Pag 1

OBIECTIV: C.N. "Loteria Romana" S.A. Lot 1

Beneficiar: ________________________________________
Proiectant: ________________________________________
Executant: ________________________________________

F3cp - LISTA cu cantitati de lucrari pe categorii de lucrari

- lei - 15.01.2021

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar TOTALUL

Nr. Capitolul de lucrari U.M. Cantitatea (exclusiv TVA) (exclusiv TVA)
-lei- -lei-
0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Arhitectura
1 RPIZC43A# Desfacere tavane false mp 40.00 11.86 474.23
material: 0.07 2.63
manopera: 11.75 470.00
utilaj: 0.04 1.60
transport: 0.00 0.00
2 CQ19A+ Tavane suspendate GK pe schelet de mp 15.00 68.17 1,022.51
sustinere metalic material: 40.07 601.01
manopera: 28.00 420.00
utilaj: 0.10 1.50
transport: 0.00 0.00
3 CD22A% Tavane casetate 60x60 tip Armstrong mp 15.00 91.05 1,365.79
material: 56.05 840.79
manopera: 35.00 525.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPCJ31A+ Gena GK mascare coborari cabluri, mp 10.00 78.17 781.73
instalatii material: 43.07 430.71
manopera: 35.00 350.00
utilaj: 0.10 1.02
transport: 0.00 0.00
6 RPCJ35A# Desfacerea ...tencuielilor interioare la mp 32.90 6.78 222.90
pereti material: 0.01 0.16
manopera: 6.75 222.08
utilaj: 0.02 0.66
transport: 0.00 0.00
7 RPCJ05B+ Rep. tenc pe zid. caram. sau bet. mort var mp 32.90 24.74 814.01
cim. 10T pt. grund si str. vizibil material: 2.24 73.70
manopera: 22.50 740.25
utilaj: 0.00 0.07
transport: 0.00 0.00
8 RPCJ36A1 Glet grosier la pereti mp 15.00 16.64 249.53
material: 2.21 33.15
manopera: 14.43 216.38
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 2
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Arhitectura
9 CQ07D+ Compartimentari-pereti dubli, mp 17.00 108.59 1,845.96
panouri(gips-carton+vata min. 10-12,5 cm) material: 77.24 1,313.01
inclusiv desk vanzare manopera: 31.25 531.25
utilaj: 0.10 1.70
transport: 0.00 0.00
10 CFB24A+ Glet finisaj la pereti mp 74.55 18.95 1,412.72
material: 0.95 70.82
manopera: 18.00 1,341.90
utilaj: 0.00 0.00
transport: 0.00 0.00
11 RCSR02B# Vopsitorii int. pe baza de polimeri mp 132.00 14.67 1,936.59
acrilici-dispersii vinilice: 3 straturi-glet material: 2.63 347.31
existent manopera: 12.00 1,584.00
utilaj: 0.04 5.28
transport: 0.00 0.00
13 CK17E-1# Lambriuri la pereti-placaj din PAL mp 23.00 155.78 3,582.99
melaminat inclusiv pervazuri si baghete, material: 78.78 1,811.99
masti radiatoare. manopera: 77.00 1,771.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 RPCT33A1 Demontari tamplarie din lemn-usi mp 4.55 15.00 68.25
material: 0.00 0.00
manopera: 15.00 68.25
utilaj: 0.00 0.00
transport: 0.00 0.00
15 CK03B-02% Mont. usi int albe gata confectionate din mp 4.55 484.71 2,205.43
lemn simple incl. captuseli material: 374.51 1,704.02
manopera: 110.00 500.50
utilaj: 0.20 0.91
transport: 0.00 0.00
16 CK17B+ Inlocuirea ferestrelor din PVC mp 19.50 1,038.88 20,258.07
material: 973.68 18,986.67
manopera: 65.00 1,267.50
utilaj: 0.20 3.90
transport: 0.00 0.00
17 CK26B# Glafuri copertine, tabla zn-aluminiu, mont. m 5.40 43.08 232.63
pe zidarie, pe 1 st. carton B, tabla 0,4mm, material: 23.08 124.63
lat. desf. <30 cm manopera: 20.00 108.00
utilaj: 0.00 0.00
transport: 0.00 0.00
18 RPCM33A# Demontarea placajelor din gresie mp 7.00 15.03 105.21
ceramica material: 0.00 0.00
manopera: 15.00 105.00
utilaj: 0.03 0.21
transport: 0.00 0.00
19 CG01A% Repararea stratului suport ptr. mp 7.00 30.74 215.19
pardoseliexec. din beton clasa C-5/4 (B-75) material: 9.24 64.69
manopera: 20.00 140.00
utilaj: 1.50 10.50
transport: 0.00 0.00
 Pag 3
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Arhitectura
22 RPIZB02G_01# Pardoseli din gresie ceramica la exterior mp 7.00 98.23 687.58
material: 56.81 397.67
manopera: 40.00 280.00
utilaj: 1.42 9.91
transport: 0.00 0.00
23 CI05A# Inlocuirea elementelor lineare din gresie mp 30.00 175.60 5,267.98
portelan montate cu adeziv, avand latimi material: 107.17 3,215.17
variabile manopera: 65.00 1,950.00
utilaj: 3.43 102.81
transport: 0.00 0.00
24 VB10XF Montare rama cu jaluzele fixe, gata buc 4.00 300.00 1,200.00
confectionate material: 250.00 1,000.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
25 CK03B+ Tamplarie din pvc cu geam securizat pentru mp 3.50 595.24 2,083.33
caserie material: 560.04 1,960.13
manopera: 35.00 122.50
utilaj: 0.20 0.70
transport: 0.00 0.00
26 CK17D-01% PAL mobilier, placare desk mp 20.00 171.66 3,433.30
material: 82.56 1,651.30
manopera: 89.00 1,780.00
utilaj: 0.10 2.00
transport: 0.00 0.00
27 VB09B# Jaluzele verticale vitrina mp 15.00 72.94 1,094.10
material: 30.94 464.10
manopera: 42.00 630.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 ES13C3+ Masa interioara buc 2.00 557.61 1,115.22
material: 550.11 1,100.22
manopera: 7.50 15.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 TFA04XB Corp mobilier seif buc 1.00 750.00 750.00
material: 650.00 650.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
30 CL23D% Panouri expunere vitrina buc 2.00 956.25 1,912.50
material: 850.00 1,700.00
manopera: 106.25 212.50
utilaj: 0.00 0.00
transport: 0.00 0.00
31 CO07C-1# Blat sticla module completare bilete mp 4.00 410.00 1,640.00
material: 380.00 1,520.00
manopera: 30.00 120.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 4
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Arhitectura
32 RPCJ35B# Desfacerea ...tencuielilor la fatade mp 19.80 8.51 168.42
material: 0.01 0.12
manopera: 7.50 148.50
utilaj: 1.00 19.80
transport: 0.00 0.00
33 RPCJ48A1 Rep. tenc ext. drisc. pe zid. caram. sau bet. mp 5.00 41.28 206.41
de 2,5 cm gros. exec. in camp continuu material: 5.53 27.67
manopera: 35.75 178.75
utilaj: 0.00 0.00
transport: 0.00 0.00
34 CF44A01+ Tencuieli decorative la fatade mp 19.80 32.33 640.14
material: 7.33 145.14
manopera: 25.00 495.00
utilaj: 0.00 0.00
transport: 0.00 0.00
35 TRA01A20 Transportul rutier al...materialelor,cu tona 3.00 45.00 135.00
autocamionul pe dist.= 20 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 135.00
36 TRI1AA10B3 Descarcarea manuala a materialelor, din tona 3.00 50.00 150.00
auto material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
37 ABF11A Transport prin purtare directa materiale tona 3.00 38.75 116.25
material: 0.00 0.00
manopera: 38.75 116.25
utilaj: 0.00 0.00
transport: 0.00 0.00
38 TRA01A31 Transportul rutier al agregatelor cu tona 2.00 45.00 90.00
autobasculanta pe dist.=30 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 90.00
39 RI6717161A Incarcarea manuala materiale si moloz in tona 2.00 35.00 70.00
auto material: 0.00 0.00
manopera: 35.00 70.00
utilaj: 0.00 0.00
transport: 0.00 0.00
40 TRA01A30P Transportul rutier al molozului cu tona 2.00 170.00 340.00
autobasculanta dist.=30 km material: 0.00 0.00
manopera: 125.00 250.00
utilaj: 0.00 0.00
transport: 45.00 90.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 40,236.80 17,179.60 162.57 315.00 57,893.96
 Pag 5
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 386.54 0.00 0.00 386.54
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 40,236.80 17,566.14 162.57 315.00 58,280.50
Cheltuieli indirecte 10.0000 % 4,023.68 1,756.61 16.26 31.50 5,828.05
Total Inclusiv Cheltuieli indirecte: 44,260.48 19,322.75 178.82 346.50 64,108.55
Profit 10.0000 % 4,426.05 1,932.28 17.88 34.65 6,410.86
Total Inclusiv Beneficiu: 48,686.53 21,255.03 196.70 381.15 70,519.41
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Instalatii electrice
1 RpEG13A% Verificare circuie, continuitate prinderi, buc 1.00 200.33 200.33
buletin PRAM TE existent material: 0.33 0.33
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RpEG17D% Demontarea panou electric furnizor buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RpEB14B% Demontarea circuite existente inclusiv buc 1.00 350.00 350.00
aparataj material: 0.00 0.00
manopera: 350.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPEB01A# Conductor din cupru FY 1,5mmp sau m 250.00 1.96 489.18
similar, UN=1kw material: 0.08 20.43
manopera: 1.88 468.75
utilaj: 0.00 0.00
transport: 0.00 0.00
4.L 4831160 Conductor cupru FY 1x1,5mmp m 257.50 0.74 190.55
4.L 5204247 Clema de legatura cu-al 16-25 mmp buc 12.50 1.10 13.75
5 EB01A# Conductor din cupru FY 2,5mmp sau m 250.00 2.50 625.39
similar, UN=1kw material: 0.00 0.39
manopera: 2.50 625.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.L 4826426 Conductor fctiff -750 1x 2,5 s 526 m 257.50 1.20 309.00
5.L 5204247 Clema de legatura cu-al 16-25 mmp buc 50.00 1.10 55.00
6 ATD11XA Cablu din cupru CYY-F 3x4 mmp sau m 20.00 6.14 122.87
similar, UN=1kw material: 0.14 2.87
manopera: 6.00 120.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6.L 4811110 Cablu CSYABY masiv 3x4 s m 20.60 4.65 95.79
8779
7 EA01A# Tub de protectie tip IPEY D=16 mmctor u Fy m 150.00 5.86 878.96
1,5 mmp sau similar. UN=1KW material: 0.36 53.96
manopera: 5.00 750.00
utilaj: 0.50 75.00
transport: 0.00 0.00
 Pag 6
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Instalatii electrice
7.L 6700016 Tub izol.prot.flex.inf.ext banda ol.pb.ipf DN buc 154.50 1.81 279.65
16 mm
8 ED03K1 ÎNTRERUPĂTOR BIPOLAR ST 10A/230V, buc 5.00 17.52 87.59
MONTAJ INGROPAT,IP2Q, CU DOZA DE material: 2.52 12.59
APARAT ST RAMA manopera: 15.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8.L 5520366 Comutator cumpana st.simbol 0176 10 A buc 5.00 12.00 60.00
;250 v
9 ED08E1 PRIZA DUBLA CU CONTACT DE buc 13.00 15.14 196.84
PROTECTIE 16A/230V, MONTAJ material: 0.14 1.84
ÎNGROPAT, IP20, CU DOZA DE APARAT SI manopera: 15.00 195.00
RAMA 0.00 0.00
utilaj:
transport: 0.00 0.00
9.L 5536080 Priza monobloc sub tencuiala simbol buc 13.13 16.00 210.08
0706a 250 V;10a
10 EA13A# DOZA DE DERIVAŢIE , MONTAJ ÎNGROPAT, buc 4.00 17.78 71.10
IP20 material: 11.27 45.08
manopera: 6.25 25.00
utilaj: 0.26 1.02
transport: 0.00 0.00
10.L 5500081 Doza pentru tevi de instalatii DN 4 toli buc 4.00 3.20 12.80
11 EA13B# DOZA CENTRALIZATOARE, MONTAJ buc 4.00 18.59 74.38
ÎNGROPAT, IP20 material: 11.29 45.15
manopera: 7.00 28.00
utilaj: 0.31 1.22
transport: 0.00 0.00
11.L 7319022 Doza dreptunghiulara din alumi-niu buc 4.00 3.20 12.80
12 EE07XA CORP DE ILUMINAT CU LED-URI, buc 15.00 27.13 406.97
ÎNCASTRAT, 600X600 MM, 30W material: 2.13 31.97
manopera: 25.00 375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12.L 5102633 CORP DE ILUMINAT CU LED-URI, buc 15.23 70.00 1,065.75
ÎNCASTRAT, 600X600 MM, 30W
13 EE07XA CORP DE ILUMINAT TIP PLAFONIERA buc 2.00 26.28 52.56
2X18W material: 1.28 2.56
manopera: 25.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13.L 5102530 CORP DE ILUMINAT TIP PLAFONIERA buc 2.03 42.00 85.26
2X18W
14 EE10A# CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 2.00 21.20 42.41
FUORESCENTA 2X8W, IP 20 CU material: 1.16 2.33
AUTONOMIE 2H manopera: 20.00 40.00
utilaj: 0.04 0.08
transport: 0.00 0.00
14.L 5101029 CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 2.01 58.00 116.35
FUORESCENTA 2X8W, IP 20 CU
AUTONOMIE 2H
 Pag 7
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Instalatii electrice
15 EE09A% CORP DE ILUMINAT DE TIP GLOB buc 5.00 41.33 206.66
DECORATIV, IP 20 - MONTAJ IN SPATII material: 9.83 49.13
USCATE manopera: 31.25 156.25
utilaj: 0.26 1.28
transport: 0.00 0.00
15.L 5100013 CORP DE ILUMINAT DE TIP GLOB buc 5.02 220.00 1,103.30
DECORATIV, IP 20 - MONTAJ IN SPATII
USCATE
16 CG06D-01% PLINTA / CANAL CABLU PLASTIC m 30.00 10.02 300.60
TRECERE CABLURI material: 1.27 38.10
manopera: 8.75 262.50
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 3,916.81 3,870.50 78.60 0.00 7,865.91
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 87.09 0.00 0.00 87.09
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 3,916.81 3,957.59 78.60 0.00 7,953.00
Cheltuieli indirecte 10.0000 % 391.68 395.76 7.86 0.00 795.30
Total Inclusiv Cheltuieli indirecte: 4,308.49 4,353.34 86.46 0.00 8,748.30
Profit 10.0000 % 430.85 435.33 8.65 0.00 874.83
Total Inclusiv Beneficiu: 4,739.34 4,788.68 95.10 0.00 9,623.13
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Instalatii sanitare
1 RPSC06A# Dezafectare obiecte sanitare existente ans 1.00 200.00 200.00
(lavoar, baterie, vas, WC. accesoriii material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 SA14B# TV PP-R, PT INST SANITARE, DN 20 MM, m 6.00 8.03 48.17
SUDURA POLIFUZIUNE INCLUSIV material: 0.28 1.67
COTURI, TEURI, MUFE ST MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.00 0.00
transport: 0.00 0.00
3.L 6717087 Tub din polipropilena, diametrul de 20 mm m 6.12 3.09 18.88
3.L 6719606 Cot pehd pentru electrofuziune diam ext buc 1.20 25.00 30.00
20mm
3.L 6719493 Teu din polipropilena avind diametrul 20 buc 1.26 0.75 0.95
mm
3.L 6719515 Reductie din polipropilena avind diametrul buc 0.24 1.10 0.26
25 x 20 mm
3.L 6719477 Mufa polipropilena avind diametrul exterior buc 0.24 0.35 0.08
20 mm
 Pag 8
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Instalatii sanitare
3.L 6719546 Racord drept polipropilena D = 32 mm x buc 6.00 2.50 15.00
1/2
3.L 3000 Aparat de sudura tip "coprax" ora 0.12 5.00 0.62
2204/50hz/700 w
4 SB08A# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.00 5.08 5.08
CU MUFA SI GARNIT DIN CAUCIUC, material: 0.08 0.08
APARENT SAU TNGROPAT.n= 32 MM manopera: 5.00 5.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.L 6720158 Tub mufa canal,poliprop ignif,diam 40 mm buc 1.04 3.15 3.26
si L = 150 mm
5 SB08C# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 2.00 6.35 12.70
CU MUFA SI GARNIT DIN CAUCIUC, material: 0.10 0.20
APARENT SAU ÎNGROPAT.D= 50 MM manopera: 6.25 12.50
utilaj: 0.00 0.00
transport: 0.00 0.00
5.L 6720168 Tub mufa canal,poliprop ignif,diam 50 mm buc 2.06 4.50 9.27
si L = 500 mm
6 SB08E# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.00 8.17 8.17
CU MUFA SI GARNIT DIN CAUCIUC, material: 0.17 0.17
APARENT SAU ÎNGROPAT.D= 110MM manopera: 8.00 8.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6.L 6720182 Tub fara mufa poliprop ignif,diam 110 mm buc 1.03 5.50 5.67
si L = 5000 mm
7 SB08C# Ţeava din PP pt canalizare,imbinata cu m 2.00 6.35 12.70
mufa,D 50 mm material: 0.10 0.20
manopera: 6.25 12.50
utilaj: 0.00 0.00
transport: 0.00 0.00
7.L 6720172 Tub mufa canal,poliprop ignif,diam 50 mm buc 2.06 4.50 9.27
si L = 2000 mm
8 SB08E# Ţeava din PP pt canalizare,imbinata cu m 1.50 8.17 12.26
mufa si garnit de cauciuc,aparent sau material: 0.17 0.26
ingropat D = 1 1 O mm manopera: 8.00 12.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8.L 6720182 Tub fara mufa poliprop ignif,diam 110 mm buc 1.55 5.50 8.50
si L = 5000 mm
9 SC07E1 Procurare si montaj lavoar din porţelan buc 1.00 120.17 120.17
sanitar, piedestal,scurgere din plasti, material: 10.17 10.17
sifonf, ventilftip Ideal Standard inclusiv manopera: 110.00 110.00
racorduri 0.00 0.00
utilaj:
transport: 0.00 0.00
9.L 2440474 Lavoar portelan buc 1.01 112.60 113.73
9.L 2453823 Piedestal lavoar p1 portelan alb c. 1 buc 1.01 120.00 121.20
ni 806
 Pag 9
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Instalatii sanitare
10 SC11XA-01 Procurare si montaj vas closet complet buc 1.00 216.13 216.13
echipat, porţelan sanitar, rezervor la material: 66.13 66.13
semiinaltime, inclusiv racordurile manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10.L 2442757 Vas closet col2-a portelan alb c. 1 s buc 1.01 85.00 85.85
2066
10.L 2452958 Rezervor wc r 2 semiinaltime alb c.1 buc 1.00 85.00 85.00
s 9441
10.L 6719562 Rama vas closet bachelita cu capac si buc 1.00 34.00 34.00
surub fluture
11 SC26A1 Procurare si montaj accesorii - suport buc 1.00 211.00 211.00
hârtie, perie WC, oglinda 50x70 cm material: 136.00 136.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 SD04XA Procurare si montaj baterie amestecatoare buc 1.00 69.42 69.42
cu brat basculant, stativa pt lavoar,D=1/2" material: 11.92 11.92
tip Ideal Standard manopera: 57.50 57.50
utilaj: 0.00 0.00
transport: 0.00 0.00
12.L 4201323 Baterie lavoar D=1/2" tip Ideal Standard buc 1.00 220.00 220.00
13 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 1.00 20.33 20.33
ARMATURILOR DE LA OBIECTELE material: 0.33 0.33
SANITARE, D = 3/8".REZERVOR WC manopera: 20.00 20.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13.L 4202230 Robinet simplu serv. cromat 3/8 garn.det. buc 1.00 22.00 22.00
s4124
14 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 2.00 20.33 40.66
OB SANITARE D = 1 /2". PENTRU material: 0.33 0.66
MONTARE SUB LAVOAR manopera: 20.00 40.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14.L 4202216 Robinet simplu serv. cromat 1/2 garn.det. buc 2.00 22.00 44.00
c501i s4124
15 SD06A# MONTAREA ROBINETULUI DE buc 1.00 50.53 50.53
SECTORIZARE INSTALATIE 1/2 material: 25.53 25.53
manopera: 25.00 25.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15.L 4123135 Niplu fonta maleabila,n8 ds diam 15 (1/2) buc 1.00 1.50 1.50
zn
16 RPSA41D1 REPARAŢIE INFILTTRAŢII CANALIZARE buc 2.00 100.00 200.00
PLUVIALA/MENAJERA IMOBIL COLOANA material: 0.00 0.00
COMUNA manopera: 100.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
16.L 4100200 Ramificatie simpla cu mufe pn 10 45 g buc 2.00 8.00 16.00
s1867 150x 80
procent material manopera utilaj transport total
 Pag 10
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
Total Cheltuieli directe: 1,097.74 1,224.00 0.62 0.00 2,322.36
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 27.54 0.00 0.00 27.54
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 1,097.74 1,251.54 0.62 0.00 2,349.90
Cheltuieli indirecte 10.0000 % 109.77 125.15 0.06 0.00 234.99
Total Inclusiv Cheltuieli indirecte: 1,207.52 1,376.69 0.68 0.00 2,584.89
Profit 10.0000 % 120.75 137.67 0.07 0.00 258.49
Total Inclusiv Beneficiu: 1,328.27 1,514.36 0.75 0.00 2,843.38
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Instalatii termice
1 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 200.00 200.00
material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 SA14B# TV PP-R, PT INST ÎNCĂLZIRE, DN 20 MM, m 6.00 8.03 48.17
SUDURA POLIFUZIUNE INCLUSIV material: 0.28 1.67
COTURI, TEURI, MUFE SI MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.00 0.00
transport: 0.00 0.00
2.L 6717087 Tub din polipropilena, diametrul de 20 mm m 6.12 3.09 18.88
2.L 6719485 Cot din polipropilena, avind diametrul 20 buc 1.20 0.65 0.78
mm
2.L 6719493 Teu din polipropilena avind diametrul 20 buc 1.26 0.75 0.95
mm
2.L 6719515 Reductie din polipropilena avind diametrul buc 0.24 1.10 0.26
25 x 20 mm
2.L 6719477 Mufa polipropilena avind diametrul exterior buc 0.24 0.35 0.08
20 mm
2.L 6719546 Racord drept polipropilena D = 32 mm x buc 6.00 2.50 15.00
1/2
2.L 3000 Aparat de sudura tip "coprax" ora 0.12 5.00 0.62
2204/50hz/700 w
3 ID01A1# Echipare rad existente cu rob aerisire,rob buc 8.00 60.11 480.91
regi retur si rob tur cu cap termostatat material: 25.11 200.91
manopera: 35.00 280.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.L 4204443 Robinet pentru radiator, tur-termostatat, buc 8.00 25.00 200.00
coltar cu D = 1/2
procent material manopera utilaj transport total
Total Cheltuieli directe: 438.54 526.50 0.62 0.00 965.66
 Pag 11
STADIUL FIZIC: Instalatii termice

