Pag 1

OBIECTIV: Construire locuinte colective cu P+1-2 nivele

OBIECTUL: Cai de acces auto si pietonale
Beneficiar: ________________________________________
Proiectant: ________________________________________
Executant: ________________________________________

- lei -
F3co - LISTA cu cantitati de lucrari pe categorii de lucrari
30.03.2021

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
Manopera
Transport
Material
Utilaj TOTALUL
(exclusiv
Nr. Capitolul de lucrari U.M. Cantitatea (excl TVA)
(exclusiv TVA)
TVA)
- lei - - lei -
- lei -
0 1 2 3 4 7 5
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
STADIUL FIZIC: Faza I de executie
TSC03G1 Sapatura mecanica cu excavatorul de 100 5.50 312.00 1,716.00
0.40-0.70 mc,cu motor cu ardere mc material: 0.00 0.00
interna si comanda
manopera: 0.00 0.00
hidraulica,in :...pamant cu umiditate
naturala,descarcare in autovehicule utilaj: 312.00 1,716.00
teren catg 3 transport: 0.00 0.00
TSA01C1 Sapatura manuala de pamant in spatii mc 20.00 26.00 519.97
inchise la deblee,in canale deschise,in material: 0.00 0.00
gropi de imprumut la indepartarea
manopera: 26.00 519.97
stratului vegetal de 10-30 cm grosime
etc....in spatii intinse in pamant cu utilaj: 0.00 0.00
umiditate natuala aruncarea in depozit transport: 0.00 0.00
sau vehicul la H<0.6 m teren tare
TRI1AA02B Incarcarea materialelor, grupa...a- tona 36.00 10.76 387.29
1 grele,in bulgari,prin aruncare teren- material: 0.00 0.00
vagon categ.1
manopera: 10.76 387.29
utilaj: 0.00 0.00
transport: 0.00 0.00
TRA01A01P Transportul rutier al...pamantului sau tona 306.00 1.00 306.05
molozului cu autobasculanta dist.= 1 material: 0.00 0.00
km
manopera: 0.00 0.05
utilaj: 0.00 0.00
transport: 1.00 306.00
TRA01A05P Transportul rutier al...pamantului sau tona 720.00 5.00 3,600.13
molozului cu autobasculanta dist.= 5 material: 0.00 0.00
km
manopera: 0.00 0.13
utilaj: 0.00 0.00
transport: 5.00 3,600.00
TSD02A1 Imprastierea pamantului afanat 100 4.80 98.10 470.88
provenit din teren categoria 1 sau mc material: 0.00 0.00
2,executata cu buldozer pe tractor cu
manopera: 0.00 0.00
senile de 65-80 CP,in straturi cu
grosimea de:...15-20 cm utilaj: 98.10 470.88
transport: 0.00 0.00
TSE06A1 Pregatirea platformei de pamant in 100 19.00 242.91 4,615.25
vederea asternerii unui strat izolator mp material: 3.00 57.00
sau de reparatie din nisip sau balast,
manopera: 161.91 3,076.25
prin nivelarea manuala si compactarea
cu rulou compresor static utilaj: 78.00 1,482.00
autopropulsat, de 10-12 t, in:...pamant transport: 0.00 0.00
necoeziv
 Pag 2
STADIUL FIZIC: Faza I de executie
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
STADIUL FIZIC: Faza I de executie
TSD07C1 Compactarea mecanica a umpluturilor 100 3.80 709.45 2,695.89
cu rulou compresor static autopropulsat mc material: 0.00 0.00
de 10-12 t,in straturi succesive de 15-
manopera: 90.91 345.44
20 cm grosime dupa
compactare,exclusiv udarea fiecarui utilaj: 618.54 2,350.45
strat in parte,umpluturile executandu-se transport: 0.00 0.00
cu:...pamant necoeziv grad.
compactare 97-98%
DA19A1 Strat anticontaminator din material textil mp 1,900.00 10.77 20,454.94
netesut filtrant asternut pe ampriza sau material: 10.19 19,364.80
platforma drumului
manopera: 0.57 1,090.14
utilaj: 0.00 0.00
transport: 0.00 0.00
DA06B1 Strat de agregate naturale cilindrate mc 400.00 56.69 22,676.04
(balast), avand functia de rezidenta material: 33.47 13,388.40
filtranta, izolatoare, antigeliva si
manopera: 6.63 2,653.64
anticapilara, cu asternere mecanica;
utilaj: 16.59 6,634.00
transport: 0.00 0.00
TRA01A30 Transportul rutier tona 891.50 30.00 26,745.00
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: 30.00 26,745.00
DA12B1 Strat de fundatie sau reprofilare din mc 190.00 104.48 19,850.82
piatra sparta pentru drumuri, cu material: 71.55 13,594.50
