Bransament monofazat cu BMPm pe SE4 intermediar 28m

Simbol Denumire UM Cantitate Pret Unitar PretTotal

1 tona 0.10 3.30 0.33Material 0.00 0.00Manopera 3.30 0.33Utilaj 0.00 0.00Transport 0.00 0.00

2 tona 0.10 2.57 0.26Material 0.00 0.00Manopera 2.57 0.26Utilaj 0.00 0.00Transport 0.00 0.00

3 W2A20A# buc 1.00 9.06 9.06Material 0.00 0.00Manopera 1.83 1.83Utilaj 7.23 7.23Transport 0.00 0.00

4 TRA03A50 tona 0.90 42.67 38.40Material 0.00 0.00Manopera 0.00 0.00Utilaj 0.00 0.00Transport 42.67 38.40

5 W2A05B# buc 1.00 391.69 391.69Material 326.84 326.84Manopera 18.71 18.71Utilaj 46.14 46.14Transport 0.00 0.00

5 + 6420874 buc 1.01 323.44 326.67

6 Trailer...20t ora 4.00 21.54 86.15Material 0.00 0.00Manopera 0.00 0.00Utilaj 21.54 86.15Transport 0.00 0.00

7 W2A19A# buc 1.00 20.22 20.22Material 3.82 3.82Manopera 3.82 3.82Utilaj 12.59 12.59Transport 0.00 0.00

8 W2C05B# 100 m 0.28 521.05 145.89Material 427.14 119.60Manopera 93.91 26.29Utilaj 0.00 0.00Transport 0.00 0.00

8 + 4832372 Conductor al. T YIR 16x 25 m 29.06 4.10 119.16

9 EA01H2 m 8.00 47.97 383.79Material 45.85 366.77Manopera 2.13 17.02Utilaj 0.00 0.00Transport 0.00 0.00

10 3700041 kg 2.00 0.70 1.40Material 0.70 1.40Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00

Poz. TRI1AA01

F1Incarcarea materialelor, grupa a-grele si...marunte,prin tran.pina la 10m rampa sau teren-auto cate

TRI1AA08F1

Descarcarea materialelor,grupa a-grele si marunte prin...transport pina la 10m auto-rampa,teren categ.

Incărcarea stâlpilor din beton în autoşa la depozit şi descărcarea la lucrare ...cu ajutorul automacaralei pe pneuri

Transport rutier materiale,semifabricate cu autotractor pe pneuri cu remorca pe dist....50 km

Stâlp de susţinere din beton, montat cu automacaraua în fundaţie burată...în teren accidentat.

Stilp lin.el.aer.se 4 1 KV 10 M bpsbp.vibr.ipct831/ii

AUT5615A1

Tractarea stâlpilor din beton de la locul de subdepozit lucrare la locul de montaj (bornă)...pe distanţa de până la 500 m cu tractor, teren normal;

Fascicol de conductoare izolate torsadate, montate cu derulare manuală, pe stâlpi...cu greutatea specifică între 1,01 -1,3 kg/m

Tub izolant ip-pvc montat...aparent pe dibluri metalice cu d=32mm

Banda din otel lam.cald s908 1,5x 20 OL 37-1n

11 Bratara...montare executata la sol buc 6.00 7.19 43.14Material 0.00 0.00Manopera 7.19 43.14Utilaj 0.00 0.00Transport 0.00 0.00