0 1 2 3 4 5=3x4
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 11.85 0.00 0.00 11.85
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 438.54 538.35 0.62 0.00 977.50
Cheltuieli indirecte 10.0000 % 43.85 53.83 0.06 0.00 97.75
Total Inclusiv Cheltuieli indirecte: 482.39 592.18 0.68 0.00 1,075.25
Profit 10.0000 % 48.24 59.22 0.07 0.00 107.53
Total Inclusiv Beneficiu: 530.63 651.40 0.75 0.00 1,182.78
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Sisteme de securitate

1 GENERAL
1.1 ATD11XA Cablu tip J-Y(St)Y-2x2x0,8 mmp m 200.00 5.05 1,009.89
material: 0.05 9.89
manopera: 5.00 1,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.1.L 4812164 Cablu tip J-Y(St)Y-2x2x0,8 mmp m 206.00 1.60 329.60
1.2 ATD11XA Cablu tip >Y(St)Y-4x2x0,8 mmp m 50.00 5.09 254.33
material: 0.09 4.33
manopera: 5.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.2.L 4812229 Cablu tip Y(St)Y-4x2x0,8 mmp m 51.50 2.80 144.20
1.3 ATD11XA Cablu tip J-Y(St)Y-4x2x0,6 mmp m 230.00 5.05 1,162.08
material: 0.05 12.08
manopera: 5.00 1,150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.3.L 4812231 Cablu tip J-Y(St)Y-4x2x0,6 mmp m 236.90 1.70 402.73
1.4 EC09A# Cablu coxial tip RG 59 m 80.00 6.25 500.00
material: 0.00 0.00
manopera: 6.25 500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4.L 4800018 Cablu coxial tip RG 59 m 104.00 1.32 137.28
1.5 EC02A# Cablu CYYY=1Kv-3x1,5 mmp m 120.00 11.67 1,400.26
material: 0.04 4.36
manopera: 11.25 1,350.00
utilaj: 0.38 45.90
transport: 0.00 0.00
1.5.L 4800616 Cablu CYYY=1Kv-3x1,5 mmp m 123.60 2.35 290.46
1.6 EE06XC Accesorii cablare set 1.00 137.50 137.50
material: 0.00 0.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00
1.6.L 5106770 Accesorii cablare set 1.00 250.00 250.00

2 CONTROL ACCES
 Pag 12
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Sisteme de securitate
2.1 NTL1.IV.I.15.a Demontare/ montare cititor cartele buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.2 NTL1.IV.I.15.b DeDemontare/ montare/ Demontare/ buc 3.00 50.00 150.00
monta material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 NTL1.IV.I.15.b Demontare/ montare electromagnet buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.4 RI11122B Demontare/ montare amortizor usa buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.5 RI11122B Demontare/ montare buton deschidere buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.6 RI11122B Demontare/ montare buton deblocare in buc 2.00 50.00 100.00
caz material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7 CK32C% Accesorii montaj set 1.00 85.62 85.62
material: 0.12 0.12
manopera: 85.50 85.50
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7.L 6310615 Accesorii montaj buc 1.00 250.00 250.00

3 EFRACTIE
3.1 NTL1.IV.I.15.a Demontare/ montare contact magnetic buc 3.00 50.00 150.00
efrac material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.2 NTL1.IV.I.15.b Demontare/ montare senzori de mişcare buc 5.00 50.00 250.00
PIR material: 0.00 0.00
manopera: 50.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 13
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Sisteme de securitate
3.3 NTL1.IV.I.15.b Demontare/ montare detector geam spart buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.4 NTL1.IV.I.15.b Demontare/ montare buton de panica buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 NTL1.IV.I.15.b Demontare/ montare pedala de panica buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.6 NTL1.IV.I.15.b Demontare/ montare sirena efracţie interior buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.7 NTL1.IV.I.15.b Demontare/ montare sirena exterior buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.8 NTL1.IV.I.15.b Demontare/ montare tastatura LCD buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9 NTL1.IV.I.15.b Demontare/ montare centrala efracţie buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.10 EE06XC Accesorii montaj set 1.00 350.00 350.00
material: 250.00 250.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00

4 CCTV
4.1 NTL1.IV.I.15.b Demontare/ montare camera video color cu buc 4.00 75.00 300.00
material: 0.00 0.00
manopera: 75.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 14
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: Agentia 71-019 Calea Plevnei
STADIUL FIZIC: Sisteme de securitate
4.2 NTL1.IV.I.15.b Demontare/ montare camera video buc 2.00 75.00 150.00
disimula material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3 EE06XC Accesorii montaj set 1.00 137.50 137.50
material: 0.00 0.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3.L 5106770 Accesorii cablare set 1.00 250.00 250.00

5 Detectie incendiu
5.1 NTL1.IV.I.15.b Demontare/ montare centrala detectie buc 1.00 125.00 125.00
incendiu material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.2 NTL1.IV.I.15.b Demontare/ montare detector fum buc 5.00 50.00 250.00
material: 0.00 0.00
manopera: 50.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.3 NTL1.IV.I.15.b Demontare/ montare buton incendiu buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.4 NTL1.IV.I.15.b Demontare/ montare sirena incendiu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5 EE06XC Accesorii montaj set 1.00 137.50 137.50
material: 0.00 0.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5.L 5106770 Accesorii cablare set 1.00 250.00 250.00

6 Incercari si verificari
6.1 ET10A4+ Punere in funcţiune toate subsistemele buc 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,585.04 8,023.00 45.90 0.00 10,653.94
 Pag 15
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 180.52 0.00 0.00 180.52
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,585.04 8,203.52 45.90 0.00 10,834.46
Cheltuieli indirecte 10.0000 % 258.50 820.35 4.59 0.00 1,083.45
Total Inclusiv Cheltuieli indirecte: 2,843.55 9,023.87 50.49 0.00 11,917.91
Profit 10.0000 % 284.35 902.39 5.05 0.00 1,191.79
Total Inclusiv Beneficiu: 3,127.90 9,926.26 55.54 0.00 13,109.70
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Arhitectura
1 RPIZC43A# Desfacere tavane existente sala de vanzare mp 20.00 11.86 237.11
material: 0.07 1.31
manopera: 11.75 235.00
utilaj: 0.04 0.80
transport: 0.00 0.00
2 RLE2RC73E Desfacere mobilier existent, grilaj metalic ans 1.00 200.00 200.00
sau templarie desk material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 CQ19A+ Tavane suspendate GK pe schelet de mp 6.00 60.49 362.95
sustinere metalic material: 32.39 194.35
manopera: 28.00 168.00
utilaj: 0.10 0.60
transport: 0.00 0.00
3.L 20010043 Placa GK 12,5 mm mp 6.06 6.65 40.30
3.L 20010071 Tirant - tija cu bucla 500 mm buc 9.60 0.60 5.76
4 CD22A% Tavane casetate 60x60 mp 14.00 61.20 856.84
material: 26.20 366.84
manopera: 35.00 490.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.L 5836521 Surub cu cap bombat crestat l 6 x 50 buc 10.50 0.05 0.53
f1 s 1451
4.L 8627151 Placa acustica rigiton drill 12-20-35/12.5 f. mp 14.70 28.00 411.60
panza
4.L 8558112 Tirant-tija cu bucla 375 mm buc 10.50 0.55 5.78
5 RPCJ31A+ Ghena GK mascare coborari cabluri, mp 10.00 36.84 368.43
instalatii material: 1.74 17.41
manopera: 35.00 350.00
utilaj: 0.10 1.02
transport: 0.00 0.00
5.L 8558010 Surub montaj autofiletant 25mm/1000 buc 150.00 0.02 3.00
superrapid
5.L 8635040 Profil uw 40/50/40mm-l=400cm m 8.00 3.40 27.20
5.L 8535011 Profil de structura CW 50/0,6/2600mm, din m 20.00 3.72 74.40
otel galvanizat
5.L 2606030 Saltea vata minerala sco 3000 x 600 x 100 mp 10.50 19.25 202.13
s 5838 / 3
5.L 8527045 Placi gips-carton rez.la umiditate gkbi mp 10.50 10.15 106.58
12.5mm 1200/200
 Pag 16
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Arhitectura
14 RPCT33A1 Demontari tamplarie din lemn mp 3.18 15.00 47.70
material: 0.00 0.00
manopera: 15.00 47.70
utilaj: 0.00 0.00
transport: 0.00 0.00
6 RPCJ35A# Desfacerea ...tencuielilor interioare la mp 35.00 6.78 237.13
pereti material: 0.01 0.18
manopera: 6.75 236.25
utilaj: 0.02 0.70
transport: 0.00 0.00
7 RPCJ05B+ Rep. tencuieli la pereti de caramida sau mp 16.00 24.74 395.87
beton material: 2.24 35.84
manopera: 22.50 360.00
utilaj: 0.00 0.03
transport: 0.00 0.00
10 CFB24A+ Glet ipsos la pereti mp 70.00 18.95 1,326.50
material: 0.95 66.50
manopera: 18.00 1,260.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 CQ07D+ Compartimentari-pereti dubli, panouri mp 13.60 62.20 845.97
GK+vata minerala. 10-12,5 cm montati pe material: 30.85 419.61
structura metalica manopera: 31.25 425.00
utilaj: 0.10 1.36
transport: 0.00 0.00
9.L 2606767 Saltea vata minerala sps 2 3000 x 600 x mp 13.60 19.25 261.80
70 s 5838 / 3
9.L 20010043 Placa GK 12,5 mm mp 55.49 6.65 369.00
11 RCSR02B# Vopsitorii interioare lavabile culoare alb 3 mp 100.00 12.23 1,223.11
straturi material: 0.19 19.11
manopera: 12.00 1,200.00
utilaj: 0.04 4.00
transport: 0.00 0.00
11.L 6104353 Vopsea vinarom polimeri acrilici-dispersii kg 40.00 6.10 244.00
vinilice
13 CK17E-1# Lambriuri la pereti-placaj din PAL mp 28.00 85.08 2,382.30
melaminat inclusiv pervazuri si baghete material: 8.08 226.30
manopera: 77.00 2,156.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13.L 2904042 Dulap molid-brad cl.a tiv. G = 28-58mm L = mc 0.56 850.00 476.00
3-3,50m lT = 7-15
13.L 2948062 Pervaz baghete pentru usi cher.rasin. m 42.00 5.00 210.00
24/14 mm.
13.L 2924286 Placa pfl melam.1 fata film dec.cal.1 gr.4/1 mp 30.80 42.00 1,293.60
s7578
15 CK03B-02% Mont. usi int albe gata confectionate din mp 4.55 134.71 612.93
lemn simple incl. captuseli material: 24.51 111.52
manopera: 110.00 500.50
utilaj: 0.20 0.91
transport: 0.00 0.00
 Pag 17
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Arhitectura
15.L 2928476 Usa int loc.1can.pl.cel.pe toc+captus pline mp 4.55 350.00 1,592.50
1890x 784
16 CK17B+ Inlocuit tamplarie existenta cu tamplarie mp 32.00 96.38 3,084.01
PVC 5 camere geam termopan 4-16-4 material: 23.68 757.61
low-e inclusiv demontare si reparatii manopera: 72.50 2,320.00
utilaj: 0.20 6.40
transport: 0.00 0.00
16.L 20010092 Fereastra PVC geam low-i, folie antiefractie mp 32.00 950.00 30,400.00
17 CK26B# Glafuri copertine, tabla zn-aluminiu, mont. m 1.00 43.08 43.08
pe zidarie, pe 1 st. carton B, tabla 0,4mm, material: 23.08 23.08
lat. desf. <30 cm manopera: 20.00 20.00
utilaj: 0.00 0.00
transport: 0.00 0.00
18 RPCM33A# Demontarea gresie ceramica la interior mp 20.00 15.03 300.61
mediu uscat material: 0.00 0.01
manopera: 15.00 300.00
utilaj: 0.03 0.60
transport: 0.00 0.00
19 CG01A% Repararea stratului suport ptr. pardoseli mp 20.00 30.74 614.82
material: 9.24 184.82
manopera: 20.00 400.00
utilaj: 1.50 30.00
transport: 0.00 0.00
22 RPIZB02G_01# Pardoseli din gresie ceramica la interior mp 20.00 57.70 1,153.91
mediu uscat material: 16.28 325.59
manopera: 40.00 800.00
utilaj: 1.42 28.32
transport: 0.00 0.00
22.L 6102862 Chit gresie si faianta kg 2.00 2.50 5.00
22.L 2422628 Placa gresie exterior mp 21.20 38.00 805.60
6 CG14XA Plinte gresie ceramica mediu uscat m 25.00 20.26 506.58
material: 1.31 32.83
manopera: 18.75 468.75
utilaj: 0.20 5.00
transport: 0.00 0.00
6.L 2435091 Element rac.gresie neglz.net.albe s m 25.50 3.50 89.25
150x100x 8 C1 s5939
18 RPCM33A# Desfacere gresie ceramica exterior mp 5.00 15.03 75.15
material: 0.00 0.00
manopera: 15.00 75.00
utilaj: 0.03 0.15
transport: 0.00 0.00
19 CG01A% Repararea stratului suport ptr. pardoseli mp 5.00 30.74 153.71
exterioare material: 9.24 46.21
manopera: 20.00 100.00
utilaj: 1.50 7.50
transport: 0.00 0.00
 Pag 18
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Arhitectura
22 RPIZB02G_01# Pardoseli din gresie ceramica mp 5.00 57.70 288.48
antiderapanta rez la inghet la exterior material: 16.28 81.40
manopera: 40.00 200.00
utilaj: 1.42 7.08
transport: 0.00 0.00
22.L 6102862 Chit gresie si faianta kg 0.50 2.50 1.25
22.L 2422628 Placa gresie exterior mp 5.30 38.00 201.40
24 VB10XF Montare grila metalica cu jaluzele fixe buc 3.00 300.00 900.00
20x60 cm material: 250.00 750.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
25 CK03B+ Tamplarie din pvc cu geam securizat pentru mp 2.50 45.24 113.09
caserie material: 10.04 25.09
manopera: 35.00 87.50
utilaj: 0.20 0.50
transport: 0.00 0.00
25.L 20010104 Tamplarie din pvc cu geam securizat pentru mp 2.50 550.00 1,375.00
caserie
26 CK17D-01% PAL mobilier mp 15.00 96.76 1,451.47
material: 7.66 114.97
manopera: 89.00 1,335.00
utilaj: 0.10 1.50
transport: 0.00 0.00
26.L 2904042 Dulap molid-brad cl.a tiv. G = 28-58mm L = mc 0.30 850.00 255.00
3-3,50m lT = 7-15
26.L 2918940 PAL melaminat similar mobilier mp 18.00 42.00 756.00
26.L 2948062 Pervaz baghete pentru usi cher.rasin. m 22.50 5.00 112.50
24/14 mm.
27 VB09B# Jaluzele verticale vitrina mp 22.00 72.94 1,604.68
material: 30.94 680.68
manopera: 42.00 924.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 ES13C3+ Masa interioara buc 1.00 557.61 557.61
material: 550.11 550.11
manopera: 7.50 7.50
utilaj: 0.00 0.00
transport: 0.00 0.00
29 TFA04XB Corp mobilier seif buc 1.00 100.00 100.00
material: 0.00 0.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29.L 6309408 Corp mobilier seif buc 1.00 650.00 650.00
30 CL23D% Panouri expunere vitrina buc 3.00 956.25 2,868.75
material: 850.00 2,550.00
manopera: 106.25 318.75
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 19
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Arhitectura
31 CO07C-1# Blat sticla module completare bilete mp 2.00 30.00 60.00
material: 0.00 0.00
manopera: 30.00 60.00
utilaj: 0.00 0.00
transport: 0.00 0.00
31.L 6312974 Blat sticla module completare bilete mp 2.00 380.00 760.00
35 TRA01A20 Transportul rutier al...materialelor,cu tona 2.00 45.00 90.00
autocamionul pe dist.= 20 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 90.00
36 TRI1AA10B3 Descarcarea manuala a materialelor, din tona 2.00 50.00 100.00
auto material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
37 ABF11A Transport prin purtare directa materiale tona 2.00 38.75 77.50
material: 0.00 0.00
manopera: 38.75 77.50
utilaj: 0.00 0.00
transport: 0.00 0.00
39 RI6717161A Incarcarea manuala materiale si moloz in tona 1.50 35.00 52.50
auto material: 0.00 0.00
manopera: 35.00 52.50
utilaj: 0.00 0.00
transport: 0.00 0.00
40 TRA01A30P Transportul rutier al molozului cu tona 1.50 170.00 255.00
autobasculanta dist.=30 km material: 0.00 0.00
manopera: 125.00 187.50
utilaj: 0.00 0.00
transport: 45.00 67.50
procent material manopera utilaj transport total
Total Cheltuieli directe: 48,316.51 15,712.45 96.47 157.50 64,282.93
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 353.53 0.00 0.00 353.53
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 48,316.51 16,065.98 96.47 157.50 64,636.46
Cheltuieli indirecte 10.0000 % 4,831.65 1,606.60 9.65 15.75 6,463.65
Total Inclusiv Cheltuieli indirecte: 53,148.16 17,672.58 106.12 173.25 71,100.11
Profit 10.0000 % 5,314.82 1,767.26 10.61 17.33 7,110.01
Total Inclusiv Beneficiu: 58,462.97 19,439.84 116.73 190.58 78,210.12
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Instalatii electrice
1 RpEG13A% Verificare circuie, continuitate prinderi, buc 1.00 200.33 200.33
buletin PRAM TE existent material: 0.33 0.33
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 20
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Instalatii electrice
2 RpEG17D% Demontarea panou electric furnizor buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RpEB14B% Demontarea circuite existente inclusiv buc 1.00 350.00 350.00
aparataj material: 0.00 0.00
manopera: 350.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPEB01A# Conductor din cupru FY 1,5mmp sau m 250.00 1.96 489.18
similar, UN=1kw material: 0.08 20.43
manopera: 1.88 468.75
utilaj: 0.00 0.00
transport: 0.00 0.00
4.L 4831160 Conductor cupru FY 1x1,5mmp m 257.50 0.74 190.55
4.L 5204247 Clema de legatura cu-al 16-25 mmp buc 12.50 1.10 13.75
5 EB01A# Conductor din cupru FY 2,5mmp sau m 250.00 2.50 625.39
similar, UN=1kw material: 0.00 0.39
manopera: 2.50 625.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.L 4826426 Conductor fctiff -750 1x 2,5 s 526 m 257.50 1.20 309.00
5.L 5204247 Clema de legatura cu-al 16-25 mmp buc 50.00 1.10 55.00
6 ATD11XA Cablu din cupru CYY-F 3x4 mmp sau m 20.00 6.14 122.87
similar, UN=1kw material: 0.14 2.87
manopera: 6.00 120.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6.L 4811110 Cablu CSYABY masiv 3x4 s m 20.60 4.65 95.79
8779
7 EA01A# Tub protectie D=16 mm m 150.00 5.86 878.96
material: 0.36 53.96
manopera: 5.00 750.00
utilaj: 0.50 75.00
transport: 0.00 0.00
7.L 6700016 Tub izol.prot.flex.inf.ext banda ol.pb.ipf DN buc 154.50 1.81 279.65
16 mm
8 ED03K1 Intrerup monopolar ST 10A/230V,montaj buc 4.00 32.84 131.36
îngropat,IP20 cu doza de aparat si rama material: 17.84 71.36
manopera: 15.00 60.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 ED03A1 Intrerup bipolar ST 10A/230V,montaj buc 4.00 9.33 37.33
îngropat,IP20 cu doza de aparat si rama material: 0.33 1.33
manopera: 9.00 36.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9.L 5520392 Intrerup bipolar ST 10A/230V,montaj buc 4.04 7.42 29.98
îngropat,IP20
 Pag 21
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Instalatii electrice
10 ED08E1 PRIZA DUBLA CU CONTACT DE buc 10.00 15.14 151.42
PROTECTIE 16A/230V, MONTAJ material: 0.14 1.42
ÎNGROPAT, IP20, CU DOZA DE APARAT SI manopera: 15.00 150.00
RAMA 0.00 0.00
utilaj:
transport: 0.00 0.00
10.L 5536080 Priza monobloc sub tencuiala simbol buc 10.10 16.00 161.60
0706a 250 V;10a
11 EA13A# DOZA DE DERIVATIE , MONTAJ ÎNGROPAT, buc 4.00 17.78 71.10
IP20 material: 11.27 45.08
manopera: 6.25 25.00
utilaj: 0.26 1.02
transport: 0.00 0.00
11.L 5500081 Doza pentru tevi de instalatii DN 4 toli buc 4.00 3.20 12.80
12 EA13B# DOZA CENTRALIZATOARE, MONTAJ buc 4.00 18.59 74.38
ÎNGROPAT, IP20 material: 11.29 45.15
manopera: 7.00 28.00
utilaj: 0.31 1.22
transport: 0.00 0.00
12.L 7319022 Doza dreptunghiulara din alumi-niu buc 4.00 3.20 12.80
13 EE07XA Corp de iluminat 60x60 cm led, încastrat buc 13.00 27.13 352.71
material: 2.13 27.71
manopera: 25.00 325.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13.L 5102633 CORP DE ILUMINAT CU LED-URI, buc 13.20 70.00 923.65
ÎNCASTRAT, 600X600 MM, 30W
14 EE07XA CORP DE ILUMINAT TIP PLAFONIERA buc 4.00 26.28 105.12
2X18W material: 1.28 5.12
manopera: 25.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14.L 5102530 CORP DE ILUMINAT TIP PLAFONIERA buc 4.06 42.00 170.52
2X18W
15 EE10A# CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 2.00 21.20 42.41
FUORESCENTA 2X8W, IP 20 CU material: 1.16 2.33
AUTONOMIE 2H manopera: 20.00 40.00
utilaj: 0.04 0.08
transport: 0.00 0.00
15.L 5101029 CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 2.01 58.00 116.35
FUORESCENTA 2X8W, IP 20 CU
AUTONOMIE 2H
16 EE09A% CORP DE ILUMINAT DE TIP GLOB buc 5.00 41.33 206.66
DECORATIV, IP 20 - MONTAJ IN SPATII material: 9.83 49.13
USCATE manopera: 31.25 156.25
utilaj: 0.26 1.28
transport: 0.00 0.00
16.L 5100013 CORP DE ILUMINAT DE TIP GLOB buc 5.02 220.00 1,103.30
DECORATIV, IP 20 - MONTAJ IN SPATII
USCATE
 Pag 22
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Instalatii electrice
17 CG06D-01% PLINTA / CANAL CABLU PLASTIC m 20.00 10.02 200.40
TRECERE CABLURI material: 1.27 25.40
manopera: 8.75 175.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 3,826.74 3,759.00 78.60 0.00 7,664.34
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 84.58 0.00 0.00 84.58
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 3,826.74 3,843.58 78.60 0.00 7,748.92
Cheltuieli indirecte 10.0000 % 382.67 384.36 7.86 0.00 774.89
Total Inclusiv Cheltuieli indirecte: 4,209.41 4,227.94 86.46 0.00 8,523.81
Profit 10.0000 % 420.94 422.79 8.65 0.00 852.38
Total Inclusiv Beneficiu: 4,630.35 4,650.73 95.10 0.00 9,376.19
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Instalatii sanitare
1 RPSC06A# Dezafectare obiecte sanitare existente ans 1.00 200.00 200.00
(lavoar, baterie, vas, WC. accesoriii material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 SA14B# TV PP-R, PT INST SANITARE, DN 20 MM, m 6.00 18.99 113.97
SUDURA POLIFUZIUNE INCLUSIV material: 11.14 66.85
COTURI, TEURI, MUFE ST MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.10 0.62
transport: 0.00 0.00
4 SB08A# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.00 8.34 8.34
CU MUFA SI GARNIT DIN CAUCIUC, material: 3.34 3.34
APARENT SAU TNGROPAT.n= 32 MM manopera: 5.00 5.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 SB08C# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 2.00 10.99 21.97
CU MUFA SI GARNIT DIN CAUCIUC, material: 4.74 9.47
APARENT SAU ÎNGROPAT.D= 50 MM manopera: 6.25 12.50
utilaj: 0.00 0.00
transport: 0.00 0.00
6 SB08E# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.50 13.84 20.76
CU MUFA SI GARNIT DIN CAUCIUC, material: 5.84 8.76
APARENT SAU ÎNGROPAT.D= 110MM manopera: 8.00 12.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 23
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Instalatii sanitare
7 SC07E1 Procurare si montaj lavoar din porţelan buc 1.00 355.10 355.10
sanitar, piedestal,scurgere din plasti, material: 245.10 245.10
sifonf, ventil ftip Ideal Standard inclusiv manopera: 110.00 110.00
racorduri 0.00 0.00
utilaj:
transport: 0.00 0.00
8 SC11XA-01 Procurare si montaj vas closet complet buc 1.00 420.98 420.98
echipat, porţelan sanitar, rezervor la material: 270.98 270.98
semiinaltime, inclusiv racordurile manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 SD04XA Procurare si montaj baterie amestecatoare buc 1.00 289.42 289.42
cu brat basculant, stativa pt lavoar,D=1/2" material: 231.92 231.92
tip Ideal Standard manopera: 57.50 57.50
utilaj: 0.00 0.00
transport: 0.00 0.00
10 SC26A1 Procurare si montaj accesorii - suport buc 1.00 211.00 211.00
hârtie, perie WC, oglinda 50x70 cm material: 136.00 136.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 2.00 42.33 84.66
ARMATURILOR DE LA OBIECTELE material: 22.33 44.66
SANITARE, D = 3/8".REZERVOR WC manopera: 20.00 40.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 2.00 42.33 84.66
OB SANITARE D = 1 /2". PENTRU material: 22.33 44.66
MONTARE SUB LAVOAR manopera: 20.00 40.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 SD06A# Robinet de trecere cu mufa si racord buc 1.00 50.50 50.50
olandez pentru ţeava din otel D = 3/8"-1/2" material: 25.50 25.50
manopera: 25.00 25.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 RPSA41D1 REPARAŢIE INFILTTRAŢII CANALIZARE buc 1.00 108.00 108.00
PLUVIALA/MENAJERA IMOBIL COLOANA material: 8.00 8.00
COMUNA manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 1,095.23 1,123.50 0.62 0.00 2,219.35
 Pag 24
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 25.28 0.00 0.00 25.28
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 1,095.23 1,148.78 0.62 0.00 2,244.63
Cheltuieli indirecte 10.0000 % 109.52 114.88 0.06 0.00 224.46
Total Inclusiv Cheltuieli indirecte: 1,204.76 1,263.66 0.68 0.00 2,469.09
Profit 10.0000 % 120.48 126.37 0.07 0.00 246.91
Total Inclusiv Beneficiu: 1,325.23 1,390.02 0.75 0.00 2,716.00
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Instalatii termice
1 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 200.00 200.00
material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 SA14B# TEAVA PP-R, PT INST ÎNCĂLZIRE, DN 20 m 6.00 14.12 84.75
MM, SUDURA POLIFUZIUNE INCLUSIV material: 6.27 37.63
COTURI, TEURI, MUFE SI MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.10 0.62
transport: 0.00 0.00
3 ID01A1# Echipare rad existente cu rob aerisire,rob buc 10.00 85.11 851.14
regi retur si rob tur cu cap termostatat material: 50.11 501.14
manopera: 35.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 538.77 596.50 0.62 0.00 1,135.89
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 13.42 0.00 0.00 13.42
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 538.77 609.92 0.62 0.00 1,149.31
Cheltuieli indirecte 10.0000 % 53.88 60.99 0.06 0.00 114.93
Total Inclusiv Cheltuieli indirecte: 592.64 670.91 0.68 0.00 1,264.24
Profit 10.0000 % 59.26 67.09 0.07 0.00 126.42
Total Inclusiv Beneficiu: 651.91 738.00 0.75 0.00 1,390.66
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Sisteme de securitate

