Bransament monofazat aerian cu suport acoperis 20m

Cantitate Pret unitar Pret total

1.00
71.25
71.25
Material
0.00
0.00
existent
Manopera
71.25
71.25
Utilaj
0.00
0.00
buc Transport
0.00
0.00
1.00
39.62
39.62
2
Montarea pe stalpi a cablurilor de energie
Material
0.00
0.00
electrica de joasa tensiune armate cu
manta si izolatie de PVC sau a coloanelor
Manopera
39.62
39.62
electrice si racordarea lor...montarea
Utilaj
0.00
0.00
cablului sub 1 kV
buc Transport
0.00
0.00
28.00
4.10
114.80
3
Conductor al. T2XIR 16+25 mmp
Material
4.10
114.80
Manopera
0.00
0.00
Utilaj
0.00
0.00
Material Transport
0.00
0.00
6.00
7.19
43.14
4
Bratara...montare executata la sol
Material
0.00
0.00
Manopera
7.19
43.14
Utilaj
0.00
0.00
buc Transport
0.00
0.00
2.00
0.70
1.40
5
Banda din otel lam.cald s908 1,5x 20
Material
0.70
1.40
OL 37-1n
Manopera
0.00
0.00
Utilaj
0.00
0.00
kg
Transport
0.00
0.00
0.30
3.51
1.05
6
Transportul...materialelor cu roaba pe
Material
0.00
0.00
pneuri inc aruncare desc rasturnare
grup1-3 distanta 10m
Manopera
3.51
1.05
Utilaj
0.00
0.00
tona Transport
0.00
0.00
1.00
26.45
26.45
7
Transportul rutier
Material
0.00
0.00
al...materialelor,semifabricatelor cu
autobasculanta pe dist.= 50 km.
Manopera
0.00
0.00
Utilaj
0.00
0.00
tona Transport
26.45
26.45
2.00
5.23
10.46
8
Racordare conducta al. ap. sau mot. la
Material
3.25
6.50
borne. tab. el. pe marm. ,met. ,sau
caps. ,cond. cu sect....10 sau 16mmp
Manopera
1.98
3.96
Utilaj
0.00
0.00
buc Transport
0.00
0.00
2.00
1.98
3.96
9
Papuc alum 16mmp presat
Material
1.98
3.96
Manopera
0.00
0.00
Utilaj
0.00
0.00
buc Transport
0.00
0.00
Chelt
MaterialManopera Utilaj
Transport Total
uieli
126.66
87.77
0.00
26.45
312.13
direct
e
Procent
Poz. Denumire
1
Demontare bransament monofazat

UM

direct
e

423.76

137

28.08

17.8

606.64

Alte cheltuieli directe

CAS 20,80%
CASS 5,2%

SOMAJ 0,5%
FOND CREANTE 0,25%
FOND RISC SI boli prof 0,30%
INDEMNIZATII SI 0,85
Total cheltuieli directe
Cheltuieli indirecte
Indirecte 8%
Total cheltuieli indirecte
Profit
Beneficiu 6%
Total