12 EF08B1 buc 1.00 5.23 5.23Material 3.25 3.25Manopera 1.98 1.98Utilaj 0.00 0.00Transport 0.00 0.00

12 + 5204015 Papuc alum 16mmp presat buc 1.00 1.98 1.98

13 EF08C1 buc 1.00 8.91 8.91Material 6.49 6.49Manopera 2.42 2.42Utilaj 0.00 0.00Transport 0.00 0.00

13 + 5204027 Papuc alum 25mmp presat buc 1.00 5.07 5.07

14 W2E11B# buc 1.00 167.41 167.41Material 152.22 152.22Manopera 15.19 15.19Utilaj 0.00 0.00Transport 0.00 0.00

14 + 7322221 buc 1.00 150.00 150.00

15 W2K17B1 buc 1.00 17.58 17.58Material 13.77 13.77Manopera 3.82 3.82Utilaj 0.00 0.00Transport 0.00 0.00

15 + 5211355 buc 1.00 13.77 13.77

16 5206701 buc 5.00 5.85 29.25Material 5.85 29.25Manopera 0.00 0.00Utilaj 0.00 0.00Transport 0.00 0.00

17 W2A17A# mp 0.40 10.20 4.08Material 3.60 1.44Manopera 6.60 2.64Utilaj 0.00 0.00Transport 0.00 0.00

Total manopera ore 18.73

Total greutate materiale tone 0.93

Material Manopera UtilajCheltuieli directe: Procent

1,024.85 137.45 152.11 38.40 1,352.80

Alte cheltuieli directeCAMERA DE MUNCA 0.75 % 0.00 1.03 0.00 0.00 1.03CAS 20.80 % 0.00 28.59 0.00 0.00 28.59CASS 5.20 % 0.00 7.15 0.00 0.00 7.15

0.25 % 0.00 0.34 0.00 0.00 0.340.74 % 0.00 1.02 0.00 0.00 1.020.85 % 0.00 1.17 0.00 0.00 1.17

SOMAJ 0.50 % 0.00 0.69 0.00 0.00 0.69Total: 1,024.85 177.43 152.11 38.40 1,392.78Cheltuieli indirecte

RPR417272

Racordare conducta al. ap. sau mot. la borne. tab. el. pe marm. ,met. ,sau caps. ,cond. cu sect....10 sau 16mmp

Racordare conducta al. ap. sau mot. la borne. tab. el. pe marm. ,met. ,sau caps. ,cond. cu sect....25 sau 35mmp

Bloc de măsură şi protecţie din material plastic cu limitator de putere şi loc pentru contor, tip BMP, monofazic...montată pe zid de beton;

Bloc de masura si protectie monofazat bmpm de 25a reglaj fix

Bratara cu carlig pentru bransament pe stalp...se 4 cu suport fixare montat

Bratara cu cirlig pentru brans.m1 pe stilpi se3 se4 bbr-5

Clema de derivatie cu dinti cdd 45/cn

Vopsirea inscripţiilor avertizoare şi numerotarea stâlpilor din beton...la LEA 0,4KV

Transport

FOND CREANTE SALARIALEFOND RISC SI ACCIDENTEINDEMNIZATII SI CONCEDII

Indirecte 10.00 % 102.48 17.74 15.21 3.84 139.28Total: 1,127.33 195.17 167.32 42.24 1,532.06ProfitBeneficiu 8.00 % 90.19 15.61 13.39 3.38 122.56Total: 1,217.52 210.79 180.71 45.62 1,654.63

Total general fara TVA: 1,654.63

TVA: (19 %) 314.38

Total general: 1,969.00

3

Bransament monofazat cu BMPm pe SE4 intermediar 28m

PretTotal

0.330.000.330.000.00

0.260.000.260.000.00

9.060.001.837.230.00

38.400.000.000.00

38.40

391.69326.84

18.7146.14

0.00

326.67

86.150.000.00

86.150.00

20.223.823.82

12.590.00

145.89119.60

26.290.000.00

119.16

383.79366.77

17.020.000.00

1.401.400.000.000.00

43.140.00

43.140.000.00

5.233.251.980.000.00

1.98

8.916.492.420.000.00

5.07

167.41152.22

15.190.000.00

150.00

17.5813.77

3.820.000.00

13.77

29.2529.25

0.000.000.00

4.081.442.640.000.00

Total

1,352.80

1.0328.59

7.150.341.021.170.69

1,392.78

139.281,532.06

122.561,654.63

1,654.63

314.38

1,969.00

3