1 GENERAL
1.1 ATD11XA Cablu tip J-Y(St)Y-2x2x0,8 mmp m 120.00 6.70 803.69
material: 1.70 203.69
manopera: 5.00 600.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.2 ATD11XA Cablu tip >Y(St)Y-4x2x0,8 mmp m 18.00 7.97 143.47
material: 2.97 53.47
manopera: 5.00 90.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 25
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Sisteme de securitate
1.3 ATD11XA Cablu tip J-Y(St)Y-4x2x0,6 mmp m 144.00 6.80 979.71
material: 1.80 259.71
manopera: 5.00 720.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 EC09A# Cablu coxial tip RG 59 m 36.00 7.97 286.78
material: 1.72 61.78
manopera: 6.25 225.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 EC02A# Cablu CYYY=1Kv-3x1,5 mmp m 96.00 14.09 1,352.57
material: 2.46 235.85
manopera: 11.25 1,080.00
utilaj: 0.38 36.72
transport: 0.00 0.00
1.6 EE06XC Accesorii cablare set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

2 CONTROL ACCES
2.1 NTL1.IV.I.15.a Demontare/ montare buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.2 NTL1.IV.I.15.b DeDemontare/ montare/ Demontare/ buc 1.00 50.00 50.00
monta material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 NTL1.IV.I.15.b Demontare/ montare electromagnet buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.4 RI11122B Demontare/ montare amortizor usa buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.5 RI11122B Demontare/ montare buton deschidere buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 26
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Sisteme de securitate
2.6 RI11122B Demontare/ montare buton deblocare in buc 1.00 50.00 50.00
caz material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7 CK32C% Accesorii montaj set 1.00 335.62 335.62
material: 250.12 250.12
manopera: 85.50 85.50
utilaj: 0.00 0.00
transport: 0.00 0.00

3 EFRACTIE
3.1 NTL1.IV.I.15.a Demontare/ montare contact magnetic buc 3.00 50.00 150.00
efrac material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.2 NTL1.IV.I.15.b Demontare/ montare senzori de mişcare buc 3.00 50.00 150.00
PIR material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 NTL1.IV.I.15.b Demontare/ montare detector geam spart buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.4 NTL1.IV.I.15.b Demontare/ montare buton de panica buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 NTL1.IV.I.15.b Demontare/ montare pedala de panica buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.6 NTL1.IV.I.15.b Demontare/ montare sirena efracţie interior buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.7 NTL1.IV.I.15.b Demontare/ montare sirena exterior buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 27
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Sisteme de securitate
3.8 NTL1.IV.I.15.b Demontare/ montare tastatura LCD buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9 NTL1.IV.I.15.b Demontare/ montare centrala efracţie buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.10 EE06XC Accesorii montaj set 1.00 350.00 350.00
material: 250.00 250.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00

4 CCTV
4.1 NTL1.IV.I.15.b Demontare/ montare camera video color cu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.2 NTL1.IV.I.15.b Demontare/ montare camera video buc 2.00 75.00 150.00
disimula material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

5 Detectie incendiu
5.1 NTL1.IV.I.15.b Demontare/ montare centrala detectie buc 1.00 125.00 125.00
incendiu material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.2 NTL1.IV.I.15.b Demontare/ montare detector fum buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.3 NTL1.IV.I.15.b Demontare/ montare buton incendiu buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 28
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-025 SMARANDA BRAESCU
STADIUL FIZIC: Sisteme de securitate
5.4 NTL1.IV.I.15.b Demontare/ montare sirena incendiu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

