Documente Academic
Documente Profesional
Documente Cultură
- lei -
Pretul unitar
Manopera
Transport
Material
Utilaj TOTALUL
(exclusiv
Nr. Capitolul de lucrari U.M. Cantitatea (excl TVA)
(exclusiv TVA)
TVA)
- lei - - lei -
- lei -
0 1 2 3 4 7 5
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Drum de acces
STADIUL FIZIC: Terasamente
9 TRA01A10 Transportul rutier balast stabilizat cim. tona 249.00 11.50 2,863.50
[1] 15 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 11.50 2,863.50
10 DA07XA Strat rutier din mat.gran.stabiliz.cu mc 113.00 283.76 32,065.08
cim.sau var si zgur.gran.,exec.cu material: 131.49 14,858.71
asternere mec.balast 6% cim.
manopera: 30.70 3,468.65
utilaj: 121.57 13,737.73
transport: 0.00 0.00
11 TRA01A10 Transportul rutier balast 15 km tona 90.60 11.50 1,041.90
[2] material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 11.50 1,041.90
13 TRA01A50 Transportul rutier savura cu tona 78.00 33.89 2,643.42
autobasculanta pe dist.= 50 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 33.89 2,643.42
14 SLVL15A Asternere savura in acostamente mc 43.00 144.05 6,194.06
material: 126.00 5,418.00
manopera: 18.05 776.06
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 20,276.71 4,244.71 13,737.73 6,548.82 44,807.97
Executant: SC Sebi Marc SRL Diriginte de santier: Pop Mircea Beneficiar: Municipiu Sighetu
Marmatiei
Pag 2
STADIUL FIZIC: Terasamente
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Drum de acces
STADIUL FIZIC: Terasamente
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 95.51 0.00 0.00 95.51
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 20,276.71 4,340.22 13,737.73 6,548.82 44,903.47
directe:
Cheltuieli indirecte 10.0000 % 2,027.67 434.02 1,373.77 654.88 4,490.35
Total inclusiv Cheltuieli 22,304.38 4,774.24 15,111.50 7,203.70 49,393.82
indirecte:
Profit 2.0000 % 446.09 95.48 302.23 144.07 987.88
Total inclusiv Beneficiu: 22,750.47 4,869.72 15,413.73 7,347.78 50,381.70
TOTAL GENERAL (fara TVA): 50,381.70
TVA: 19.00% 9,572.52
TOTAL GENERAL: 59,954.22
OBIECTUL: Drum de acces
STADIUL FIZIC: Scurgere ape pluviale
8 AcD101A06 Camine de vizitare confectionate din buc 3.00 2,202.00 6,606.00
+ [1] tub corugat OD800; Di690 SN4 (cu material: 2,130.00 6,390.00
baza constanta si H variabil)
manopera: 72.00 216.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8.L 1Xrem man. de pozare-montare- inclusiv ora 9.00 24.00 216.00
legatura la canalul colector
10 TRA01A50 Transportul rutier tona 19.00 33.89 643.91
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 33.89 643.91
11 RLE2RC61H Demolarea elementelor din beton mc 5.00 132.00 660.00
simplu sau din beton armat...placa si material: 0.00 0.00
dala prefabricata din beton armat cu
manopera: 132.00 660.00
grosimea de peste 15 cm utilizand
pentru demolare mijloace mecanice utilaj: 0.00 0.00
transport: 0.00 0.00
12 TsC03XE Sapatura mecanica cu excavatorul de 100 2.00 467.96 935.93
0,40-0,70MC inpam.cu mc material: 0.00 0.00
umid.nat.descarc.in autoveh.teren cat.I
manopera: 0.00 0.00
( la RC)
utilaj: 467.96 935.93
transport: 0.00 0.00
14 TRA01A20 Transportul rutier BALAST cu tona 6.50 14.71 95.62
autobasculanta pe dist.= 20 material: 0.00 0.00
km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 14.71 95.62
15 TsD16XB Strat repartitie balast granulatie 0- mc 3.20 89.97 287.89
7MM,prevaz.sub RC , material: 56.71 181.48
compactat cu placa vibratoare de
manopera: 30.36 97.15
650Kg
utilaj: 2.89 9.26
transport: 0.00 0.00
Executant: SC Sebi Marc SRL Diriginte de santier: Pop Mircea Beneficiar: Municipiu Sighetu
Marmatiei
Pag 3
STADIUL FIZIC: Scurgere ape pluviale
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Drum de acces
STADIUL FIZIC: Scurgere ape pluviale
16 CB03A1 Cofraje pentru beton armat in pereti mp 124.00 27.91 3,460.90
drepti, din panouri material: 8.71 1,080.10
refolosibile, cu astereala din scanduri
manopera: 19.20 2,380.80
de rasinoase la rigole carosabile
utilaj: 0.00 0.00
transport: 0.00 0.00
17 TRA06A30 Transportul rutier al betonului C30/37 tona 72.00 26.53 1,910.16
cu autobetoniera de material: 0.00 0.00
5,5 mc dist.=30 km
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 26.53 1,910.16
