Pag 1

OBIECTIV: LOT 1 - 28 04 2021 LUCRARI DE REPARATII

GENERALE SI DE RENOVARE
OBIECTUL: LOT 1 - INSTALATII ALIMENTARE CU APA
STADIUL FIZIC: INSTALATII EXTERIOARE DE ALIMENTARE
CU APA
Beneficiar: ________________________________________
Proiectant: ________________________________________
Executant: ________________________________________

F3 - LISTA cuprinzand cantitatile de lucrari

- lei -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar TOTALUL

Nr. Capitolul de lucrari U.M. Cantitatea (exclusiv TVA) (exclusiv TVA)
-lei- -lei-
0 1 2 3 4 5=3x4
1 TSC02A1 Sapatura cu excavat pe pneuri 0,21 - 100 1.12 3,162.00 3,541.44
0,39 mc pamant umidit. natur. desc. mc material: 0.00 0.00
dep. ter. cat 1 manopera: 0.00 0.00
utilaj: 3,162.00 3,541.44
transport: 0.00 0.00
2 TSA02E1 Sapatura manuala de pamant in spatii mc 48.00 75.00 3,600.00
limitate, avand sub 1,00 m sau peste material: 0.00 0.00
1,00 m latime, executata fara sprijini, cu manopera: 75.00 3,600.00
taluz vertical, la fundatii, canale, utilaj: 0.00 0.00
subsoluri, drenuri, trepte de infratire etc. transport: 0.00 0.00
in pamant coeziv mijlociu sau foarte
coeziv adancime <1,5 m teren mijlociu
3 CQ16C% Foraj rotativ cu circ.directa m 200.00 227.86 45,571.20
pt.consolid,etansarid material: 26.26 5,251.20
90...130mm,netubat teren categoria iii manopera: 120.00 24,000.00
utilaj: 81.60 16,320.00
transport: 0.00 0.00
4 CQ16D% Foraj rotativ cu circ.directa m 215.00 290.52 62,462.40
pt.consolid,etansarid material: 36.12 7,766.40
130...180mm,netubat teren categoria iii manopera: 120.00 25,800.00
utilaj: 134.40 28,896.00
transport: 0.00 0.00
5 ACE08A1 Umplutura in...sant. la cond. de alim. cu mc 24.00 176.88 4,245.00
apa si canalizare cu: nisip material: 76.88 1,845.00
manopera: 100.00 2,400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 TSC26A1 Dislocarea mecanica a pamantului din 100 1.60 858.00 1,372.80
depozit nou,necompactat si impingerea mc material: 0.00 0.00
lui pana la 5 m...cu buldozer pe tractor manopera: 0.00 0.00
de 65-80 CP teren catg. 1 sau 2 utilaj: 858.00 1,372.80
transport: 0.00 0.00
7 TSD01B1 Imprastierea cu lopata a pamant. mc 136.00 125.00 17,000.00
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...teren mijlociu manopera: 125.00 17,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 2
STADIUL FIZIC: INSTALATII EXTERIOARE DE ALIMENTARE CU APA
0 1 2 3 4 5=3x4
8 TSD04D1 Compactarea cu maiul de mana a mc 136.00 50.02 6,802.99
umpluturilor executate in sapaturi material: 0.02 2.99
orizontale sau inclinate la 1/4,inclusiv manopera: 50.00 6,800.00
udarea fiecarui strat de pamant in utilaj: 0.00 0.00
parte,avand :...20 cm grosime pamant transport: 0.00 0.00
coeziv
9 TRA05A10 Transport rutier materiale,semifabricate tona 22.50 80.00 1,800.00
cu...autovehic.speciale(cisterna,beton.et material: 0.00 0.00
c)pe dist.de 10 manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 80.00 1,800.00
10 TRA01A30 Transportul rutier tona 24.00 80.00 1,920.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 30 km. manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 80.00 1,920.00
11 TRA01A10P Transportul rutier al...pamantului sau tona 40.80 80.00 3,264.01
molozului cu autobasculanta dist.=10 material: 0.00 0.00
km manopera: 0.00 0.01
utilaj: 0.00 0.00
transport: 80.00 3,264.00
12 00601C01 Pregatirea pentru imbinare tuburi din m 200.00 43.46 8,692.00
PEHD cu D= 125 mm in bare cu L=12 material: 23.46 4,692.00
m si pozitionarea in pamant dupa manopera: 20.00 4,000.00
imbinare utilaj: 0.00 0.00
transport: 0.00 0.00
13 00601C01 Pregatirea pentru imbinare tuburi din m 215.00 54.87 11,797.90
PEHD cu D=160 mm in bare cu L=12 m material: 34.87 7,497.90
si pozitionarea in pamant dupa imbinare manopera: 20.00 4,300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14 00602D06 Sudura cap la cap tuburi din PEHD buc 33.00 140.00 4,620.00
PE100 Pn 10...D = 125 mm material: 0.00 0.00
manopera: 50.00 1,650.00
utilaj: 90.00 2,970.00
transport: 0.00 0.00
15 00602D06 Sudura cap la cap tuburi din PEHD PE buc 36.00 137.00 4,932.00
80 Pn 10...D = 125 mm material: 0.00 0.00
