Curs euro eur= 5.

00
Coeficient aplicabil la materiale mat= 1.30
Coeficient aplicabil la manopera directa man= 1.00

Valoare ora manopera directa ora= 80.00

 HSJV OFFICE

Denumire
circuit

TGD
C1
(iluminat)
C2+C3
(iluminat)

C4+5
(iluminat)
C6
(iluminat)
C7
(iluminat)

C8(ilumin
at)

C9 ( prize )

C10 ( prize
)
C11 ( prize
)
C12 ( prize
)
C13+14+1
5+20( priz
e)
C16 ( prize
)
C17 ( prize
)
C18 (prize
C19 (prize)

CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

ore/UM
1 Montare tablou general buc 1 2.00
2 Echipare tablou general buc 1 14.00
3 Pozare pat cabluri m 45 1.00
4 Pozare teava cablu m 911 1.00
5 Pozare Cabluri 3x2,5mmp m 710 0.30
6 Pozare Cabluri 3x4mmp m 412 0.20
7 Pozare Cabluri 3x6mmp m 32 0.40
8 Montare doze remnificatie buc 56 0.50
9 Montare doza rigips buc 50 0.75
Montare intrerupatoare buc 50 0.50
10 Montare corpuri iluminat buc 202 1.00
11 Montare priza cvadubla buc 16 0.50
12 Montare ventilatoare buc 3 1.00
13 Montare intrerupatoare buc 13 1.00
Pret fara TVA
1 MATERIAL UM Cant. PU
2 CONDUCTOR n2xh 3X2,5MMP m 710.00 7.00
3 CONDUCTOR N2XH 3X4MMP m 412.00 12.00
4 CONDUCTOR N2HX 3X6MMP m 32.00 15.61
5 Pat cablu 250x35 tip scarita m 45 51.13
4 Teava aluminiu 3/4" cu accesorii m 911 10.59
5 cot teava 90grade 3/4'' buc 88 5.04
6 Doza cutie tragere ramificatie T buc 56 198.78
8 Doza rigips buc 50.00 10.92
9 Tablou general buc 1.00
10 Prize duble rigips buc 55.00 30.94
11 Prize cu prindere cvadruble aparenta buc 16.00 38.94
13 Corp iluminat / LED 20W buc 61.00 379.25
14 Corp iluminat montat incastrat/LED 42W buc 128.00 298.00
15 Corp iluminat / Lumina de prova LED 100W buc 10.00 220.00
16 Corp iluminat / LED 40W buc 3.00 275.00
17 Releu de timp 10A buc 1.00 190.00
18 Siguranta 63A ca automata cu protectie diferen buc 1.00 370.00
19 Sigurante 10A ca cu protectie diferentiala buc 8.00 17.00
20 Intrerupatoare dif modele buc 13.00 37.00
21 Sigurante 16A ca cu protectie diferentiala buc 12.00 22.25
23 Ventilator 20W diam 120mm2 buc 3.00 220.00
23 TOTAL LEI 2,409.45
RA

UNITARE TOTAL [lei f

TOTAL ORE material manopera utilaj transport Material
2.00 0.00 160.00 0.00
14.00 1,120.00 0.00
45.00 0.00 80.00 0.00
 911.00 0.00 80.00 0.00
213.00 0.00 24.00 0.00
82.40 0.00 16.00 0.00
12.80 0.00 32.00 0.00
28.00 0.00 40.00 0.00
37.50 0.00 60.00 0.00
25.00 0.00 40.00 0.00
202.00 0.00 80.00 0.00
8.00 0.00 40.00 0.00
3.00 0.00 80.00 0.00
13.00 0.00 80.00 0.00

TOTAL
4,970.00 6,461.00
4,944.00 6,427.20
499.52 649.38
2,300.85 2,991.11
9,647.49 12,541.74
443.52 576.58
11,131.68 14,471.18
546.00 709.80
- -
1,701.70 2,212.21
623.04 809.95
23,134.25 30,074.53
38,144.00 49,587.20
2,200.00 2,860.00
825.00 1,072.50
190.00 247.00
370.00 481.00
136.00 176.80
481.00 625.30
267.00 347.10
660.00 858.00
103,215.05 134,179.57
 TOTAL
TOTAL [lei fara TVA] ARTICOL
Manopera Utilaj Transport [lei fara
TVA]
160.00 160.00
1,120.00 1,120.00
3,600.00 3,600.00
72,880.00 72,880.00
17,040.00 17,040.00
6,592.00 6,592.00
1,024.00 1,024.00
2,240.00 2,240.00
3,000.00 3,000.00
2,000.00 2,000.00
16,160.00 16,160.00
640.00 640.00
240.00 240.00
1,040.00 1,040.00
total= 127,736.00 lei
 KHNP OFFICE