18 CA01B1 Turnarea betonului simplu mc 30.20 70.93 2,142.00
marcaC30/37 in rigole carosabile material: 0.41 12.29
manopera: 65.52 1,978.70
utilaj: 5.00 151.00
transport: 0.00 0.00
18.L cz0117a1+ Beton de ciment cu agregate sortate- mc 30.20 400.00 12,080.00
gran pana la 16mm
pentru beton calitatea I, preparat cu
ciment PA 35 si adaos de lsc, in
instalatii centralizate
Executant: SC Sebi Marc SRL Diriginte de santier: Pop Mircea Beneficiar: Municipiu Sighetu
Marmatiei
Pag 4
STADIUL FIZIC: Sistem rutier
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Drum de acces
STADIUL FIZIC: Sistem rutier
5 TRA01A50 Transportul rutier al materialelor , tona 2.59 33.89 87.78
Borduri cu material: 0.00 0.00
autobasculanta pe dist.= 50 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 33.89 87.78
6 DE09XA Montare borduri prefabricate din beton m 25.00 68.59 1,714.67
pt.parte carosabila material: 49.81 1,245.37
avind dimensiunile: 20x25x50 pe
manopera: 18.07 451.80
fundatie de beton
utilaj: 0.70 17.50
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 1,245.37 451.80 17.50 87.78 1,802.44
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 10.17 0.00 0.00 10.17
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 1,245.37 461.97 17.50 87.78 1,812.61
directe:
Cheltuieli indirecte 10.0000 % 124.54 46.20 1.75 8.78 181.26
Total inclusiv Cheltuieli 1,369.91 508.16 19.25 96.55 1,993.87
indirecte:
Profit 2.0000 % 27.40 10.16 0.39 1.93 39.88
Total inclusiv Beneficiu: 1,397.30 518.33 19.64 98.48 2,033.75
TOTAL GENERAL (fara TVA): 2,033.75
TVA: 19.00% 386.41
TOTAL GENERAL: 2,420.16
OBIECTUL: Spatii de parcare
STADIUL FIZIC: Terasamente
procent material manopera utilaj transport total
Cheltuieli directe: 0.00 0.00 0.00 0.00 0.00
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 0.00 0.00 0.00 0.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
directe:
Cheltuieli indirecte 10.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
indirecte:
Profit 2.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Beneficiu: 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL (fara TVA): 0.00
TVA: 19.00% 0.00
TOTAL GENERAL: 0.00
OBIECTUL: Spatii de parcare
STADIUL FIZIC: Sistem rutier
procent material manopera utilaj transport total
Cheltuieli directe: 0.00 0.00 0.00 0.00 0.00
Executant: SC Sebi Marc SRL Diriginte de santier: Pop Mircea Beneficiar: Municipiu Sighetu
Marmatiei
Pag 5
STADIUL FIZIC: Sistem rutier
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Spatii de parcare
STADIUL FIZIC: Sistem rutier
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 0.00 0.00 0.00 0.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
directe:
Cheltuieli indirecte 10.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
indirecte:
Profit 2.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Beneficiu: 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL (fara TVA): 0.00
TVA: 19.00% 0.00
TOTAL GENERAL: 0.00
OBIECTUL: Trotuare cu anexe gosp., ZONE VERZI
STADIUL FIZIC: Infastruct si suprastruct
6 TRA01A50 Transportul rutier al materialelor , tona 6.10 33.89 206.73
Borduri cu autobasculanta pe dist.= 50 material: 0.00 0.00
km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 33.89 206.73
7 DE09XA [1] Montare borduri prefabricate din beton m 185.00 49.08 9,079.83
pt.trotuare si sp. verzi material: 30.31 5,607.01
avind dimensiunile: 10x15x50 pe
manopera: 18.07 3,343.32
fundatie de beton
utilaj: 0.70 129.50
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 5,607.01 3,343.32 129.50 206.73 9,286.56
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 75.22 0.00 0.00 75.22
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 5,607.01 3,418.54 129.50 206.73 9,361.79
directe:
Cheltuieli indirecte 10.0000 % 560.70 341.85 12.95 20.67 936.18
Total inclusiv Cheltuieli 6,167.71 3,760.40 142.45 227.40 10,297.97
indirecte:
Profit 2.0000 % 123.35 75.21 2.85 4.55 205.96
Total inclusiv Beneficiu: 6,291.07 3,835.61 145.30 231.95 10,503.93
TOTAL GENERAL (fara TVA): 10,503.93
TVA: 19.00% 1,995.75
TOTAL GENERAL: 12,499.68
OBIECTUL: Trotuare cu anexe gosp., ZONE VERZI
STADIUL FIZIC: Zone verzi si anexe gosp
2 TsH06XA Semanarea gazonului pe 100 2.45 246.88 604.86