6 Incercari si verificari
6.1 ET10A4+ Punere in funcţiune toate subsistemele buc 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,064.62 5,588.00 36.72 0.00 7,689.34
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 125.73 0.00 0.00 125.73
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,064.62 5,713.73 36.72 0.00 7,815.07
Cheltuieli indirecte 10.0000 % 206.46 571.37 3.67 0.00 781.51
Total Inclusiv Cheltuieli indirecte: 2,271.08 6,285.10 40.39 0.00 8,596.58
Profit 10.0000 % 227.11 628.51 4.04 0.00 859.66
Total Inclusiv Beneficiu: 2,498.19 6,913.61 44.43 0.00 9,456.23
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Arhitectura
1 RPIZC43A# Desfacere tavane false mp 39.25 11.86 465.34
material: 0.07 2.58
manopera: 11.75 461.19
utilaj: 0.04 1.57
transport: 0.00 0.00
2 RLE2RC73E Desfacere mobilier existent, grilaj metalic ans 1.00 225.00 225.00
material: 0.00 0.00
manopera: 225.00 225.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 CQ19A+ Tavane suspendate GK pe schelet de mp 21.00 68.17 1,431.52
sustinere metalic material: 40.07 841.42
manopera: 28.00 588.00
utilaj: 0.10 2.10
transport: 0.00 0.00
4 CD22A% Tavane casetate 60x60 tip Armstrong mp 18.20 91.05 1,657.16
material: 56.05 1,020.16
manopera: 35.00 637.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 29
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Arhitectura
5 RPCJ31A+ Gena GK mascare coborari cabluri, mp 10.00 78.17 781.73
instalatii material: 43.07 430.71
manopera: 35.00 350.00
utilaj: 0.10 1.02
transport: 0.00 0.00
6 RPCT33A1 Demontari tamplarie din lemn-usi mp 4.40 15.00 66.00
material: 0.00 0.00
manopera: 15.00 66.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 RPCM33A# DEMONTAREA PLACAJELOR DIN FAIANTA mp 20.00 40.03 800.61
IN GRUPUL SANITAR material: 0.00 0.01
manopera: 40.00 800.00
utilaj: 0.03 0.60
transport: 0.00 0.00
8 RPCJ35A# Desfacerea ...tencuielilor interioare la mp 31.00 6.78 210.03
pereti material: 0.01 0.16
manopera: 6.75 209.25
utilaj: 0.02 0.62
transport: 0.00 0.00
9 RPCJ05B+ REP.TENC PE ZID.CARAM.SAU BET.MORT mp 11.00 24.74 272.16
VAR CIM.100T PT SPRIT MORT.VAR material: 2.24 24.64
CIM.10T PT.GRUND 51 5TR. VIZIBIL manopera: 22.50 247.50
utilaj: 0.00 0.02
transport: 0.00 0.00
10 CFB24A+ Glet ipsos la pereti mp 11.00 18.95 208.45
material: 0.95 10.45
manopera: 18.00 198.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 CQ07D+ Compartimentari-pereti dubli, panouri mp 22.00 108.59 2,388.89
GK+vata minerala. 10-12,5 cm montati pe material: 77.24 1,699.19
structura metalica manopera: 31.25 687.50
utilaj: 0.10 2.20
transport: 0.00 0.00
12 CFB24A+ Glet finisaj la pereti mp 55.00 18.95 1,042.25
material: 0.95 52.25
manopera: 18.00 990.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 RCSR02B# Vopsitorii interioare lavabile culoare alb 3 mp 148.00 14.67 2,171.32
straturi glet existent material: 2.63 389.40
manopera: 12.00 1,776.00
utilaj: 0.04 5.92
transport: 0.00 0.00
14 RPIZB07G# PLACAREA CU FAIANTA LA PERETI IN mp 51.50 156.34 8,051.69
GRUPURILE SANITARE material: 54.33 2,797.97
manopera: 95.00 4,892.50
utilaj: 7.01 361.22
transport: 0.00 0.00
 Pag 30
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Arhitectura
15 CK17E-1# Lambriuri la pereti-placaj din PAL mp 20.00 155.78 3,115.65
melaminat inclusiv pervazuri si baghete, material: 78.78 1,575.65
masti radiatoare manopera: 77.00 1,540.00
utilaj: 0.00 0.00
transport: 0.00 0.00
16 CK03B-02% Mont. usi int albe gata confectionate din mp 4.50 484.71 2,181.20
lemn simple incl. captuseli material: 374.51 1,685.30
manopera: 110.00 495.00
utilaj: 0.20 0.90
transport: 0.00 0.00
17 CK17B+ Inlocuirea ferestrelor din PVC mp 21.50 1,046.38 22,497.07
material: 973.68 20,934.02
manopera: 72.50 1,558.75
utilaj: 0.20 4.30
transport: 0.00 0.00
18 CK26B# Glafuri copertine, tabla zn-aluminiu, mont. m 4.90 43.08 211.09
pe zidarie, pe 1 st. carton B, tabla 0,4mm, material: 23.08 113.09
lat. desf. <30 cm manopera: 20.00 98.00
utilaj: 0.00 0.00
transport: 0.00 0.00
19 RPCM33A# Demontarea placajelor din gresie mp 43.10 15.03 647.81
ceramica material: 0.00 0.01
manopera: 15.00 646.50
utilaj: 0.03 1.29
transport: 0.00 0.00
20 CG01A% Repararea stratului suport ptr. mp 43.10 30.74 1,324.94
pardoseliexec. din beton clasa C-5/4 (B-75) material: 9.24 398.29
manopera: 20.00 862.00
utilaj: 1.50 64.65
transport: 0.00 0.00
21 RPIZB02G_01# Pardoseli din gresie ceramica in grupurile mp 9.20 98.23 903.68
sanitare material: 56.81 522.65
manopera: 40.00 368.00
utilaj: 1.42 13.03
transport: 0.00 0.00
22 CG14XA Plinte gresie ceramica rectificat la interior, m 30.60 23.83 729.29
mediu uscat material: 4.88 149.42
manopera: 18.75 573.75
utilaj: 0.20 6.12
transport: 0.00 0.00
23 RPIZB02G_01# Pardoseli din gresie ceramica la exterior mp 3.30 98.23 324.14
soclu, pardoseli material: 56.81 187.47
manopera: 40.00 132.00
utilaj: 1.42 4.67
transport: 0.00 0.00
24 CI05A# Inlocuirea elementelor lineare din gresie mp 37.00 175.60 6,497.18
portelan montate cu adeziv, avand latimi material: 107.17 3,965.38
variabile manopera: 65.00 2,405.00
utilaj: 3.43 126.80
transport: 0.00 0.00
 Pag 31
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Arhitectura
25 VB10XF Montare rama cu jaluzele fixe, gata buc 4.00 300.00 1,200.00
confectionate material: 250.00 1,000.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
26 CK03B+ Tamplarie din pvc cu geam securizat pentru mp 4.00 595.24 2,380.94
caserie material: 560.04 2,240.14
manopera: 35.00 140.00
utilaj: 0.20 0.80
transport: 0.00 0.00
27 CK17D-01% PAL mobilier mp 18.00 171.66 3,089.97
material: 82.56 1,486.17
manopera: 89.00 1,602.00
utilaj: 0.10 1.80
transport: 0.00 0.00
28 VB09B# Jaluzele verticale vitrina mp 17.00 72.94 1,239.98
material: 30.94 525.98
manopera: 42.00 714.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 ES13C3+ Masa interioara buc 1.00 557.61 557.61
material: 550.11 550.11
manopera: 7.50 7.50
utilaj: 0.00 0.00
transport: 0.00 0.00
30 TFA04XB Corp mobilier seif buc 1.00 750.00 750.00
material: 650.00 650.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
31 CL23D% Panouri expunere vitrina buc 2.00 956.25 1,912.50
material: 850.00 1,700.00
manopera: 106.25 212.50
utilaj: 0.00 0.00
transport: 0.00 0.00
32 CO07C-1# Blat sticla module completare bilete mp 3.00 410.00 1,230.00
material: 380.00 1,140.00
manopera: 30.00 90.00
utilaj: 0.00 0.00
transport: 0.00 0.00
33 RPCJ35B# Desfacerea ...tencuielilor la fatade mp 12.50 8.51 106.33
material: 0.01 0.08
manopera: 7.50 93.75
utilaj: 1.00 12.50
transport: 0.00 0.00
34 RPCJ48A1 Rep. tenc ext. drisc. pe zid. caram. sau bet. mp 12.50 41.28 516.03
de 2,5 cm gros. exec. in camp continuu material: 5.53 69.16
manopera: 35.75 446.87
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 32
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Arhitectura
35 CF44A01+ Tencuieli decorative la fatade mp 12.50 32.33 404.13
material: 7.33 91.63
manopera: 25.00 312.50
utilaj: 0.00 0.00
transport: 0.00 0.00
36 TRA01A20 Transportul rutier al...materialelor,cu tona 1.50 45.00 67.50
autocamionul pe dist.= 20 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 67.50
37 TRI1AA10B3 Descarcarea manuala a materialelor, din tona 1.50 50.00 75.00
auto material: 0.00 0.00
manopera: 50.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
38 ABF11A Transport prin purtare directa materiale tona 1.50 38.75 58.13
material: 0.00 0.00
manopera: 38.75 58.13
utilaj: 0.00 0.00
transport: 0.00 0.00
39 TRA01A31 Transportul rutier al agregatelor cu tona 1.00 45.00 45.00
autobasculanta pe dist.=30 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 45.00
40 RI6717161A Incarcarea manuala materiale si moloz in tona 1.00 35.00 35.00
auto material: 0.00 0.00
manopera: 35.00 35.00
utilaj: 0.00 0.00
transport: 0.00 0.00
41 TRA01A30P Transportul rutier al molozului cu tona 1.00 170.00 170.00
autobasculanta dist.=30 km material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 45.00 45.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 46,253.46 25,019.18 612.14 157.50 72,042.28
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 562.93 0.00 0.00 562.93
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 46,253.46 25,582.11 612.14 157.50 72,605.21
Cheltuieli indirecte 10.0000 % 4,625.35 2,558.21 61.21 15.75 7,260.52
Total Inclusiv Cheltuieli indirecte: 50,878.81 28,140.32 673.35 173.25 79,865.73
Profit 10.0000 % 5,087.88 2,814.03 67.33 17.33 7,986.57
Total Inclusiv Beneficiu: 55,966.69 30,954.36 740.68 190.58 87,852.30
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Instalatii electrice
 Pag 33
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Instalatii electrice
1 RpEG13A% Verificare circuie, continuitate prinderi, buc 1.00 200.33 200.33
buletin PRAM TE existent material: 0.33 0.33
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RpEG17D% Demontarea panou electric furnizor buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RpEB14B% Demontarea circuite existente inclusiv buc 1.00 350.00 350.00
aparataj material: 0.00 0.00
manopera: 350.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPEB01A# Conductor din cupru FY 1,5mmp sau m 200.00 2.77 554.78
similar, UN=1kw material: 0.90 179.78
manopera: 1.88 375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 EB01A# Conductor din cupru FY 2,5mmp sau m 200.00 3.96 791.51
similar, UN=1kw material: 1.46 291.51
manopera: 2.50 500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 ATD11XA Cablu din cupru CYY-F 3x4 mmp sau m 20.00 10.93 218.66
similar, UN=1kw material: 4.93 98.66
manopera: 6.00 120.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 EA01A# Tub de protectie tip IPEY D=16 mm m 130.00 7.72 1,004.13
material: 2.22 289.13
manopera: 5.00 650.00
utilaj: 0.50 65.00
transport: 0.00 0.00
8 ED03K1 ÎNTRERUPĂTOR BIPOLAR ST 10A/230V, buc 7.00 29.52 206.62
MONTAJ INGROPAT,IP2Q, CU DOZA DE material: 14.52 101.62
APARAT ST RAMA manopera: 15.00 105.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 ED08E1 PRIZA DUBLA CU CONTACT DE buc 12.00 31.30 375.62
PROTECTIE 16A/230V, MONTAJ material: 16.30 195.62
ÎNGROPAT, IP20, CU DOZA DE APARAT SI manopera: 15.00 180.00
RAMA 0.00 0.00
utilaj:
transport: 0.00 0.00
10 EA13A# DOZA DE DERIVAŢIE , MONTAJ ÎNGROPAT, buc 4.00 20.98 83.90
IP20 material: 14.47 57.88
manopera: 6.25 25.00
utilaj: 0.26 1.02
transport: 0.00 0.00
 Pag 34
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Instalatii electrice
11 EA13B# DOZA CENTRALIZATOARE, MONTAJ buc 4.00 21.79 87.18
ÎNGROPAT, IP20 material: 14.49 57.95
manopera: 7.00 28.00
utilaj: 0.31 1.22
transport: 0.00 0.00
12 EE07XA CORP DE ILUMINAT CU LED-URI, buc 12.00 98.18 1,178.18
ÎNCASTRAT, 600X600 MM, 30W material: 73.18 878.18
manopera: 25.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 EE07XA CORP DE ILUMINAT TIP PLAFONIERA buc 3.00 68.91 206.73
2X18W material: 43.91 131.73
manopera: 25.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 EE10A# CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 2.00 79.38 158.75
FUORESCENTA 2X8W, IP 20 CU material: 59.34 118.67
AUTONOMIE 2H manopera: 20.00 40.00
utilaj: 0.04 0.08
transport: 0.00 0.00
15 EE09A% CORP DE ILUMINAT DE TIP GLOB buc 5.00 261.99 1,309.96
DECORATIV, IP 20 - MONTAJ IN SPATII material: 230.49 1,152.43
USCATE manopera: 31.25 156.25
utilaj: 0.26 1.28
transport: 0.00 0.00
16 CG06D-01% PLINTA / CANAL CABLU PLASTIC m 20.00 10.02 200.40
TRECERE CABLURI material: 1.27 25.40
manopera: 8.75 175.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 3,578.91 3,429.25 68.60 0.00 7,076.75
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 77.16 0.00 0.00 77.16
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 3,578.91 3,506.41 68.60 0.00 7,153.91
Cheltuieli indirecte 10.0000 % 357.89 350.64 6.86 0.00 715.39
Total Inclusiv Cheltuieli indirecte: 3,936.80 3,857.05 75.46 0.00 7,869.30
Profit 10.0000 % 393.68 385.70 7.55 0.00 786.93
Total Inclusiv Beneficiu: 4,330.48 4,242.75 83.00 0.00 8,656.23
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Instalatii sanitare
1 RPSC06A# Dezafectare obiecte sanitare existente ans 1.00 200.00 200.00
(lavoar, baterie, vas, WC. accesoriii material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 35
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Instalatii sanitare
2 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 SA14B# TV PP-R, PT INST SANITARE, DN 20 MM, m 10.00 18.99 189.94
SUDURA POLIFUZIUNE INCLUSIV material: 11.14 111.41
COTURI, TEURI, MUFE ST MAT MĂRUNT manopera: 7.75 77.50
utilaj: 0.10 1.03
transport: 0.00 0.00
4 SB08A# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 3.00 8.34 25.03
CU MUFA SI GARNIT DIN CAUCIUC, material: 3.34 10.03
APARENT SAU TNGROPAT.n= 32 MM manopera: 5.00 15.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 SB08C# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 4.00 10.99 43.94
CU MUFA SI GARNIT DIN CAUCIUC, material: 4.74 18.94
APARENT SAU ÎNGROPAT.D= 50 MM manopera: 6.25 25.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 SB08E# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 2.00 13.84 27.68
CU MUFA SI GARNIT DIN CAUCIUC, material: 5.84 11.68
APARENT SAU ÎNGROPAT.D= 110MM manopera: 8.00 16.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 SC07E1 Procurare si montaj lavoar din porţelan buc 1.00 355.10 355.10
sanitar, piedestal,scurgere din plasti, material: 245.10 245.10
sifonf, ventilftip Ideal Standard inclusiv manopera: 110.00 110.00
racorduri 0.00 0.00
utilaj:
transport: 0.00 0.00
8 SC11XA-01 Procurare si montaj vas closet complet buc 1.00 420.98 420.98
echipat, porţelan sanitar, rezervor la material: 270.98 270.98
semiinaltime, inclusiv racordurile manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 SC26A1 Procurare si montaj accesorii - suport buc 1.00 211.00 211.00
hârtie, perie WC, oglinda 50x70 cm material: 136.00 136.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10 SD04XA Montaj baterie amestecatoare cu brat buc 1.00 289.42 289.42
basculant, stativa pt lavoar,D=1/2" tip Ideal material: 231.92 231.92
Standard manopera: 57.50 57.50
utilaj: 0.00 0.00
transport: 0.00 0.00
11 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 2.00 42.33 84.66
OB SANITARE D = 1 /2". PENTRU material: 22.33 44.66
MONTARE SUB LAVOAR manopera: 20.00 40.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 36
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Instalatii sanitare
12 SD06A# MONTAREA ROBINETULUI DE buc 1.00 52.03 52.03
SECTORIZARE INSTALATIE 1/2 material: 27.03 27.03
manopera: 25.00 25.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 RPSA41D1 REPARAŢIE INFILTTRAŢII CANALIZARE buc 2.00 108.00 216.00
PLUVIALA/MENAJERA IMOBIL COLOANA material: 8.00 16.00
COMUNA manopera: 100.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 1,123.74 1,241.00 1.03 0.00 2,365.77
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 27.92 0.00 0.00 27.92
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 1,123.74 1,268.92 1.03 0.00 2,393.70
Cheltuieli indirecte 10.0000 % 112.37 126.89 0.10 0.00 239.37
Total Inclusiv Cheltuieli indirecte: 1,236.12 1,395.81 1.13 0.00 2,633.06
Profit 10.0000 % 123.61 139.58 0.11 0.00 263.31
Total Inclusiv Beneficiu: 1,359.73 1,535.40 1.25 0.00 2,896.37
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Instalatii termice
1 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 200.00 200.00
material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 SA14B# TV PP-R, PT INST ÎNCĂLZIRE, DN 20 MM, m 20.00 14.12 282.49
SUDURA POLIFUZIUNE INCLUSIV material: 6.27 125.43
COTURI, TEURI, MUFE SI MAT MĂRUNT manopera: 7.75 155.00
utilaj: 0.10 2.06
transport: 0.00 0.00
3 IB06A1# RAD OTEL 33K/300X800, P=1984W LA DT buc 6.00 660.00 3,960.02
20 GR, CU ROB AERIS, ROB REGL material: 471.99 2,831.96
RETUR SI ROB TUR CU CAP manopera: 187.50 1,125.00
TERMOSTATA 0.51 3.06
utilaj:
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,957.38 1,480.00 5.12 0.00 4,442.50
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 33.30 0.00 0.00 33.30
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,957.38 1,513.30 5.12 0.00 4,475.80
Cheltuieli indirecte 10.0000 % 295.74 151.33 0.51 0.00 447.58
Total Inclusiv Cheltuieli indirecte: 3,253.12 1,664.63 5.63 0.00 4,923.38
Profit 10.0000 % 325.31 166.46 0.56 0.00 492.34
Total Inclusiv Beneficiu: 3,578.43 1,831.09 6.20 0.00 5,415.72
 Pag 37
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Sisteme de securitate

1 GENERAL
1.1 ATD11XA Cablu tip J-Y(St)Y-2x2x0,8 mmp m 130.00 6.70 870.67
material: 1.70 220.67
manopera: 5.00 650.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.2 ATD11XA Cablu tip >Y(St)Y-4x2x0,8 mmp m 19.50 7.97 155.43
material: 2.97 57.93
manopera: 5.00 97.50
utilaj: 0.00 0.00
transport: 0.00 0.00
1.3 ATD11XA Cablu tip J-Y(St)Y-4x2x0,6 mmp m 156.00 6.80 1,061.35
material: 1.80 281.35
manopera: 5.00 780.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 EC09A# Cablu coxial tip RG 59 m 39.00 7.97 310.67
material: 1.72 66.92
manopera: 6.25 243.75
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 EC02A# Cablu CYYY=1Kv-3x1,5 mmp m 104.00 14.09 1,465.29
material: 2.46 255.51
manopera: 11.25 1,170.00
utilaj: 0.38 39.78
transport: 0.00 0.00
1.6 EE06XC Accesorii cablare set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

2 CONTROL ACCES
2.1 NTL1.IV.I.15.a Demontare/ montare cititor cartele buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.2 NTL1.IV.I.15.b DeDemontare/ montare/ Demontare/ buc 1.00 50.00 50.00
montare contact magnetic control acces material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 NTL1.IV.I.15.b Demontare/ montare electromagnet buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 38
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Sisteme de securitate
2.4 RI11122B Demontare/ montare amortizor usa buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.5 RI11122B Demontare/ montare buton deschidere buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.6 RI11122B Demontare/ montare buton deblocare in buc 1.00 50.00 50.00
caz material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7 CK32C% Accesorii montaj set 1.00 335.62 335.62
material: 250.12 250.12
manopera: 85.50 85.50
utilaj: 0.00 0.00
transport: 0.00 0.00

3 EFRACTIE
3.1 NTL1.IV.I.15.a Demontare/ montare contact magnetic buc 3.00 50.00 150.00
efrac material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.2 NTL1.IV.I.15.b Demontare/ montare senzori de mişcare buc 3.00 50.00 150.00
PIR material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 NTL1.IV.I.15.b Demontare/ montare detector geam spart buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.4 NTL1.IV.I.15.b Demontare/ montare buton de panica buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 NTL1.IV.I.15.b Demontare/ montare pedala de panica buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 39
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Sisteme de securitate
3.6 NTL1.IV.I.15.b Demontare/ montare sirena efracţie interior buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.7 NTL1.IV.I.15.b Demontare/ montare sirena exterior buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.8 NTL1.IV.I.15.b Demontare/ montare tastatura LCD buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9 NTL1.IV.I.15.b Demontare/ montare centrala efracţie buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.10 EE06XC Accesorii montaj set 1.00 350.00 350.00
material: 250.00 250.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00

4 CCTV
4.1 NTL1.IV.I.15.b Demontare/ montare camera video color cu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.2 NTL1.IV.I.15.b Demontare/ montare camera video buc 2.00 75.00 150.00
disimula material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

5 Detectie incendiu
5.1 NTL1.IV.I.15.b Demontare/ montare centrala detectie buc 1.00 125.00 125.00
incendiu material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 40
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 71-028 AEROGARII
STADIUL FIZIC: Sisteme de securitate
5.2 NTL1.IV.I.15.b Demontare/ montare detector fum buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.3 NTL1.IV.I.15.b Demontare/ montare buton incendiu buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.4 NTL1.IV.I.15.b Demontare/ montare sirena incendiu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