NR
Denumire circuit
CRT.
1 TGD
2 C1
3 C2
4 C3
5 C4
6 C5
7 C6
8 C7
9 C8
10 C9
11 C10+12
12 C11
13 C13
14 C14
15 C15
16 C16
17 C17
18 C18
19 C19
20 C20
21 C21
22 C22

CALCUL MATERIALE/MANOPERA

Nr. ACTIVITATI/ DESCRIERE UM Cant.

crt.
1 Montare tablou general buc 1
2 Echipare tablou general buc 1
3 Pozare pat cabluri m 28
4 Pozare teava cablu m 790
5 Pozare Cabluri3x2,5mmp m 700
6 Pozare Cabluri3x4mmp m 300
7 Pozare Cabluri3x6mmp m 30
8 Montare doza cvadubla buc 12
9 Montare doze ramnificatie buc 31
10 Montare doza rigips cu priza buc 24
11 Montare corpuri iluminat buc 163
12 Montare ventilatoare buc 3
13 Montare intrerupatoare buc 14
1 MATERIAL UM Cant.
2 CONDUCTOR n2xh 3X2,5MMP m 700
3 CONDUCTOR N2XH 3X4MMP m 300
4 CONDUCTOR N2HX 3X6MMP m 30
5 Pat cablu 250x35 tip scarita m 28
4 Teava aluminiu 3/4" cu accesorii m 790
5 cot teava 90grade 3/4'' buc 65
6 Doza cutie tragere ramificatie T buc 50
7 mufa conectare buc 90
8 doza rigips buc 24
9 Tablou general buc 1
10 Prize duble rigips buc 24
11 Prize cu prindere cvadruble buc 12
12 Corp iluminat IP 64 / LED 45W buc -
13 Corp iluminat / LED 20W buc 38
14 Corp iluminat montat incastrat/LED 42W buc 112
15 Corp iluminat / Lumina de prova LED 100W buc 10
16 Corp iluminat / LED 40W buc 3
17 Releu de timp buc 1
18 Siguranta 63A ca cu protectie diferentiala buc 1
19 Sigurante 10A ca cu protectie diferentiala buc 12
20 Intrerupatoare dif modele buc 14
21 Sigurante 16A ca cu protectie diferentiala buc 8
22 Ventilator 20W diam 120mm2 buc 3
23 TOTAL LEI
 KHNP OFFICE

E/MANOPERA

UNITARE
ore/UM TOTAL ORE material
2.00 2.00
14.00 14.00
1.00 28.00
1.00 790.00
0.20 140.00
0.30 90.00
0.40 12.00
1.00 12.00
0.50 15.50
0.75 18.00
 1.00 163.00
2.00 6.00
1.00 14.00
PU TOTAL
7.00 4,900.00 6,370.00
12.00 3,600.00 4,680.00
15.61 468.30 608.79
51.13 1,431.64 1,861.13
10.59 8,366.10 10,875.93
5.04 327.60 425.88
198.78 9,939.00 12,920.70
7.80 702.00 912.60
22.00 528.00 686.40
- -
30.94 742.56 965.33
39.00 468.00 608.40
201.00 - -
379.25 14,411.50 18,734.95
298.00 33,376.00 43,388.80
220.00 2,200.00 2,860.00
275.00 825.00 1,072.50
190.00 190.00 247.00
370.00 370.00 481.00
17.00 204.00 265.20
37.00 518.00 673.40
22.25 178.00 231.40
220.00 660.00 858.00
2,622.39 79,505.70 103,357.41
 UNITARE TOTAL [lei fara TVA]
manopera utilaj transport Material Manopera Utilaj Transport
160.00 0.00 160.00
1,120.00 0.00 1,120.00
80.00 0.00 2,240.00
80.00 0.00 63,200.00
16.00 0.00 11,200.00
24.00 0.00 7,200.00
32.00 0.00 960.00
80.00 0.00 960.00
40.00 0.00 1,240.00
60.00 0.00 1,440.00
 80.00 0.00 13,040.00
160.00 0.00 480.00
80.00 0.00 1,120.00
total=
 TOTAL
ARTICOL
[lei fara TVA]
160.00
1,120.00
2,240.00
63,200.00
11,200.00
7,200.00
960.00
960.00
1,240.00
1,440.00
 13,040.00
480.00
1,120.00
104,360.00 lei
 W
NR CRT. Denumire circuit
1 TGD
2 C1
3 C2
4 C3
5 C4
6 C5

CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

1 Montare tablou general buc 1

2 Echipare tablou general buc 1
4 Pozare teava cablu m 310
5 Pozare Cabluri 3X2,5mmp m 125
6 Pozare Cabluri 3X4mmp m 210
8 Montare doza aparenta buc 5
9 Montare corpuri iluminat buc 25
10 Montare ventilatoare buc 6
11 Montare doza ramnificatie buc 10
12 Montare intrerupatoare buc 3
1 MATERIAL UM Cant.
2 CONDUCTOR n2xh 3X2,5MMP m 125
3 CONDUCTOR N2XH 3X4MMP m 210
4 Teava aluminiu 3/4" cu accesorii m 310
5 cot teava 90grade 3/4'' buc 16
6 Doza cutie tragere ramificatie T buc 10
7 mufa conectare buc 24
8 Tablou general buc 1
9 Prize duble aparenta buc 5
10 Intrerupatoare cap scara buc 2
11 Corp iluminat suspendat led 150w buc 18
12 Intrerupatoare 2 poztii buc 1
13 Corp iluminat LED 100W Buc 7
14 Ventilatoare debit 2600mc/h buc 6
15 Siguranta 32A ca cu protectie diferentiala buc 1
16 Sigurante 10A ca cu protectie diferentiala buc 2
17 Sigurante 16A ca cu protectie diferentiala buc 3
18 TOTAL LEI
 WAREHOUSE

/MANOPERA

UNITARE
ore/UM TOTAL ORE material manopera
2.00 2.00 160.00
14.00 14.00 1,120.00
0.50 155.00 40.00
0.20 25.00 16.00
0.30 63.00 24.00
0.50 2.50 40.00
1.00 25.00 80.00
2.00 12.00 160.00
1.00 10.00 80.00
1.00 3.00 80.00
PU TOTAL
7.00 875.00 1,137.50
12.00 2,520.00 3,276.00
10.59 3,282.90 4267.77
5.04 80.64 104.83
198.78 1,987.80 2584.14
7.80 187.20 243.36
- -
23.00 115.00 149.50
45.00 90.00 117.00
599.00 10,782.00 14,016.60
18.00 18.00 23.40
220.80 1,545.60 2,009.28
780.00 4,680.00 6,084.00
180.00 180.00 234.00
17.00 34.00 44.20
22.25 66.75 86.78
2,146.26 26,444.89 34,378.36
 TOTAL
UNITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 160.00 160.00
0.00 1,120.00 1,120.00
0.00 12,400.00 12,400.00
0.00 2,000.00 2,000.00
0.00 5,040.00 5,040.00
0.00 200.00 200.00
0.00 2,000.00 2,000.00
0.00 960.00 960.00
0.00 800.00 800.00
0.00 240.00 240.00
total= 24,920.00 lei
 MECHAN
NR CRT. Denumire circuit
1 TGD
2 C1
3 C2
4 C3
5 C4
6 C5
7 C6

CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

1 Montare tablou general buc 1.00

2 Echipare tablou general buc 1.00
4 Pozare teava cablu m 500.00
5 Pozare Cabluri 3x2,5mmp m 180.00
Pozare Cabluri 3x4mmp m 348.00
6 Montare priza dubla aparenta buc 7.00
7 Montare corpuri iluminat buc 36.00
8 Montare ventilatoare buc 6.00
9 Montare doza ramnificatie buc 18.00
10 Montare intrerupatoare buc 5.00
11 CONDUCTOR N2XH 4X6 m 110
12 CONDUCTOR N2XH 4X10 m 40
13 CONDUCTOR N2XH 3x150+95 m 20
14 CONDUCTOR N2XH 3x25+16 m 25
15 CONDUCTOR N2XH 3x120+70 m 25
16 Pat cablu 150x25 tip scarita m 42
17 Întrerupător putere USOL 400A 3P 36kA buc 2
Priza industriala 125A, 380V, 5P - montaj
18 aparent buc
1
Priza industriala 32A, 380V, 5P - montaj
19 aparent buc
6
Priza industriala 63A, 380V, 5P - montaj
20 aparent buc 8
21 tablou general 400v buc 1
1 MATERIAL UM Cant.
2 CONDUCTOR n2xh 3X2,5MMP m 180
3 CONDUCTOR N2XH 3X4MMP m 348
 4 Teava aluminiu 3/4" cu accesorii m 500
5 cot teava 90grade 3/4'' buc 16
6 Doza cutie tragere ramificatie T buc 18
7 mufa conectare buc 28
8 Tablou general buc 1
9 Prize duble aparenta buc 7
10 Intrerupatoare cap scara-cap cruce buc 4
11 Intrerupatoare 2 pozitii buc 1
12 Corp iluminat suspendat led 150w buc 28
13 Corp iluminat LED 100W Buc 8
14 Ventilatoare debit 2600mc/h buc 6
15 Siguranta 32A ca cu protectie diferentiala buc 1
16 Sigurante 10A ca cu protectie diferentiala buc 2
17 Sigurante 16A ca cu protectie diferentiala buc 4
18 CONDUCTOR N2XH 4X6 m 110
19 CONDUCTOR N2XH 4X10 m 160
20 CONDUCTOR N2XH 3x150+95 m 20
21 CONDUCTOR N2XH 3x25+16 m 25
22 CONDUCTOR N2XH 3x120+70 m 25
23 Pat cablu 150x25 tip scarita m 42
24 Întrerupător putere USOL 400A 3P 36kA buc 2
Priza industriala 125A, 380V, 5P - montaj
25 aparent buc 1
Priza industriala 63A, 380V, 5P - montaj
26 aparent buc 8
Priza industriala 32A, 380V, 5P - montaj
27 aparent buc 6
28 tablou general 400v buc 1
29 TOTAL LEI
 MECHANICAL/PIPING SHOP

