DE 2 CM
manopera: 0.88
utilaj: 0.05
transport: 0.00
9 CA01D1 TURNARE BETON SIMPLU IN STRATURI DE mc 65.70000 3.10
3-20CM GROSIME LA CONSTRUCTII CU material: 0.01
H<35M beton de panta
manopera: 2.91
utilaj: 0.18
transport: 0.00
9.L CZ0105A1 PREPARARE BETON B150,CU AGREGATE mc 66.22000 26.34
GRELE,GRANULATIA<16MM,CIMENT M30 material: 24.29
IN IN5T.CENTRALIZATE
manopera: 0.18
utilaj: 1.86
transport: 0.00
10 1002227 PIESA DE LEMN PT FIXAREA AGRAFELOR buc 405.00000 0.19
material: 0.19
manopera: 0.00
utilaj: 0.00
transport: 0.00
11 1002228 AGRAFE METALICE PT FIXAREA buc 405.00000 0.19
SORTURILOR material: 0.19
manopera: 0.00
utilaj: 0.00
transport: 0.00
12 RPCI30A1 GLAF.SI COPERT.DIN TB.ZN.MONT.PE m 202.50000 10.52
ZID.DE CARAM.CU T ELESCOPUL DIN material: 1.20
TB.CU GROS.0,4 CU LAT.DESF.SUB 30 *
manopera: 1.68
utilaj: 7.64
transport: 0.00
13 100 MUNCITOR CALIFICAT ora 6.50000 2.16
material: 0.00
manopera: 2.16
utilaj: 0.00
transport: 0.00
14 TRA01A10 TRANSPORTUL RUTIER AL tona 117.50000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.= 10 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.39
15 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 157.70000 0.38
MORTARULUI CU AUTOBETONIERA DE material: 0.00
5,5MC DIST. =15KM
manopera: 0.00
MORTARULUI CU AUTOBETONIERA DE
5,5MC DIST. =15KM

utilaj: 0.00
transport: 0.38
procent material manopera utilaj transport
Cheltuieli directe: 14,694.72 3,565.88 1,873.22 106.45
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 563.41 0.00 0.00
Fond de risc 0,270 % 0.00 9.63 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 30.31 0.00 0.00
Somaj 0,500 % 0.00 17.83 0.00 0.00
Fond de garantare 0,250 % 0.00 8.91 0.00 0.00
Sanatate 5,200 % 0.00 185.43 0.00 0.00
Total Inclusiv Cheltuieli Directe: 14,694.72 4,381.40 1,873.22 106.45
Cheltuieli indirecte 3,250 % 477.58 142.40 60.88 3.46
Total Inclusiv Cheltuieli indirecte: 15,172.30 4,523.79 1,934.10 109.91
Profit 2,000 % 303.45 90.48 38.68 2.20
Total Inclusiv Profit: 15,475.74 4,614.27 1,972.78 112.11
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
279.75
124.01
155.74
0.00
0.00
707.92
0.00
707.92
0.00
0.00
1,723.44

2,784.02

218.43
0.00
218.43
0.00
0.00
531.77

859.01

3,544.26
2,386.52
1,061.88
95.86
0.00
149.05
0.00
113.27
35.79
0.00
2,654.70

157.69
26.57
113.27
17.86
0.00
553.06

214.15

387.56
324.83
56.63
6.10
0.00
184.35

941.53
325.64
580.49
35.40
0.00
203.77
0.62
191.34
11.81
0.00
1,744.09
1,608.73
12.14
123.21
0.00
75.54
75.54
0.00
0.00
0.00
75.54
75.54
0.00
0.00
0.00
2,130.16
242.22
340.75
1,547.19
0.00
14.02
0.00
14.02
0.00
0.00
46.21
0.00
0.00
0.00
46.21
60.24
0.00
0.00
0.00
60.24
total
20,240.27

563.41
9.63
30.31
17.83
8.91
185.43
21,055.79
684.31
21,740.10
434.80
22,174.90
22,174.90
5,321.98
27,496.88
P

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 413 SPALATORIE
STADIUL FIZIC: 09 Izolatii
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 00107B011 TERMOIZOLARE FATADE - DEKO THERM mp 144.00000 3.69
CU POLISTIREN EXT RUDAT CU ADEZIV material: 1.64
soclu
manopera: 2.05
utilaj: 0.00
transport: 0.00
1.L 110432 POLISTIREN EXTRUDAT 10 CM mp 145.44000 4.01
3 IZG08A HIDROIZOLATIE TERASE SAU FUNDATII mp 144.00000 2.20
CLADIRI CU MEMBR ANA HIDROIZOLANTA material: 1.66
CU CRAMPOANE asimilat
manopera: 0.54
utilaj: 0.00
transport: 0.00
4 RPCE38A EXEC.HIDROIZOLATIEI LA RECE,CIMP mp 120.00000 0.04
CONTINU,2ST.MAT.A RM:GATA material: 0.00
IMPREGNAT,FARA ST.ACOP,S.ORIZ-
INCL.<20GR manopera: 0.02
utilaj: 0.02
transport: 0.00
4.L 2600432 MEMBRANE BITUMATE OXIDATE BITUBIT mp 268.80000 0.11
DAL L=1M

4.L 2600361 SUSPENSIE BITUM FILERIZAT-SUBIF S kg 840.00000 0.08


558

5 RCSH31D MONT./DEMONT.SCHELA MET.TUBULARA mp 165.00000 1.27


PT.LUCR.INT./EXT. ,H>7M, material: 0.15
INCL.MAT.PT.PLATFORMA,STREASINI,PLAS
A PROT. manopera: 0.40
utilaj: 0.73
transport: 0.00
9 TRA01A15 TRANSPORTUL RUTIER AL tona 1.72000 0.59
MATERIALELOR,SEMIFABRICATELO R CU material: 0.00
AUTOBASCULANTA PE DIST. 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
procent material manopera utilaj transport
Cheltuieli directe: 1,178.41 440.61 122.61 1.01
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 69.62 0.00 0.00
Fond de risc 0,270 % 0.00 1.19 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 3.75 0.00 0.00
Somaj 0,500 % 0.00 2.20 0.00 0.00
Fond de garantare 0,250 % 0.00 1.10 0.00 0.00
Sanatate 5,200 % 0.00 22.91 0.00 0.00
Total Inclusiv Cheltuieli Directe: 1,178.41 541.37 122.61 1.01
Cheltuieli indirecte 3,250 % 38.30 17.59 3.98 0.03
Total Inclusiv Cheltuieli indirecte: 1,216.71 558.97 126.59 1.05
Profit 2,000 % 24.33 11.18 2.53 0.02
Total Inclusiv Profit: 1,241.05 570.15 129.12 1.07
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
531.76
236.64
295.12
0.00
0.00
583.07
316.15
238.49
77.66
0.00
0.00
4.75
0.00
2.59
2.16
0.00
30.20

66.07

209.64
23.95
65.24
120.45
0.00
1.01
0.00
0.00
0.00
1.01
total
1,742.64

69.62
1.19
3.75
2.20
1.10
22.91
1,843.41
59.91
1,903.32
38.07
1,941.38
1,941.38
465.93
2,407.32
CLADIRE ADMINISTRATIVA - STRUCTURA - extras manopera
Nr. Crt. Deviz Articol U.M. Cant.
1
2
3
4
5
6
7
8
TOTAL VALOARE
TOTAL CANT.
tras manopera
Pret unitar Valoare
(RON fara TVA) (RON fara TVA)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL VALOARE 0.00
OBIECTIV: AUTOBAZA TURSIB SA SIBIU
OBIECTUL: 416 CLADIRE ADMINISTRATIVA
STADIUL FIZIC: 03 Arhitectura - Pereti exteriori
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIAR

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CD25A ZIDARIE DE CARAMIDA TIP POROTHERM mc 118.20000 58.92
CU BLOCURI CERAMICE PT PERETI material: 48.89
STRUCTURALI/NESTRUCTURALI GROS.38
CM manopera: 8.67
utilaj: 1.35
transport: 0.00
2 IZF03A MONTAJ PANOURI TERMOIZOLANTE TIP mp 1,468.20000 2.71
SANDWICH material: 0.00
manopera: 2.48
utilaj: 0.22
transport: 0.00
3 1002246 PANOU TERMOIZOLANT TIP SANDWICH mp 1,468.20000 23.43
material: 23.43
manopera: 0.00
utilaj: 0.00
transport: 0.00
4 00102G01 TENCUIELI DECORAT EXTERIOARE mp 686.60000 2.04
material: 1.48
manopera: 0.56
utilaj: 0.00
transport: 0.00
5 00102H01 TENC PIATRA COLORATA PT SOCLURI CU mp 2,150.30000 4.32
AQUASTOP material: 3.63
manopera: 0.69
utilaj: 0.00
transport: 0.00
5 CN11A VOPSITORII EXTERIOARE CU VOPSELE mp 73.40000 0.99
LAVABILE ACRILICE APLICATE PE material: 0.02
TENCUIALA DRISCUITA
manopera: 0.97
utilaj: 0.00
transport: 0.00
5.L 7800859 VOPSEA LAVABILA ACRILICA kg 46.97600 3.87
5 CF06B1 TENCUIELI EXTERIOARE mp 73.40000 2.96
OBISNUITE,DRISCUITE PE ZIDURI ,IN material: 0.20
GROSIME MEDIE DE 2,5CM
manopera: 2.76
utilaj: 0.00
transport: 0.00
5 CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 1.46800 35.12
M100-Z CU CIMENT M30 IN INSTALATII
CENTRALIZATE FARA ADAOS DE VAR
5 CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc
M100-Z CU CIMENT M30 IN INSTALATII material: 26.59
CENTRALIZATE FARA ADAOS DE VAR
manopera: 1.12
utilaj: 7.41
transport: 0.00
6 IZF03A MONTAJ PANOURI DE FATADA COMPOZITE mp 977.50000 4.75
DIN ALUMINIU (T IP ETALBOND) material: 0.00
manopera: 4.75
utilaj: 0.00
transport: 0.00
6 1002200 PLACAJ FATADA TIP ETALBOND mp 977.50000 38.00
material: 38.00
manopera: 0.00
utilaj: 0.00
transport: 0.00
7 IZF03A MONTAJ PLACAJ FATADA PARASOLAR mp 990.70000 8.20
material: 0.00
manopera: 8.20
utilaj: 0.00
transport: 0.00
7 1002201 PLACAJ FATADA PARASOLAR FIX mp 990.70000 35.82
material: 35.82
manopera: 0.00
utilaj: 0.00
transport: 0.00
9 CK19A FERESTRE DIN ALUMINIU mp 210.36000 7.55
material: 0.00
manopera: 7.55
utilaj: 0.00
transport: 0.00
9.L 6307345 FEREASTRA ALUMINIU DOUA CANATE mp 210.36000 89.55
10 CK14J1 USI DIN ALUMINIU LA CONSTRUCTII CU mp 12.10000 9.06
H<lOM CU SUPRAF ATA TOCULUI INTRE 5- material: 0.00
7 MP INCLUSIV
manopera: 8.95
utilaj: 0.11
transport: 0.00
10.L 1002202 USA DIN AL CU FOI PLINE mp 12.10000 150.83
11 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp 91.30000 8.63
ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL.
manopera: 8.63
utilaj: 0.00
transport: 0.00
11.L 1002203 USA DIN AL CU GEAM TERMOPAN mp 91.30000 114.82
12 CL23B1 MONTAREA GRILAJELOR METALICE GATA mp 1.00000 8.45
CONFECTIONATE DI N PANOURI,PENTRU material: 0.34
VENTILATII
manopera: 8.11
utilaj: 0.00
transport: 0.00
12.L 110201 GRILA DIN AL EMAILAT DIM 500X200 MM mp 1.00000 258.80
13 CK19A CONF SI MONT LUMINATOARELOR CU mp 5.88000 7.55
TRAPE DE FUM CU ACTIONARE EL material: 0.00
ECTRICA
manopera: 7.55
utilaj: 0.00
transport: 0.00
13.L 1002204 LUMINATOR DIN AL CU TRAPA DE FUM mp 5.88000 294.27
ACTIONARE ELECTRICA
15 CK21A CONF SI MONT USI EXT SECTIONALE DIN mp 1.00000 8.63
AL CU USA DE P ERSOANE INCORPORATA material: 0.00
manopera: 8.63
AL CU USA DE P ERSOANE INCORPORATA

utilaj: 0.00
transport: 0.00
15.L 1002206 USI SECTIONALE DIN AL CU USA mp 1.00000 99.20
PERSOANE INCORPORATA
16 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp 1.00000 8.63
ACCESORII,UN CANAT, SUPR.TOC <7MP material: 0.00
INCL.
manopera: 8.63
utilaj: 0.00
transport: 0.00
16.L 1002207 USI SECTIONALE DIN AL FARA USA mp 1.00000 73.39
PERSOANE INCORPORATA
17 RCSI22A GLAFURI/COPERTINE TABLA ZN/AL. m 1.00000 7.96
(0.4MM,L.DESF.<30CM) MONT.ZID material: 0.00
CARAM./BETON, lST.C.BIT/FIBRA STICLA
manopera: 5.72
utilaj: 2.25
transport: 0.00
17.L 3641685 TABLA ZINCATA 52028 0,30X 650X1000 kg 1.00000 2.57
OL32-1N CAL. 1

18 CL17B CONF.MET.MONTATE APARENT kg 1,418.00000 0.47


-BALUSTRAZI, GRILE, CHEPE NGURI, material: 0.04
OPRITORI DE ZAPADA, GRATARE
manopera: 0.43
utilaj: 0.00
transport: 0.00
18.L 5900700 ELECTROD SUD.OL.NEALIAT S 1125/2 kg 7.09000 0.52
E44C 2

18.L 6306274 GRILAJ PENTRU SCARI,BALCOANE kg 1,418.00000 1.46


ORNAM.SIMPL. OTEL PROFIL.
19 RPCM15A GLAFURI DIN MARMURA,TRAVERTIN, m 137.30000 8.68
PIATRA CU LAT.<30 CM MONT PE material: 2.50
CONSOLE MET SI FIXATA IN PERETE CU M
1OOT manopera: 6.08
utilaj: 0.09
transport: 0.00
19.L 2204222 GLAFURI TRAVERT.CARPINIS LUSTR.C1 m 140.04600 27.00
20 RCSM10C GROS.2CM
PLACAJ DIN mp 1.00000 27.86
PIATRA,GROS.<SCM,SUPRAF.PLANE, material: 6.70
PERETI/STALPI
manopera: 20.82
utilaj: 0.34
transport: 0.00
20.L 2202211 PLACI DIN GRANIT mp 15.35000 29.51
20.L 2205748 PRAF DE PIATRA kg 0.44000 1.17
21 CD25A ZIDARIE DE CARAMIDA TIP POROTHERM mc 1.00000 58.92
CU BLOCURI CERAMICE PT PERETI material: 48.89
STRUCTURALI/NESTRUCTURALI GROS.38
CM manopera: 8.67
utilaj: 1.35
transport: 0.00
22 CK19A FERESTRE DIN ALUMINIU conform mp 98.88000 7.55
clarificare 4744/02.10.2014 material: 0.00
manopera: 7.55
utilaj: 0.00
transport: 0.00
22.L 6307345 FEREASTRA ALUMINIU DOUA CANATE mp 98.88000 89.55

23 CK21A CONF SI MONT USI EXT SECTIONALE DIN mp -1.00000 8.63


AL CU USA DE P ERSOANE INCORPORATA material: 0.00
conform clarificare 4744/02.10.2014
manopera: 8.63
utilaj: 0.00
transport: 0.00
23.L 1002206 USI SECTIONALE DIN AL CU USA mp -1.00000 99.20
PERSOANE INCORPORATA

24 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp -1.00000 8.63


ACCESORII,UN CANAT, SUPR.TOC <7MP material: 0.00
INCL. conform clarificare 4744/02.10.2014
manopera: 8.63
utilaj: 0.00
transport: 0.00
24.L 1002207 USI SECTIONALE DIN AL FARA USA mp -1.00000 73.39
PERSOANE INCORPORATA

25 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp 10.74000 8.63


ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL. conform clarificare
4744/02.10.2014 manopera: 8.63
utilaj: 0.00
transport: 0.00
25.L 1002203 USA DIN AL CU GEAM TERMOPAN mp 10.74000 114.82
26 CK14B1 USI METALICE DE ORICE FEL INCLUSIV mp 20.45000 11.36
ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA TOCULUI INTRE 5-7 MP
conform clarificare 4744/02.10.2014 manopera: 8.20
utilaj: 0.00
transport: 0.00
26.L 10022131 USI METALICE SIMPLE LA SUBSOL mp 20.45000 183.30
27 CK14J1 USI DIN ALUMINIU LA CONSTRUCTII CU mp -7.90000 9.06
H<lOM CU SUPRAF ATA TOCULUI INTRE 5- material: 0.00
7 MP INCLUSIV conform clarificare
4744/02.10.2014 manopera: 8.95
utilaj: 0.11
transport: 0.00
27.L 1002202 USA DIN AL CU FOI PLINE mp -7.90000 150.83
procent material manopera utilaj transport
Cheltuieli directe: 174,478.11 24,529.24 516.86 0.00
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 3,875.62 0.00 0.00
Fond de risc 0,270 % 0.00 66.23 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 208.50 0.00 0.00
Somaj 0,500 % 0.00 122.65 0.00 0.00
Fond de garantare 0,250 % 0.00 61.32 0.00 0.00
Sanatate 5,200 % 0.00 1,275.52 0.00 0.00
Total Inclusiv Cheltuieli Directe: 174,478.11 30,139.08 516.86 0.00
Cheltuieli indirecte 3,250 % 5,670.54 979.52 16.80 0.00
Total Inclusiv Cheltuieli indirecte: 180,148.64 31,118.60 533.65 0.00
Profit 2,000 % 3,602.97 622.37 10.67 0.00
Total Inclusiv Profit: 183,751.62 31,740.97 544.33 0.00
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

ECTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
6,963.76
5,779.09
1,025.35
159.32
0.00
3,972.39
0.00
3,642.46
329.93
0.00
34,398.77
34,398.77
0.00
0.00
0.00
1,403.36
1,018.25
385.11
0.00
0.00
9,285.38
7,800.95
1,484.43
0.00
0.00
72.81
1.55
71.26
0.00
0.00
181.76
217.26
14.57
202.68
0.00
0.00
51.56
39.04
1.65
10.87
0.00
4,639.28
0.00
4,639.28
0.00
0.00
37,145.00
37,145.00
0.00
0.00
0.00
8,121.51
0.00
8,121.51
0.00
0.00
35,486.87
35,486.87
0.00
0.00
0.00
1,588.34
0.00
1,588.34
0.00
0.00
18,837.74
109.63
0.00
108.33
1.31
0.00
1,825.04
787.85
0.00
787.85
0.00
0.00
10,483.07
8.45
0.34
8.11
0.00
0.00
258.80
44.40
0.00
44.40
0.00
0.00
1,730.31

8.63
0.00
8.63
0.00
0.00
99.20

8.63
0.00
8.63
0.00
0.00
73.39

7.96
0.00
5.72
2.25
0.00
2.57

667.96
56.15
611.81
0.00
0.00
3.70

2,071.24

1,191.27
343.65
835.28
12.34
0.00
3,781.24
27.86
6.70
20.82
0.34
0.00
452.91
0.51
58.92
48.89
8.67
1.35
0.00
746.60
0.00
746.60
0.00
0.00
8,854.70

-8.63
0.00
-8.63
0.00
0.00
-99.20

-8.63
0.00
-8.63
0.00
0.00
-73.39

92.68
0.00
92.68
0.00
0.00
1,233.17
232.22
64.57
167.64
0.00
0.00
3,748.51
-71.58
0.00
-70.73
-0.85
0.00
-1,191.56
total
199,524.20

3,875.62
66.23
208.50
122.65
61.32
1,275.52
205,134.04
6,666.86
211,800.90
4,236.02
216,036.92
216,036.92
51,848.86
267,885.78
Pa

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 416 CLADIRE ADMINISTRATIVA
STADIUL FIZIC: 04 Arhitectura - Pereti interiori
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CD25A ZIDARIE DE CARAMIDA TIP POROTHERM mc 220.80000 58.92
CU BLOCURI CERAMICE PT PERETI material: 48.89
STRUCTURALI/NESTRUCTURALI GROS.38
CM manopera: 8.67
utilaj: 1.35
transport: 0.00
2 CD05A2 ZIDARIE DIN CARAMIDA TIP GVP LA mc 453.50000 59.59
CONSTR.H<35M, FORMAT 240X115X material: 48.89
88MM,CAL.l grosime perete 25 cm
manopera: 10.70
utilaj: 0.00
transport: 0.00
2 CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 52.15250 35.12
M100-Z CU CIMENT M30 IN INSTALATII material: 26.59
CENTRALIZATE FARA ADAOS DE VAR
manopera: 1.12
utilaj: 7.41
transport: 0.00
3 CD05A2 ZIDARIE DIN CARAMIDA TIP GVP LA mc 23.40000 58.04
CONSTR.H<35M, FORMAT 240X115X material: 42.87
88MM,CAL.l grosime perete 15 cm
manopera: 15.17
utilaj: 0.00
transport: 0.00
3 CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 2.69100 35.12
M100-Z CU CIMENT M30 IN INSTALATII material: 26.59
CENTRALIZATE FARA ADAOS DE VAR
manopera: 1.12
utilaj: 7.41
transport: 0.00
4 RCSJ12A TENCUIELI INT. MORTAR CIM.M-100T mp 4,907.30000 5.12
GROS.MED. 2CM, LA PERETI material: 1.73
BETON/CARAMIDA, SPRAF.PLANE
manopera: 3.34
utilaj: 0.05
transport: 0.00
5 RCSJ12A TENCUIELI INT.SCLIVISITE, MORTAR mp 544.81000 5.12
CIM.M-lOOT GROS.M ED. 2CM, LA PERETI material: 1.73
BETON/CARAMIDA, SPRAF.PLANE
manopera: 3.34
utilaj: 0.05
transport: 0.00
6 RPCJ18A FINISAJE CO GLET PE TENC. INT.DRISC.3 mp 4,925.60000 1.55
MM GROS.EXEC CO PASTA DE IPSOS LA material: 0.12
PERETI SI STALPI
6 RPCJ18A FINISAJE CO GLET PE TENC. INT.DRISC.3 mp
MM GROS.EXEC CO PASTA DE IPSOS LA
PERETI SI STALPI
manopera: 1.42
utilaj: 0.00
transport: 0.00
7 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 4,925.60000 2.06
EXECUT.MAN-MEC. CU VINAROM PE GLET material: 0.34
DE IPSOS
manopera: 1.73
utilaj: 0.00
transport: 0.00
7.L 6104353 VOPSEA VINAROM ALBA V.108-210 kg 2,216.52000 1.39
STAS 7359-80

8 QCD14C31 PER.GIPSC.-REZ.FOC\UMID-90MIN.- 10 mp 6.62400 110.04


2S.PL.l2.5+15MM GKFI+VATA material: 72.32
B.\MONT.CW100\D=60CM\GR.P=155MM\H.
MAX=5.00M manopera: 37.15
utilaj: 0.57
transport: 0.00
8.L 8527015 PLACI GIPS-CARTON NORMALE GKB mp 135.79200 1.17
12.5MM 1200/2000
8.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 135.79200 2.39
12.5MM 1200/2000
8.L 0006701 MACARA PLANSEU 0,5TF ora 0.99360 17.98
9 QCD14C31 PER.GIPSC.-REZ.FOC\UMID-90MIN.- 10 mp 16.68000 114.05
2S.PL.l2.5+15MM GKFI+VATA material: 76.33
B.\MONT.CW100\D=60CM\GR.P=155MM\H.
MAX=5.00M manopera: 37.15
utilaj: 0.57
transport: 0.00
9.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 341.94000 2.39
12.5MM 1200/2000
9.L 8527055 PLACI GC REZ. LA FOC+UMIDITATE GKFI mp 341.94000 2.39
12.5MM 1200/2000
9.L 0006701 MACARA PLANSEU 0,5TF ora 2.50200 17.98
10 QCD10A31 PERETI GIPSCARTON 2 STR.PL. 12.5 MM- 10 mp 8.92000 108.94
NORMALA GKB material: 71.22
\MONT.CW100\D=60CM\GR.P=150MM\H.MA
X=5.00M\W112 manopera: 37.15
utilaj: 0.57
transport: 0.00
10.L 6702 MACARA DE FEREASTRA 0.15TF ora 1.33800 4.49
10.L 8527015 PLACI GIPS-CARTON NORMALE GKB mp 365.72000 1.17
12.5MM 1200/2000
10.L 2606078 SALTEA VATA MINERALA SCO mp 89.20000 1.83
3000X1200X 60 55838/3
11 QCD10A33 PERETI GIPSCARTON 2 STR.PL. 12.5 MM- 10 mp 6.93600 186.10
NORMALA GKB \M material: 148.38
ONT.CW100\D=30CM\GR.P=150MM\
H.MAX=7. 00M\W112 grosime perete 35 cm manopera: 37.15
utilaj: 0.57
transport: 0.00
11.L 2606092 SALTEA VATA MINERALA SCO 3000 x 1200 x mp 69.36000 2.07
80 S 5838 / 3
11.L 8527016 PLACI GIPS-CARTON NORMALE GKB 12.5 mp 284.37600 1.17
MM 1200/2000

11.L 0006701 MACARA PLANSEU 0,5TF ora 1.04040 17.98


12 CD18A PLACARE CU PLACI DE GIPSCARTON PE mp 1,185.60000 5.04
STRUCTURA METALICA MONTATA PE material: 2.13
ZIDARIE
manopera: 2.91
utilaj: 0.00
transport: 0.00
12.L 8558010 SURUB MONTAJ AUTOFILETANT buc 17,784.00000 0.01
12.L 8527015 25MM/1000 SUPER RAPID
PLACI GIPS-CARTON NORMALE GKB mp 1,244.88000 1.17
12.5MM 1200/2000
12.L 8535012 PROFIL DE STRUCTURA CW 50/0.6/2750 m 2,371.20000 0.80
DIN OTEL GALVANIZAT
12.L 8535060 PROFIL DE RIGIDIZARE UA 50/2.0/2600 m 829.92000 2.03
12.L 8521045 BANDA HARTlE PT. R05TURI PLACI m 1,541.28000 0.05
GIPSCARTON 23M/ROLA

