Pag 1

OBIECTIV: IDSA
OBIECTUL: Inlocuire cablu electric ingropat
STADIUL FIZIC: Inlocuire cablu electric ingropat
Beneficiar: ________________________________________
Proiectant: ________________________________________ Proiect: __________________ nr: ___
Executant: ________________________________________ Plansa: __________________ nr: ___
Faza: __________________

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 TSA16C2 Sapatura manuala de pamant, in spatii mc 55.00 85.50 4,702.50
limitate, in transee de pana la 4 m material: 0.00 0.00
adancime, pentru cabluri electrice de manopera: 85.50 4,702.50
inalta tensiune in pamant cu umiditate utilaj: 0.00 0.00
naturala fara sprijiniri latime < 1m transport: 0.00 0.00
adancime < 1,5m teren tare cu obstacol
2 TRB04A2 Transportul materialelor cu tona 99.00 125.00 12,375.00
lopata(max.3m oriz sau 2m vert) material: 0.00 0.00
materiale cu aderenta...2 lopatare manopera: 125.00 12,375.00
utilaj: 0.00 0.00
transport: 0.00 0.00
3 W2H04A1 Strat nisip asezat in sant mc 16.80 109.00 1,831.19
pentru...protejarea cablurilor la lucr in material: 84.00 1,411.19
prof netipizat manopera: 25.00 420.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 TSD01D1 Imprastierea cu lopata a pamant. mc 38.20 27.50 1,050.50
afinat,strat uniform 10-30cm. gros cu material: 0.00 0.00
sfarim. bulg. teren...teren foarte tare manopera: 27.50 1,050.50
utilaj: 0.00 0.00
transport: 0.00 0.00
5 TSD04A1 Compactarea cu maiul de mana a mc 55.00 30.00 1,650.00
umpluturilor executate in sapaturi material: 0.00 0.00
orizontale sau inclinate la 1/4,inclusiv manopera: 30.00 1,650.00
udarea fiecarui strat de pamant in utilaj: 0.00 0.00
parte,avand :...10 cm grosime pamant transport: 0.00 0.00
necoeziv
6 TRB01C12 Transportul...materialelor cu roaba pe tona 20.00 37.50 750.00
pneuri inc aruncare desc rasturnare material: 0.00 0.00
grup1-3 distanta 20m manopera: 37.50 750.00
utilaj: 0.00 0.00
transport: 0.00 0.00
7 TRA01A30P Transportul rutier al...pamantului sau tona 30.24 16.85 509.55
molozului cu autobasculanta dist.=30 material: 0.00 0.00
km manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 16.85 509.54
 Pag 2
STADIUL FIZIC: Inlocuire cablu electric ingropat
0 1 2 3 4 5=3x4
8 W2G01B27 Montare ...cablu u1kv gr 2,301-2,600 m 210.00 22.50 4,725.00
kg/m cu. sau al sant pat nisip cu obstac material: 0.00 0.00
cu tract manuala manopera: 22.50 4,725.00
utilaj: 0.00 0.00
transport: 0.00 0.00
8.L 4800123 Cablu energie cyABy 0,6/ 1 KV 3x120 m 214.20 222.00 47,551.93
+ 70 M s.4481
9 W2H06A1 Inlocuire si montare tub de protectie m 210.00 10.00 2,100.00
material: 0.00 0.00
manopera: 10.00 2,100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9.L 3254389 Tub riflat 110 m 212.10 14.00 2,969.40
10 W2H06B1 Procurare si montare banda avertizare m 210.00 4.53 950.25
material: 2.20 462.00
manopera: 2.33 488.25
utilaj: 0.00 0.00
transport: 0.00 0.00
11 EF10C1 Legatura electrica (conexiune), între sirul buc 2.00 1,325.00 2,650.00
de cleme si aparate sau între aparate, în material: 75.00 150.00
tablouri, panouri, pupitre, cu conducta tip manopera: 1,250.00 2,500.00
cu sectiunea pîna la 6 mmp, având utilaj: 0.00 0.00
lungimea de...1,51-3 m transport: 0.00 0.00
12 W2J02A1 Verificarari si incerc ret elc subt. cu buc 1.00 410.75 410.75
cablu...nou material: 0.00 0.00
manopera: 40.75 40.75
utilaj: 370.00 370.00
transport: 0.00 0.00
13 RpDB14A% Taierea cu masina de taiat cu disc ml 23.00 137.50 3,162.50
diamantat a asfalturilor si betoanelor material: 0.00 0.00
...drumuri ,alei ,trotuare manopera: 12.50 287.50
utilaj: 125.00 2,875.00
transport: 0.00 0.00
14 CA02XG Beton turnat in platforme turnare mc 1.20 650.00 780.00
bet.simplu clasa 20 (B250) material: 450.00 540.00
manopera: 50.00 60.00
utilaj: 150.00 180.00
transport: 0.00 0.00
15 DB08XA Strat de bitum executat la cald cu mc 1.20 3,875.00 4,650.00
asternere mecanica material: 3,600.00 4,320.00
manopera: 25.00 30.00
utilaj: 250.00 300.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 57,404.52 31,179.50 3,725.00 509.54 92,818.57
 Pag 3
STADIUL FIZIC: Inlocuire cablu electric ingropat
0 1 2 3 4 5=3x4
Recapitulatia: Recapitulatie 2018
Contributie 2,2500 % 0.00 701.54 0.00 0.00 701.54
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli Directe: 57,404.52 31,881.04 3,725.00 509.54 93,520.11
Cheltuieli indirecte 10,0000 % 5,740.45 3,188.10 372.50 50.95 9,352.01
Total Inclusiv Cheltuieli indirecte: 63,144.97 35,069.15 4,097.50 560.50 102,872.12
Profit 10,0000 % 6,314.50 3,506.91 409.75 56.05 10,287.21
Total Inclusiv Profit: 69,459.47 38,576.06 4,507.25 616.55 113,159.33
TOTAL GENERAL (fara TVA): 113,159.33
TVA: 19.00 % 21,500.27

TOTAL GENERAL: 134,659.60

Executant,

Director General,

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