pag.1OBIECTIVUL:Amenajari interioareOBIECTUL:Finisaje interioareSTADIUL FIZIC:Finisaje interioareBeneficiar:Primaria Corbenii Noi- lei -28ianuarie2009C5 - LISTAcuprinzand cantitatile de lucrariSECTIUNEA TEHNICASECTIUNEA FINANCIARANr.U.M.Pretul unitar(exclusiv TVA)- lei -CantitateaSimbolCapitolul de lucrariTOTALUL(exclusiv TVA)- lei -0234516 = 4 x 5material:manopera:utilaj:transport:1RPCJ72A1mp1,633.741,131,290,330,000,002.977,17763,970,000,002.300,00Pregatirea suprafetelor de tencuieli exterioare zugravite...cu var n vederea vopsirii cu vinacet material:manopera:utilaj:transport:2RPCT14A1mp0,71153,460,000,710,000,000,00153,460,000,00217,00Desfacerea tencuielilor la fatade executate...cu terasit dolomit sau similare material:manopera:utilaj:transport:3RPCJ53A1mp19,08572,475,2513,830,000,00157,48414,980,000,0030,00Reparatii de tencuieli exterioare stropite pe zidarie de caramida sau beton de 3 cm grosime, executate cu mortar de ciment-var marca 50-T pentru sprit si mortar de var-ciment marca 25-T pentru grund si stratul vizibil...cmp continuu material:manopera:utilaj:transport:4IZF21Dm83,961.007,5275,448,480,040,00905,30101,770,450,0012,00Etansarea inclusiv protectia rosturilor de dilatare sau tasare a aticurilor, executarea sorturilor marginale, lucrari efectuate n afara hidroizolatiei curente cu ...materiale bituminoase si benzi din tabla de plumb cu latimea de circa 300 mm, la rosturile orizontale ale constructiilor subterane nesolicitate intens 4.L 2600608mp12,248,39102,72Pinza bit cu str acoper nisip pa 55 100cmx10m s1046 4.L 2600749mp3,603,0611,02Carton bitumat strat acop nisip ca300 100cmx10m s 138 material:manopera:utilaj:transport:56101459kg4,07107,444,070,000,000,00107,440,000,000,0026,40Mastic bituminos matizol pentru rosturi material:manopera:utilaj:transport:6IZF12Amp10,231.687,213,722,014,490,00613,81331,81741,590,00165,00Izolatii termice n camere frigorifice la ...pereti, cu placi din polistiren celular tip ...* avnd grosimea de ...* mm ntr-un strat lipite cu mastic de bitum tip H 80/90 si fixate cu mustati din srma zincata. Inclusiv chituirea placilor 6.L 2602330mp166,650,77128,68Placa polistiren expandat at-n4 3 mm.gros. material:manopera:utilaj:transport:7RPIXB07Amp0,86128,840,000,860,000,000,00128,840,000,00150,00Lucrari diverse de intretinere la cazane, boilere si instalatii conexe:...demontare radiatoare incalzire centrala orice tip si forma pag.2STADIUL FIZIC: Finisaje interioare0234516 = 4 x 5material:manopera:utilaj:transport:8RPGA04E1m2,32579,870,222,100,000,0055,31524,560,000,00250,00Demontare teava ol instal montata aparent la loc ardere prin sudura dn...2 in lungime < 10 m material:manopera:utilaj:transport:9RPCU07C#buc2,67106,850,251,840,580,0010,0473,6023,200,0040,00Matarea...golurilor dupa instalatii sau consolidari in plansee cu mortar de ciment material:manopera:utilaj:transport:10RPCR42B1mp17,81427,352,5115,300,000,0060,13367,220,000,0024,00Vopsirea in culori de ulei a tmplariei metalice la exterior si inteior, gata grunduita cu miniu de plumb n constructii existente, executate n...3 straturi material:manopera:utilaj:transport:11RPCJ11B1mp10,813.785,081,729,090,000,00602,623.182,460,000,00350,00Reparatii de tencuieli interioare, subtiri, la pereti si stlpi