OBIECTIV: Executie lucrari pentru obiectivul de investitii: “Refacerea si reabilitarea drumurilor pentru

eliminarea efectelor inundatilor in comuna Ipatele, judetul Iasi”

Beneficiar: COMPANIA NATIONALA DE INVESTITII SA
Proiectant: SC GEO MYKE SRL
Executant: S.C. SORAGMIN S.R.L

C6cp - LISTA cuprinzand consumurile de resurse materiale

cumulat pe proiect

Pret unitar Valoarea Greu-

Consumul Greu-
Nr. (exclusiv (exclusiv tatea
Denumirea resursei materiale U.M. cuprins in Furnizorul tatea
crt. TVA) TVA) unitara
oferta -tone-
-lei- -lei- -tone-
0 1 2 3 4 5=3x4 6 7 7
1 20010378 Amestec ptr str. mc 14.00 85.00 1,190.00
stabilizate exec. din balast cu 4%
ciment
2 6202806 Apa industriala pentru mc 2,446.10 3.00 7,338.30
lucr.drumuri-terasamente in
cisterne
3 6202818 Apa industriala pentru mc 321.33 3.00 963.99
mortare si betoane de la retea
4 6424612 Aripa B.A. pt.pod. a2 buc 4.00 4,500.00 18,000.00
H = 2,8 M pr.nr.dp-80/d
5 2200393 Balast nespalat de mc 5,318.12 65.00 345,678.07
riu 0-70 mm
6 2200379 Balast sortat spalat de mc 14.34 65.00 931.84
mal 0-70 mm
7 2100900 Beton de ciment mc 10.00 360.00 3,600.00
C25/30
8 2100902 Beton de ciment mc 32.00 391.00 12,512.00
C30/37
9 2100905 Beton de ciment mc 14.00 320.00 4,480.00
C16/20
10 2100900 Beton de ciment mc 43.00 360.00 15,480.00
C25/30
11 2100995 Beton de ciment mc 8.00 391.00 3,128.00
C30/37
12 2100902 Beton de ciment mc 758.00 391.00 296,378.00
C30/37
13 2100903 Beton de ciment C8/10 mc 4.50 294.00 1,323.00
14 2100902 Beton de ciment mc 245.00 391.00 95,795.00
C30/37
15 20030130 Bitum neparafinos kg 12.06 6.00 72.36
pentru drumuri tip D-180/200
16 2600206 Bitum pentru drumuri kg 949.04 6.00 5,694.25
tip D 80/120 stas 754
17 2600036 Bitum pentru materiale kg 25.11 6.00 150.66
si lucrari pentru hidroizolatii tip h
68/75 s 7064
18 6311889 Bratara simpla 1 cirje buc 62.40 30.00 1,872.00
mare
19 6424765 Cadru c2 pentru pod buc 4.00 6,500.00 26,000.00
sos pref.lum = 2 M H = 2,75 M pr
nr dp-80/d
20 2300468 Caramida plina buc 44.00 3.00 132.00
240x115x63 mm
21 2600971 Carton bitumat strat mp 31.36 6.00 188.16
acop nisip ca400
120cmx20m s 138
LISTA cuprinzand consumurile de resurse materiale
0 1 2 3 4 5=3x4 6 7 7
22 21009307 Cheltuieli muncitori lei 1.00 5,000.00 5,000.00
( inclusiv paza )
23 21009308 Cheltuieli SSM lei 1.00 5,000.00 5,000.00
24 21009309 Cheltuieli utilitati lei 1.00 5,000.00 5,000.00
(bransare si consum)
25 6102939 Chit romtix 90 kg 103.36 10.00 1,033.60
ntr 4337-75
26 2100024 Ciment I 32,5 (P 40) kg 438.42 0.80 350.73
saci
27 20030149 Combustibil lichid sau kg 4.00 8.90 35.60
motorina
28 6200999 Combustibil lichid usor kg 23.97 8.90 213.32
tip 3 stas 54
29 21009304 Container muncitor buc 1.00 3,000.00 3,000.00
30 6716156 Covor PVC f.sup.tip A mp 9.36 50.00 468.00
cal1 G = 2,0 laT = 1500 imprim.
s7361
31 5886954 Cuie cu cap conic tip kg 1.07 6.00 6.40
a1 3 x 80 OL 34 s 2111
32 7315789 Decofrol kg 164.85 20.00 3,297.00
33 6109418 Diluant ptr produse de kg 11.73 10.00 117.33
marcare d009-3 ni 1708-61 a9
34 2806616 Distantier pentru buc 135.15 1.00 135.15
pozit.armat.in B.A. din mortar
ciment
35 2917685 Dulap fag lung tivit cls mc 0.06 3,000.00 171.90