13 IZC16D STRAT FONOIZOLANT LA TAVANE mp 1,970.00000 17.74


SUSPEND ASEZ PE EXTRA DOSOL material: 14.33
TAVANOLOI CO PLACI VATA MIN PT IZOL
asimilat vata min dintre panou fatada si pl manopera: 1.04
rigips utilaj: 2.37
transport: 0.00
13.L 2607553 PLACA VATA MIN IZOL. GEN TIP G 80 mp 78.80000 5.47
1200X 600X30 55838/5

14 CD14A FIXAREA PROFILE DE COLT DE ALUMINU m 2,570.40000 1.81


asimilat material: 0.39
manopera: 1.42
utilaj: 0.00
transport: 0.00
manopera: 7.23
utilaj: 0.00
transport: 0.00
15.L 1002210 PLACAJ DIN STICLA VOPSITA mp 20.00250 30.00
16 00106D011 PLACARE PERETI,STALPI,GRINZI mp 551.70000 8.04
SUPR.PLANE CU FAIANTA CU ADEZIV material: 0.09
"DEKOFIX Cl" +CHIT ROST
manopera: 7.68
utilaj: 0.27
transport: 0.00
16.L 0007301 BOB ELEVATOR MOBIL, CU ora 11.03400 17.98
ELECTROMOTOR DE 4,5 KW

16.L 7318732 DISTANTIERI DE ROST DIN PVC PTR. buc 11,034.00000 0.01
PLACAJE MODEL M1
16.L 6110520 ADEZIVI PLACARI PERETI,TAPETE- kg 1,296.49500 0.60
ADESILEX MT 32
16.L 2402147 FAIANTA ALBA DECOR MONOC 2 M. ROT mp 579.28500 5.62
150X 75X5,5 C. 2 5233
17 CI18D MONTAREA PROFILELOR DE MUCHIE DIN m 338.70000 1.29
PVC LA FAIANTA material: 0.00
manopera: 1.29
utilaj: 0.00
transport: 0.00
17.L 1090234 PROFIL PVC PLACAJE CERAMICE m 355.63500 1.88
PNW/10/250 ALB
18 CK14A1 USI METALICE DE ORICE FEL INCLUSIV mp 1.00000 4.91
ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA < 5 MP
manopera: 1.75
utilaj: 0.00
transport: 0.00
18.L 6306499 USI PLINE,METALICE,ETANSE SI mp 1.00000 116.42
REZISTENTE LA FOC

19 CK14B1 USI METALICE DE ORICE FEL INCLUSIV mp 1.00000 4.91


ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA TOCULUI INTRE 5-7 MP.
manopera: 1.75
utilaj: 0.00
transport: 0.00
19.L 1002212 USA METALICA DUBLA. mp 1.00000 87.42
20 CK14B1 USI METALICE DE ORICE FEL INCLUSIV mp 1.00000 4.91
ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA TOCULUI INTRE 5-7 MP
manopera: 1.75
ACCESORIILE INTR-UN CANAT CU
SUPRAFATA TOCULUI INTRE 5-7 MP

utilaj: 0.00
transport: 0.00
20.L 6306499 USI PLINE,METALICE,ETANSE SI mp 1.00000 116.42
REZISTENTE LA FOC

21 CK14B1 USI METALICE DE ORICE FEL INCLUSIV mp 1.00000 11.36


ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA TOCULUI INTRE 5-7 MP
manopera: 8.20
utilaj: 0.00
transport: 0.00
21.L 1002213 USA METALICA SIMPLA REZISTENTA LA mp 1.00000 104.61
FOC
22 CK21B USI DIN PROFIL AL.CU ARMAT.SI mp 1.00000 6.47
ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL.
manopera: 6.47
utilaj: 0.00
transport: 0.00
22.L 1002214 USA DIN AL CU GEAM TERMOPAN SI GRILA mp 1.00000 74.30
DE VENTILARE
23 CK21B USI DIN PROFIL AL. CU ARMAT.SI mp 1.00000 10.36
ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL.
manopera: 10.36
utilaj: 0.00
transport: 0.00
23.L 1002215 USI SIMPLE DIN AL CU GEAM TERMOPAN mp 1.00000 118.81
24 CK21D USI DIN PROFIL AL.CU ARMAT.SI mp 1.00000 4.91
ACCESORII,DOUA CANAT URI, SUPR.TOC material: 3.16
PANA LA 15MP INCL.
manopera: 1.75
utilaj: 0.00
transport: 0.00
24.L 1002216 USI DUBLE DE AL CU GEAM TERMOPAN mp 1.00000 118.81
25 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp 1.00000 8.63
ACCESORII,UN CANAT, SUPR.TOC <7MP material: 0.00
INCL.
manopera: 8.63
utilaj: 0.00
transport: 0.00
25.L 1002217 USI METALICE GILSANTE mp 1.00000 79.48
26 CK19A FERESTRE DIN ALUMINIU CU SUPRAFATA mp 1.00000 9.63
TOCULUI PANA LA 3 MP INCLUSIV material: 3.16
manopera: 6.47
utilaj: 0.00
transport: 0.00
26.L 1002218 FERESTRE CU PROFILE DIN ALUMINIU mp 1.00000 78.07
27 RPCG25A PERETI DESPARTITORI-PANOURI mp 243.00000 2.77
HPL(HIGH PRESSURE LAMINATE) asimilat material: 0.00
manopera: 2.59
utilaj: 0.18
transport: 0.00
27.L 110208 PANOU DESPARTITOR HPL mp 243.00000 52.25
28 RPCM15A GLAFURI DIN MARMURA,TRAVERTIN, m 16.00000 8.68
PIATRA CU LAT.<30 CM MONT PE material: 2.50
CONSOLE MET SI FIXATA IN PERETE CU M
100T manopera: 6.08
utilaj: 0.09
transport: 0.00
28.L 2204222 GLAFURI TRAVERT.CARPINIS LUSTR.Cl m 16.32000 27.00
GROS.2CM
29 CK21B USI DIN MDF CU ACCESORII,UN CANAT, mp 45.78000 5.61
SUPR.TOC INTRE 7-15MP INCL.conform material: 0.00
clarificare 4744/02.10.2014
29 CK21B USI DIN MDF CU ACCESORII,UN CANAT, mp
SUPR.TOC INTRE 7-15MP INCL.conform
clarificare 4744/02.10.2014
manopera: 5.61
utilaj: 0.00
transport: 0.00
29.L 1002214 USA DIN MDF mp 45.78000 49.36
19 CK14B1 USI METALICE DE ORICE FEL INCLUSIV mp 36.56000 4.91
ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA TOCULUI INTRE 5-7
MP.conform clarificare 4744/02.10.2014 manopera: 1.75
utilaj: 0.00
transport: 0.00
19.L 1002212 USA METALICA DUBLA. mp 36.56000 87.42
27 RPCG25A PERETI DESPARTITORI-PANOURI mp 212.87000 2.77
HPL(HIGH PRESSURE LAMINATE) asimilat material: 0.00
conform clarificare 4744/02.10.2014
manopera: 2.59
utilaj: 0.18
transport: 0.00
27.L 110208 PANOU DESPARTITOR HPL mp 212.87000 52.25
25 CK21A USI DIN PROFIL AL.CU ARMAT.SI mp 26.69000 8.63
ACCESORII,UN CANAT, SUPR.TOC <7MP material: 0.00
INCL. conform clarificare 4744/02.10.2014
manopera: 8.63
utilaj: 0.00
transport: 0.00
25.L 1002217 USI METALICE GILSANTE mp 26.69000 79.48
18 CK14A1 USI METALICE DE ORICE FEL INCLUSIV mp 27.40000 4.91
ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA < 5 MP conform clarificare
4744/02.10.2014 manopera: 1.75
utilaj: 0.00
transport: 0.00
18.L 6306499 USI PLINE,METALICE,ETANSE SI mp 27.40000 116.42
REZISTENTE LA FOC