di beton armat driscuite...1cm grosime cu mortar de var-ciment marca 25-T pentru sprit si stratul vizibil material:manopera:utilaj:transport:12CF10D1mp4,4810.074,950,543,940,000,001.204,308.870,650,000,002.250,00Glet aplicat pe tencuieli interioare driscuite sau pe suprafetele elementelor din beton...glet de ipsos cu aracet la pereti, stlpi si tavane, din beton greu, inclusiv stratul de amorsai cu emulsie de aracet, aplicat n 2 straturi (procedeu GIPAC); material:manopera:utilaj:transport:13RPCR54A1[ 1 ]mp9,0020.240,745,923,080,000,0013.310,896.929,860,000,002.250,00Vopsitorie cu vopsea pe baza de acetat de polivinil pentru exterior pe tencuieli existente pentru exterior pe tencuieli existente, executate n trei straturi...Vopsitorii si zugraveli cu amorsa [0] 13.L 6104349l1.012,5013,0713.232,82Vopsea lavab casati tecnopaint special pentru int/ext material:manopera:utilaj:transport:14TRA02A50tona24,851.665,080,000,000,0024,850,000,000,001.665,0867,00Transportul rutier al materialelor,semifabricatelor cu autocamionul pe dist.= ...50 km. material:manopera:utilaj:transport:157331070l60,902.496,7760,900,000,000,002.496,770,000,000,0041,00Colorant universal casati arlecchino material:manopera:utilaj:transport:16CK19B1mp15,353.423,582,5712,780,000,00573,352.850,230,000,00223,00Lambriuri la pereti...PFL sau PAL melaminat sau emailat, acoperit la rosturi cu profiluri din PVC plastifiat material:manopera:utilaj:transport:172905955mc726,868.722,33726,860,000,000,008.722,330,000,000,0012,00Sipca rasinoase clasa I / II gros 18 / 24 - 24 / 48 mm L = 1,50 - 2,75 m material:manopera:utilaj:transport:18CE15E1[ 1 ]m14,7988,7511,892,900,000,0071,3417,420,000,006,00Glafuri si copertine din tabla zincata de 0,5 mm grosime...cu latimea desfasurata ntre 30-50 cm, lungimea peste 2 m, pe un strat de carton bitumat [1] pag.3STADIUL FIZIC: Finisaje interioare0234516 = 4 x 5material:manopera:utilaj:transport:192947780m145,38872,28145,380,000,000,00872,280,000,000,006,00Glaf pal hellolit nr62 carrara G = 1.7 cm laT = 40 cm material:manopera:utilaj:transport:202101183mc241,268,69241,260,000,000,008,690,000,000,000,04Mortar de zidarie M 100 s 1030 material:manopera:utilaj:transport:21RPCM33A1mp146,0615.044,42117,6528,420,000,0012.117,582.926,840,000,00103,00Reparare placaje din faianta alba sau colorata, n suprafate plane la pereti si stlpi, inclusiv glafurile si muchiile fixate cu mortar de ciment-var marca 100-T, de 2,5 cm grosime, cu placi de...aceeasi culoare si forma 21.L 2400334mp108,15104,4411.295,51Faianta mapisa 33.3x50 cm. venecia-b material:manopera:utilaj:transport:222101328kg0,90753,230,900,000,000,00753,230,000,000,00838,00Mortar adez pentru plac cu gresie+faianta laticrete cod l317 material:manopera:utilaj:transport:236102070kg3,73205,413,730,000,000,00205,410,000,000,0055,00Chit gri perclorvinilic c.824-74 ni 1702-80 material:manopera:utilaj:transport:24CG11A1mp18,453.172,8410,428,030,000,001.791,851.380,990,000,00172,00Pardoseli din placi din gresie ceramica ...patrate sau dreptunghiulare de aceias culoare asezate simplu material:manopera:utilaj:transport:252101328kg0,901.255,690,900,000,000,001.255,690,000,000,001.397,00Mortar adez pentru plac cu gresie+faianta laticrete cod l317 