Pag 1

OBIECTIV: Lucrari de reparatii si renovare doua grupuri sanitare la nr.9 Proiect: __________________ nr: ___
Gladiola
Beneficiar: Directia generala de asistenta sociala si protectia copilului
Sibiu,Centrul de abilitare pentru personae adulte cu dezabilitati
Talmaciu.
Proiectant: ________________________________________
Executant: Silver Bauconstruct SRL

SITUATIE DE LUCRARI
- lei -
SECTIUNEA
SECTIUNEA TEHNICA
FINANCIARA
Pretulunita TOTALU
Cantitate r L
Nr. Capitolul de lucrari U.M.
a (exclusiv (exclusiv
TVA) TVA)
0 1 2 3 4 5=3x4
1 RPCT33A1 Demontareausilorsiferestrelor mp 1.47 48.0000 70.56
material: 0.0000 0.00
manopera: 48.0000 70.56
utilaj: 0.0000 0.00
transport: 0.0000 0.00
2 RPSC03A1 Demontatobiectesanitaresiarmaturileaferente (cadadus, buc 9.00 61.1197 550.08
cabinadus, lavoar, vas WC,rezervor, baterielavorsidus, material: 0.0000 0.00
etajera, oglinda) manopera: 61.1197 550.08
utilaj: 0.0000 0.00
transport: 0.0000 0.00
3 NL1 Demontareainstalatiei de apasicanalizare ans 1.00 1,024.0000 1,024.00
material: 0.0000 0.00
manopera: 1,024.0000 1,024.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
4 RPCM33A#Desfacerea...placajelor din faianta,gresie,ceramice mp 21.50 51.2000 1,100.80
material: 0.0000 0.00
manopera: 51.2000 1,100.80
utilaj: 0.0000 0.00
transport: 0.0000 0.00
5 RPCT04A1 Spargereazidurilorpentrucrearea de goluri, mc 1.00 102.4000 102.40
pentruusisiferestre, material: 0.0000 0.00
manopera: 102.4000 102.40
utilaj: 0.0000 0.00
transport: 0.0000 0.00
6 CK33A+ Usi , cu un singurcanat, montate cu dibluri din plastic, mp 1.90 678.0000 1,288.20
etansarearosturilor cu spuma material: 550.0000 1,045.00
manopera: 128.0000 243.20
utilaj: 0.0000 0.00
transport: 0.0000 0.00
7 RPCJ13F1 Reparatii de tencuieliinterioare, m 5.10 28.0076 142.84
înjurultocurilorsipervazurile la usisiferestre, de 2 cm material: 1.8962 9.67
grosime, driscuite, executate cu mortar de var- manopera: 26.1114 133.17
cimentmarca 10-T, avândspaletii...curbi, între 25-35 cm
latime utilaj: 0.0000 0.00
transport: 0.0000 0.00
8 CD18A% Placare cu placi de mp 4.20 94.7582 397.98
gipscartonhidrofugpestructurametalicamontatapezidarie material: 48.3582 203.10
, distintremontanti 60 cm manopera: 46.4000 194.88
utilaj: 0.0000 0.00
transport: 0.0000 0.00
 Pag 2
STADIUL FIZIC: Reparatii la casute cu 2 bai
0 1 2 3 4 5=3x4
9 CG01D1 Stratsuportpentrupardoseliexecutate din mortar de mp 5.60 32.0000 179.20
cimentmarca M 100-T de 3 cm grosime, cu suprafata fin material: 16.0000 89.60
driscuita ; manopera: 16.0000 89.60
utilaj: 0.0000 0.00
transport: 0.0000 0.00
10 IZC08A+ Hidroizolatiebicomponenta, impermeabila - sub mp 5.60 107.9118 604.31
placajeceramice la baisicabinedus, - material: 91.2718 511.12
aplicatapesuportabsorbant manopera: 16.6400 93.18
utilaj: 0.0000 0.00
transport: 0.0000 0.00
11 IZC06A+ Hidroizolatie cu sistem de membranapoliuretanica mp 5.60 94.2800 527.97
material: 93.0000 520.80
manopera: 1.2800 7.17
utilaj: 0.0000 0.00
transport: 0.0000 0.00
12 AcE201A02 Montare in bai a rigolelor cu sifon buc 2.00 216.0000 432.00
+ material: 168.0000 336.00