C gR = 50mm lun G = 2,50m s
8689
36 2912477 Dulap stejar lung tiv mc 0.12 300.00 36.00
clasa C gR = 50mm lun G =
2,00m s 8689
37 6108804 Email alb ii kg 239.54 20.00 4,790.85
e.109-5 ni 1707-61
38 2600323 Emulsie de bitum kg 10,257.52 6.00 61,545.12
cationica cu rupere rapida
s8877
39 20030133 Filer calcar (praf de kg 42.02 1.00 42.02
piatra) tip I vrac
40 2100880 Filer de calcar tip kg 64.89 1.00 64.89
1,saci, s 539
41 6716974 Folie reflectorizanta mp 1.14 150.00 171.60
42 2908737 Grinda rasin.cu 2 fete mc 1.32 1,500.00 1,983.15
plane groS = 10/12-35/35 L = 4-
6m
43 7101217 Indicator buc 8.32 100.00 832.00
circul.tbl.ol+fol.r. cerc D = 600
mm f63a s1848
44 7101255 Indicator buc 4.16 100.00 416.00
circul.tbl.ol+fol.r. cerc D = 600
mm f66a s1848
45 7101322 Indicator buc 2.08 100.00 208.00
circul.tbl.ol+fol.r. cerc D = 600
mm f70 s1848
46 7101011 Indicator buc 4.16 100.00 416.00
circul.tbl.ol+fol.r. patrat L = 600
mm f36 s1848
LISTA cuprinzand consumurile de resurse materiale
0 1 2 3 4 5=3x4 6 7 7
47 7100055 Indicator buc 25.00 100.00 2,500.00
circul.tbl.ol+fol.r. triunghi L =
700mm f 6 s1848
48 7100081 Indicator buc 2.08 100.00 208.00
circul.tbl.ol+fol.r. triunghi L =
700mm f 8a s1848
49 7100093 Indicator buc 2.08 100.00 208.00
circul.tbl.ol+fol.r. triunghi L =
700mm f 8b s1848
50 7100108 Indicator buc 2.08 100.00 208.00
circul.tbl.ol+fol.r. triunghi L =
700mm f 8c s1848
51 7100213 Indicator buc 2.08 100.00 208.00
circul.tbl.ol+fol.r. triunghi L =
700mm f21 s1848
52 6601301 Inel cauciuc imbin buc 5.56 100.00 555.50
tub.azboc.bet.CL12 b60 872x20
s6907
53 2900888 Lemn rot cons rur coj mc 0.02 1,500.00 26.25
fag l min 1m D sub min18cm
s4342
54 2900943 Lemn rot de stej.D = mc 0.03 1,500.00 48.00
10cm virf l>160
55 2901167 Manele D = 7-11cm L mc 1.88 400.00 751.92
= 2-6m rasinoase s.1040
56 3064291 Material marunt % 8.89
57 8000277 Material marunt % 737.76
58 7329883 Material textil netesut m 10.08 2.00 20.15
filtr sintet netesin lat 1,5m
59 7329912 Microbile sticla kg 80.28 10.00 802.75
semnaliz.orizont albe D = 02-05
mm.
60 20031117 Mixtura asfaltica tona 1,762.00 240.00 422,880.00
BADPC 22.4
61 20031117 Mixtura asfaltica tona 12.00 240.00 2,880.00
BADPC22.4
62 20029927 Mixtura asfaltica tona 608.00 290.00 176,320.00
BAPC16
63 20018326 Mixtura asfaltica tona 7.00 290.00 2,030.00
BAPC16
64 20018326 Mixtura asfaltica MAS tona 466.00 320.00 149,120.00
16
65 20017644 Mortar de ciment mc 0.03 250.00 6.25
marca M-100-Z
66 6200951 Motorina pentru motor kg 531.25 9.00 4,781.25
DIESEL-LD iarna vara s 240
67 2206012 Nisip natural 0-3 mm mc 0.03 80.00 2.00
68 2200575 Nisip sortat spalat de mc 25.26 80.00 2,020.94
riu si lacuri 0,0-3,0 mm
69 2200525 Nisip sortat nespalat de mc 954.36 80.00 76,348.62
rau si lacuri 0,0-7,0 mm
70 2000470 Otel beton BST500 s kg 377.58 7.00 2,643.06
438 D = 8mm
71 2000195 Otel beton profil neted kg 468.93 7.00 3,282.51
OB 37 stas 438 D = 16mm
72 2000092 Otel beton profil neted kg 66.99 7.00 468.93
OB 37 s 438 D = 8mm
LISTA cuprinzand consumurile de resurse materiale
0 1 2 3 4 5=3x4 6 7 7
73 3421097 Otel patrat lam.cald s kg 123.99 7.00 867.94
334 OL 37-1N lT = 30