material:manopera:utilaj:transport:266102070kg3,73325,293,730,000,000,00325,290,000,000,0087,10Chit gri perclorvinilic c.824-74 ni 1702-80 material:manopera:utilaj:transport:27RPCK25A#m9,461.891,581,547,730,190,00307,351.545,3438,890,00200,00Inlocuire...plinte gres h16mp (ref partial) material:manopera:utilaj:transport:282101328kg0,90204,940,900,000,000,00204,940,000,000,00228,00Mortar adez pentru plac cu gresie+faianta laticrete cod l317 material:manopera:utilaj:transport:296102070kg3,7356,023,730,000,000,0056,020,000,000,0015,00Chit gri perclorvinilic c.824-74 ni 1702-80 pag.4STADIUL FIZIC: Finisaje interioare0234516 = 4 x 5material:manopera:utilaj:transport:30CG01D1[ 2 ]mp2,69927,020,002,690,000,000,00927,020,000,00345,00Strat suport pentru pardoseli executate din ...mortar de ciment marca M 100-T de 3 cm grosime, cu suprafata fin driscuita ; [2] material:manopera:utilaj:transport:312101345mc326,113.482,81326,110,000,000,003.482,810,000,000,0010,68Mortar de var M 4 - t cu adaos de 200 kg ciment / mc mortar material:manopera:utilaj:transport:32CG02D1mp10,433.599,182,448,000,000,00840,412.758,780,000,00345,00Pardoseli din parchet...cu parchet de stejar sau fag1) montat la 45 prin lipire cu aracet, n ncaperi cu suprafete peste 10mp; material:manopera:utilaj:transport:336716776mp1,40506,181,400,000,000,00506,180,000,000,00362,50Folie de poliet. tubulare extrud. G = 0,03-0,15 material:manopera:utilaj:transport:342947723m8,783.194,768,780,000,000,003.194,760,000,000,00364,00Pervaz foioase (cires,frasin). 19x32 mm material:manopera:utilaj:transport:35RPCK22A1mp10,71192,783,617,100,000,0064,99127,790,000,0018,00Reparare pardoseli din...lignolit lipit cu prenadez material:manopera:utilaj:transport:36CL25C1m5,33165,340,005,330,000,000,00165,340,000,0031,00Protectia muchiilor la ziduri, stlpi, trepte, rampe cu cornise din otel si la canale si camine cu cornise din otel si rama din otel lat...stalpi trepte rampe de beton sau beton armateriale cu cornier din otel material:manopera:utilaj:transport:37CL20B1kg1,0573,440,001,050,000,000,0073,440,000,0070,00Confectii metalice diverse, montate aparent ...balustrazi grile, chepeng, opritori, gratare material:manopera:utilaj:transport:38CB47A1mp4,58403,120,384,200,000,0033,80369,320,000,0088,00Schela metalica tubulara...lucrari pe suprafete verticale pna la 30 m naltime inclusiv ; material:manopera:utilaj:transport:39AUT7606A1ora0,036,190,000,000,030,000,000,006,190,00243,00Schela metalica...tubulara de exterior 11-13,5t material:manopera:utilaj:transport:40MDTC5506001buc4.280,76599,310,000,004.280,760,000,000,00599,310,000,14Transport utilaj...1 km 90100011 schela metalica tubulara de exterior cu s=640mp g=11-13,5t pag.5STADIUL FIZIC: Finisaje interioare0234516 = 4 x 5material:manopera:utilaj:transport:41CK24A1mp17,735.140,2715,732,000,000,004.561,40578,870,000,00290,00Rulouri din pnza...cu suport de lemn la ferestre material:manopera:utilaj:transport:42RPCP02A1kg3,4952,291,302,190,000,0019,5032,790,000,0015,00Gratii la ferestre, din otel laminat executate...simple material:manopera:utilaj:transport:43RPCU04A1kg1,5376,391,130,400,000,0056,3320,060,000,0050,00Buiandrugi din traverse metalice montati n zidarie, ...cu taierea la dimensiuni a traverselor