21 CK14B1 USI METALICE DE ORICE FEL INCLUSIV mp 22.88000 11.36


ACCESORIILE INTR-UN CANAT CU material: 3.16
SUPRAFATA TOCULUI INTRE 5-7 MP
conform clarificare 4744/02.10.2014 manopera: 8.20
utilaj: 0.00
transport: 0.00
21.L 1002213 USA METALICA SIMPLA REZISTENTA LA mp 22.88000 104.61
FOC
22 CK21B USI DIN PROFIL AL.CU ARMAT.SI mp 22.55000 6.47
ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL.conform clarificare
4744/02.10.2014 manopera: 6.47
utilaj: 0.00
transport: 0.00
22.L 1002214 USA DIN AL CU GEAM TERMOPAN SI GRILA mp 22.55000 74.30
DE VENTILARE
23 CK21B USI DIN PROFIL AL. CU ARMAT.SI mp -1.00000 10.36
ACCESORII,UN CANAT, SUPR.TOC INTRE material: 0.00
7-15MP INCL.conform clarificare
4744/02.10.2014 manopera: 10.36
utilaj: 0.00
transport: 0.00
23.L 1002215 USI SIMPLE DIN AL CU GEAM TERMOPAN mp -1.00000 118.81
24 CK21D USI DIN PROFIL AL.CU ARMAT.SI mp -1.00000 4.91
ACCESORII,DOUA CANAT URI, SUPR.TOC material: 3.16
PANA LA 15MP INCL.conform clarificare
4744/02.10.2014 manopera: 1.75
utilaj: 0.00
transport: 0.00
24.L 1002216 USI DUBLE DE AL CU GEAM TERMOPAN mp -1.00000 118.81
29 CK21A USI DIN STICLA SI ACCESORII,UN CANAT, mp 10.50000 8.63
SUPR.TOC <7MP INCL. conform clarificare material: 0.00
4744/02.10.2014
manopera: 8.63
SUPR.TOC <7MP INCL. conform clarificare
4744/02.10.2014

utilaj: 0.00
transport: 0.00
29.L 10022141 USI DIN STICLA mp 10.50000 295.00
procent material manopera utilaj transport
Cheltuieli directe: 142,813.36 58,684.50 6,236.25 0.00
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 9,272.15 0.00 0.00
Fond de risc 0,270 % 0.00 158.45 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 498.82 0.00 0.00
Somaj 0,500 % 0.00 293.42 0.00 0.00
Fond de garantare 0,250 % 0.00 146.71 0.00 0.00
Sanatate 5,200 % 0.00 3,051.59 0.00 0.00
Total Inclusiv Cheltuieli Directe: 142,813.36 72,105.64 6,236.25 0.00
Cheltuieli indirecte 3,250 % 4,641.43 2,343.43 202.68 0.00
Total Inclusiv Cheltuieli indirecte: 147,454.80 74,449.07 6,438.92 0.00
Profit 2,000 % 2,949.10 1,488.98 128.78 0.00
Total Inclusiv Profit: 150,403.90 75,938.05 6,567.70 0.00
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
13,008.44
10,795.45
1,915.37
297.62
0.00
27,024.62
22,172.73
4,851.90
0.00
0.00
1,831.63
1,386.85
58.50
386.28
0.00
1,358.07
1,003.19
354.88
0.00
0.00
94.51
71.56
3.02
19.93
0.00
25,144.64
8,470.85
16,409.13
264.66
0.00
2,791.57
940.44
1,821.75
29.38
0.00
7,615.74
580.44
7,013.17
22.14
0.00
10,165.79
1,664.97
8,500.81
0.00
0.00
3,088.19

728.89
479.03
246.07
3.78
0.00
158.68

324.99

17.86
1,902.42
1,273.26
619.64
9.53
0.00
818.35

818.35

44.98
971.77 13.8 108.94 1503.4161 531.64
635.31 10mp PU valoare diferenta
331.37
5.09
0.00
6.01
427.36

162.97

1,290.76
1,029.14
257.66
3.96
0.00
143.40

332.30

18.70
5,980.37
2,522.15
3,452.89
5.33
0.00
96.64
1,454.69
1,902.29

1,683.71
73.90

34,943.71
28,233.31
2,039.95
4,670.45
0.00
430.66

4,653.35
993.56
3,659.79
0.00
0.00
137.67
0.00
0.00
600.08
4,436.75
50.92
4,237.06
148.77
0.00
198.36

74.39

774.98

3,254.41

438.41
0.00
438.41
0.00
0.00
667.32

4.91
3.16
1.75
0.00
0.00
116.42

4.91
3.16
1.75
0.00
0.00
87.42
4.91
3.16
1.75
0.00
0.00
116.42

11.36
3.16
8.20
0.00
0.00
104.61

6.47
0.00
6.47
0.00
0.00
74.30

10.36
0.00
10.36
0.00
0.00
118.81
4.91
3.16
1.75
0.00
0.00
118.81
8.63
0.00
8.63
0.00
0.00
79.48
9.63
3.16
6.47
0.00
0.00
78.07
672.76
0.00
629.07
43.69
0.00
12,696.75
138.82
40.05
97.34
1.44
0.00
440.64

256.78
0.00
256.78
0.00
0.00
2,259.70
179.33
115.44
63.89
0.00
0.00
3,196.17
589.34
0.00
551.07
38.27
0.00
11,122.46
230.31
0.00
230.31
0.00
0.00
2,121.32
134.40
86.52
47.88
0.00
0.00
3,189.91

259.81
72.25
187.56
0.00
0.00
2,393.40

145.94
0.00
145.94
0.00
0.00
1,675.47

-10.36
0.00
-10.36
0.00
0.00
-118.81
-4.91
-3.16
-1.75
0.00
0.00
-118.81
90.61
0.00
90.61
0.00
0.00
3,097.50
total
207,734.11

9,272.15
158.45
498.82
293.42
146.71
3,051.59
221,155.25
7,187.55
228,342.80
4,566.86
232,909.65
232,909.65
55,898.32
288,807.97
Pag 1

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 416 CLADIRE ADMINISTRATIVA
STADIUL FIZIC: 05 Arhitectura - Pardoseli
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 RPCK44B1 PARDOSELI DIN PLACI DE PIATRA mp 775.70000 5.38
EXEC.CU PLACI* material: 1.39
manopera: 3.99
utilaj: 0.00
transport: 0.00
1.L 2202211 PLACI DIN GRANIT mp 791.20624 29.51
2 CG32A PARDOSELI MOCHETA IN INCAPERI CU mp 1,025.20000 1.73
5>16 MP,EXCLUSIV STRAT material: 0.38
SUPORT,INCL.PERVAZURI CURATATE SI
CERUITE manopera: 1.19
utilaj: 0.16
transport: 0.00
2.L 1002219 MOCHETA TRAFIC INTENS mp 1,076.46000 9.75
3 00103E011 PARDOSEALA CU PLACI DE GRESIE mp 353.00000 5.29
CERAMICA CU ADEZIV "DEKOFIX Cl" +CHIT material: 1.57
ROST, SUPR. PL.<100 CMP INCLUSIV
manopera: 3.67
utilaj: 0.05
transport: 0.00
3.L 0007301 BOB ELEVATOR MOBIL, CU ora 5.29500 17.98
ELECTROMOTOR DE 4,5 KW
3.L 7318732 DISTANTIERI DE ROST DIN PVC buc 2,118.00000 0.01
PTR.PLACAJE MODEL M1
3.L 2420046 PLACI GRESIE NEGLAZURATE RELIEF S mp 370.65000 5.84
100X100X10 C1 55939
3.L 6110524 ADEZIVI PULBERE CIMENT +LIANTI kg 1,482.60000 0.60
HIDRAULICI -KERABOND
4 CG06B PLINTE ORIZONTALE LA PERETI DIN m 1,904.00000 0.71
LEMN, MELAMINAT SAU PVC MONTATE CU material: 0.08
SURUBURI asimilat
manopera: 0.63
utilaj: 0.00
transport: 0.00
4.L 1101036 PLINTA ALUMINIU m 1,942.08000 2.63
5 1100997 PROFILE ALUMINIU DE TRECERE m 97.30000 3.15
material: 3.15
manopera: 0.00
utilaj: 0.00
transport: 0.00
6 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp 447.70000 5.42
PREPARAT PE SUP RAF.ORIZ. material: 3.60
6 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp
PREPARAT PE SUP RAF.ORIZ.
manopera: 1.73
utilaj: 0.05
transport: 0.05
7 TUR8 ELICOPTERIZARE PLACA mp 447.70000 1.34
material: 0.00
manopera: 0.02
utilaj: 1.32
transport: 0.00
7.1 110011 CONCRETE FINSHING MACHINE ora 4.47700 132.20
(TROWELLER) / MASINA DE FINISAT material: 0.00
BETON (ELICOPTER)
manopera: 0.00
utilaj: 132.20
transport: 0.00
7.2 100 MUNCITOR CALIFICAT ora 4.47700 2.16
material: 0.00
manopera: 2.16
utilaj: 0.00
transport: 0.00
8 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp 2,577.70000 5.42
PREPARAT PE SUP RAF.ORIZ. material: 3.60
manopera: 1.73
utilaj: 0.05
transport: 0.05
9 110432 POLISTIREN EXTRUDAT 10 CM mp 4,727.20000 0.10
material: 0.10
manopera: 0.00
utilaj: 0.00
transport: 0.00
10 RPCE34A1 UMPLEREA ROSTURILOR DINTRE m 1,638.80000 0.56
TROTUAR SI SOCLUL CLADIRII CU BITUM material: 0.43
TIP D
manopera: 0.13
utilaj: 0.00
transport: 0.00
11 DB26A MONT.LA SANTURI, RIGOLE, ETC. A buc 6.00000 5.16
ELEM.PREF. material: 1.94
manopera: 3.21
utilaj: 0.00
transport: 0.00
12 1002232 RIGOLA PREFABR CU GRATAR DIN FONTA m 6.00000 114.90
CAROS 35X40 CM material: 114.90
manopera: 0.00
utilaj: 0.00
transport: 0.00
13 1002239 COVOR DIN GRILAJ METALIC in zona de mp 3.10000 315.06
acces material: 315.06
manopera: 0.00
utilaj: 0.00
transport: 0.00
14 100 MUNCITOR CALIFICAT ora 8.20000 2.16
material: 0.00
manopera: 2.16
utilaj: 0.00
transport: 0.00
15 TRA01A10 TRANSPORTUL RUTIER AL tona 221.85000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.= 10 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.39
Cheltuieli directe: 58,233.48 12,278.07 1,029.94 225.94
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 1,939.94 0.00 0.00
Fond de risc 0,270 % 0.00 33.15 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 104.36 0.00 0.00
Somaj 0,500 % 0.00 61.39 0.00 0.00
Fond de garantare 0,250 % 0.00 30.70 0.00 0.00
Sanatate 5,200 % 0.00 638.46 0.00 0.00
Total Inclusiv Cheltuieli Directe: 58,233.48 15,086.07 1,029.94 225.94
Cheltuieli indirecte 3,250 % 1,892.59 490.30 33.47 7.34
Total Inclusiv Cheltuieli indirecte: 60,126.07 15,576.36 1,063.41 233.28
Profit 2,000 % 1,202.52 311.53 21.27 4.67
Total Inclusiv Profit: 61,328.59 15,887.89 1,084.68 237.95
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