manopera: 48.0000 96.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
13 CI04A# Placaj din gresieportelanataantiderapanta, montata cu adeziv mp 12.20 158.7000 1,936.14
CM11 si chit de rosturi material: 72.3000 882.06
manopera: 86.4000 1,054.08
utilaj: 0.0000 0.00
transport: 0.0000 0.00
14 CI04A# Placaj din faianta, montata cu adeziv CM11 si chit de rosturi mp 18.26 156.6400 2,860.25
material: 70.2400 1,282.58
manopera: 86.4000 1,577.66
utilaj: 0.0000 0.00
transport: 0.0000 0.00
15 SD02A# Bateriebaieamestec,cudus flex saufix,inclpentruhandic, buc 2.00 342.9450 685.89
Montarepepereti...caramsaubca material: 290.1450 580.29
manopera: 52.8000 105.60
utilaj: 0.0000 0.00
transport: 0.0000 0.00
16 SD04A# Baterieamestec buc 2.00 302.0000 604.00
brat...bascul,stativa,pentrulavoarsauspalator,inclpentruhandic material: 249.2000 498.40
,d=1/2 manopera: 52.8000 105.60
utilaj: 0.0000 0.00
transport: 0.0000 0.00
17 SC04A# Lavoarsemiport, portel...san,inclpentruhand,teviscpvc,pe buc 2.00 717.8800 1,435.76
cons fix peperetezidcaram,bca. material: 605.8800 1,211.76
manopera: 112.0000 224.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
18 SC13A1 Vas pentru closet din portelansanitar cu sifon buc 2.00 984.6000 1,969.20
interior...pentrupers cu dizabilitati material: 872.6000 1,745.20
manopera: 112.0000 224.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
 Pag 3
STADIUL FIZIC: Reparatii la casute cu 2 bai
0 1 2 3 4 5=3x4
19 SC16B1 Rezervor...pentruspalare vas wc, buc 2.00 348.4250 696.85
material: 280.5850 561.17
manopera: 67.8400 135.68
utilaj: 0.0000 0.00
transport: 0.0000 0.00
20 3519618 Bara sprijin WC persoanedizabilitati buc 4.00 210.0000 840.00
material: 210.0000 840.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
21 3519619 Bara sprijinduspersoanedizabilitati buc 2.00 353.0000 706.00
material: 353.0000 706.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
22 SC18A5 Rama pentru vas de closet,din...polipropilena cu buc 2.00 108.9600 217.92
capacptpers cu dizabilitati material: 100.0000 200.00
manopera: 8.9600 17.92
utilaj: 0.0000 0.00
transport: 0.0000 0.00
23 SA17H# Teava din material plastic( pp,pe,pp-r sisimilare) m 10.00 56.0600 560.60
imbinsudprinpolifuz,inconddistrib la clad locsisoc- material: 36.8600 368.60
cult,d=110 mm manopera: 19.2000 192.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
24 SA17B# Teava din material plastic( pp,pe,pp-r sisimilare) m 20.00 23.6820 473.64
imbinsudprinpolifuz,inconddistrib la clad locsisoc- material: 12.8020 256.04
cult,d=25 mm manopera: 10.8800 217.60
utilaj: 0.0000 0.00
transport: 0.0000 0.00
25 SA16B# Teava din material plastic( pp,pe,pp-r sisimilare) m 26.00 25.2566 656.67
imbinataprinsuduraprinpolifuziune,incoloane,lacladiri material: 14.0566 365.47
de locuitsisoc-cult,d=32 mm manopera: 11.2000 291.20
utilaj: 0.0000 0.00
transport: 0.0000 0.00
26 SA16E# Teava din material plastic( pp,pe,pp-r sisimilare) m 8.00 29.3140 234.51
imbinataprinsuduraprinpolifuziune,incoloane,lacladiri material: 10.1140 80.91
de locuitsisoc-cult,d=50 mm manopera: 19.2000 153.60
utilaj: 0.0000 0.00
transport: 0.0000 0.00