/MANOPERA

UNITARE
ore/UM TOTAL ORE material manopera
2.00 2.00 160.00
14.00 14.00 1,120.00
1.00 500.00 80.00
0.30 54.00 24.00
0.40 139.20 32.00
0.50 3.50 40.00
1.00 36.00 80.00
2.00 12.00 160.00
1.00 18.00 80.00
1.00 5.00 80.00
3.00 330.00 240.00
4.00 160.00 320.00
5.00 100.00 400.00
4.00 100.00 320.00
5.00 125.00 400.00
3.00 126.00 240.00
2.00 4.00 160.00

4.00 4.00 320.00

3.00 18.00 240.00

4.00 32.00 320.00

14.00 14.00 1,120.00

PU TOTAL
7.00 1,260.00 1,638.00
12.00 4,176.00 5,428.80
 10.59 5,295.00 6,883.50
5.04 80.64 104.83
198.78 3,578.04 4,651.45
7.80 218.40 283.92
- -
23.00 161.00 209.30
45.00 180.00 234.00
18.00 18.00 23.40
599.00 16,772.00 21,803.60
220.80 1,766.40 2,296.32
780.00 4,680.00 6,084.00
180.00 180.00 234.00
17.00 34.00 44.20
22.25 89.00 115.70
26.00 2,860.00 3,718.00
40.00 6,400.00 8,320.00
440.00 8,800.00 11,440.00
77.00 1,925.00 2,502.50
320.00 8,000.00 10,400.00
15.00 630.00 819.00
2,900.00 5,800.00 7,540.00

405.00 526.50
405.00
170.00 1,768.00
1,360.00
53.00 413.40
318.00
- -
6,592.26 74,986.48 97,482.42
 TOTAL
UNITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
- 160.00 160.00
- 1,120.00 1,120.00
- 40,000.00 40,000.00
- 4,320.00 4,320.00
- 11,136.00 11,136.00
- 280.00 280.00
- 2,880.00 2,880.00
- 960.00 960.00
- 1,440.00 1,440.00
- 400.00 400.00
26,400.00 26,400.00
12,800.00 12,800.00
8,000.00 8,000.00
8,000.00 8,000.00
10,000.00 10,000.00
10,080.00 10,080.00
320.00 320.00

320.00 320.00

1,440.00 1,440.00

2,560.00 2,560.00

1,120.00 1,120.00
total= 143,736.00 lei
 GUAR
NR CRT. Denumire circuit
1 TGD
2 C1
3 C2
4 C3
5 C4
6 C5

CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

ore/UM
1 Montare tablou general buc 1 2.00
2 Echipare tablou general buc 1 3.00
4 Pozare teava cablu m 100 1.00
5 Pozare Cabluri 3X4MMP m 25 0.40
6 Pozare Cabluri 3X2,5MMP m 80 0.30
7 Montare priza+doza rigips m 3 0.50
8 Montare copruri iluminat buc 15 1.00
9 Montare ventilatoare buc 1 2.00
10 Montare doza ramnificatie buc 5 1.00
11 Montare intrerupatoare buc 3 1.00
1 MATERIAL UM Cant. PU
2 CONDUCTOR n2xh 3X2,5MMP m 80 7.00
3 CONDUCTOR N2XH 3X4MMP m 25 12.00
4 Teava aluminiu 3/4" cu accesorii m 100 10.59
5 cot teava 90grade 3/4'' buc 6 5.04
6 Doza cutie tragere ramificatie T buc 5 198.78
7 mufa conectare buc 12 7.80
6 Tablou general buc 1
Intrerupatoare 1 pozitii buc 1 17.00
7 Prize dubla aparenta buc 3 23.00
Intrerupatoare 2 pozitii buc 1 18.00
8 Intrerupatoare 3 pozitii buc 1 23
Corp iluminat led 20w buc 2 379.25
9 Corp iluminat led 42w buc 10 298
10 Corp iluminat LED 100W buc 4 220
11 Corp iluminat LED 40W Buc 1 275
12 Ventilator 20W diam 120mm2 buc 1 220
13 Siguranta 32A ca cu protectie diferentiala buc 1 180.00
14 Sigurante 10A ca cu protectie diferentiala buc 4 16.69
15 Sigurante 16A ca cu protectie diferentiala buc 1 22.25
16 TOTAL LEI 1,933.40
 GUARD SHOP

UNITARE
TOTAL ORE material manopera
2.00 160.00
3.00 240.00
100.00 80.00
10.00 32.00
24.00 24.00
1.50 40.00
15.00 80.00
2.00 160.00
5.00 80.00
3.00 80.00
TOTAL
560 728.00
300 390.00
1059 1376.70
30.24 39.31
993.9 1292.07
93.6 121.68
0 0.00
17 22.10
69 89.70
18 23.40
23 29.90
758.5 986.05
2980 3,874.00
880 1,144.00
275 357.50
 220 286.00
180 234.00
66.76 86.79
22.25 28.93
8,546.25 11,110.13
 TOTAL
UNITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 160.00 160.00
0.00 240.00 240.00
0.00 8,000.00 8,000.00
0.00 800.00 800.00
0.00 1,920.00 1,920.00
0.00 120.00 120.00
0.00 1,200.00 1,200.00
0.00 160.00 160.00
0.00 400.00 400.00
0.00 240.00 240.00
total= 13,240.00 lei
 SHELTER
NR CRT. Denumire circuit
1 TGD
2 C1
3 C2

CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

ore/UM
1 Montare tablou general buc 1 2.00
2 Echipare tablou general buc 1 14.00
3 Pozare teava cablu m 50 1.00
4 Pozare Cabluri 3X2,5mmp m 30 0.30
5 Pozare Cabluri 3X4mmp m 25 0.40
6 Montare priza dubla aparenta buc 3 0.50
7 Montare corpuri iluminat buc 6 1.00
8 Montare doza ramnificatie buc 2 1.00
9 Montare intrerupatoare buc 1 1.00
1 MATERIAL UM Cant. PU
2 CONDUCTOR n2xh 3X2,5MMP m 30 7.00
3 CONDUCTOR N2XH 3X4MMP m 25 12.00
4 Teava aluminiu 3/4" cu accesorii m 50 10.59
5 cot teava 90grade 3/4'' buc 6 5.04
6 Doza cutie tragere ramificatie T buc 2 198.78
7 mufa conectare buc 6 7.80
6 Tablou general buc 1
7 Prize duble aparenta buc 3 23.00
8 Intrerupatoare 2 pozitii buc 1 18.00
10 Corp iluminat LED 45W IP Buc 6 201.00
12 Siguranta 32A ca cu protectie diferentiala buc 1 180.00
13 Sigurante 10A ca cu protectie diferentiala buc 1 16.69
14 Sigurante 16A ca cu protectie diferentiala buc 1 22.25
15 TOTAL LEI 702.15
SHELTER

UNITARE
TOTAL ORE material manopera utilaj
2.00 160.00
14.00 1,120.00
50.00 80.00
9.00 24.00
10.00 32.00
1.50 40.00
6.00 80.00
2.00 80.00
1.00 80.00
TOTAL
210.00 273.00
300.00 390.00
529.50 688.35
30.24 39.31
397.56 516.83
46.80 60.84
0.00 0.00
69.00 89.70
18.00 23.40
1206.00 1567.80
180.00 234.00
16.69 21.70
22.25 28.93
3026.04 3,933.85
 TOTAL
TOTAL [lei fara TVA] ARTICOL
transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 160.00 160.00
0.00 1,120.00 1,120.00
0.00 4,000.00 4,000.00
0.00 720.00 720.00
0.00 800.00 800.00
0.00 120.00 120.00
0.00 480.00 480.00
0.00 160.00 160.00
0.00 80.00 80.00
total= 7,640.00 lei
 SUBCON.
NR CRT. Denumire circuit
1 TGD
2 C1
3 C2
4 C3
5 C4
6 C3
7 C3
8 C3
CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