6 Incercari si verificari
6.1 ET10A4+ Punere in funcţiune toate subsistemele buc 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,132.50 5,814.25 39.78 0.00 7,986.53
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 130.82 0.00 0.00 130.82
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,132.50 5,945.07 39.78 0.00 8,117.35
Cheltuieli indirecte 10.0000 % 213.25 594.51 3.98 0.00 811.73
Total Inclusiv Cheltuieli indirecte: 2,345.74 6,539.58 43.76 0.00 8,929.08
Profit 10.0000 % 234.57 653.96 4.38 0.00 892.91
Total Inclusiv Beneficiu: 2,580.32 7,193.54 48.13 0.00 9,821.99
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Arhitectura
1 RPIZC43A# Desfacere tavane false mp 80.15 11.86 950.23
material: 0.07 5.27
manopera: 11.75 941.76
utilaj: 0.04 3.21
transport: 0.00 0.00
2 RLE2RC73E Desfacere mobilier existent, grilaj metalic ans 1.00 300.00 300.00
material: 0.00 0.00
manopera: 300.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 41
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Arhitectura
3 CQ19A+ Tavane suspendate GK pe schelet de mp 43.75 68.17 2,982.33
sustinere metalic material: 40.07 1,752.95
manopera: 28.00 1,225.00
utilaj: 0.10 4.38
transport: 0.00 0.00
4 CD22A% Tavane casetate 60x60 tip Armstrong mp 36.40 91.05 3,314.31
material: 56.05 2,040.31
manopera: 35.00 1,274.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 RPCJ31A+ Gena GK mascare coborari cabluri, mp 14.00 78.17 1,094.42
instalatii material: 43.07 602.99
manopera: 35.00 490.00
utilaj: 0.10 1.43
transport: 0.00 0.00
6 RPCJ35A# Desfacerea ...tencuielilor interioare la mp 91.00 6.78 616.53
pereti material: 0.01 0.46
manopera: 6.75 614.25
utilaj: 0.02 1.82
transport: 0.00 0.00
7 RPCJ05B+ REP.TENC PE ZID.CARAM.SAU B ET. mp 45.00 24.74 1,113.39
MORT VAR CIM.100T PT SPRIT MORT.VAR material: 2.24 100.80
CIM.10T PT.GRUND SI STR. VIZIBIL manopera: 22.50 1,012.50
utilaj: 0.00 0.09
transport: 0.00 0.00
8 CFB24A+ Glet grosier la pereti mp 35.00 18.95 663.25
material: 0.95 33.25
manopera: 18.00 630.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 CQ07D+ COMPARTIMENTARI-PERETI mp 22.00 108.59 2,388.89
DUBLI,PANOURI (GIPS- CARTON+VATA material: 77.24 1,699.19
MIN,10-12,5 CM) INCLISIV DESK VANZARE manopera: 31.25 687.50
utilaj: 0.10 2.20
transport: 0.00 0.00
10 CFB24A+ Glet finisaj la pereti mp 239.00 18.95 4,529.05
material: 0.95 227.05
manopera: 18.00 4,302.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 RCSR02B# Vopsitorii int. pe baza de polimeri mp 312.00 14.67 4,577.38
acrilici-dispersii vinilice: 3 straturi-glet material: 2.63 820.90
existent manopera: 12.00 3,744.00
utilaj: 0.04 12.48
transport: 0.00 0.00
12 RPIZB07G# PLACAREA CU FAIANTA LA PERETI IN mp 8.00 156.34 1,250.75
GRUPURILE SANITARE material: 54.33 434.64
manopera: 95.00 760.00
utilaj: 7.01 56.11
transport: 0.00 0.00
 Pag 42
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Arhitectura
13 CK17E-1# Lambriuri la pereti-placaj din PAL mp 28.00 155.78 4,361.90
melaminat inclusiv pervazuri si baghete, material: 78.78 2,205.90
masti radiatoare manopera: 77.00 2,156.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 RPCT33A1 Demontari tamplarie din lemn-usi mp 6.80 15.00 102.00
material: 0.00 0.00
manopera: 15.00 102.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15 CK03B-02% Mont. usi int albe gata confectionate din mp 6.80 484.71 3,296.03
lemn simple incl. captuseli material: 374.51 2,546.67
manopera: 110.00 748.00
utilaj: 0.20 1.36
transport: 0.00 0.00
16 CK17B+ Inlocuirea ferestrelor din PVC mp 23.90 1,046.38 25,008.37
material: 973.68 23,270.84
manopera: 72.50 1,732.75
utilaj: 0.20 4.78
transport: 0.00 0.00
17 CK26B# Glafuri copertine, tabla zn-aluminiu, mont. m 3.30 43.08 142.16
pe zidarie, pe 1 st. carton B, tabla 0,4mm, material: 23.08 76.16
lat. desf. <30 cm manopera: 20.00 66.00
utilaj: 0.00 0.00
transport: 0.00 0.00
18 RCSK08B# DEMONTAREA LINOLEUM mp 25.00 21.08 527.05
material: 0.04 1.05
manopera: 21.00 525.00
utilaj: 0.04 1.00
transport: 0.00 0.00
19 CG01A% REPARARE STRATULUI SUPORT mp 40.00 30.74 1,229.64
PTR.PARDOSELI EXEC.DIN BETON CLASA material: 9.24 369.64
C-5/4 (B-75) manopera: 20.00 800.00
utilaj: 1.50 60.00
transport: 0.00 0.00
20 RPIZB02G_01# Pardoseli din gresie ceramica in grupurile mp 15.00 98.23 1,473.38
sanitare material: 56.81 852.14
manopera: 40.00 600.00
utilaj: 1.42 21.24
transport: 0.00 0.00
21 RPIZB02G_01# Pardoseli din gresie ceramica la interior mp 25.00 98.23 2,455.64
mediu uscat material: 56.81 1,420.24
manopera: 40.00 1,000.00
utilaj: 1.42 35.40
transport: 0.00 0.00
22 RPIZB02G_01# PARDOSELI DIN GRESIE CERAMICA LA mp 7.00 98.23 687.58
EXTERIOR material: 56.81 397.67
manopera: 40.00 280.00
utilaj: 1.42 9.91
transport: 0.00 0.00
 Pag 43
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Arhitectura
23 CI05A# Inlocuirea elementelor lineare din gresie mp 45.00 175.60 7,901.98
portelan montate cu adeziv, avand latimi material: 107.17 4,822.76
variabile manopera: 65.00 2,925.00
utilaj: 3.43 154.22
transport: 0.00 0.00
24 VB10XF Montare rama cu jaluzele fixe, gata buc 4.00 300.00 1,200.00
confectionate material: 250.00 1,000.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
25 CK03B+ Tamplarie din pvc cu geam securizat pentru mp 4.50 595.24 2,678.56
caserie material: 560.04 2,520.16
manopera: 35.00 157.50
utilaj: 0.20 0.90
transport: 0.00 0.00
26 CK17D-01% PAL mobilier, placare desk mp 20.00 171.66 3,433.30
material: 82.56 1,651.30
manopera: 89.00 1,780.00
utilaj: 0.10 2.00
transport: 0.00 0.00
27 VB09B# Jaluzele verticale vitrina mp 15.00 72.94 1,094.10
material: 30.94 464.10
manopera: 42.00 630.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 ES13C3+ Masa interioara buc 2.00 557.61 1,115.22
material: 550.11 1,100.22
manopera: 7.50 15.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 TFA04XB Corp mobilier seif buc 1.00 750.00 750.00
material: 650.00 650.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
30 CL23D% Panouri expunere vitrina buc 2.00 956.25 1,912.50
material: 850.00 1,700.00
manopera: 106.25 212.50
utilaj: 0.00 0.00
transport: 0.00 0.00
31 CO07C-1# Blat sticla module completare bilete mp 6.00 410.00 2,460.00
material: 380.00 2,280.00
manopera: 30.00 180.00
utilaj: 0.00 0.00
transport: 0.00 0.00
32 RPCJ35B# Desfacerea ...tencuielilor la fatade mp 5.00 8.51 42.53
material: 0.01 0.03
manopera: 7.50 37.50
utilaj: 1.00 5.00
transport: 0.00 0.00
 Pag 44
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Arhitectura
33 RPCJ48A1 Rep. tenc ext. drisc. pe zid. caram. sau bet. mp 5.00 41.28 206.41
de 2,5 cm gros. exec. in camp continuu material: 5.53 27.67
manopera: 35.75 178.75
utilaj: 0.00 0.00
transport: 0.00 0.00
34 CF44A01+ Tencuieli decorative la fatade mp 5.00 32.33 161.65
material: 7.33 36.65
manopera: 25.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
35 TRA01A20 Transportul rutier al...materialelor,cu tona 3.00 45.00 135.00
autocamionul pe dist.= 20 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 135.00
36 TRI1AA10B3 Descarcarea manuala a materialelor, din tona 3.00 50.00 150.00
auto material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
37 ABF11A Transport prin purtare directa materiale tona 3.00 38.75 116.25
material: 0.00 0.00
manopera: 38.75 116.25
utilaj: 0.00 0.00
transport: 0.00 0.00
38 TRA01A31 Transportul rutier al agregatelor cu tona 2.00 45.00 90.00
autobasculanta pe dist.=30 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 90.00
39 RI6717161A Incarcarea manuala materiale si moloz in tona 2.00 35.00 70.00
auto material: 0.00 0.00
manopera: 35.00 70.00
utilaj: 0.00 0.00
transport: 0.00 0.00
40 TRA01A30P Transportul rutier al molozului cu tona 2.00 170.00 340.00
autobasculanta dist.=30 km material: 0.00 0.00
manopera: 125.00 250.00
utilaj: 0.00 0.00
transport: 45.00 90.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 55,111.00 31,118.26 377.52 315.00 86,921.78
 Pag 45
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 700.16 0.00 0.00 700.16
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 55,111.00 31,818.42 377.52 315.00 87,621.94
Cheltuieli indirecte 10.0000 % 5,511.10 3,181.84 37.75 31.50 8,762.19
Total Inclusiv Cheltuieli indirecte: 60,622.10 35,000.26 415.27 346.50 96,384.14
Profit 10.0000 % 6,062.21 3,500.03 41.53 34.65 9,638.41
Total Inclusiv Beneficiu: 66,684.31 38,500.29 456.80 381.15 106,022.55
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Instalatii electrice
1 RpEG13A% Verificare circuie, continuitate prinderi, buc 1.00 200.33 200.33
buletin PRAM TE existent material: 0.33 0.33
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RpEG17D% Demontarea panou electric furnizor buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RpEB14B% Demontarea circuite existente inclusiv buc 1.00 350.00 350.00
aparataj material: 0.00 0.00
manopera: 350.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPEB01A# Conductor din cupru FY 1,5mmp sau m 400.00 2.77 1,109.57
similar, UN=1kw material: 0.90 359.57
manopera: 1.88 750.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 EB01A# Conductor din cupru FY 2,5mmp sau m 400.00 3.96 1,583.02
similar, UN=1kw material: 1.46 583.02
manopera: 2.50 1,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 ATD11XA Cablu din cupru CYY-F 3x4 mmp sau m 40.00 10.93 437.33
similar, UN=1kw material: 4.93 197.33
manopera: 6.00 240.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 EA01A# TUB PROTECTIE TIP IPEY D-16 MMctor Cu m 260.00 7.72 2,008.25
FY 1-5 mmp sau similar. UN =1KV material: 2.22 578.25
manopera: 5.00 1,300.00
utilaj: 0.50 130.00
transport: 0.00 0.00
8 ED03A1 Intrerup bipolar ST 10A/230V,montaj buc 12.00 16.83 201.91
îngropat,IP20 cu doza de aparat si rama material: 7.83 93.91
manopera: 9.00 108.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 46
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Instalatii electrice
9 ED08E1 PRIZA DUBLA CU CONTACT DE buc 21.00 31.30 657.33
PROTECTIE 16A/230V, MONTAJ material: 16.30 342.33
ÎNGROPAT, IP20, CU DOZA DE APARAT SI manopera: 15.00 315.00
RAMA 0.00 0.00
utilaj:
transport: 0.00 0.00
10 EA13A# DOZA DE DERIVATIE , MONTAJ ÎNGROPAT, buc 12.00 20.98 251.71
IP20 material: 14.47 173.65
manopera: 6.25 75.00
utilaj: 0.26 3.06
transport: 0.00 0.00
11 EA13B# DOZA CENTRALIZATOARE, MONTAJ buc 12.00 21.79 261.53
ÎNGROPAT, IP20 material: 14.49 173.86
manopera: 7.00 84.00
utilaj: 0.31 3.67
transport: 0.00 0.00
12 EE07XA Corp de iluminat 60x60 cm led, încastrat buc 28.00 98.18 2,749.08
material: 73.18 2,049.08
manopera: 25.00 700.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 EE07XA CORP DE ILUMINAT TIP PLAFONIERA buc 5.00 68.91 344.54
2X18W material: 43.91 219.54
manopera: 25.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 EE10A# CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 5.00 79.38 396.89
FUORESCENTA 2X8W, IP 20 CU material: 59.34 296.69
AUTONOMIE 2H manopera: 20.00 100.00
utilaj: 0.04 0.20
transport: 0.00 0.00
15 EE09A% CORP DE ILUMINAT DE TIP GLOB buc 5.00 261.99 1,309.96
DECORATIV, IP 20 - MONTAJ IN SPATII material: 230.49 1,152.43
USCATE manopera: 31.25 156.25
utilaj: 0.26 1.28
transport: 0.00 0.00
16 CG06D-01% PLINTA / CANAL CABLU PLASTIC m 35.00 10.02 350.70
TRECERE CABLURI material: 1.27 44.45
manopera: 8.75 306.25
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 6,264.45 5,959.50 138.21 0.00 12,362.16
 Pag 47
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 134.09 0.00 0.00 134.09
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 6,264.45 6,093.59 138.21 0.00 12,496.25
Cheltuieli indirecte 10.0000 % 626.45 609.36 13.82 0.00 1,249.62
Total Inclusiv Cheltuieli indirecte: 6,890.90 6,702.95 152.03 0.00 13,745.87
Profit 10.0000 % 689.09 670.29 15.20 0.00 1,374.59
Total Inclusiv Beneficiu: 7,579.99 7,373.24 167.23 0.00 15,120.46
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Instalatii sanitare
1 RPSC06A# Dezafectare obiecte sanitare existente ans 1.00 200.00 200.00
(lavoar, baterie, vas, WC. accesoriii material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 SA14B# TV PP-R, PT INST SANITARE, DN 20 MM, m 6.00 18.99 113.97
SUDURA POLIFUZIUNE INCLUSIV material: 11.14 66.85
COTURI, TEURI, MUFE ST MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.10 0.62
transport: 0.00 0.00
4 SB08A# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.00 8.34 8.34
CU MUFA SI GARNIT DIN CAUCIUC, material: 3.34 3.34
APARENT SAU TNGROPAT.n= 32 MM manopera: 5.00 5.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 SB08C# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 2.00 10.99 21.97
CU MUFA SI GARNIT DIN CAUCIUC, material: 4.74 9.47
APARENT SAU ÎNGROPAT.D= 50 MM manopera: 6.25 12.50
utilaj: 0.00 0.00
transport: 0.00 0.00
6 SB08E# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.00 13.84 13.84
CU MUFA SI GARNIT DIN CAUCIUC, material: 5.84 5.84
APARENT SAU ÎNGROPAT.D= 110MM manopera: 8.00 8.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 SB08C# Ţeava din PP pt canalizare,îmbinata cu m 2.00 10.99 21.97
mufa,D 50 mm material: 4.74 9.47
manopera: 6.25 12.50
utilaj: 0.00 0.00
transport: 0.00 0.00
8 SB08E# Ţeava din PP pt canalizare,îmbinata cu m 1.50 13.84 20.76
mufa st garnit de cauciuc,aparent sau material: 5.84 8.76
inarooat. D = 110 mm manopera: 8.00 12.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 48
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Instalatii sanitare
9 SC07E1 Procurare si montaj lavoar din porţelan buc 1.00 355.10 355.10
sanitar, piedestal,scurgere din plasti, material: 245.10 245.10
sifonf, ventil ftip Ideal Standard inclusiv manopera: 110.00 110.00
racorduri 0.00 0.00
utilaj:
transport: 0.00 0.00
10 SC11XA-01 Procurare si montaj vas closet complet buc 1.00 420.98 420.98
echipat, porţelan sanitar, rezervor la material: 270.98 270.98
semiinaltime, inclusiv racordurile manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 SC26A1 Procurare si montaj accesorii - suport buc 1.00 211.00 211.00
hârtie, perie WC, oglinda 50x70 cm material: 136.00 136.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 SD04XA Procurare si montaj baterie amestecatoare buc 1.00 289.42 289.42
cu brat basculant, stativa pt lavoar,D=1/2" material: 231.92 231.92
tip Ideal Standard manopera: 57.50 57.50
utilaj: 0.00 0.00
transport: 0.00 0.00
13 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 1.00 42.33 42.33
ARMATURILOR DE LA OBIECTELE material: 22.33 22.33
SANITARE, D = 3/8".REZERVOR WC manopera: 20.00 20.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 2.00 42.33 84.66
OB SANITARE D = 1 /2". PENTRU material: 22.33 44.66
MONTARE SUB LAVOAR manopera: 20.00 40.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15 SD06A# MONTAREA ROBINETULUI DE buc 1.00 52.03 52.03
SECTORIZARE INSTALATIE 1/2 material: 27.03 27.03
manopera: 25.00 25.00
utilaj: 0.00 0.00
transport: 0.00 0.00
16 RPSA41D1 REPARAŢIE INFILTTRAŢII CANALIZARE buc 2.00 108.00 216.00
PLUVIALA/MENAJERA IMOBIL COLOANA material: 8.00 16.00
COMUNA manopera: 100.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 1,097.74 1,224.00 0.62 0.00 2,322.36
 Pag 49
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 27.54 0.00 0.00 27.54
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 1,097.74 1,251.54 0.62 0.00 2,349.90
Cheltuieli indirecte 10.0000 % 109.77 125.15 0.06 0.00 234.99
Total Inclusiv Cheltuieli indirecte: 1,207.52 1,376.69 0.68 0.00 2,584.89
Profit 10.0000 % 120.75 137.67 0.07 0.00 258.49
Total Inclusiv Beneficiu: 1,328.27 1,514.36 0.75 0.00 2,843.38
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Instalatii termice
1 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 200.00 200.00
material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 SA14B# TEAVA PP-R, PT INST ÎNCĂLZIRE, DN 20 m 6.00 14.12 84.75
MM, SUDURA POLIFUZIUNE INCLUSIV material: 6.27 37.63
COTURI, TEURI, MUFE SI MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.10 0.62
transport: 0.00 0.00
3 ID01A1# Echipare rad existente cu rob aerisire,rob buc 8.00 85.11 680.91
regi retur si rob tur cu cap termostatat material: 50.11 400.91
manopera: 35.00 280.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 438.54 526.50 0.62 0.00 965.66
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 11.85 0.00 0.00 11.85
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 438.54 538.35 0.62 0.00 977.50
Cheltuieli indirecte 10.0000 % 43.85 53.83 0.06 0.00 97.75
Total Inclusiv Cheltuieli indirecte: 482.39 592.18 0.68 0.00 1,075.25
Profit 10.0000 % 48.24 59.22 0.07 0.00 107.53
Total Inclusiv Beneficiu: 530.63 651.40 0.75 0.00 1,182.78
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Sisteme de securitate

1 GENERAL
1.1 ATD11XA Cablu tip J-Y(St)Y-2x2x0,8 mmp m 225.00 6.70 1,506.92
material: 1.70 381.92
manopera: 5.00 1,125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.2 ATD11XA Cablu tip >Y(St)Y-4x2x0,8 mmp m 45.00 7.97 358.67
material: 2.97 133.67
manopera: 5.00 225.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 50
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Sisteme de securitate
1.3 ATD11XA Cablu tip J-Y(St)Y-4x2x0,6 mmp m 225.00 6.80 1,530.79
material: 1.80 405.79
manopera: 5.00 1,125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 EC09A# Cablu coxial tip RG 59 m 72.00 7.97 573.55
material: 1.72 123.55
manopera: 6.25 450.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 EC02A# Cablu CYYY=1Kv-3x1,5 mmp m 108.00 14.09 1,521.65
material: 2.46 265.34
manopera: 11.25 1,215.00
utilaj: 0.38 41.31
transport: 0.00 0.00
1.6 EE06XC Accesorii cablare set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

2 CONTROL ACCES
2.1 NTL1.IV.I.15.a Demontare/ montare cititor cartele buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.2 NTL1.IV.I.15.b DeDemontare contact magnetic control buc 3.00 50.00 150.00
acces material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 NTL1.IV.I.15.b Demontare/ montare electromagnet buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.4 RI11122B Demontare/ montare amortizor usa buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.5 RI11122B Demontare/ montare buton deschidere buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 51
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Sisteme de securitate
2.6 RI11122B Demontare/ montare buton deblocare in buc 2.00 50.00 100.00
caz material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7 CK32C% Accesorii montaj set 1.00 335.62 335.62
material: 250.12 250.12
manopera: 85.50 85.50
utilaj: 0.00 0.00
transport: 0.00 0.00

3 EFRACTIE
3.1 NTL1.IV.I.15.a Demontare/ montare contact magnetic buc 3.00 50.00 150.00
efrac material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.2 NTL1.IV.I.15.b Demontare/ montare senzori de miscare buc 5.00 50.00 250.00
PIR material: 0.00 0.00
manopera: 50.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 NTL1.IV.I.15.b Demontare/ montare detector geam spart buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.4 NTL1.IV.I.15.b Demontare/ montare buton de panica buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 NTL1.IV.I.15.b Demontare/ montare pedala de panica buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.6 NTL1.IV.I.15.b Demontare/ montare sirena efractie interior buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.7 NTL1.IV.I.15.b Demontare/ montare sirena exterior buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 52
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Sisteme de securitate
3.8 NTL1.IV.I.15.b Demontare/ montare tastatura LCD buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9 NTL1.IV.I.15.b Demontare/ montare centrala efractie buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.10 EE06XC Accesorii montaj set 1.00 350.00 350.00
material: 250.00 250.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00

4 CCTV
4.1 NTL1.IV.I.15.b Demontare/ montare camera video color cu buc 5.00 75.00 375.00
obiectiv varifocal si suport material: 0.00 0.00
manopera: 75.00 375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.2 NTL1.IV.I.15.b Demontare/ montare camera video buc 2.00 75.00 150.00
disimula material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

5 Detectie incendiu
5.1 NTL1.IV.I.15.b Demontare/ montare centrala detectie buc 1.00 125.00 125.00
incendiu material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.2 NTL1.IV.I.15.b Demontare/ montare detector fum buc 6.00 50.00 300.00
material: 0.00 0.00
manopera: 50.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.3 NTL1.IV.I.15.b Demontare/ montare buton incendiu buc 5.00 50.00 250.00
material: 0.00 0.00
manopera: 50.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 53
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-002 CHISINAU
STADIUL FIZIC: Sisteme de securitate
5.4 NTL1.IV.I.15.b Demontare/ montare sirena incendiu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