74 3421358 Otel patrat lam.cald s kg 229.97 7.00 1,609.79
334 OL 37-1N lT = 36
75 2928347 Panou de cofraj tip p mp 4.92 50.00 246.00
fag g 15mm pentru pereti
76 2928335 Panou de cofraj tip p mp 61.02 50.00 3,051.00
fag g 8 mm pentru pereti
77 6304527 Parapet metalic H1 m 24.00 400.00 9,600.00
78 2201361 Piatra bruta sortata kg 23,052.00 0.10 2,305.20
r.sediment <50 kg/buc.
79 2201658 Piatra sparta pentru mc 188.80 150.00 28,320.30
drumuri r.magmatice 15-25
mm.
80 2201672 Piatra sparta pentru mc 2,350.77 150.00 352,615.50
drumuri r.magmatice 40-63
mm.
81 2200082 Pietris ciuruit nespalat mc 0.48 100.00 47.60
de riu 7-30 mm
82 2200290 Pietris ciuruit spalat de mc 0.02 100.00 2.40
mal 7-30 mm
83 20015573 Pietris margaritar sau kg 30.03 0.20 6.01
criblura 7-16
84 5840405 Piulita hexagonala buc 100.00 0.10 10.00
grosolana A M 6 gr. 5 s 922
85 5840766 Piulita hexagonala buc 50.00 0.10 5.00
grosolana B M 8 gr. 5 s 922
86 2005133 Plasa sirma neagra kg 26.49 7.00 185.42
ochi patrat 30,0 x2,0 x1500 S
2543
87 2004268 Plase sudata pentru buc 11.20 250.00 2,800.00
B.A. din OL 37 tip 118G-296 S
438/3-80
88 7336525 Rama cu plasa sirma mp 228.00 100.00 22,800.00
zinc. D = 16mm montat stilp
teava 2 t
89 5882142 Saiba prec.plata pentru kg 0.50 30.00 15.00
met A M 8 OL 34 s 5200
90 5882489 Saiba prec.plata pentru kg 1.00 30.00 30.00
met B M 6 OL 34 s 5200
91 3803269 Sarma moale obisnuita kg 72.21 6.00 433.24
D = 3 mm, OL 32 s 889
92 2903969 Scindura rasin lunga mc 0.46 1,500.00 684.00
tiv cls D gR = 18mm L = 6,00m
s 942
93 6311528 Scoaba otel pentru kg 53.40 8.00 427.21
constructii din lemn, latime= 65-
90mm, l.200-300 mm
94 3803128 Sirma moale obisnuita kg 9.01 8.00 72.08
D = 1,12 OL 32 s 889
95 3803166 Sirma moale obisnuita kg 2.10 8.00 16.80
D = 1,5 OL 32 s 889
96 6301793 Stilp metalic buc 25.00 200.00 5,000.00
confectionat industrial
97 6301822 Stilp metalic pentru fixat kg 750.00 12.00 9,000.00
imprejm inclusiv piese fixare
98 6301690 Stilp pentru placi buc 39.52 200.00 7,904.00
indicatoare dinteava otel D = 50
LISTA cuprinzand consumurile de resurse materiale
0 1 2 3 4 5=3x4 6 7 7
99 5800376 Surub cap hexagonal buc 100.00 1.00 100.00
precis M 6 x 25 gr. 5.8 s4272
100 5817446 Surub cap hexagonal buc 65.60 1.00 65.60
semiprecis M 8x 30 gr. 5.8 s
6220
101 2600361 Suspensie bitum kg 76.00 1.00 76.00
filerizat-subif s 558
102 21009306 TOALETA buc 1.00 800.00 800.00
ECOLOGICA
103 6418998 Tub aduct. premo D = buc 5.50 4,000.00 22,000.00
800 p = 4 L = 5 b600sbp islgc
t2027
104 2303550 TUB CANALIZARE m 175.00 280.00 49,000.00
ECOPAL CL. 4 D. 400X28.5
105 6202507 Vaselina tehnica kg 0.26 50.00 13.00
artificiala tip A s 917
106 6103830 Vopsea intermediara kg 3.24 20.00 64.80
alba v.105-1 ntr 1703-80
107 6103294 Vopsea minium de kg 2.82 20.00 56.40
plumb V 351-3 ntr 90-80
108 6200676 White spirit rafinat tip A kg 3.80 20.00 76.00
stas 44
109 6200690 White spirit rafinat tip B l 57.51 20.00 1,150.20
stas 44
Valoare directa lei 2,305,765.53
Recapitulatie lei 116,671.74
TOTAL lei 2,422,437.27
TOTAL euro 500,555.28

Executant,

S.C. SORAGMIN S.R.L,

Raport generat cu ISDP , www.devize.ro, e-mail: office@intersoft.ro, tel.: 0236 477.007