ore/UM
1 Montare tablou general buc 1 2.00
2 Echipare tablou general buc 1 14.00
3 Pozare teava cablu m 480 1.00
4 Pozare Cabluri 3X2,5mmp m 320 0.30
5 Pozare Cabluri 3X4mmp m 180 0.40
6 Montare priza dubla aparenta buc 16 0.50
7 Montare corpuri iluminat buc 46 1.00
8 Montare ventilatoare buc 12 2.00
9 Montare doza ramnificatie buc 35 1.00
10 Montare intrerupatoare buc 4 1.00
1 MATERIAL UM Cant. PU
2 CONDUCTOR n2xh 3X2,5MMP m 320 7.00
3 CONDUCTOR N2XH 3X4MMP m 180 12.00
4 Teava aluminiu 3/4" cu accesorii m 480 10.6
5 cot teava 90grade 3/4'' buc 68 5.0
6 Doza cutie tragere ramificatie T buc 35 198.8
7 mufa conectare buc 68 7.8
8 Tablou general buc 1
9 Prize duble aparenta buc 16 23.00
10 Intrerupatoare 4 pozitii buc 4 51.00
11 Corp iluminat led 100w buc 6 220.80
12 Corp iluminat LED 45W Buc 40 480.00
13 Ventilatoare debit 2600mc/h buc 12 220.00
14 Siguranta 40A ca cu protectie diferential buc 1 220.00
15 Sigurante 10A ca cu protectie diferential buc 2 16.98
16 Sigurante 16A ca cu protectie diferential buc 5 22.25
17 TOTAL LEI 1,495.24
 SUBCON. OFFICE

ERA

UNITARE
TOTAL ORE material manopera
2.00 160.00
14.00 1,120.00
480.00 80.00
96.00 24.00
72.00 32.00
8.00 40.00
46.00 80.00
24.00 160.00
35.00 80.00
4.00 80.00
TOTAL
2,240.00 2,912.00
2,160.00 2,808.00
5083.2 6608.2
342.7 445.5
6957.3 9044.5
530.4 689.5
0.00 0.00
368.00 478.40
204.00 265.20
1,324.80 1,722.24
19,200.00 24,960.00
2,640.00 3,432.00
220.00 286.00
33.96 44.15
111.25 144.63
41,415.63 53,840.32
 TOTAL
UNITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 160.00 160.00
0.00 1,120.00 1,120.00
0.00 38,400.00 38,400.00
0.00 7,680.00 7,680.00
0.00 5,760.00 5,760.00
0.00 640.00 640.00
0.00 3,680.00 3,680.00
0.00 1,920.00 1,920.00
0.00 2,800.00 2,800.00
0.00 320.00 320.00
total= 62,480.00
lei
 ELECTRI
NR CRT. Denumire circuit
1 TGD
2 C1
3 C2
4 C3
5 C4

CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

ore/UM
1 Montare tablou general buc 1 2.00
2 Echipare tablou general buc 1 14.00
3 Pozare teava cablu m 280 1.00
4 Pozare Cabluri 3x2,5mmp m 240 0.30
5 Pozare Cabluri 3x4mmp m 55 0.40
6 Montare priza dubla aparenta buc 5 0.50
7 Montare corpuri iluminat buc 18 1.00
8 Montare ventilatoare buc 4 2.00
9 Montare doza ramnificatie buc 7 1.00
10 Montare intrerupatoare buc 3 1.00
11 Pozare CONDUCTOR N2XH 4X6 m 40 3.00
12 Pozare CONDUCTOR N2XH 4X4 m 40 2.00
13 Pozare CONDUCTOR N2XH 3x120+70 m 25 4.00
Montare Priza industriala 32A, 380V, 5P -
14 montaj aparent buc 5 3.00