IUNEA FINANCIARA

TOTALUL
(exclusiv
TVA)
-euro-
5=3x4
4,174.48
1,078.66
3,095.83
0.00
0.00
23,345.03
1,770.83
392.15
1,216.42
162.27
0.00
10,493.67
1,867.43
555.38
1,294.60
17.45
0.00
95.19

14.28

2,165.60

886.23

1,351.47
160.30
1,191.18
0.00
0.00
5,106.14
306.11
306.11
0.00
0.00
0.00
2,427.04
1,609.71
772.66
24.15
20.52
601.52
0.00
9.66
591.86
0.00
591.86
0.00
0.00
591.86
0.00
9.66
0.00
9.66
0.00
0.00
13,974.03
9,268.13
4,448.70
139.02
118.17
467.41
467.41
0.00
0.00
0.00
919.02
706.96
212.05
0.00
0.00
30.94
11.65
19.29
0.00
0.00
689.41
689.41
0.00
0.00
0.00
976.67
976.67
0.00
0.00
0.00
17.69
0.00
17.69
0.00
0.00
87.24
0.00
0.00
0.00
87.24
71,767.43

1,939.94
33.15
104.36
61.39
30.70
638.46
74,575.42
2,423.70
76,999.12
1,539.98
78,539.11
78,539.11
18,849.39
97,388.49
Pa

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 416 CLADIRE ADMINISTRATIVA
STADIUL FIZIC: 06 Arhitectura - Tavane
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 CF03A1 TENCUIELI INTERIOARE DRISCUITE,LA mp 268.40000 3.02
TAVANE PLANE,IN GROSIME MEDIE DE material: 0.00
2CM
manopera: 2.70
utilaj: 0.32
transport: 0.00
1.L CZ0204A1 PREPARARE MORTAR CIMENT PT ZID mc 5.36800 18.88
M100-Z CU CIMENT M30 IN INSTALATII
CENTRALIZATE FARA ADAOS DE VAR

2 CF10C1 GLET DE IPSOS APLICAT LA TENCUIELI mp 1,980.00000 1.83


INTERIOARE DRISCUITE material: 0.69
manopera: 1.12
utilaj: 0.02
transport: 0.00
3 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 1,693.00000 1.33
EXECUT.MAN-MEC. CU VINAROM PE GLET material: 0.34
DE IPSOS EXISTENT
manopera: 0.99
utilaj: 0.00
transport: 0.00
3.L 6104353 VOPSEA VINAROM ALBA V.108-210 kg 761.85000 1.39
STAS 7359-80

4 CN04J1 VOPSITORII LA INTERIOR SI EXTERIOR mp 353.00000 1.33


EXECUT.MAN-MEC. CU VOPSEA PE BAZA material: 0.34
DE ULEI la spatii umede
manopera: 0.99
utilaj: 0.00
transport: 0.00
4.L 6103206 VOPSEA PE BAZA DE ULEI DE CALITATE kg 158.85000 1.39
SUPERIOARA
5 CD23A TAVANE SUSPENDATE DIN FIBRA MIN mp 1,030.80000 8.58
HIDROFUGATA PE SCHELET DE material: 3.51
SUSTINERE METALIC
manopera: 5.07
utilaj: 0.00
transport: 0.00
5.L 1002241 PLACA FIBRA MINERALA HIDROFUGATA mp 1,082.34000 1.83
180X60
5.L 8558110 TIRANT-TIJA CU BUCLA 125 MM buc 2,061.60000 0.05
6 CD23A TAVANE SUSPENDATE DIN FIBRA MIN mp 48.00000 8.76
HIDROFUGATA REZ FOC PE SCHELET DE material: 3.69
SUSTINERE METALIC
6 CD23A TAVANE SUSPENDATE DIN FIBRA MIN mp
HIDROFUGATA REZ FOC PE SCHELET DE
SUSTINERE METALIC
manopera: 5.07
utilaj: 0.00
transport: 0.00
6.L 1002242 PLACA FIBRA MINERALA HIDROFUGATA buc 48.00000 2.95
180X60 REZ FOC 30 MIN
6.L 8558110 TIRANT-TIJA CU BUCLA 125 MM buc 96.00000 0.05
7 CD23A TAVANE SUSPENDATE DIN FIBRA MIN mp 901.30000 8.76
HIDROFUGATA REZ FOC PE SCHELET DE material: 3.69
SUSTINERE METALIC
manopera: 5.07
utilaj: 0.00
transport: 0.00
7.L 1002242 PLACA FIBRA MINERALA HIDROFUGATA buc 901.30000 2.95
180X60 REZ FOC 30 MIN
7.L 8558110 TIRANT-TIJA CU BUCLA 125 MM buc 1,802.60000 0.05
8 TRA01A10 TRANSPORTUL RUTIER AL tona 37.60000 0.39
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST.; 10 KM
manopera: 0.00
utilaj: 0.00
transport: 0.39
procent material manopera utilaj transport
Cheltuieli directe: 15,521.28 15,013.74 122.45 14.79
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 2,372.17 0.00 0.00
Fond de risc 0,270 % 0.00 40.54 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 127.62 0.00 0.00
Somaj 0,500 % 0.00 75.07 0.00 0.00
Fond de garantare 0,250 % 0.00 37.53 0.00 0.00
Sanatate 5,200 % 0.00 780.71 0.00 0.00
Total Inclusiv Cheltuieli Directe: 15,521.28 18,447.38 122.45 14.79
Cheltuieli indirecte 3,250 % 504.44 599.54 3.98 0.48
Total Inclusiv Cheltuieli indirecte: 16,025.72 19,046.92 126.43 15.27
Profit 2,000 % 320.51 380.94 2.53 0.31
Total Inclusiv Profit: 16,346.23 19,427.86 128.96 15.57
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
810.69
0.06
723.78
86.85
0.00
101.33

3,618.56
1,361.81
2,221.16
35.60
0.00
2,252.34
572.28
1,680.06
0.00
0.00
1,061.45

469.63
119.32
350.30
0.00
0.00
221.32

8,845.65
3,619.84
5,225.81
0.00
0.00
1,977.40

93.02
420.66
177.32
243.34
0.00
0.00
141.63

4.33
7,898.77
3,329.48
4,569.29
0.00
0.00
2,659.34

81.34
14.79
0.00
0.00
0.00
14.79
total
30,672.25

2,372.17
40.54
127.62
75.07
37.53
780.71
34,105.90
1,108.44
35,214.34
704.29
35,918.62
35,918.62
8,620.47
44,539.09
Pag

OBIECTIV: AUTOBAZA TURSIB SA SIBIU


OBIECTUL: 416 CLADIRE ADMINISTRATIVA
STADIUL FIZIC: 07 Arhitectura - Scari,terase
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 DD03A FUNDATIE DIN BETON DE CIMENT LA mc 47.44000 8.24
STRAZI, ALEI SI PL ATFORME CAROSABILE material: 0.00
manopera: 6.67
utilaj: 1.57
transport: 0.00
1.L 2100983 BETON DE CIMENT CLASA C25/20 mc 48.86320 39.79
(BC25/B330)
2 ACE08A1 UMPLUTURA CU NISIP mc 63.25000 10.67
material: 9.88
manopera: 0.32
utilaj: 0.47
transport: 0.00
3 RCSM10C PLACAJ DIN mp 185.00000 25.74
PIATRA,GROS.<5CM,SUPRAF.PLANE,PERE material: 4.59
TI/STALPI,MORTAR CIM.M-100T + VAR
manopera: 20.82
utilaj: 0.34
transport: 0.00
3.L 2205748 PRAF DE PIATRA kg 59.20000 1.17
3.L 2202211 PLACI DIN GRANIT mp 188.70000 29.51
3 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp 185.00000 5.90
PREPARAT PE SUP RAF.ORIZ.-INCLINATE material: 3.60
40 GROSIME DE 2 CM
manopera: 2.20
utilaj: 0.05
transport: 0.05
3 CH06A MANA CURENTA METALICA VOPSITA IN m 160.00000 5.13
CAMP ELECTROSTATIC material: 3.19
manopera: 1.94
utilaj: 0.00
transport: 0.00
3.L 5900700 ELECTROD SUD.OL.NEALIAT S 1125/2 kg 9.60000 0.52
E44C
3 CL17A CONF.MET.MONTATE APARENT -PARAPETI kg 2,128.00000 0.58
SI PANOURI asimilat teava patrata vopsita in material: 0.04
camp electrostatic
manopera: 0.54
utilaj: 0.00
transport: 0.00
3.L 5900700 ELECTROD SUD.OL.NEALIAT S 1125/2 kg 10.64000 0.52
E44C
3.L 635389 BALUSTRADA MET.PT.PLATFORME IND. kg 2,128.00000 1.46
TEAVA CAT. IPC 5127