6 Incercari si verificari
6.1 ET10A4+ Punere in functiune toate subsistemele buc 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,560.40 8,088.00 41.31 0.00 10,689.71
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 181.98 0.00 0.00 181.98
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,560.40 8,269.98 41.31 0.00 10,871.69
Cheltuieli indirecte 10.0000 % 256.04 827.00 4.13 0.00 1,087.17
Total Inclusiv Cheltuieli indirecte: 2,816.44 9,096.98 45.44 0.00 11,958.86
Profit 10.0000 % 281.64 909.70 4.54 0.00 1,195.89
Total Inclusiv Beneficiu: 3,098.08 10,006.68 49.99 0.00 13,154.74
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Arhitectura
1 RPIZC43A# Desfacere tavane false mp 160.00 11.86 1,896.91
material: 0.07 10.51
manopera: 11.75 1,880.00
utilaj: 0.04 6.40
transport: 0.00 0.00
2 RPCJ35A# Desfacere scafa gips carton intrare mp 10.00 6.78 67.75
material: 0.01 0.05
manopera: 6.75 67.50
utilaj: 0.02 0.20
transport: 0.00 0.00
3 RLE2RC73E Desfacere mobilier existent, grilaj metalic ans 1.00 400.00 400.00
material: 0.00 0.00
manopera: 400.00 400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 CQ19A+ Tavane suspendate GK pe schelet de mp 111.00 68.17 7,566.59
sustinere metalic material: 40.07 4,447.49
manopera: 28.00 3,108.00
utilaj: 0.10 11.10
transport: 0.00 0.00
 Pag 54
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Arhitectura
5 CD22A% Tavane casetate 60x60 tip Armstrong mp 143.00 91.05 13,020.51
material: 56.05 8,015.51
manopera: 35.00 5,005.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 RPCJ31A+ Gena GK mascare coborari cabluri, mp 20.00 78.17 1,563.45
instalatii material: 43.07 861.41
manopera: 35.00 700.00
utilaj: 0.10 2.04
transport: 0.00 0.00
7 RPCJ35A# Desfacerea ...tencuielilor interioare la mp 188.00 6.78 1,273.70
pereti material: 0.01 0.94
manopera: 6.75 1,269.00
utilaj: 0.02 3.76
transport: 0.00 0.00
8 RPCJ05B+ REP.TENC PE ZID.CARAM.SAU B ET. mp 188.00 24.74 4,651.50
MORT VAR CIM.100T PT SPRIT MORT.VAR material: 2.24 421.12
CIM.10T PT.GRUND SI STR. VIZIBIL manopera: 22.50 4,230.00
utilaj: 0.00 0.38
transport: 0.00 0.00
9 CFB24A+ Glet grosier la pereti mp 100.00 18.95 1,895.00
material: 0.95 95.00
manopera: 18.00 1,800.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10 CQ07D+ COMPARTIMENTARI-PERETI mp 22.00 108.59 2,388.89
DUBLI,PANOURI (GIPS- CARTON+VATA material: 77.24 1,699.19
MIN,10-12,5 CM) INCLISIV DESK VANZARE manopera: 31.25 687.50
utilaj: 0.10 2.20
transport: 0.00 0.00
11 CFB24A+ Glet finisaj la pereti mp 499.00 18.95 9,456.05
material: 0.95 474.05
manopera: 18.00 8,982.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 RCSR02B# Vopsitorii int. pe baza de polimeri mp 650.00 14.67 9,536.22
acrilici-dispersii vinilice: 3 straturi-glet material: 2.63 1,710.22
existent manopera: 12.00 7,800.00
utilaj: 0.04 26.00
transport: 0.00 0.00
13 CK17E-1# Lambriuri la pereti-placaj din PAL mp 35.00 155.78 5,452.38
melaminat inclusiv pervazuri si baghete, material: 78.78 2,757.38
masti radiatoare manopera: 77.00 2,695.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 RPCT33A1 Demontari tamplarie din lemn-usi mp 5.00 15.00 75.00
material: 0.00 0.00
manopera: 15.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 55
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Arhitectura
15 CK03B-02% Mont. usi int albe gata confectionate din mp 5.00 484.71 2,423.55
lemn simple incl. captuseli material: 374.51 1,872.55
manopera: 110.00 550.00
utilaj: 0.20 1.00
transport: 0.00 0.00
16 CN14A1 Curatirea si revopsirea placare mp 20.00 64.42 1,288.33
bond/aluminiu fatada material: 56.67 1,133.33
manopera: 7.75 155.00
utilaj: 0.00 0.00
transport: 0.00 0.00
17 CG01A% REPARARE STRATULUI SUPORT mp 10.00 30.74 307.41
PTR.PARDOSELI EXEC.DIN BETON CLASA material: 9.24 92.41
C-5/4 (B-75) manopera: 20.00 200.00
utilaj: 1.50 15.00
transport: 0.00 0.00
18 RPIZB02G_01# Pardoseli din gresie ceramica rectificata la mp 10.00 98.23 982.26
interior mediu uscat material: 56.81 568.10
manopera: 40.00 400.00
utilaj: 1.42 14.16
transport: 0.00 0.00
19 RPIZB02G_01# PARDOSELI DIN GRESIE CERAMICA LA mp 8.00 98.23 785.81
EXTERIOR material: 56.81 454.48
manopera: 40.00 320.00
utilaj: 1.42 11.33
transport: 0.00 0.00
20 CI05A# Inlocuirea elementelor lineare din gresie mp 10.00 175.60 1,755.99
portelan montate cu adeziv, avand latimi material: 107.17 1,071.72
variabile manopera: 65.00 650.00
utilaj: 3.43 34.27
transport: 0.00 0.00
21 VB10XF Montare rama cu jaluzele fixe, gata buc 8.00 300.00 2,400.00
confectionate material: 250.00 2,000.00
manopera: 50.00 400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
22 CK03B+ Tamplarie din pvc cu geam securizat pentru mp 4.50 595.24 2,678.56
caserie material: 560.04 2,520.16
manopera: 35.00 157.50
utilaj: 0.20 0.90
transport: 0.00 0.00
23 CK17D-01% PAL mobilier, placare desk mp 26.00 171.66 4,463.28
material: 82.56 2,146.68
manopera: 89.00 2,314.00
utilaj: 0.10 2.60
transport: 0.00 0.00
24 ES13C3+ Masa interioara buc 2.00 557.61 1,115.22
material: 550.11 1,100.22
manopera: 7.50 15.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 56
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Arhitectura
25 TFA04XB Corp mobilier seif buc 1.00 750.00 750.00
material: 650.00 650.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
26 CL23D% Panouri expunere vitrina buc 5.00 956.25 4,781.25
material: 850.00 4,250.00
manopera: 106.25 531.25
utilaj: 0.00 0.00
transport: 0.00 0.00
27 CO07C-1# Blat sticla module completare bilete mp 6.00 410.00 2,460.00
material: 380.00 2,280.00
manopera: 30.00 180.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 RPCJ35B# Desfacerea ...tencuielilor la fatade mp 9.00 8.51 76.55
material: 0.01 0.05
manopera: 7.50 67.50
utilaj: 1.00 9.00
transport: 0.00 0.00
29 RPCJ48A1 Rep. tenc ext. drisc. pe zid. caram. sau bet. mp 9.00 41.28 371.54
de 2,5 cm gros. exec. in camp continuu material: 5.53 49.80
manopera: 35.75 321.75
utilaj: 0.00 0.00
transport: 0.00 0.00
30 CF44A01+ Tencuieli decorative la fatade mp 9.00 32.33 290.97
material: 7.33 65.97
manopera: 25.00 225.00
utilaj: 0.00 0.00
transport: 0.00 0.00
31 TRA01A20 Transportul rutier al...materialelor,cu tona 3.00 45.00 135.00
autocamionul pe dist.= 20 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 135.00
32 TRI1AA10B3 Descarcarea manuala a materialelor, din tona 3.00 50.00 150.00
auto material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
33 ABF11A Transport prin purtare directa materiale tona 3.00 38.75 116.25
material: 0.00 0.00
manopera: 38.75 116.25
utilaj: 0.00 0.00
transport: 0.00 0.00
34 TRA01A31 Transportul rutier al agregatelor cu tona 2.00 45.00 90.00
autobasculanta pe dist.=30 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 90.00
 Pag 57
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Arhitectura
35 RI6717161A Incarcarea manuala materiale si moloz in tona 2.00 35.00 70.00
auto material: 0.00 0.00
manopera: 35.00 70.00
utilaj: 0.00 0.00
transport: 0.00 0.00
36 TRA01A30P Transportul rutier al molozului cu tona 2.00 170.00 340.00
autobasculanta dist.=30 km material: 0.00 0.00
manopera: 125.00 250.00
utilaj: 0.00 0.00
transport: 45.00 90.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 40,748.34 45,872.25 140.33 315.00 87,075.92
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 1,032.13 0.00 0.00 1,032.13
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 40,748.34 46,904.37 140.33 315.00 88,108.05
Cheltuieli indirecte 10.0000 % 4,074.83 4,690.44 14.03 31.50 8,810.80
Total Inclusiv Cheltuieli indirecte: 44,823.18 51,594.81 154.37 346.50 96,918.85
Profit 10.0000 % 4,482.32 5,159.48 15.44 34.65 9,691.89
Total Inclusiv Beneficiu: 49,305.50 56,754.29 169.80 381.15 106,610.74
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Instalatii electrice
1 RpEG13A% Verificare circuie, continuitate prinderi, buc 1.00 200.33 200.33
buletin PRAM TE existent material: 0.33 0.33
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RpEG17D% Demontarea panou electric furnizor buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RpEB14B% Demontarea circuite existente inclusiv buc 1.00 350.00 350.00
aparataj material: 0.00 0.00
manopera: 350.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPEB01A# Conductor din cupru FY 1,5mmp sau m 800.00 2.77 2,219.14
similar, UN=1kw material: 0.90 719.14
manopera: 1.88 1,500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 EB01A# Conductor din cupru FY 2,5mmp sau m 800.00 3.96 3,166.03
similar, UN=1kw material: 1.46 1,166.03
manopera: 2.50 2,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 58
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Instalatii electrice
6 ATD11XA Cablu din cupru CYY-F 3x4 mmp sau m 40.00 10.93 437.33
similar, UN=1kw material: 4.93 197.33
manopera: 6.00 240.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 EA01A# TUB PROTECTIE TIP IPEY D-16 MMctor Cu m 520.00 7.72 4,016.51
FY 1-5 mmp sau similar. UN =1KV material: 2.22 1,156.51
manopera: 5.00 2,600.00
utilaj: 0.50 260.00
transport: 0.00 0.00
8 ED03A1 Intrerup bipolar ST 10A/230V,montaj buc 19.00 16.83 319.69
îngropat,IP20 cu doza de aparat si rama material: 7.83 148.69
manopera: 9.00 171.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 ED08E1 PRIZA DUBLA CU CONTACT DE buc 34.00 31.30 1,064.25
PROTECTIE 16A/230V, MONTAJ material: 16.30 554.25
ÎNGROPAT, IP20, CU DOZA DE APARAT SI manopera: 15.00 510.00
RAMA 0.00 0.00
utilaj:
transport: 0.00 0.00
10 EA13A# DOZA DE DERIVATIE , MONTAJ ÎNGROPAT, buc 25.00 20.98 524.41
IP20 material: 14.47 361.78
manopera: 6.25 156.25
utilaj: 0.26 6.38
transport: 0.00 0.00
11 EA13B# DOZA CENTRALIZATOARE, MONTAJ buc 25.00 21.79 544.86
ÎNGROPAT, IP20 material: 14.49 362.21
manopera: 7.00 175.00
utilaj: 0.31 7.65
transport: 0.00 0.00
12 EE07XA Corp de iluminat 60x60 cm led, încastrat buc 53.00 98.18 5,203.62
material: 73.18 3,878.62
manopera: 25.00 1,325.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 EE07XA CORP DE ILUMINAT TIP PLAFONIERA buc 20.00 68.91 1,378.18
2X18W material: 43.91 878.18
manopera: 25.00 500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 EE10A# CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 6.00 79.38 476.26
FUORESCENTA 2X8W, IP 20 CU material: 59.34 356.02
AUTONOMIE 2H manopera: 20.00 120.00
utilaj: 0.04 0.24
transport: 0.00 0.00
15 EE09A% CORP DE ILUMINAT DE TIP GLOB buc 5.00 261.99 1,309.96
DECORATIV, IP 20 - MONTAJ IN SPATII material: 230.49 1,152.43
USCATE manopera: 31.25 156.25
utilaj: 0.26 1.28
transport: 0.00 0.00
 Pag 59
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Instalatii electrice
16 CG06D-01% PLINTA / CANAL CABLU PLASTIC m 50.00 10.02 501.00
TRECERE CABLURI material: 1.27 63.50
manopera: 8.75 437.50
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 10,995.02 10,591.00 275.54 0.00 21,861.56
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 238.30 0.00 0.00 238.30
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 10,995.02 10,829.30 275.54 0.00 22,099.86
Cheltuieli indirecte 10.0000 % 1,099.50 1,082.93 27.55 0.00 2,209.99
Total Inclusiv Cheltuieli indirecte: 12,094.52 11,912.23 303.09 0.00 24,309.84
Profit 10.0000 % 1,209.45 1,191.22 30.31 0.00 2,430.98
Total Inclusiv Beneficiu: 13,303.97 13,103.45 333.40 0.00 26,740.83
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Instalatii sanitare
1 RPSC06A# Dezafectare obiecte sanitare existente ans 1.00 200.00 200.00
(lavoar, baterie, vas, WC. accesoriii material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 SA14B# TV PP-R, PT INST SANITARE, DN 20 MM, m 10.00 18.99 189.94
SUDURA POLIFUZIUNE INCLUSIV material: 11.14 111.41
COTURI, TEURI, MUFE ST MAT MĂRUNT manopera: 7.75 77.50
utilaj: 0.10 1.03
transport: 0.00 0.00
4 SB08A# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 5.00 8.34 41.71
CU MUFA SI GARNIT DIN CAUCIUC, material: 3.34 16.71
APARENT SAU TNGROPAT.n= 32 MM manopera: 5.00 25.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 SB08C# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 5.00 10.99 54.93
CU MUFA SI GARNIT DIN CAUCIUC, material: 4.74 23.68
APARENT SAU ÎNGROPAT.D= 50 MM manopera: 6.25 31.25
utilaj: 0.00 0.00
transport: 0.00 0.00
6 SB08E# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 4.00 13.84 55.36
CU MUFA SI GARNIT DIN CAUCIUC, material: 5.84 23.36
APARENT SAU ÎNGROPAT.D= 110MM manopera: 8.00 32.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 60
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Instalatii sanitare
7 SB08C# Ţeava din PP pt canalizare,îmbinata cu m 5.00 10.99 54.93
mufa,D 50 mm material: 4.74 23.68
manopera: 6.25 31.25
utilaj: 0.00 0.00
transport: 0.00 0.00
8 SB08E# Ţeava din PP pt canalizare,îmbinata cu m 4.00 13.84 55.36
mufa st garnit de cauciuc,aparent sau material: 5.84 23.36
inarooat. D = 110 mm manopera: 8.00 32.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 SC07E1 Procurare si montaj lavoar din porţelan buc 3.00 355.10 1,065.29
sanitar, piedestal,scurgere din plasti, material: 245.10 735.29
sifonf, ventil ftip Ideal Standard inclusiv manopera: 110.00 330.00
racorduri 0.00 0.00
utilaj:
transport: 0.00 0.00
10 SC11XA-01 Procurare si montaj vas closet complet buc 3.00 420.98 1,262.93
echipat, porţelan sanitar, rezervor la material: 270.98 812.93
semiinaltime, inclusiv racordurile manopera: 150.00 450.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 SC26A1 Procurare si montaj accesorii - suport buc 3.00 211.00 633.00
hârtie, perie WC, oglinda 50x70 cm material: 136.00 408.00
manopera: 75.00 225.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 SD04XA Procurare si montaj baterie amestecatoare buc 3.00 289.42 868.26
cu brat basculant, stativa pt lavoar,D=1/2" material: 231.92 695.76
tip Ideal Standard manopera: 57.50 172.50
utilaj: 0.00 0.00
transport: 0.00 0.00
13 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 3.00 42.33 126.99
ARMATURILOR DE LA OBIECTELE material: 22.33 66.99
SANITARE, D = 3/8".REZERVOR WC manopera: 20.00 60.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 6.00 42.33 253.98
OB SANITARE D = 1 /2". PENTRU material: 22.33 133.98
MONTARE SUB LAVOAR manopera: 20.00 120.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15 SD06A# MONTAREA ROBINETULUI DE buc 3.00 52.03 156.09
SECTORIZARE INSTALATIE 1/2 material: 27.03 81.09
manopera: 25.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
16 RPSA41D1 REPARAŢIE INFILTTRAŢII CANALIZARE buc 2.00 108.00 216.00
PLUVIALA/MENAJERA IMOBIL COLOANA material: 8.00 16.00
COMUNA manopera: 100.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 61
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
procent material manopera utilaj transport total
Total Cheltuieli directe: 3,172.23 2,311.50 1.03 0.00 5,484.76
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 52.01 0.00 0.00 52.01
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 3,172.23 2,363.51 1.03 0.00 5,536.77
Cheltuieli indirecte 10.0000 % 317.22 236.35 0.10 0.00 553.68
Total Inclusiv Cheltuieli indirecte: 3,489.45 2,599.86 1.13 0.00 6,090.45
Profit 10.0000 % 348.95 259.99 0.11 0.00 609.04
Total Inclusiv Beneficiu: 3,838.40 2,859.85 1.25 0.00 6,699.49
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Instalatii termice
1 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 200.00 200.00
material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 SA14B# TEAVA PP-R, PT INST ÎNCĂLZIRE, DN 20 m 30.00 14.12 423.73
MM, SUDURA POLIFUZIUNE INCLUSIV material: 6.27 188.14
COTURI, TEURI, MUFE SI MAT MĂRUNT manopera: 7.75 232.50
utilaj: 0.10 3.09
transport: 0.00 0.00
3 ID01A1# Echipare rad existente cu rob aerisire,rob buc 12.00 85.11 1,021.37
regi retur si rob tur cu cap termostatat material: 50.11 601.37
manopera: 35.00 420.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 789.51 852.50 3.09 0.00 1,645.10
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 19.18 0.00 0.00 19.18
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 789.51 871.68 3.09 0.00 1,664.28
Cheltuieli indirecte 10.0000 % 78.95 87.17 0.31 0.00 166.43
Total Inclusiv Cheltuieli indirecte: 868.46 958.85 3.40 0.00 1,830.71
Profit 10.0000 % 86.85 95.88 0.34 0.00 183.07
Total Inclusiv Beneficiu: 955.30 1,054.73 3.74 0.00 2,013.78
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Sisteme de securitate

1 GENERAL
1.1 ATD11XA Cablu tip J-Y(St)Y-2x2x0,8 mmp m 635.00 6.70 4,252.87
material: 1.70 1,077.87
manopera: 5.00 3,175.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 62
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Sisteme de securitate
1.2 ATD11XA Cablu tip >Y(St)Y-4x2x0,8 mmp m 127.00 7.97 1,012.26
material: 2.97 377.26
manopera: 5.00 635.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.3 ATD11XA Cablu tip J-Y(St)Y-4x2x0,6 mmp m 700.00 6.80 4,762.47
material: 1.80 1,262.47
manopera: 5.00 3,500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 EC09A# Cablu coxial tip RG 59 m 200.00 7.97 1,593.20
material: 1.72 343.20
manopera: 6.25 1,250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 EC02A# Cablu CYYY=1Kv-3x1,5 mmp m 300.00 14.09 4,226.79
material: 2.46 737.04
manopera: 11.25 3,375.00
utilaj: 0.38 114.75
transport: 0.00 0.00
1.6 EE06XC Accesorii cablare set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

2 CONTROL ACCES
2.1 NTL1.IV.I.15.a Demontare/ montare cititor cartele buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.2 NTL1.IV.I.15.b DeDemontare contact magnetic control buc 3.00 50.00 150.00
acces material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 NTL1.IV.I.15.b Demontare/ montare electromagnet buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.4 RI11122B Demontare/ montare amortizor usa buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 63
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Sisteme de securitate
2.5 RI11122B Demontare/ montare buton deschidere buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.6 RI11122B Demontare/ montare buton deblocare in buc 2.00 50.00 100.00
caz material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7 CK32C% Accesorii montaj set 1.00 335.62 335.62
material: 250.12 250.12
manopera: 85.50 85.50
utilaj: 0.00 0.00
transport: 0.00 0.00

3 EFRACTIE
3.1 NTL1.IV.I.15.a Demontare/ montare contact magnetic buc 3.00 50.00 150.00
efrac material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.2 NTL1.IV.I.15.b Demontare/ montare senzori de miscare buc 5.00 50.00 250.00
PIR material: 0.00 0.00
manopera: 50.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 NTL1.IV.I.15.b Demontare/ montare detector geam spart buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.4 NTL1.IV.I.15.b Demontare/ montare buton de panica buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 NTL1.IV.I.15.b Demontare/ montare pedala de panica buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.6 NTL1.IV.I.15.b Demontare/ montare sirena efractie interior buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 64
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Sisteme de securitate
3.7 NTL1.IV.I.15.b Demontare/ montare sirena exterior buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.8 NTL1.IV.I.15.b Demontare/ montare tastatura LCD buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9 NTL1.IV.I.15.b Demontare/ montare centrala efractie buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.10 EE06XC Accesorii montaj set 1.00 350.00 350.00
material: 250.00 250.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00

4 CCTV
4.1 NTL1.IV.I.15.b Demontare/ montare camera video color cu buc 5.00 75.00 375.00
obiectiv varifocal si suport material: 0.00 0.00
manopera: 75.00 375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.2 NTL1.IV.I.15.b Demontare/ montare camera video buc 2.00 75.00 150.00
disimula material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

5 Detectie incendiu
5.1 NTL1.IV.I.15.b Demontare/ montare centrala detectie buc 1.00 125.00 125.00
incendiu material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.2 NTL1.IV.I.15.b Demontare/ montare detector fum buc 6.00 50.00 300.00
material: 0.00 0.00
manopera: 50.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 65
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 72-029 PANTELIMON
STADIUL FIZIC: Sisteme de securitate
5.3 NTL1.IV.I.15.b Demontare/ montare buton incendiu buc 5.00 50.00 250.00
material: 0.00 0.00
manopera: 50.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.4 NTL1.IV.I.15.b Demontare/ montare sirena incendiu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