manopera: 50.00 1,800.00
utilaj: 87.00 3,132.00
transport: 0.00 0.00
16 ACE09D1 Montarea armaturilor cu actionare buc 3.00 1,000.00 3,000.00
manuala sau mecanica (robinet vane material: 700.00 2,100.00
ventile clap. compens. etc. )dn:...100 manopera: 300.00 900.00
utilaj: 0.00 0.00
transport: 0.00 0.00
17 ACE09E1 Montarea armaturilor cu actionare buc 1.00 1,050.00 1,050.00
manuala sau mecanica (robinet vane material: 750.00 750.00
ventile clap. compens. etc. )dn:...125 manopera: 300.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 3
STADIUL FIZIC: INSTALATII EXTERIOARE DE ALIMENTARE CU APA
0 1 2 3 4 5=3x4
18 ACE09E1 Montarea armaturilor cu actionare buc 3.00 1,050.00 3,150.00
manuala sau mecanica (robinet vane material: 750.00 2,250.00
ventile clap. compens. etc. )dn:...125 manopera: 300.00 900.00
utilaj: 0.00 0.00
transport: 0.00 0.00
19 ACB05C2 Imbinare cu flanse piese...leg. flanse buc 6.00 324.13 1,944.75
armaturi si contoare cu dn 100 mm si pn material: 24.13 144.75
10 -25 at. manopera: 300.00 1,800.00
utilaj: 0.00 0.00
transport: 0.00 0.00
20 ACB05D1 Imbinare cu flanse piese...leg. flanse buc 2.00 325.14 650.27
armaturi si contoare cu dn 125 mm si pn material: 25.14 50.27
2,5-25 at. manopera: 300.00 600.00
utilaj: 0.00 0.00
transport: 0.00 0.00
21 ACB05E1 Imbinare cu flanse piese...leg. flanse buc 6.00 325.14 1,950.81
armaturi si contoare cu dn 150 mm si pn material: 25.14 150.81
2,5-25 at. manopera: 300.00 1,800.00
utilaj: 0.00 0.00
transport: 0.00 0.00
22 ACE04A1 Garnitura manevra cu tija 20 mm pentru buc 4.00 685.68 2,742.70
vane montate: in...pamant material: 585.68 2,342.70
manopera: 100.00 400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
23 ACE01A1 Hidrant subteran de incendiu avand buc 4.00 2,823.78 11,295.11
d:...80 mm material: 2,073.78 8,295.11
manopera: 750.00 3,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
24 DC02XA Taierea cu masina cu discuri diamantate m 56.00 135.76 7,602.54
a rosturilor la material: 9.28 519.66
imbracam.bet.cim.,colmatarea cu mastic manopera: 50.00 2,800.00
bit. utilaj: 76.48 4,282.88
transport: 0.00 0.00
25 RCSB28E% Demolarea betoanelor vechi, mc 8.00 303.00 2,424.04
manual,placi prefabricate peste 15cm material: 0.00 0.04
gros. manopera: 300.00 2,400.00
utilaj: 3.00 24.00
transport: 0.00 0.00
26 DA14A1 Fundatie din beton de ciment la strazi mc 8.00 693.24 5,545.93
alei si platforme carosabile material: 363.57 2,908.53
manopera: 312.50 2,500.00
utilaj: 17.18 137.40
transport: 0.00 0.00
27 DB14A1 Strat de baza din mixturi asfaltice tona 11.00 1,465.85 16,124.32
executat la cald cu asternere manuala; material: 702.85 7,731.32
manopera: 750.00 8,250.00
utilaj: 13.00 143.00
transport: 0.00 0.00
 Pag 4
STADIUL FIZIC: INSTALATII EXTERIOARE DE ALIMENTARE CU APA
0 1 2 3 4 5=3x4
28 ACE07D1 Spalarea si desinfectarea conductelor de 100 2.00 752.71 1,505.41
alimentare cu apa avand dn...125 m material: 2.71 5.41
manopera: 750.00 1,500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 ACE07E1 Spalarea si desinfectarea conductelor de 100 2.15 753.88 1,620.83
alimentare cu apa avand dn...160 m material: 3.88 8.33
manopera: 750.00 1,612.50
utilaj: 0.00 0.00
transport: 0.00 0.00
30 ACE16A1 Montarea parapetelor si podetelor m 120.00 75.00 9,000.00
metalice de inventar la santuri material: 0.00 0.00
pentru...conducte manopera: 75.00 9,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 54,312.42 129,112.51 60,819.52 6,984.00 251,228.45
Recapitulatia: Recapitulatie 2018
Camera de munca 2,2500 % 0.00 2,905.03 0.00 0.00 2,905.03
Total Inclusiv Cheltuieli Directe: 54,312.42 132,017.54 60,819.52 6,984.00 254,133.49
Cheltuieli indirecte 10,0000 % 5,431.24 13,201.75 6,081.95 698.40 25,413.35
Total Inclusiv Cheltuieli indirecte: 59,743.67 145,219.30 66,901.47 7,682.40 279,546.83
Profit 10,0000 % 5,974.37 14,521.93 6,690.15 768.24 27,954.68
Total Inclusiv Profit: 65,718.03 159,741.23 73,591.62 8,450.64 307,501.52
TOTAL GENERAL (fara TVA): 307,501.52
TVA: 19.00 % 58,425.29

TOTAL GENERAL: 365,926.81

Executant,

Director General,

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