3 CL17A CONF.MET.MONTATE APARENT -PARAPETI kg 378.00000 0.58


SI PANOURI DESP ARTITOARE PENTRU material: 0.04
BALCON asimilat montaj parapet sticla
manopera: 0.54
utilaj: 0.00
transport: 0.00
3.L 5900700 ELECTROD SUD.OL.NEALIAT S 1125/2 kg 1.89000 0.52
E44C
3.L 110221 PANOU STICLA PROFILATA kg 378.00000 0.22
3 CH01A1 TREPTE BETON SIMPLU EXECUTATE m 73.60000 2.51
BRUT PENTRU A FI PLACATE material: 0.86
manopera: 1.29
utilaj: 0.36
transport: 0.00
3 RCSM10C PLACAJ DIN PIATRA,GROS.<5CM, mp 86.00000 25.74
SUPRAF.PLANE, PERETI/STALPI,MORTAR material: 4.59
CIM.M-100T + VAR
manopera: 20.82
utilaj: 0.34
transport: 0.00
3.L 2205748 PRAF DE PIATRA kg 27.52000 1.17
3.L 2202211 PLACI DIN GRANIT mp 87.72000 29.51
3 CL17C CONF.MET.MONTATE APARENT -SCARI kg 65.80000 0.58
EXT.DE INCENDIU,ETC.EXCUSIV material: 0.04
.PARAPETI scara evacuare ALLA
manopera: 0.54
utilaj: 0.00
transport: 0.00
3.L 5900700 ELECTROD SUD.OL.NEALIAT S 1125/2 kg 0.32900 0.52
E44C

3.L 6305646 SCARA METAL.DREAPTA OTEL PROT. kg 65.80000 1.80


TABLA STRIATA,LAT.1000MM
3 CL17C CONF.MET.MONTATE APARENT -SCARI kg 379.00000 0.58
EXT.DE INCENDIU,ET C.EXCUSIV material: 0.04
.PARAPET!, BALUSTRAZI, CHEPENGURI,
ETC.) parapet metalic manopera: 0.54
utilaj: 0.00
transport: 0.00
3.L 5900700 ELECTROD SUD.OL.NEALIAT S 1125/2 kg 1.89500 0.52
E44C
3.L 635389 BALUSTRADA MET.PT.PLATFORME IND. kg 379.00000 1.46
TEAVA CAT. IPC 5127
3 CH05A MANA CURENTA PTR.SCARI DREPTE m 28.50000 3.81
EXEC.LEMN PROFILAT, LUSTRUIRE, material: 1.00
-CONFECTIONARE
manopera: 2.80
utilaj: 0.00
transport: 0.00
3 CH11A1 TREPTE DE BET.SIMPLU TURN.PE LOC PE m 18.00000 28.05
FUNDAT.SAU PLA CI DE B.EXIST.PLACATE material: 15.00
CU PLACI DE GRANIT
manopera: 12.51
utilaj: 0.54
transport: 0.00
3 CG21A PARDOSELI BETON SIMPLU CLS.C mp 29.00000 4.00
10/8(BC10/B150) 10CM DRISCUIT, IN material: 0.22
INCAPERI CU SUPRAF.>16 MP
manopera: 3.78
utilaj: 0.00
transport: 0.00
4 RPCE34A1 UMPLEREA ROSTURILOR DINTRE m 59.00000 0.56
TROTUAR SI SOCLUL CLADIRII CU BITUM
TIP D
4 RPCE34A1 UMPLEREA ROSTURILOR DINTRE m
TROTUAR SI SOCLUL CLADIRII CU BITUM material: 0.43
TIP D
manopera: 0.13
utilaj: 0.00
transport: 0.00
4 TSD04B1 COMPACTAREA CU MAI.DE MINA A mc 63.25000 7.66
UMPLUT.EXECUT.PE STRA T.CU UDAREA material: 0.00
FIEC.STRAT DE 10CM GROS.T.COEZIV
manopera: 0.63
utilaj: 7.04
transport: 0.00
5 PE21F ROSTUIRE CU MASTIC BITUMIN. ADANC.4 m 105.00000 1.70
CM, RESTUL CU NISIP, LAT.ROST 1,5 CM material: 0.66
DALE BETON
manopera: 0.43
utilaj: 0.61
transport: 0.00
6 TE06A1 PLASA DE ARMATURA SUDATA TIP STNB mp 320.00000 1.31
D=4MM OCHIURILE 100X100 MM material: 1.05
manopera: 0.26
utilaj: 0.00
transport: 0.00
7 TRA01A15 TRANSPORTUL RUTIER AL tona 143.00000 0.59
MATERIALELOR,SEMIFABRICATELOR CU material: 0.00
AUTOBASCULANTA PE DIST. 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
8 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 50.50000 0.38
MORTARULUI CU AUTO BETONIERA DE material: 0.00
5,5MC DIST. =15KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
9 TRA02A15 TRANSPORTUL RUTIER AL tona 4.20000 0.59
MATERIALELOR,SEMIFABRICATELO R CU material: 0.00
AUTOCAMIONUL PE DIST.= 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
procent material manopera utilaj transport
Cheltuieli directe: 18,041.07 8,972.80 750.71 114.44
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 1,417.70 0.00 0.00
Fond de risc 0,270 % 0.00 24.23 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 76.27 0.00 0.00
Somaj 0,500 % 0.00 44.86 0.00 0.00
Fond de garantare 0,250 % 0.00 22.43 0.00 0.00
Sanatate 5,200 % 0.00 466.59 0.00 0.00
Total Inclusiv Cheltuieli Directe: 18,041.07 11,024.88 750.71 114.44
Cheltuieli indirecte 3,250 % 586.33 358.31 24.40 3.72
Total Inclusiv Cheltuieli indirecte: 18,627.41 11,383.19 775.10 118.16
Profit 2,000 % 372.55 227.66 15.50 2.36
Total Inclusiv Profit: 18,999.96 11,610.86 790.61 120.52
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

CTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
391.09
0.22
316.24
74.62
0.00
1,944.43

674.92
624.93
20.47
29.52
0.00
4,762.28
848.60
3,851.33
62.36
0.00
69.18
5,567.71
1,090.71
665.17
407.08
9.98
8.48
821.00
510.35
310.65
0.00
0.00
5.00

1,231.95
84.26
1,147.69
0.00
0.00
5.55

3,108.31 SA O EXECUTAM NOI CA SA NE INCHIDEM PE VALOAREA CONTRACT 49%

218.83
14.97
203.87
0.00
0.00
0.99

84.94
185.08
63.35
95.27
26.46
0.00
2,213.82
394.48
1,790.35
28.99
0.00
32.16
2,588.23
38.09
2.61
35.49
0.00
0.00
0.17

118.44

219.41
15.01
204.40
0.00
0.00
0.99

553.60

108.48
28.55
79.93
0.00
0.00
504.89
269.96
225.22
9.71
0.00
115.89
6.41
109.48
0.00
0.00
33.09
25.45
7.63
0.00
0.00
484.74
0.00
39.57
445.17
0.00
178.96
69.76
45.30
63.90
0.00
420.15
337.31
82.84
0.00
0.00
84.19
0.00
0.00
0.00
84.19
19.29
0.00
0.00
0.00
19.29
2.47
0.00
0.00
0.00
2.47
total
27,879.02

1,417.70
24.23
76.27
44.86
22.43
466.59
29,931.10
972.76
30,903.86
618.08
31,521.94
31,521.94
7,565.27
39,087.21
OBIECTIV: AUTOBAZA TURSIB SA SIBIU
OBIECTUL: 416 CLADIRE ADMINISTRATIVA
STADIUL FIZIC: 08 Acoperis
Beneficiar: S.C TURSIB S.A
Proiectant: S.C ADURO IMPEX S.R.L
Executant: Asocierea S.C CON-A S.R.L - S.C SINECON S.A