27 ACA17ASIM Fitingimbinaretevi buc 66.00 19.2000 1,267.20
material: 0.0000 0.00
manopera: 19.2000 1,267.20
utilaj: 0.0000 0.00
transport: 0.0000 0.00
28 20014274 Cot PE canalizare 110x15grd buc 6.00 9.0000 54.00
material: 9.0000 54.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
 Pag 4
STADIUL FIZIC: Reparatii la casute cu 2 bai
0 1 2 3 4 5=3x4
29 20011005 Teuppr 25mm buc 6.00 1.1000 6.60
material: 1.1000 6.60
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
30 1700075363 6Cot ppr 25mm buc 12.00 4.3000 51.60
material: 4.3000 51.60
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
31 6701406 Mufappr buc 6.00 15.0000 90.00
material: 15.0000 90.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
32 6704165 Mufappr D= 110 mm buc 4.00 26.0000 104.00
material: 26.0000 104.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
33 20014240 Conector 110mm buc 2.00 12.7000 25.40
material: 12.7000 25.40
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
34 1700075314 3Curbappr buc 16.00 14.0000 224.00
material: 14.0000 224.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
35 20020494 Racordppr buc 4.00 9.0000 36.00
material: 9.0000 36.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
36 20013860 Dopppr buc 6.00 2.0000 12.00
material: 2.0000 12.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
37 20010685 COT ppr 50 buc 4.00 6.8000 27.20
material: 6.8000 27.20
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
38 SD11B1 MontareRobineti buc 18.00 42.2010 759.62
material: 25.2410 454.34
manopera: 16.9600 305.28
utilaj: 0.0000 0.00
transport: 0.0000 0.00
 Pag 5
STADIUL FIZIC: Reparatii la casute cu 2 bai
0 1 2 3 4 5=3x4
39 20033813 Robinetisiguranta buc 8.00 26.0000 208.00
material: 26.0000 208.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
40 20033814 Robinetitrecere buc 4.00 24.0000 96.00
material: 24.0000 96.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
41 3811297 Robinetcoltar buc 4.00 16.0000 64.00
material: 16.0000 64.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
42 2806229 FILTRU APA TIP Y D.50 buc 2.00 228.0000 456.00
material: 228.0000 456.00
manopera: 0.0000 0.00
utilaj: 0.0000 0.00
transport: 0.0000 0.00
43 TRB05B25 Transportulmaterialelorprinpurtat...direct,materialeincomodepeste tona 16.00 94.7200 1,515.52
25 kg distanta 50m material: 0.0000 0.00
manopera: 94.7200 1,515.52
utilaj: 0.0000 0.00
transport: 0.0000 0.00
 Pag 6
STADIUL FIZIC: Reparatii la casute cu 2 bai
0 1 2 3 4 5=3x4
procent material manopera utilaj transport total
Cheltuielidirecte: 14,202.92 11,091.98 0.00 0.00 25,294.90
Recapitulatia: Recap 2019: CAM 2,25
Altecheltuielidirecte:
Contributieasiguratoriepentrumunca 2.2500 % 0.00 249.57 0.00 0.00 249.57
(CAM)

Total inclusivCheltuielidirecte: 14,202.92 11,341.55 0.00 0.00 25,544.47

Cheltuieliindirecte 10.0000 2,554.45

Total inclusivCheltuieliindirecte: % 28,098.92

Profit 5.0000 % 1,404.95

Total inclusivBeneficiu: 29,503.87
TOTAL GENERAL (fara TVA): 29,503.87
Ofertant,

Reprezentant legal,

Raportgenerat cu ISDP , www.devize.ro, e-mail: office@intersoft.ro, tel.: 0236.477.007

.