15 Montare tablou general 400V buc 1 14.00

16 Pat cablu 150x25 tip scarita m 42 3.00
1 MATERIAL UM Cant. PU
2 CONDUCTOR n2xh 3X2,5MMP m 240 7.00
3 CONDUCTOR N2XH 3X4MMP m 55 12.00
4 Teava aluminiu 3/4" cu accesorii m 280 10.59
5 cot teava 90grade 3/4'' buc 12 5.04
6 Doza cutie tragere ramificatie T buc 10 198.78
7 mufa conectare buc 48 7.80
8 Tablou general buc 1
9 Prize duble aparenta buc 5 23.00
10 Intrerupatoare 3 pozitii cap scara buc 2 45.00
11 Intrerupatoare 2 pozitii buc 1 18.00
12 Corp iluminat suspendat led 150w buc 12 599.00
13 Corp iluminat LED 100W Buc 6 220.80
14 Ventilatoare debit 2600mc/h buc 4 780.00
15 Siguranta 32A ca cu protectie diferentiala buc 1 180.00
16 Sigurante 10A ca cu protectie diferentiala buc 3 16.98
17 Sigurante 16A ca cu protectie diferentiala buc 1 22.25
18 CONDUCTOR N2XH 4X6 m 40 26.00
19 CONDUCTOR N2XH 4X4 m 40 15.00
20 CONDUCTOR N2XH 3x120+70 m 25 320.00
21 Întrerupător putere USOL 400A 3P 36kA buc 1 2900.00
22 Pat cablu 150x25 tip scarita m 42 15.00
Priza industriala 32A, 380V, 5P - montaj
23 aparent 53.00
buc 5
24 tablou general 400V buc 1
25 TOTAL LEI 5475.24
 ELECTRICAL SHOP

ERA

UNITARE
TOTAL ORE material manopera
2.00 160.00
14.00 1,120.00
280.00 80.00
72.00 24.00
22.00 32.00
2.50 40.00
18.00 80.00
8.00 160.00
7.00 80.00
3.00 80.00
120.00 240.00
80.00 160.00
100.00 320.00

15.00 240.00

14.00 1,120.00
126.00 240.00
TOTAL
1680.00 2184.00
660.00 858.00
2965.20 3854.76
60.48 78.62
1987.80 2584.14
374.40 486.72
0.00 0.00
115.00 149.50
90.00 117.00
 18.00 23.40
7188.00 9344.40
1324.80 1722.24
3120.00 4056.00
180.00 234.00
50.94 66.22
22.25 28.93
1040.00 1040.00
600.00 600.00
8000.00 8000.00
2900.00 3770.00
630.00 819.00

344.50
265.00
0.00 0.00
33271.87 40361.43
 TOTAL
UNITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 160.00 160.00
0.00 1,120.00 1,120.00
0.00 22,400.00 22,400.00
0.00 5,760.00 5,760.00
0.00 1,760.00 1,760.00
0.00 200.00 200.00
0.00 1,440.00 1,440.00
0.00 640.00 640.00
0.00 560.00 560.00
0.00 240.00 240.00
0.00 9,600.00 9,600.00
0.00 6,400.00 6,400.00
0.00 8,000.00 8,000.00

0.00 1,200.00 1,200.00

0.00 1,120.00 1,120.00

0.00 10,080.00 10,080.00
total= 70,680.00 lei
 TOILET
NR CRT. Denumire circuit
1 TGD
2 C1
3 C2
4 C3
CALCUL MATERIALE/MANOPERA

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

ore/UM
1 Montare tablou general buc 1 2.00
2 Echipare tablou general buc 1 14.00
3 Pozare teava cablu m 257 1.00
4 Pozare Cabluri 3X2,5mmp m 233 0.50
5 Pozare Cabluri 3X4mmp m 24 0.60
6 Montare priza dubla aparenta buc 2 0.50
7 Montare corpuri iluminat buc 58 2.00
8 Montare ventilatoare buc 3 2.00
9 Montare doza ramnificatie buc 21 1.00
10 Montare intrerupatoare buc 2 1.00
1 MATERIAL UM Cant. PU
2 CONDUCTOR n2xh 3X2,5MMP m 255 7.00
3 CONDUCTOR N2XH 3X4MMP m 27 12.00
4 cot teava 90grade 3/4'' buc 14 5.04
5 Teava aluminiu 3/4" cu accesorii m 280 10.59
6 mufa conectare buc 48 7.80
7 Doza cutie tragere ramificatie T buc 24 198.78
8 Tablou general buc 1
9 Prize duble aparenta buc 2 23.00
10 Intrerupatoare 4 pozitii buc 2 51.00
11 Corp iluminat led 100w buc 6 220.80
12 Corp iluminat LED 20W Buc 52 379.25
13 Ventilator 20W diam 120mm2 buc 3 200.00
14 Siguranta 32A ca cu protectie diferentiala buc 1 180.00
15 Sigurante 10A ca cu protectie diferentiala buc 2 16.98
16 Sigurante 16A ca cu protectie diferentiala buc 1 22.25
17 TOTAL LEI 1,334.49
 TOILET (OUTSIDE)