suprafetele:...orizontale sau in panta mp material: 113.85 278.93
sub30%
manopera: 133.03 325.93
utilaj: 0.00 0.00
transport: 0.00 0.00
Executant: SC Sebi Marc SRL Diriginte de santier: Pop Mircea Beneficiar: Municipiu Sighetu
Marmatiei
Pag 6
STADIUL FIZIC: Zone verzi si anexe gosp
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Trotuare cu anexe gosp., ZONE VERZI
STADIUL FIZIC: Zone verzi si anexe gosp
3 DA06B1 Strat de agregate naturale compactate mc 6.00 113.03 678.20
la platf. gunoi menajer material: 59.87 359.19
manopera: 8.88 53.28
utilaj: 44.29 265.73
transport: 0.00 0.00
4 DA14A1 Strat din beton de ciment la platforme mc 3.00 99.24 297.73
gunoi menajer material: 13.54 40.61
manopera: 74.16 222.48
utilaj: 11.55 34.64
transport: 0.00 0.00
4.L 2100933 Beton de ciment B 100 -BC7,5 stas mc 3.02 275.00 831.60
3622
procent material manopera utilaj transport total
Cheltuieli directe: 1,510.33 601.69 300.37 0.00 2,412.39
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 13.54 0.00 0.00 13.54
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 1,510.33 615.23 300.37 0.00 2,425.93
directe:
Cheltuieli indirecte 10.0000 % 151.03 61.52 30.04 0.00 242.59
Total inclusiv Cheltuieli 1,661.36 676.75 330.41 0.00 2,668.52
indirecte:
Profit 2.0000 % 33.23 13.53 6.61 0.00 53.37
Total inclusiv Beneficiu: 1,694.59 690.28 337.02 0.00 2,721.89
TOTAL GENERAL (fara TVA): 2,721.89
TVA: 19.00% 517.16
TOTAL GENERAL: 3,239.05
OBIECTUL: Siguranta circulatiei
STADIUL FIZIC: Marcaje si semnalizari
procent material manopera utilaj transport total
Cheltuieli directe: 0.00 0.00 0.00 0.00 0.00
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 0.00 0.00 0.00 0.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
directe:
Cheltuieli indirecte 10.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
indirecte:
Profit 2.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Beneficiu: 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL (fara TVA): 0.00
TVA: 19.00% 0.00
TOTAL GENERAL: 0.00
OBIECTUL: Protectia mediului
STADIUL FIZIC: Separator hidrocarburi
procent material manopera utilaj transport total
Cheltuieli directe: 0.00 0.00 0.00 0.00 0.00
Executant: SC Sebi Marc SRL Diriginte de santier: Pop Mircea Beneficiar: Municipiu Sighetu
Marmatiei
Pag 7
STADIUL FIZIC: Separator hidrocarburi
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
OBIECTUL: Protectia mediului
STADIUL FIZIC: Separator hidrocarburi
Recapitulatia: 2021 i10/p2
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 0.00 0.00 0.00 0.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
directe:
Cheltuieli indirecte 10.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Cheltuieli 0.00 0.00 0.00 0.00 0.00
indirecte:
Profit 2.0000 % 0.00 0.00 0.00 0.00 0.00
Total inclusiv Beneficiu: 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL (fara TVA): 0.00
TVA: 19.00% 0.00
TOTAL GENERAL: 0.00
Executant,
Executant: SC Sebi Marc SRL Diriginte de santier: Pop Mircea Beneficiar: Municipiu Sighetu
Marmatiei
Pag 2
LISTA cuprinzand consumurile de resurse materiale
0 1 2 3 4 5=3x4 6 7 7
20 2200513 Nisip sortat nespalat de mc 0.10 86.15 8.96
rau si lacuri 0,0-3,0 mm
21 2200525 Nisip sortat nespalat de mc 0.29 92.51 26.64
rau si lacuri 0,0-7,0 mm
22 2928361 Panou cofraj astereala mp 8.06 67.11 540.91
scind. ras.scurte subscurte
23 2206024 Pietris 7-31 mm mc 6.09 85.00 517.65
24 5841021 Piulita patrata M 10 gr. buc 37.20 0.21 7.81
6, s 926
25 2927745 Placa PFL moi bitumate mc 0.00 423.86 0.85
calii 2750x1220x16 s7848
26 2805533x Prefabricat buc 108.92 45.85 4,993.98
b.a .49x30x15 cm pentru rigola
carosabila
27 5883043 Saiba plata pentru lemn kg 0.62 16.21 10.05
A M 11 OL 34 s 7565
28 20010441 Savura 0-8 mm mc 45.15 120.00 5,418.00
29 2903995 Scindura rasin lunga mc 0.07 1,380.71 102.72
tiv cls D gR = 24mm L = 4,00m
s 942
30 7204435 Seminte de plante- kg 11.16 25.00 278.93
graminee perene (pm)
31 5838579 Surub cu cap patrat buc 37.20 0.61 22.69
pentru lemn l 10 x 140 f1 s
1455
32 6201084 Ulei emulsionabil kg 14.88 15.00 223.20
pentru decofrare betoane stas
11382
Valoare directa lei 53,407.87
Recapitulatie lei 6,515.76
TOTAL lei 59,923.63
TOTAL euro 12,113.37
Executant,
Executant,
Executant,
Executant,