6 Incercari si verificari
6.1 ET10A4+ Punere in functiune toate subsistemele buc 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 5,047.96 15,883.00 114.75 0.00 21,045.71
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 357.37 0.00 0.00 357.37
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 5,047.96 16,240.37 114.75 0.00 21,403.08
Cheltuieli indirecte 10.0000 % 504.80 1,624.04 11.48 0.00 2,140.31
Total Inclusiv Cheltuieli indirecte: 5,552.76 17,864.40 126.23 0.00 23,543.39
Profit 10.0000 % 555.28 1,786.44 12.62 0.00 2,354.34
Total Inclusiv Beneficiu: 6,108.04 19,650.84 138.85 0.00 25,897.73
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Arhitectura
1 RPIZC43A# Desfacere tavane false mp 32.55 11.86 385.90
material: 0.07 2.14
manopera: 11.75 382.46
utilaj: 0.04 1.30
transport: 0.00 0.00
2 RLE2RC73E Desfacere mobilier existent, grilaj metalic ans 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 CQ19A+ Tavane suspendate GK pe schelet de mp 18.65 68.17 1,271.32
sustinere metalic material: 40.07 747.26
manopera: 28.00 522.20
utilaj: 0.10 1.87
transport: 0.00 0.00
 Pag 66
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Arhitectura
4 CD22A% Tavane casetate 60x60 tip Armstrong mp 13.70 91.05 1,247.42
material: 56.05 767.92
manopera: 35.00 479.50
utilaj: 0.00 0.00
transport: 0.00 0.00
5 RPCJ31A+ Gena GK mascare coborari cabluri, mp 5.00 78.17 390.86
instalatii material: 43.07 215.35
manopera: 35.00 175.00
utilaj: 0.10 0.51
transport: 0.00 0.00
6 RPCJ35A# Desfacerea ...tencuielilor interioare la mp 40.00 6.78 271.00
pereti material: 0.01 0.20
manopera: 6.75 270.00
utilaj: 0.02 0.80
transport: 0.00 0.00
7 RPCJ05B+ REP.TENC PE ZID.CARAM.SAU B ET. mp 40.00 24.74 989.68
MORT VAR CIM.100T PT SPRIT MORT.VAR material: 2.24 89.60
CIM.10T PT.GRUND SI STR. VIZIBIL manopera: 22.50 900.00
utilaj: 0.00 0.08
transport: 0.00 0.00
8 CFB24A+ Glet grosier la pereti mp 22.00 18.95 416.90
material: 0.95 20.90
manopera: 18.00 396.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 CQ07D+ COMPARTIMENTARI-PERETI mp 8.00 108.59 868.69
DUBLI,PANOURI (GIPS- CARTON+VATA material: 77.24 617.89
MIN,10-12,5 CM) INCLISIV DESK VANZARE manopera: 31.25 250.00
utilaj: 0.10 0.80
transport: 0.00 0.00
10 CFB24A+ Glet finisaj la pereti mp 110.00 18.95 2,084.50
material: 0.95 104.50
manopera: 18.00 1,980.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 RCSR02B# Vopsitorii int. pe baza de polimeri mp 143.00 14.67 2,097.97
acrilici-dispersii vinilice: 3 straturi-glet material: 2.63 376.25
existent manopera: 12.00 1,716.00
utilaj: 0.04 5.72
transport: 0.00 0.00
12 CK17E-1# Lambriuri la pereti-placaj din PAL mp 12.00 155.78 1,869.39
melaminat inclusiv pervazuri si baghete, material: 78.78 945.39
masti radiatoare manopera: 77.00 924.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 RPCT33A1 Demontari tamplarie din lemn-usi mp 7.58 15.00 113.70
material: 0.00 0.00
manopera: 15.00 113.70
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 67
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Arhitectura
14 CK03B-02% Mont. usi int albe gata confectionate din mp 7.58 484.71 3,674.10
lemn simple incl. captuseli material: 374.51 2,838.79
manopera: 110.00 833.80
utilaj: 0.20 1.52
transport: 0.00 0.00
15 CK17B+ Inlocuirea ferestrelor din PVC mp 17.00 1,046.38 17,788.38
material: 973.68 16,552.48
manopera: 72.50 1,232.50
utilaj: 0.20 3.40
transport: 0.00 0.00
16 RPCM33A# Demontarea placajelor din gresie mp 21.00 15.03 315.64
ceramica material: 0.00 0.01
manopera: 15.00 315.00
utilaj: 0.03 0.63
transport: 0.00 0.00
17 CG01A% Repararea stratului suport ptr. mp 21.00 30.74 645.56
pardoseliexec. din beton clasa C-5/4 (B-75) material: 9.24 194.06
manopera: 20.00 420.00
utilaj: 1.50 31.50
transport: 0.00 0.00
18 RPIZB02G_01# Pardoseli din gresie ceramica rectificata la mp 16.00 98.23 1,571.61
interior mediu uscat material: 56.81 908.95
manopera: 40.00 640.00
utilaj: 1.42 22.66
transport: 0.00 0.00
19 RPIZB02G_01# Pardoseli din gresie ceramica la exterior mp 5.00 98.23 491.13
soclu+intrare material: 56.81 284.05
manopera: 40.00 200.00
utilaj: 1.42 7.08
transport: 0.00 0.00
20 CI05A# Inlocuirea elementelor lineare din gresie mp 45.00 175.60 7,901.98
portelan montate cu adeziv, avand latimi material: 107.17 4,822.76
variabile manopera: 65.00 2,925.00
utilaj: 3.43 154.22
transport: 0.00 0.00
21 VB10XF Montare rama cu jaluzele fixe, gata buc 4.00 300.00 1,200.00
confectionate material: 250.00 1,000.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
22 CK03B+ Tamplarie din pvc cu geam securizat pentru mp 2.00 595.24 1,190.47
caserie material: 560.04 1,120.07
manopera: 35.00 70.00
utilaj: 0.20 0.40
transport: 0.00 0.00
23 CK17D-01% PAL mobilier, placare desk mp 10.00 171.66 1,716.65
material: 82.56 825.65
manopera: 89.00 890.00
utilaj: 0.10 1.00
transport: 0.00 0.00
 Pag 68
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Arhitectura
24 VB09B# Jaluzele verticale vitrina mp 10.00 72.94 729.40
material: 30.94 309.40
manopera: 42.00 420.00
utilaj: 0.00 0.00
transport: 0.00 0.00
25 ES13C3+ Masa interioara buc 1.00 557.61 557.61
material: 550.11 550.11
manopera: 7.50 7.50
utilaj: 0.00 0.00
transport: 0.00 0.00
26 TFA04XB Corp mobilier seif buc 1.00 750.00 750.00
material: 650.00 650.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
27 CL23D% Panouri expunere vitrina buc 2.00 956.25 1,912.50
material: 850.00 1,700.00
manopera: 106.25 212.50
utilaj: 0.00 0.00
transport: 0.00 0.00
28 CO07C-1# Blat sticla module completare bilete mp 2.20 410.00 902.00
material: 380.00 836.00
manopera: 30.00 66.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 RPCJ35B# Desfacerea ...tencuielilor la fatade mp 15.00 8.51 127.59
material: 0.01 0.09
manopera: 7.50 112.50
utilaj: 1.00 15.00
transport: 0.00 0.00
30 RPCJ48A1 Rep. tenc ext. drisc. pe zid. caram. sau bet. mp 15.00 41.28 619.24
de 2,5 cm gros. exec. in camp continuu material: 5.53 83.00
manopera: 35.75 536.24
utilaj: 0.00 0.00
transport: 0.00 0.00
31 CF44A01+ Tencuieli decorative la fatade mp 15.00 32.33 484.96
material: 7.33 109.96
manopera: 25.00 375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
32 TRA01A20 Transportul rutier al...materialelor,cu tona 1.00 45.00 45.00
autocamionul pe dist.= 20 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 45.00
33 TRI1AA10B3 Descarcarea manuala a materialelor, din tona 1.00 50.00 50.00
auto material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 69
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Arhitectura
34 ABF11A Transport prin purtare directa materiale tona 1.00 38.75 38.75
material: 0.00 0.00
manopera: 38.75 38.75
utilaj: 0.00 0.00
transport: 0.00 0.00
35 TRA01A31 Transportul rutier al agregatelor cu tona 0.75 45.00 33.75
autobasculanta pe dist.=30 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 33.75
36 RI6717161A Incarcarea manuala materiale si moloz in tona 0.75 35.00 26.25
auto material: 0.00 0.00
manopera: 35.00 26.25
utilaj: 0.00 0.00
transport: 0.00 0.00
37 TRA01A30P Transportul rutier al molozului cu tona 0.75 170.00 127.50
autobasculanta dist.=30 km material: 0.00 0.00
manopera: 125.00 93.75
utilaj: 0.00 0.00
transport: 45.00 33.75
procent material manopera utilaj transport total
Total Cheltuieli directe: 36,672.76 18,123.66 248.47 112.50 55,157.39
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 407.78 0.00 0.00 407.78
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 36,672.76 18,531.44 248.47 112.50 55,565.17
Cheltuieli indirecte 10.0000 % 3,667.28 1,853.14 24.85 11.25 5,556.52
Total Inclusiv Cheltuieli indirecte: 40,340.04 20,384.58 273.32 123.75 61,121.69
Profit 10.0000 % 4,034.00 2,038.46 27.33 12.38 6,112.17
Total Inclusiv Beneficiu: 44,374.04 22,423.04 300.65 136.13 67,233.86
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Instalatii electrice
1 RpEG13A% Verificare circuie, continuitate prinderi, buc 1.00 200.33 200.33
buletin PRAM TE existent material: 0.33 0.33
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RpEG17D% Demontarea panou electric furnizor buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RpEB14B% Demontarea circuite existente inclusiv buc 1.00 350.00 350.00
aparataj material: 0.00 0.00
manopera: 350.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 70
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Instalatii electrice
4 RPEB01A# Conductor din cupru FY 1,5mmp sau m 150.00 2.77 416.09
similar, UN=1kw material: 0.90 134.84
manopera: 1.88 281.25
utilaj: 0.00 0.00
transport: 0.00 0.00
5 EB01A# Conductor din cupru FY 2,5mmp sau m 150.00 3.96 593.63
similar, UN=1kw material: 1.46 218.63
manopera: 2.50 375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 ATD11XA Cablu din cupru CYY-F 3x4 mmp sau m 10.00 10.93 109.33
similar, UN=1kw material: 4.93 49.33
manopera: 6.00 60.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 EA01A# TUB PROTECTIE TIP IPEY D-16 MMctor Cu m 80.00 7.72 617.92
FY 1-5 mmp sau similar. UN =1KV material: 2.22 177.92
manopera: 5.00 400.00
utilaj: 0.50 40.00
transport: 0.00 0.00
8 ED03A1 Intrerup bipolar ST 10A/230V,montaj buc 6.00 16.83 100.95
îngropat,IP20 cu doza de aparat si rama material: 7.83 46.95
manopera: 9.00 54.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 ED08E1 PRIZA DUBLA CU CONTACT DE buc 10.00 31.30 313.02
PROTECTIE 16A/230V, MONTAJ material: 16.30 163.02
ÎNGROPAT, IP20, CU DOZA DE APARAT SI manopera: 15.00 150.00
RAMA 0.00 0.00
utilaj:
transport: 0.00 0.00
10 EA13A# DOZA DE DERIVATIE , MONTAJ ÎNGROPAT, buc 4.00 20.98 83.90
IP20 material: 14.47 57.88
manopera: 6.25 25.00
utilaj: 0.26 1.02
transport: 0.00 0.00
11 EA13B# DOZA CENTRALIZATOARE, MONTAJ buc 4.00 21.79 87.18
ÎNGROPAT, IP20 material: 14.49 57.95
manopera: 7.00 28.00
utilaj: 0.31 1.22
transport: 0.00 0.00
12 EE07XA Corp de iluminat 60x60 cm led, încastrat buc 12.00 98.18 1,178.18
material: 73.18 878.18
manopera: 25.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 EE07XA CORP DE ILUMINAT TIP PLAFONIERA buc 4.00 68.91 275.64
2X18W material: 43.91 175.64
manopera: 25.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 71
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Instalatii electrice
14 EE10A# CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 2.00 79.38 158.75
FUORESCENTA 2X8W, IP 20 CU material: 59.34 118.67
AUTONOMIE 2H manopera: 20.00 40.00
utilaj: 0.04 0.08
transport: 0.00 0.00
15 EE09A% CORP DE ILUMINAT DE TIP GLOB buc 3.00 261.99 785.98
DECORATIV, IP 20 - MONTAJ IN SPATII material: 230.49 691.46
USCATE manopera: 31.25 93.75
utilaj: 0.26 0.77
transport: 0.00 0.00
16 CG06D-01% PLINTA / CANAL CABLU PLASTIC m 20.00 10.02 200.40
TRECERE CABLURI material: 1.27 25.40
manopera: 8.75 175.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,796.21 2,782.00 43.09 0.00 5,621.30
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 62.60 0.00 0.00 62.60
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,796.21 2,844.60 43.09 0.00 5,683.90
Cheltuieli indirecte 10.0000 % 279.62 284.46 4.31 0.00 568.39
Total Inclusiv Cheltuieli indirecte: 3,075.84 3,129.05 47.40 0.00 6,252.29
Profit 10.0000 % 307.58 312.91 4.74 0.00 625.23
Total Inclusiv Beneficiu: 3,383.42 3,441.96 52.14 0.00 6,877.52
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Instalatii sanitare
1 RPSC06A# Dezafectare obiecte sanitare existente ans 1.00 200.00 200.00
(lavoar, baterie, vas, WC. accesoriii material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 SA14B# TV PP-R, PT INST SANITARE, DN 20 MM, m 5.00 18.99 94.97
SUDURA POLIFUZIUNE INCLUSIV material: 11.14 55.71
COTURI, TEURI, MUFE ST MAT MĂRUNT manopera: 7.75 38.75
utilaj: 0.10 0.52
transport: 0.00 0.00
4 SB08A# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.00 8.34 8.34
CU MUFA SI GARNIT DIN CAUCIUC, material: 3.34 3.34
APARENT SAU TNGROPAT.n= 32 MM manopera: 5.00 5.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 72
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Instalatii sanitare
5 SB08C# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 2.00 10.99 21.97
CU MUFA SI GARNIT DIN CAUCIUC, material: 4.74 9.47
APARENT SAU ÎNGROPAT.D= 50 MM manopera: 6.25 12.50
utilaj: 0.00 0.00
transport: 0.00 0.00
6 SB08E# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.50 13.84 20.76
CU MUFA SI GARNIT DIN CAUCIUC, material: 5.84 8.76
APARENT SAU ÎNGROPAT.D= 110MM manopera: 8.00 12.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 SB08C# Ţeava din PP pt canalizare,îmbinata cu m 5.00 10.99 54.93
mufa,D 50 mm material: 4.74 23.68
manopera: 6.25 31.25
utilaj: 0.00 0.00
transport: 0.00 0.00
9 SC07E1 Procurare si montaj lavoar din porţelan buc 1.00 355.10 355.10
sanitar, piedestal,scurgere din plasti, material: 245.10 245.10
sifonf, ventil ftip Ideal Standard inclusiv manopera: 110.00 110.00
racorduri 0.00 0.00
utilaj:
transport: 0.00 0.00
10 SC11XA-01 Procurare si montaj vas closet complet buc 1.00 420.98 420.98
echipat, porţelan sanitar, rezervor la material: 270.98 270.98
semiinaltime, inclusiv racordurile manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 SC26A1 Procurare si montaj accesorii - suport buc 1.00 211.00 211.00
hârtie, perie WC, oglinda 50x70 cm material: 136.00 136.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 SD04XA Procurare si montaj baterie amestecatoare buc 1.00 289.42 289.42
cu brat basculant, stativa pt lavoar,D=1/2" material: 231.92 231.92
tip Ideal Standard manopera: 57.50 57.50
utilaj: 0.00 0.00
transport: 0.00 0.00
13 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 1.00 42.33 42.33
ARMATURILOR DE LA OBIECTELE material: 22.33 22.33
SANITARE, D = 3/8".REZERVOR WC manopera: 20.00 20.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 2.00 42.33 84.66
OB SANITARE D = 1 /2". PENTRU material: 22.33 44.66
MONTARE SUB LAVOAR manopera: 20.00 40.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15 SD06A# MONTAREA ROBINETULUI DE buc 2.00 52.03 104.06
SECTORIZARE INSTALATIE 1/2 material: 27.03 54.06
manopera: 25.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 73
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Instalatii sanitare
16 RPSA41D1 REPARAŢIE INFILTTRAŢII CANALIZARE buc 1.00 108.00 108.00
PLUVIALA/MENAJERA IMOBIL COLOANA material: 8.00 8.00
COMUNA manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 1,114.00 1,152.00 0.52 0.00 2,266.51
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 25.92 0.00 0.00 25.92
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 1,114.00 1,177.92 0.52 0.00 2,292.43
Cheltuieli indirecte 10.0000 % 111.40 117.79 0.05 0.00 229.24
Total Inclusiv Cheltuieli indirecte: 1,225.40 1,295.71 0.57 0.00 2,521.68
Profit 10.0000 % 122.54 129.57 0.06 0.00 252.17
Total Inclusiv Beneficiu: 1,347.94 1,425.28 0.62 0.00 2,773.84
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Instalatii termice
1 RLE1ICP13A Verificare si reparaţie instalatie existenta ans 1.00 200.00 200.00
material: 0.00 0.00
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 SA14B# TEAVA PP-R, PT INST ÎNCĂLZIRE, DN 20 m 6.00 14.12 84.75
MM, SUDURA POLIFUZIUNE INCLUSIV material: 6.27 37.63
COTURI, TEURI, MUFE SI MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.10 0.62
transport: 0.00 0.00
3 ID01A1# Echipare rad existente cu rob aerisire,rob buc 8.00 85.11 680.91
regi retur si rob tur cu cap termostatat material: 50.11 400.91
manopera: 35.00 280.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 438.54 526.50 0.62 0.00 965.66
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 11.85 0.00 0.00 11.85
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 438.54 538.35 0.62 0.00 977.50
Cheltuieli indirecte 10.0000 % 43.85 53.83 0.06 0.00 97.75
Total Inclusiv Cheltuieli indirecte: 482.39 592.18 0.68 0.00 1,075.25
Profit 10.0000 % 48.24 59.22 0.07 0.00 107.53
Total Inclusiv Beneficiu: 530.63 651.40 0.75 0.00 1,182.78
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Sisteme de securitate

1 GENERAL
 Pag 74
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Sisteme de securitate
1.1 ATD11XA Cablu tip J-Y(St)Y-2x2x0,8 mmp m 120.00 6.70 803.69
material: 1.70 203.69
manopera: 5.00 600.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.2 ATD11XA Cablu tip >Y(St)Y-4x2x0,8 mmp m 18.00 7.97 143.47
material: 2.97 53.47
manopera: 5.00 90.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.3 ATD11XA Cablu tip J-Y(St)Y-4x2x0,6 mmp m 140.00 6.80 952.49
material: 1.80 252.49
manopera: 5.00 700.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 EC09A# Cablu coxial tip RG 59 m 35.00 7.97 278.81
material: 1.72 60.06
manopera: 6.25 218.75
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 EC02A# Cablu CYYY=1Kv-3x1,5 mmp m 95.00 14.09 1,338.48
material: 2.46 233.40
manopera: 11.25 1,068.75
utilaj: 0.38 36.34
transport: 0.00 0.00
1.6 EE06XC Accesorii cablare set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

2 CONTROL ACCES
2.1 NTL1.IV.I.15.a Demontare/ montare cititor cartele buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.2 NTL1.IV.I.15.b DeDemontare contact magnetic control buc 1.00 50.00 50.00
acces material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 NTL1.IV.I.15.b Demontare/ montare electromagnet buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 75
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Sisteme de securitate
2.4 RI11122B Demontare/ montare amortizor usa buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.5 RI11122B Demontare/ montare buton deschidere buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.6 RI11122B Demontare/ montare buton deblocare in buc 1.00 50.00 50.00
caz material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7 CK32C% Accesorii montaj set 1.00 335.62 335.62
material: 250.12 250.12
manopera: 85.50 85.50
utilaj: 0.00 0.00
transport: 0.00 0.00

3 EFRACTIE
3.1 NTL1.IV.I.15.a Demontare/ montare contact magnetic buc 3.00 50.00 150.00
efrac material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.2 NTL1.IV.I.15.b Demontare/ montare senzori de miscare buc 3.00 50.00 150.00
PIR material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 NTL1.IV.I.15.b Demontare/ montare detector geam spart buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.4 NTL1.IV.I.15.b Demontare/ montare buton de panica buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 NTL1.IV.I.15.b Demontare/ montare pedala de panica buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 76
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Sisteme de securitate
3.6 NTL1.IV.I.15.b Demontare/ montare sirena efractie interior buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.7 NTL1.IV.I.15.b Demontare/ montare sirena exterior buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.8 NTL1.IV.I.15.b Demontare/ montare tastatura LCD buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9 NTL1.IV.I.15.b Demontare/ montare centrala efractie buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.10 EE06XC Accesorii montaj set 1.00 350.00 350.00
material: 250.00 250.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00

4 CCTV
4.1 NTL1.IV.I.15.b Demontare/ montare camera video color cu buc 1.00 75.00 75.00
obiectiv varifocal si suport material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.2 NTL1.IV.I.15.b Demontare/ montare camera video buc 2.00 75.00 150.00
disimula material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

5 Detectie incendiu
5.1 NTL1.IV.I.15.b Demontare/ montare centrala detectie buc 1.00 125.00 125.00
incendiu material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 77
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-020 SOS BERCENI
STADIUL FIZIC: Sisteme de securitate
5.2 NTL1.IV.I.15.b Demontare/ montare detector fum buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.3 NTL1.IV.I.15.b Demontare/ montare buton incendiu buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.4 NTL1.IV.I.15.b Demontare/ montare sirena incendiu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