material:manopera:utilaj:transport:44RPCXS01Bmp19,971.457,898,9111,060,000,00650,75807,130,000,0073,00Trotuar din...asfalt de 2cm. gros. pe fundatie beton existenta material:manopera:utilaj:transport:45RPCT09F1mc17,318,650,003,5413,770,000,001,776,890,000,50Demolarea elementelor de beton simplu si beton armat cu mijloace ...mecanice a betonului simplu din fundatii si elevatii material:manopera:utilaj:transport:46RPCA01A#mc27,10108,420,0027,100,000,000,00108,420,000,004,00Sapatura pamant spatii limitate < 1,00 m lat,max 1,50 m adinc,cantit < 20 mc,mal...nesprijinit e material:manopera:utilaj:transport:47RPCXC01Amp26,6237,276,2719,590,770,008,7827,421,080,001,40Confectionat si montat cofraje...obisnuite din cherestea rasinoase material:manopera:utilaj:transport:48CA02D1mc166,32831,58154,1312,190,000,00770,6560,930,000,005,00Turnarea betonului armat in elementele constructiilor, exclusiv cele executate in cofraje glisante...marca ...1) n fundatii continue, radiere si pereti cu grosime peste 30 cm; 48.L 2100945mc5,04152,89770,55Beton de ciment B 150 stas 3622 material:manopera:utilaj:transport:49CC01A1kg0,354,850,060,290,000,000,814,040,000,0014,00Montarea armaturilor din otel-beton in fundatii...izolate (inclusiv fundatii pahar), cu diametrul armaturilor pana la 18 mm inclusiv, distantier din mase plastice material:manopera:utilaj:transport:502000937kg1,4219,841,420,000,000,0019,840,000,000,0014,00zxzx material:manopera:utilaj:transport:51TRA01A10Ptona8,0864,670,000,000,008,080,000,000,0064,678,00Transportul rutier al...pamantului sau molozului cu autobasculanta dist.=10 km pag.6STADIUL FIZIC: Finisaje interioare0234516 = 4 x 5material:manopera:utilaj:transport:52TRA06A10tona9,88123,530,000,000,009,880,000,000,00123,5312,50Transportul rutier al betonului-mortarului cu autobetoniera de...5,5mc dist. =10km material:manopera:utilaj:transport:53TRB01C25tona8,15545,960,008,150,000,000,00545,960,000,0067,00Transportul...materialelor cu roaba pe pneuri inc aruncare desc rasturnare grup 4 distanta 50m material:manopera:utilaj:transport:54TRB05B15tona1,50100,230,001,500,000,000,00100,230,000,0067,00Transportul materialelor prin purtat...direct,materiale comode peste 25 kg distanta 50m totaltransportutilajmanoperamaterialprocent104.475,931.853,271.417,6037.273,3363.931,73valoare directa:Recapitulatie 2009Recapitulatia:7.752,850,000,000,00CAS7.752,8520,800 %1.938,210,000,000,00Sanatate1.938,215,200 %186,370,000,000,00Somaj186,370,500 %104,370,000,000,00Fond de risc104,370,280 %279,550,000,000,00Camera de munca279,550,750 %93,180,000,000,00Fond de garantare93,180,250 %316,820,000,000,00Concedii si indemnizatii316,820,850 %Total Inclusiv Cheltuieli Directe:63.977,6047.944,681.417,601.853,27115.193,154.794,476.397,76141,76185,33Cheltuieli indirecte11.519,3210,000 %Total Inclusiv Cheltuieli indirecte:70.375,3652.739,151.559,362.038,60126.712,472.636,963.518,7777,97101,93Profit6.335,625,000 %Total Inclusiv Profit:73.894,1355.376,101.637,332.140,53133.048,09133.048,09total general fara tva:TVA:%19,0025.279,14total general:158.327,231 euro = 4,10 lei, curs la data de 14.04.2010Executant,Director General,Raport generat cu ISDP 2009 SP 4 build 140 GRATUIT , www.devize.ro, e-mail: suport@intelsoftdeviz.ro, tel.: 0236 477.007