0.00
0.00
0.00
0.00
0.00
0.00

28.50
7.12
0.69
0.34
0.41
1.16

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

28.50
7.12
0.69
0.34
0.41
1.16

423.76

175.22

28.08

17.80

644.86

33.90
457.66

14.02
189.24

2.25
30.33

1.42
19.22

51.59
696.45

11.35
200.60

1.82
32.15

1.15
20.38

41.79
738.24
738.24
177.18
915.42

27.46
485.12
Total general fara TVA
TVA 24%
Total general

Bransament monofazat aerian cu suport acoperis 20m

Cantitate Pret unitar Pret total
1.00
71.25
71.25
Material
0.00
0.00
existent
Manopera
71.25
71.25
Utilaj
0.00
0.00
buc Transport
0.00
0.00
1.00
39.62
39.62
2
Montarea pe stalpi a cablurilor de energie
Material
0.00
0.00
electrica de joasa tensiune armate cu
manta si izolatie de PVC sau a coloanelor
Manopera
39.62
39.62
electrice si racordarea lor...montarea
Utilaj
0.00
0.00
cablului sub 1 kV
buc Transport
0.00
0.00
28.00
4.10
114.80
3
Conductor al. T2XIR 16+25 mmp
Material
4.10
114.80
Manopera
0.00
0.00
Utilaj
0.00
0.00
Material Transport
0.00
0.00
6.00
7.19
43.14
4
Bratara...montare executata la sol
Material
0.00
0.00
Manopera
7.19
43.14
Utilaj
0.00
0.00
buc Transport
0.00
0.00
2.00
0.70
1.40
5
Banda din otel lam.cald s908 1,5x 20
Material
0.70
1.40
OL 37-1n
Manopera
0.00
0.00
Utilaj
0.00
0.00
kg
Transport
0.00
0.00
0.30
3.51
1.05
6
Transportul...materialelor cu roaba pe
Material
0.00
0.00
pneuri inc aruncare desc rasturnare
grup1-3 distanta 10m
Manopera
3.51
1.05
Utilaj
0.00
0.00
tona Transport
0.00
0.00
1.00
26.45
26.45
7
Transportul rutier
Material
0.00
0.00
al...materialelor,semifabricatelor cu
autobasculanta pe dist.= 50 km.
Manopera
0.00
0.00
Utilaj
0.00
0.00
tona Transport
26.45
26.45
2.00
5.23
10.46
8
Racordare conducta al. ap. sau mot. la
Material
3.25
6.50
borne. tab. el. pe marm. ,met. ,sau
caps. ,cond. cu sect....10 sau 16mmp
Manopera
1.98
3.96
Utilaj
0.00
0.00
buc Transport
0.00
0.00
2.00
1.98
3.96
9
Papuc alum 16mmp presat
Material
1.98
3.96
Manopera
0.00
0.00
Utilaj
0.00
0.00
buc Transport
0.00
0.00
Chelt
MaterialManopera Utilaj
Transport Total
uieli
126.66
87.77
0.00
26.45
312.13
direct
e
Procent
Poz. Denumire
1
Demontare bransament monofazat

UM

direct
e

403.23

169

572.23

Alte cheltuieli directe

CAS 20,80%
CASS 5,2%

0.00
0.00

35.15
8.79

0.00
0.00

0.00
0.00

35.15
8.79

SOMAJ 0,5%
FOND CREANTE 0,25%
FOND RISC SI boli prof 0,30%
INDEMNIZATII SI 0,85

0.00
0.00
0.00
0.00

0.85
0.42
0.51
1.44

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.85
0.42
0.51
1.44

403.23

216.15

0.00

0.00

619.38

32.26
435.49

17.29
233.44

0.00
0.00

0.00
0.00

49.55
668.93

14.01
247.45

0.00
0.00

0.00
0.00

40.14
709.07
709.07
170.18
879.24

Total cheltuieli directe

Cheltuieli indirecte
Indirecte 8%
Total cheltuieli indirecte
Profit
Beneficiu 6%
Total

26.13
461.62
Total general fara TVA
TVA 24%
Total general

Material Manopera Utilaj

Transport Total
0.00
0.00
0.00
0.00
0.00
Cheltuieli
directe
Procent
directe

343.76

134.56

23.34

501.66

Alte cheltuieli directe

CAS 20,80%
CASS 5,2%

SOMAJ 0,5%
FOND CREANTE 0,2
FOND RISC SI boli pro
INDEMNIZATII SI 0,85

0.00
0.00
0.00
0.00
0.00
0.00

27.99
7.00
0.67
0.34
0.40
1.14

Total cheltuieli direct

343.76
172.10
Cheltuieli indirecte
Indirecte 8%
27.50
13.77
Total cheltuieli indire
371.26
185.87
Profit
Beneficiu 6%
22.28
11.15
Total
393.54
197.02
Total general fara TVA
TVA 24%
Total general

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

27.99
7.00
0.67
0.34
0.40
1.14

23.34

0.00

539.20

1.87
25.21

0.00
0.00

43.14
582.34

1.51
26.72

0.00
0.00

34.94
617.28
617.28
148.15
765.43