RA

UNITARE
TOTAL ORE material manopera
2.00 0.00 160.00
14.00 0.00 1,120.00
257.00 0.00 80.00
116.50 0.00 40.00
14.40 0.00 48.00
1.00 0.00 40.00
116.00 0.00 160.00
6.00 0.00 160.00
21.00 0.00 80.00
2.00 0.00 80.00
TOTAL
1,785.00 2,320.50
324.00 421.20
70.56 91.73
2,965.20 3,854.76
374.40
4,770.72 6,201.94
0.00 0.00
46.00 59.80
102.00 132.60
1,324.80 1,722.24
19,721.00 25,637.30
600.00 780.00
180.00 234.00
33.96 44.15
22.25 28.93
32,319.89 41,529.14
 TOTAL
UNITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 160.00 160.00
0.00 1,120.00 1,120.00
0.00 20,560.00 20,560.00
0.00 9,320.00 9,320.00
0.00 1,152.00 1,152.00
0.00 80.00 80.00
0.00 9,280.00 9,280.00
0.00 480.00 480.00
0.00 1,680.00 1,680.00
0.00 160.00 160.00
total= 43,992.00
lei
 ILUMINAT EXTE

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

1 Montare tablou general buc 1

2 Echipare tablou general buc 1
3 Pozare teava corugata pt cablu 40mm m 50
4 Pozare Cabluri CYABY-F 4X6 m 30
Montare stalp conic 6M cu brat orizontal pentu iluminat
5 stradal buc 20

6 Montare corpuri iluminat buc 6

1 MATERIAL UM Cant.
2 CONDUCTOR CYABY-F 4X6 m 230
3 Pozare teava corugata pt cablu 40mm m 210
4 bec iluminat MH 1000W buc 6
5 Tablou general buc 1
6 bec iluminat MH 400W Buc 12

7 Stalp conic 6M cu brat orizontal pentu iluminat stradal buc 20

8 Siguranta 16A 2 poli buc 20

9 corp pentru stalpi iluminat stradal buc 20
10 TOTAL LEI

Alimentare cla

Nr. crt. ACTIVITATI/ DESCRIERE UM Cant.

1 Montare tablou general buc 1

2 Echipare tablou general buc 1
3 Pozare teava corugata pt cablu 63mm m 50
4 Pozare Cabluri CYABY-F m 30
5 Montare post trafo 20/0.4kV buc 1
6 Montare firida buc 2
1 MATERIAL UM Cant.
2 CONDUCTOR CYABY-F 3x4 m 300
3 Pozare teava corugata pt cablu 63mm m 310
4 CONDUCTOR CYABY-F 4x25 alimentare 1 firida m 75
5 CONDUCTOR CYABY-F 3x150+70 m 70
6 CONDUCTOR CYABY-F 3x185+95 m 75
9 Firida 400v buc 2
10 TOTAL LEI
ILUMINAT EXTERIOR

UNITARE
ore/UM TOTAL ORE material manopera
6.00 6.00 480.00
14.00 14.00 1,120.00
4.00 200.00 320.00
1.00 30.00 80.00

12.00 240.00 960.00

4.00 24.00 320.00

PU TOTAL
29.00 6670.00 8,671.00
5.00 1050.00 1,365.00
440.00 2640.00 3,432.00
0.00 0.00
262.00 3144.00 4,087.20

1300.00 26000.00 33,800.00

22.25 445.00 578.50

450.00 9000.00 11,700.00
2508.25 48949.00 63,633.70

Alimentare cladiri

UNITARE
ore/UM TOTAL ORE material manopera
4.00 4.00 320.00
14.00 14.00 1,120.00
2.00 100.00 160.00
1.00 30.00 80.00
22.00 22.00 1,760.00
8.00 16.00 640.00
PU TOTAL
29.00 8700.00 11,310.00
8.00 2480.00 3,224.00
80.00 6000.00 7,800.00
319.00 22330.00 29,029.00
429.00 32175.00 41,827.50
0.00
865.00 71685.00 93,190.50
 TOTAL
NITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 480.00 480.00
0.00 1,120.00 1,120.00
0.00 16,000.00 16,000.00
0.00 2,400.00 2,400.00

0.00 19,200.00 19,200.00

0.00 1,920.00 1,920.00

total= 41,120.00 lei

TOTAL
NITARE TOTAL [lei fara TVA] ARTICOL
utilaj transport Material Manopera Utilaj Transport [lei fara
TVA]
0.00 320.00 320.00
0.00 1,120.00 1,120.00
0.00 8,000.00 8,000.00
0.00 2,400.00 2,400.00
0.00 1,760.00 1,760.00
0.00 1,280.00 1,280.00
total= 14,880.00 lei
 oferta de pret
Total materiale (lei) Total manopera (lei)
676,996.82 654,784.00

Total materiale (eur.) Total manopera (eur.)

135,399.36 130,956.80