6 Incercari si verificari
6.1 ET10A4+ Punere in functiune toate subsistemele buc 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,053.23 5,550.50 36.34 0.00 7,640.07
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 124.89 0.00 0.00 124.89
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,053.23 5,675.39 36.34 0.00 7,764.96
Cheltuieli indirecte 10.0000 % 205.32 567.54 3.63 0.00 776.50
Total Inclusiv Cheltuieli indirecte: 2,258.56 6,242.92 39.97 0.00 8,541.45
Profit 10.0000 % 225.86 624.29 4.00 0.00 854.15
Total Inclusiv Beneficiu: 2,484.41 6,867.22 43.97 0.00 9,395.60
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Arhitectura
1 RPIZC43A# Desfacere tavane false mp 36.90 11.86 437.48
material: 0.07 2.42
manopera: 11.75 433.58
utilaj: 0.04 1.48
transport: 0.00 0.00
2 RLE2RC73E Desfacere mobilier existent, grilaj metalic ans 1.00 250.00 250.00
sau templarie desk material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 78
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Arhitectura
3 CQ19A+ Tavane suspendate GK pe schelet de mp 19.25 68.17 1,312.22
sustinere metalic material: 40.07 771.30
manopera: 28.00 539.00
utilaj: 0.10 1.93
transport: 0.00 0.00
4 CD22A% Tavane casetate 60x60 tip Armstrong mp 17.65 91.05 1,607.08
material: 56.05 989.33
manopera: 35.00 617.75
utilaj: 0.00 0.00
transport: 0.00 0.00
5 RPCJ31A+ Ghena GK mascare coborari cabluri, mp 5.00 78.17 390.86
instalatii material: 43.07 215.35
manopera: 35.00 175.00
utilaj: 0.10 0.51
transport: 0.00 0.00
6 RPCT33A1 Demontari tamplarie din lemn mp 2.90 15.00 43.50
material: 0.00 0.00
manopera: 15.00 43.50
utilaj: 0.00 0.00
transport: 0.00 0.00
7 RPCJ35A# Desfacerea ...tencuielilor interioare la mp 39.00 6.78 264.23
pereti material: 0.01 0.20
manopera: 6.75 263.25
utilaj: 0.02 0.78
transport: 0.00 0.00
8 RPCJ05B+ Rep. tenc pe zid. caram. sau bet. mort var mp 39.00 24.74 964.94
cim. 10T pt. grund si str. vizibil material: 2.24 87.36
manopera: 22.50 877.50
utilaj: 0.00 0.08
transport: 0.00 0.00
9 RPCJ36A1 Glet grosier la pereti mp 15.00 16.64 249.53
material: 2.21 33.15
manopera: 14.43 216.38
utilaj: 0.00 0.00
transport: 0.00 0.00
10 CQ07D+ Compartimentari-pereti dubli, mp 17.00 108.59 1,845.96
panouri(gips-carton+vata min. 10-12,5 cm) material: 77.24 1,313.01
inclusiv desk vanzare manopera: 31.25 531.25
utilaj: 0.10 1.70
transport: 0.00 0.00
11 CFB24A+ Glet finisaj la pereti mp 93.70 18.95 1,775.62
material: 0.95 89.02
manopera: 18.00 1,686.60
utilaj: 0.00 0.00
transport: 0.00 0.00
12 RCSR02B# Vopsitorii int. pe baza de polimeri mp 118.00 14.67 1,731.19
acrilici-dispersii vinilice: 3 straturi-glet material: 2.63 310.47
existent manopera: 12.00 1,416.00
utilaj: 0.04 4.72
transport: 0.00 0.00
 Pag 79
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Arhitectura
13 CK17E-1# Lambriuri la pereti-placaj din PAL mp 15.00 155.78 2,336.73
melaminat inclusiv pervazuri si baghete, material: 78.78 1,181.73
masti radiatoare. manopera: 77.00 1,155.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 CK03B-02% MONT.USI INT.GATA CONF.DIN LEMN mp 6.06 484.71 2,937.34
SIMPLE,CONF.DIN ORICE FEL DE material: 374.51 2,269.53
MATER.PE CAPTUSELI manopera: 110.00 666.60
INCL.MONT.CAPTUSELI 0.20 1.21
utilaj:
transport: 0.00 0.00
15 CK17B+ Inlocuirea ferestrelor din PVC mp 18.90 1,008.88 19,067.75
material: 973.68 18,402.47
manopera: 35.00 661.50
utilaj: 0.20 3.78
transport: 0.00 0.00
16 CK26B# Glafuri copertine, tabla zn-aluminiu, mont. m 1.00 43.08 43.08
pe zidarie, pe 1 st. carton B, tabla 0,4mm, material: 23.08 23.08
lat. desf. <30 cm manopera: 20.00 20.00
utilaj: 0.00 0.00
transport: 0.00 0.00
17 RPCM33A# Demontarea placajelor din gresie mp 8.00 15.03 120.24
ceramica material: 0.00 0.00
manopera: 15.00 120.00
utilaj: 0.03 0.24
transport: 0.00 0.00
18 CG01A% Repararea stratului suport ptr. mp 8.00 30.74 245.93
pardoseliexec. din beton clasa C-5/4 (B-75) material: 9.24 73.93
manopera: 20.00 160.00
utilaj: 1.50 12.00
transport: 0.00 0.00
19 RPIZB02G_01# Pardoseli din gresie ceramica la interior mp 3.00 98.23 294.68
mediu uscat material: 56.81 170.43
manopera: 40.00 120.00
utilaj: 1.42 4.25
transport: 0.00 0.00
20 RPIZB02G_01# Pardoseli din gresie ceramica la mp 5.00 98.23 491.13
exterior(soclu+intrare) material: 56.81 284.05
manopera: 40.00 200.00
utilaj: 1.42 7.08
transport: 0.00 0.00
21 CI05A# Inlocuirea elementelor lineare din gresie mp 10.00 175.60 1,755.99
portelan montate cu adeziv, avand latimi material: 107.17 1,071.72
variabile manopera: 65.00 650.00
utilaj: 3.43 34.27
transport: 0.00 0.00
22 VB10XF Montare rama cu jaluzele fixe, gata buc 3.00 300.00 900.00
confectionate material: 250.00 750.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 80
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Arhitectura
23 CK03B+ Tamplarie din pvc cu geam securizat pentru mp 3.00 595.24 1,785.71
caserie material: 560.04 1,680.11
manopera: 35.00 105.00
utilaj: 0.20 0.60
transport: 0.00 0.00
24 CK17D-01% PAL mobilier, placare desk mp 15.00 171.66 2,574.97
material: 82.56 1,238.47
manopera: 89.00 1,335.00
utilaj: 0.10 1.50
transport: 0.00 0.00
25 VB09B# Jaluzele verticale vitrina mp 13.00 72.94 948.22
material: 30.94 402.22
manopera: 42.00 546.00
utilaj: 0.00 0.00
transport: 0.00 0.00
26 ES13C3+ Masa interioara buc 1.00 557.61 557.61
material: 550.11 550.11
manopera: 7.50 7.50
utilaj: 0.00 0.00
transport: 0.00 0.00
27 TFA04XB Corp mobilier seif buc 1.00 750.00 750.00
material: 650.00 650.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 CL23D% Panouri expunere vitrina buc 2.00 956.25 1,912.50
material: 850.00 1,700.00
manopera: 106.25 212.50
utilaj: 0.00 0.00
transport: 0.00 0.00
29 CO07C-1# Blat sticla module completare bilete mp 2.50 410.00 1,025.00
material: 380.00 950.00
manopera: 30.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
30 RPCJ35B# Desfacerea ...tencuielilor la fatade mp 10.00 8.51 85.06
material: 0.01 0.06
manopera: 7.50 75.00
utilaj: 1.00 10.00
transport: 0.00 0.00
31 RPCJ48A1 Rep. tenc ext. drisc. pe zid. caram. sau bet. mp 10.00 41.28 412.83
de 2,5 cm gros. exec. in camp continuu material: 5.53 55.33
manopera: 35.75 357.50
utilaj: 0.00 0.00
transport: 0.00 0.00
32 CF44A01+ Tencuieli decorative la fatade mp 10.00 32.33 323.31
material: 7.33 73.31
manopera: 25.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 81
STADIUL FIZIC: Arhitectura

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Arhitectura
33 TRA01A20 Transportul rutier al...materialelor,cu tona 1.50 45.00 67.50
autocamionul pe dist.= 20 km. material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 67.50
34 TRI1AA10B3 Descarcarea manuala a materialelor, din tona 1.50 50.00 75.00
auto material: 0.00 0.00
manopera: 50.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
35 ABF11A Transport prin purtare directa materiale tona 1.50 38.75 58.13
material: 0.00 0.00
manopera: 38.75 58.13
utilaj: 0.00 0.00
transport: 0.00 0.00
36 TRA01A31 Transportul rutier al agregatelor cu tona 1.00 45.00 45.00
autobasculanta pe dist.=30 km material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 45.00 45.00
37 RI6717161A Incarcarea manuala materiale si moloz in tona 1.00 35.00 35.00
auto material: 0.00 0.00
manopera: 35.00 35.00
utilaj: 0.00 0.00
transport: 0.00 0.00
38 TRA01A30P Transportul rutier al molozului cu tona 1.00 170.00 170.00
autobasculanta dist.=30 km material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 45.00 45.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 35,338.15 14,309.52 86.12 157.50 49,891.29
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 321.96 0.00 0.00 321.96
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 35,338.15 14,631.48 86.12 157.50 50,213.26
Cheltuieli indirecte 10.0000 % 3,533.82 1,463.15 8.61 15.75 5,021.33
Total Inclusiv Cheltuieli indirecte: 38,871.97 16,094.63 94.73 173.25 55,234.58
Profit 10.0000 % 3,887.20 1,609.46 9.47 17.33 5,523.46
Total Inclusiv Beneficiu: 42,759.16 17,704.10 104.20 190.58 60,758.04
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Instalatii electrice
1 RpEG13A% Verificare circuie, continuitate prinderi, buc 1.00 200.33 200.33
buletin PRAM TE existent material: 0.33 0.33
manopera: 200.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 82
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Instalatii electrice
2 RpEG17D% Demontarea panou electric furnizor buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RpEB14B% Demontarea circuite existente inclusiv buc 1.00 350.00 350.00
aparataj material: 0.00 0.00
manopera: 350.00 350.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPEB01A# Conductor din cupru FY 1,5mmp sau m 150.00 2.77 416.09
similar, UN=1kw material: 0.90 134.84
manopera: 1.88 281.25
utilaj: 0.00 0.00
transport: 0.00 0.00
5 EB01A# Conductor din cupru FY 2,5mmp sau m 150.00 3.96 593.63
similar, UN=1kw material: 1.46 218.63
manopera: 2.50 375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 ATD11XA Cablu din cupru CYY-F 3x4 mmp sau m 10.00 10.93 109.33
similar, UN=1kw material: 4.93 49.33
manopera: 6.00 60.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 EA01A# Tub de protectie tip IPEY D=16 mmctor u Fy m 45.00 7.72 347.58
1,5 mmp sau similar. UN=1KW material: 2.22 100.08
manopera: 5.00 225.00
utilaj: 0.50 22.50
transport: 0.00 0.00
8 ED03K1 ÎNTRERUPĂTOR BIPOLAR ST 10A/230V, buc 5.00 29.52 147.59
MONTAJ INGROPAT,IP2Q, CU DOZA DE material: 14.52 72.59
APARAT ST RAMA manopera: 15.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 ED08E1 PRIZA DUBLA CU CONTACT DE buc 10.00 31.30 313.02
PROTECTIE 16A/230V, MONTAJ material: 16.30 163.02
ÎNGROPAT, IP20, CU DOZA DE APARAT SI manopera: 15.00 150.00
RAMA 0.00 0.00
utilaj:
transport: 0.00 0.00
10 EA13A# DOZA DE DERIVAŢIE , MONTAJ ÎNGROPAT, buc 4.00 20.98 83.90
IP20 material: 14.47 57.88
manopera: 6.25 25.00
utilaj: 0.26 1.02
transport: 0.00 0.00
11 EA13B# DOZA CENTRALIZATOARE, MONTAJ buc 4.00 21.79 87.18
ÎNGROPAT, IP20 material: 14.49 57.95
manopera: 7.00 28.00
utilaj: 0.31 1.22
transport: 0.00 0.00
 Pag 83
STADIUL FIZIC: Instalatii electrice

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Instalatii electrice
12 EE07XA CORP DE ILUMINAT CU LED-URI, buc 12.00 98.18 1,178.18
ÎNCASTRAT, 600X600 MM, 30W material: 73.18 878.18
manopera: 25.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 EE07XA CORP DE ILUMINAT TIP PLAFONIERA buc 3.00 68.91 206.73
2X18W material: 43.91 131.73
manopera: 25.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 EE10A# CORP DE ILUMINAT TIP EXIT, CU 5URSA buc 2.00 79.38 158.75
FUORESCENTA 2X8W, IP 20 CU material: 59.34 118.67
AUTONOMIE 2H manopera: 20.00 40.00
utilaj: 0.04 0.08
transport: 0.00 0.00
15 EE09A% CORP DE ILUMINAT DE TIP GLOB buc 3.00 261.99 785.98
DECORATIV, IP 20 - MONTAJ IN SPATII material: 230.49 691.46
USCATE manopera: 31.25 93.75
utilaj: 0.26 0.77
transport: 0.00 0.00
16 CG06D-01% PLINTA / CANAL CABLU PLASTIC m 30.00 10.02 300.60
TRECERE CABLURI material: 1.27 38.10
manopera: 8.75 262.50
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,712.80 2,690.50 25.59 0.00 5,428.88
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 60.54 0.00 0.00 60.54
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,712.80 2,751.04 25.59 0.00 5,489.42
Cheltuieli indirecte 10.0000 % 271.28 275.10 2.56 0.00 548.94
Total Inclusiv Cheltuieli indirecte: 2,984.07 3,026.14 28.15 0.00 6,038.36
Profit 10.0000 % 298.41 302.61 2.81 0.00 603.84
Total Inclusiv Beneficiu: 3,282.48 3,328.75 30.96 0.00 6,642.20
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Instalatii sanitare
1 SA14B# TV PP-R, PT INST SANITARE, DN 20 MM, m 6.00 18.99 113.97
SUDURA POLIFUZIUNE INCLUSIV material: 11.14 66.85
COTURI, TEURI, MUFE ST MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.10 0.62
transport: 0.00 0.00
2 SB08A# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.00 8.34 8.34
CU MUFA SI GARNIT DIN CAUCIUC, material: 3.34 3.34
APARENT SAU TNGROPAT.n= 32 MM manopera: 5.00 5.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 84
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Instalatii sanitare
3 SB08C# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 2.00 10.99 21.97
CU MUFA SI GARNIT DIN CAUCIUC, material: 4.74 9.47
APARENT SAU ÎNGROPAT.D= 50 MM manopera: 6.25 12.50
utilaj: 0.00 0.00
transport: 0.00 0.00
4 SB08E# ŢEAVA DIN PP PT CANALIZARE, ÎMBINATA m 1.50 13.84 20.76
CU MUFA SI GARNIT DIN CAUCIUC, material: 5.84 8.76
APARENT SAU ÎNGROPAT.D= 110MM manopera: 8.00 12.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 SC07E1 Procurare si montaj lavoar din porţelan buc 1.00 355.10 355.10
sanitar, piedestal,scurgere din plasti, material: 245.10 245.10
sifonf, ventilftip Ideal Standard inclusiv manopera: 110.00 110.00
racorduri 0.00 0.00
utilaj:
transport: 0.00 0.00
6 SC11XA-01 Procurare si montaj vas closet complet buc 1.00 420.98 420.98
echipat, porţelan sanitar, rezervor la material: 270.98 270.98
semiinaltime, inclusiv racordurile manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 SC26A1 Montare porthartie din portelan sanitar buc 1.00 100.20 100.20
material: 25.20 25.20
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8 SD04XA Procurare si montaj baterie amestecatoare buc 1.00 289.42 289.42
cu brat basculant, stativa pt lavoar,D=1/2" material: 231.92 231.92
tip Ideal Standard manopera: 57.50 57.50
utilaj: 0.00 0.00
transport: 0.00 0.00
9 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 1.00 42.33 42.33
ARMATURILOR DE LA OBIECTELE material: 22.33 22.33
SANITARE, D = 3/8".REZERVOR WC manopera: 20.00 20.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10 SD05A# ROBINET DE REGLAJ, MONTAT ÎNAINTEA buc 2.00 42.33 84.66
OB SANITARE D = 1 /2". PENTRU material: 22.33 44.66
MONTARE SUB LAVOAR manopera: 20.00 40.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 SD06A# MONTAREA ROBINETULUI DE buc 2.00 52.03 104.06
SECTORIZARE INSTALATIE 1/2 material: 27.03 54.06
manopera: 25.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 RPSA41D1 REPARAŢIE INFILTTRAŢII CANALIZARE buc 1.00 108.00 108.00
PLUVIALA/MENAJERA IMOBIL COLOANA material: 8.00 8.00
COMUNA manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 85
STADIUL FIZIC: Instalatii sanitare

0 1 2 3 4 5=3x4
procent material manopera utilaj transport total
Total Cheltuieli directe: 990.66 678.50 0.62 0.00 1,669.78
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 15.27 0.00 0.00 15.27
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 990.66 693.77 0.62 0.00 1,685.05
Cheltuieli indirecte 10.0000 % 99.07 69.38 0.06 0.00 168.50
Total Inclusiv Cheltuieli indirecte: 1,089.73 763.14 0.68 0.00 1,853.55
Profit 10.0000 % 108.97 76.31 0.07 0.00 185.36
Total Inclusiv Beneficiu: 1,198.70 839.46 0.75 0.00 2,038.91
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Instalatii termice
1 SA14B# TV PP-R, PT INST ÎNCĂLZIRE, DN 20 MM, m 6.00 14.12 84.75
SUDURA POLIFUZIUNE INCLUSIV material: 6.27 37.63
COTURI, TEURI, MUFE SI MAT MĂRUNT manopera: 7.75 46.50
utilaj: 0.10 0.62
transport: 0.00 0.00
2 ID01A1# Echipare rad existente cu rob aerisire,rob buc 8.00 85.11 680.91
regi retur si rob tur cu cap termostatat material: 50.11 400.91
manopera: 35.00 280.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 438.54 326.50 0.62 0.00 765.66
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 7.35 0.00 0.00 7.35
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 438.54 333.85 0.62 0.00 773.00
Cheltuieli indirecte 10.0000 % 43.85 33.38 0.06 0.00 77.30
Total Inclusiv Cheltuieli indirecte: 482.39 367.23 0.68 0.00 850.30
Profit 10.0000 % 48.24 36.72 0.07 0.00 85.03
Total Inclusiv Beneficiu: 530.63 403.95 0.75 0.00 935.34
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Sisteme de securitate

1 GENERAL
1.1 ATD11XA Cablu tip J-Y(St)Y-2x2x0,8 mmp m 125.00 6.70 837.18
material: 1.70 212.18
manopera: 5.00 625.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.2 ATD11XA Cablu tip >Y(St)Y-4x2x0,8 mmp m 20.00 7.97 159.41
material: 2.97 59.41
manopera: 5.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 86
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Sisteme de securitate
1.3 ATD11XA Cablu tip J-Y(St)Y-4x2x0,6 mmp m 150.00 6.80 1,020.53
material: 1.80 270.53
manopera: 5.00 750.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 EC09A# Cablu coxial tip RG 59 m 38.00 7.97 302.71
material: 1.72 65.21
manopera: 6.25 237.50
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 EC02A# Cablu CYYY=1Kv-3x1,5 mmp m 100.00 14.09 1,408.93
material: 2.46 245.68
manopera: 11.25 1,125.00
utilaj: 0.38 38.25
transport: 0.00 0.00
1.6 EE06XC Accesorii cablare set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

2 CONTROL ACCES
2.1 NTL1.IV.I.15.a Demontare/ montare cititor cartele buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.2 NTL1.IV.I.15.b DeDemontare/ montare/ Demontare/ buc 1.00 50.00 50.00
monta material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.3 NTL1.IV.I.15.b Demontare/ montare electromagnet buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.4 RI11122B Demontare/ montare amortizor usa buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.5 RI11122B Demontare/ montare buton deschidere buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 87
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Sisteme de securitate
2.6 RI11122B Demontare/ montare buton deblocare in buc 1.00 50.00 50.00
caz material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2.7 CK32C% Accesorii montaj set 1.00 335.62 335.62
material: 250.12 250.12
manopera: 85.50 85.50
utilaj: 0.00 0.00
transport: 0.00 0.00

3 EFRACTIE
3.1 NTL1.IV.I.15.a Demontare/ montare contact magnetic buc 3.00 50.00 150.00
efrac material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.2 NTL1.IV.I.15.b Demontare/ montare senzori de miscare buc 3.00 50.00 150.00
PIR material: 0.00 0.00
manopera: 50.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.3 NTL1.IV.I.15.b Demontare/ montare detector geam spart buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.4 NTL1.IV.I.15.b Demontare/ montare buton de panica buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.5 NTL1.IV.I.15.b Demontare/ montare pedala de panica buc 2.00 75.00 150.00
material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.6 NTL1.IV.I.15.b Demontare/ montare sirena efractie interior buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.7 NTL1.IV.I.15.b Demontare/ montare sirena exterior buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 88
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Sisteme de securitate
3.8 NTL1.IV.I.15.b Demontare/ montare tastatura LCD buc 1.00 50.00 50.00
material: 0.00 0.00
manopera: 50.00 50.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.9 NTL1.IV.I.15.b Demontare/ montare centrala efractie buc 1.00 150.00 150.00
material: 0.00 0.00
manopera: 150.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3.10 EE06XC Accesorii montaj set 1.00 350.00 350.00
material: 250.00 250.00
manopera: 100.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00

4 CCTV
4.1 NTL1.IV.I.15.b Demontare/ montare camera video color cu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.2 NTL1.IV.I.15.b Demontare/ montare camera video buc 2.00 75.00 150.00
disimula material: 0.00 0.00
manopera: 75.00 150.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4.3 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

5 Detectie incendiu
5.1 NTL1.IV.I.15.b Demontare/ montare centrala detectie buc 1.00 125.00 125.00
incendiu material: 0.00 0.00
manopera: 125.00 125.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.2 NTL1.IV.I.15.b Demontare/ montare detector fum buc 4.00 50.00 200.00
material: 0.00 0.00
manopera: 50.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.3 NTL1.IV.I.15.b Demontare/ montare buton incendiu buc 2.00 50.00 100.00
material: 0.00 0.00
manopera: 50.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 89
STADIUL FIZIC: Sisteme de securitate

0 1 2 3 4 5=3x4
OBIECTUL: AGENŢIA 74-024 COVASNA
STADIUL FIZIC: Sisteme de securitate
5.4 NTL1.IV.I.15.b Demontare/ montare sirena incendiu buc 1.00 75.00 75.00
material: 0.00 0.00
manopera: 75.00 75.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5.5 EE06XC Accesorii montaj set 1.00 387.50 387.50
material: 250.00 250.00
manopera: 137.50 137.50
utilaj: 0.00 0.00
transport: 0.00 0.00

6 Incercari si verificari
6.1 ET10A4+ Punere in functiune toate subsistemele buc 1.00 250.00 250.00
material: 0.00 0.00
manopera: 250.00 250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 2,103.13 5,710.50 38.25 0.00 7,851.88
Recapitulatia: Recap* 2019: CAM 2,25
Contributie 2.2500 % 0.00 128.49 0.00 0.00 128.49
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 2,103.13 5,838.99 38.25 0.00 7,980.36
Cheltuieli indirecte 10.0000 % 210.31 583.90 3.83 0.00 798.04
Total Inclusiv Cheltuieli indirecte: 2,313.44 6,422.88 42.08 0.00 8,778.40
Profit 10.0000 % 231.34 642.29 4.21 0.00 877.84
Total Inclusiv Beneficiu: 2,544.79 7,065.17 46.28 0.00 9,656.24

Cheltuieli directe: 371,046.01 268,863.41 2,801.23 1,530.00 644,240.66

Recapitulatie: 77,919.66 63,781.12 588.26 321.30 142,610.34
TOTAL GENERAL (faraTVA): 448,965.68 332,644.53 3,389.49 1,851.30 786,851.00
TVA: 85,303.48 63,202.46 644.00 351.75 149,501.69
TOTAL GENERAL: 534,269.16 395,846.99 4,033.50 2,203.05 936,352.69

Executant,

Director General,

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