F3 - LISTA cuprinzand cantitatile de lucrari


- euro -

SECTIUNEA TEHNICA SECTIUNEA FINANCIAR

Pretul unitar
(exclusiv TVA)
Nr. Capitolul de lucrari U.M. Cantitatea
-euro-
0 1 2 3 4
1 IFB09A2 STRAT PROTECTIE GROSIME 5 CM DIN mp 1,362.50000 0.43
BALAST material: 0.19
manopera: 0.24
utilaj: 0.00
transport: 0.00
2 RPCE31B HIDROIZOLATIE DIN MEMBRANE mp 1,623.00000 1.08
BITUMINOASE CU ADEZIV STRAT AMORSA material: 0.00
+2 STRATURI MEMBR.LIPITE CU FLACARA
manopera: 1.08
utilaj: 0.00
transport: 0.00
2.L 2600437 MEMBRANE HIDROIZOLATOARE mp 1,639.23000 2.60
MODIF.EPM BITUPLAN GV-4,2 L=1M

2.L 7801670 MEMBRANA BITUMINOASA CU ARDEZIE mp 1,639.23000 4.20


3 RPCE12XB1 STRAT SUPORT SAU SAPA mp 1,362.50000 5.40
PROT.PT.HIDROIZ.CU MORTAR DE material: 3.64
CIM.GROS.3,5-4CM ARMAT CU PLASA
STNB 5 MM manopera: 1.62
utilaj: 0.15
transport: 0.00
4 ZIZF10A1 STRAT TERMOIZOLANT LA TERASE mp 1,362.50000 4.28
ACOPER PLANSEE CU PLA CI DE material: 4.04
POLISTIREN EXTRUDAT IGNIFUGAT (XPS)
150 MM manopera: 0.17
utilaj: 0.07
transport: 0.00
5 IZF03A2 BARIERA CONTRA VAPORILOR PE SOPR mp 1,622.90000 0.24
ORIZ CO 1 STRAT I MPISLIT BIT TIP 1A SAO material: 0.04
TSA 2000 LIP CO BITOM TIP.
manopera: 0.17
utilaj: 0.03
transport: 0.00
5.L 2600036 BITUM PT. MAT.+LUCR.HIDROIZOLATII TIP kg 2,434.35000 0.56
H 68/75 57064

5.L 2600713 PINZA BIT FARA 5TR ACOPERIRE PI 50 mp 1,785.19000 0.30


100CMX20M 51046

6 IZF02A1 STRAT DIFOZIE VAPORI mp 1,362.50000 0.59


ACOPERIS,TERASE CO IMPLETITOR A material: 0.49
FIBRE STICLA BITOM.PERF.SOPR.ORIZ.
manopera: 0.09
utilaj: 0.01
FIBRE STICLA BITOM.PERF.SOPR.ORIZ.

transport: 0.00
6.L 2600036 BITUM PT. MAT.+LUCR.HIDROIZOLATII TIP kg 681.25000 0.56
H 68/75 57064
7 IZF12XB SAPA DE EGALIZ.DIN MORTAR CIM.GATA mp 1,362.50000 3.26
PREPARAT PE SOP RAF.ORIZ.-INCLINATE material: 1.48
40% GROSIME DE 2 CM
manopera: 1.73
utilaj: 0.05
transport: 0.00
8 CA01D1 TURNARE BETON SIMPLU IN STRATURI DE mc 136.30000 3.10
3-20CM GROSIME LA CONSTRUCTII CU material: 0.01
H<35M beton de panta
manopera: 2.91
utilaj: 0.18
transport: 0.00
8 CZ0105A1 PREPARARE BETON B150,CU AGREGATE mc 1.00800 26.34
GRELE,GRANULATIA<16MM,CIMENT M30 material: 24.29
IN IN5T.CENTRALIZATE
manopera: 0.18
utilaj: 1.86
transport: 0.00
9 1002227 PIESA DE LEMN PT FIXAREA AGRAFELOR buc 651.00000 0.19
material: 0.19
manopera: 0.00
utilaj: 0.00
transport: 0.00
10 1002228 AGRAFE METALICE PT FIXAREA buc 651.00000 0.19
SORTURILOR material: 0.19
manopera: 0.00
utilaj: 0.00
transport: 0.00
11 RPCI30A1 GLAF.SI COPERT.DIN TB.ZN.MONT.PE m 271.30000 10.52
ZID.DE CARAM.CU T ELESCOPUL DIN material: 1.20
TB.CU GROS.0,4 CU LAT.DESF.SUB 30 *
manopera: 1.68
utilaj: 7.64
transport: 0.00
12 100 MUNCITOR CALIFICAT ora 12.50000 2.16
material: 0.00
manopera: 2.16
utilaj: 0.00
transport: 0.00
13 PK32A1 TIRANTI METALICI PT.SUSTINEREA kg 105.00000 1.13
COPERTINEI asimilat tiranti sustinere material: 1.13
copertina
manopera: 0.00
utilaj: 0.00
transport: 0.00
14 RCSP04A MONT.CONFECTII METALICE DIVERSE kg 2,078.00000 0.39
(GATA CONFECT.) IN GLOBATE TOTAL SAU material: 0.06
PARTIAL IN BETON /ZIDARIE asimilat montaj
copertina manopera: 0.11
utilaj: 0.22
transport: 0.00
14 1002244 STRUCTURA COPERTINA METALICA kg 2,078.00000 1.20
material: 1.20
manopera: 0.00
utilaj: 0.00
transport: 0.00
14 CM07A MONTAJ PANOU STICLA SECURIZATA mp 42.00000 22.36
material: 12.63
manopera: 9.49
utilaj: 0.24
transport: 0.00
14 1002245 STICLA SECURIZATA mp 42.00000 33.00
material: 33.00
manopera: 0.00
utilaj: 0.00
transport: 0.00
15 TRA01A10 TRANSPORTUL RUTIER AL tona 154.00000 0.39
MATERIALELOR,SEMIFABRICATELO R CU material: 0.00
AUTOBASCULANTA PE DIST.= 10 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.39
16 TRA06A15 TRANSPORTUL RUTIER AL BETONULUI- tona 340.70000 0.38
MORTARULUI CU AUTO BETONIERA DE material: 0.00
5,5MC DIST. =15KM
manopera: 0.00
utilaj: 0.00
transport: 0.38
17 TRA02A15 TRANSPORTUL RUTIER AL tona 276.50000 0.59
MATERIALELOR,SEMIFABRICATELO R CU material: 0.00
AUTOCAMIONUL PE DIST.= 15 KM.
manopera: 0.00
utilaj: 0.00
transport: 0.59
procent material manopera utilaj transport
Cheltuieli directe: 32,161.67 8,766.17 2,993.72 353.51
Recapitulatia: AUTOBAZA SIBIU
CAS 15,800 % 0.00 1,385.06 0.00 0.00
Fond de risc 0,270 % 0.00 23.67 0.00 0.00
Concedii si indemnizatii 0,850 % 0.00 74.51 0.00 0.00
Somaj 0,500 % 0.00 43.83 0.00 0.00
Fond de garantare 0,250 % 0.00 21.92 0.00 0.00
Sanatate 5,200 % 0.00 455.84 0.00 0.00
Total Inclusiv Cheltuieli Directe: 32,161.67 10,771.00 2,993.72 353.51
Cheltuieli indirecte 3,250 % 1,045.25 350.06 97.30 11.49
Total Inclusiv Cheltuieli indirecte: 33,206.93 11,121.05 3,091.02 365.00
Profit 2,000 % 664.14 222.42 61.82 7.30
Total Inclusiv Profit: 33,871.06 11,343.48 3,152.84 372.30
TOTAL GENERAL (fara TVA):
TVA: 24%
TOTAL GENERAL:
Executant,

Director General,
Pag 1

ECTIUNEA FINANCIARA

TOTALUL
(exclusiv TVA)
-euro-
5=3x4
580.77
257.45
323.33
0.00
0.00
1,750.65
0.00
1,750.65
0.00
0.00
4,262.00

6,884.77
7,358.00
4,954.48
2,204.49
199.02
0.00
5,838.24
5,511.24
235.15
91.85
0.00
389.95
65.71
280.09
44.15
0.00
1,367.61

529.54

804.59
674.35
117.57
12.67
0.00
382.72

4,443.28
2,018.34
2,351.46
73.48
0.00
422.74
1.29
396.95
24.50
0.00
26.55
24.49
0.18
1.88
0.00
121.42
121.42
0.00
0.00
0.00
121.42
121.42
0.00
0.00
0.00
2,853.89
324.52
456.52
2,072.85
0.00
26.97
0.00
26.97
0.00
0.00
118.21
118.21
0.00
0.00
0.00
819.40
131.92
224.14
463.34
0.00
2,493.60
2,493.60
0.00
0.00
0.00
939.24
530.60
398.67
9.97
0.00
1,386.00
1,386.00
0.00
0.00
0.00
60.56
0.00
0.00
0.00
60.56
130.16
0.00
0.00
0.00
130.16
162.79
0.00
0.00
0.00
162.79
total
44,275.08

1,385.06
23.67
74.51
43.83
21.92
455.84
46,279.90
1,504.10
47,784.00
955.68
48,739.68
48,739.68
11,697.52
60,437.20