asternere mecanica executate cu
manopera: 10.76 2,044.02
impanare fara innoroire;
utilaj: 22.17 4,212.30
transport: 0.00 0.00
TRA01A50 Transportul rutier tona 405.30 50.00 20,265.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 50.00 20,265.00
procent material manopera utilaj transport total
Cheltuieli directe: 46,404.70 10,116.94 16,865.63 50,916.00 124,303.27
Recapitulatia: Clona Recap-3+5
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 227.63 0.00 0.00 227.63
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 46,404.70 10,344.57 16,865.63 50,916.00 124,530.90
directe:
Cheltuieli indirecte 3.0000 % 1,392.14 310.34 505.97 1,527.48 3,735.93
Total inclusiv Cheltuieli 47,796.84 10,654.90 17,371.60 52,443.48 128,266.83
indirecte:
Profit 5.0000 % 2,389.84 532.75 868.58 2,622.17 6,413.34
Total inclusiv Beneficiu: 50,186.68 11,187.65 18,240.18 55,065.65 134,680.17
TOTAL GENERAL (fara TVA): 134,680.17
TVA: 19.00% 25,589.23
TOTAL GENERAL: 160,269.40
STADIUL FIZIC: Faza II executie
 Pag 3
STADIUL FIZIC: Faza II executie
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
STADIUL FIZIC: Faza II executie
DA12B1 Strat de fundatie sau reprofilare din mc 250.00 104.48 26,119.50
piatra sparta pentru drumuri, cu material: 71.55 17,887.50
asternere mecanica executate cu
manopera: 10.76 2,689.50
impanare fara innoroire;
utilaj: 22.17 5,542.50
transport: 0.00 0.00
TRA01A30 Transportul rutier tona 533.30 30.00 15,999.00
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: 30.00 15,999.00
DE10A1[2] Montare borduri prefabricate mari m 260.00 52.72 13,706.41
material: 42.21 10,974.60
manopera: 10.51 2,731.81
utilaj: 0.00 0.00
transport: 0.00 0.00
.L 2100945 Beton C8/10 mc 11.70 250.00 2,925.00
DE11A1[2] Montare borduri prefabricate mici m 91.00 26.24 2,388.18
material: 20.81 1,893.80
manopera: 5.43 494.38
utilaj: 0.00 0.00
transport: 0.00 0.00
.L 2100945 Beton C8/10 mc 1.82 250.00 455.00
DE10A1[4] Montare elemente rigola scafa Tip 2 m 140.00 24.58 3,440.78
material: 14.07 1,969.80
manopera: 10.51 1,470.98
utilaj: 0.00 0.00
transport: 0.00 0.00
.L 2100957 Beton C12/15 mc 11.20 240.00 2,688.00
DB01B1 Curatirea mecanica in vederea aplicarii mp 1,004.00 0.10 97.39
imbracamintilor sau tratamentelor material: 0.02 15.06
bituminoase a straturilor suport
manopera: 0.00 0.00
alcatuite din : macadam sau pavaj de
piatra, nebitumat, executata cu perie utilaj: 0.08 82.33
mecanica; transport: 0.00 0.00
DB12B1 Strat de legatura (binder) de criblura tona 155.00 22.45 3,479.18
executata la cald cu asternere material: 0.58 89.13
mecanica
manopera: 7.35 1,139.45
utilaj: 14.52 2,250.60
transport: 0.00 0.00
.L 20018327 Mixtura asfaltica tip BAD22.4 tona 155.00 290.00 44,950.00
DB02D1 Amorsarea suprafetelor straturilor de 100 10.00 222.24 2,222.35
baza sau a imbracamintilor existente in mp material: 182.14 1,821.35
vvederea aplicarii unui strat de uzura
manopera: 35.86 358.60
din mixtura asfaltica, executata cu:
emulsie cationica cu rupere rapida utilaj: 4.24 42.40
transport: 0.00 0.00
DB19E1 Imbracaminte de beton asfaltic cu mp 1,004.00 2.74 2,747.31
agregat mare, executata la cald, in material: 0.06 55.22
grosime de : 4 cm cu asternere
manopera: 0.93 936.09
mecanica
utilaj: 1.75 1,756.00
transport: 0.00 0.00
.L 20018326 Mixtura asfaltica BA16 tona 95.00 300.00 28,500.00
 Pag 4
STADIUL FIZIC: Faza II executie
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
STADIUL FIZIC: Faza II executie
TRA01A10 Transportul rutier tona 250.00 10.00 2,500.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 10 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 10.00 2,500.00
DA11B1 Strat de fundatie sau reprofilare din mc 15.00 119.10 1,786.57
piatra sparta pentru drumuri, cu material: 71.55 1,073.25
asternere manuala executate cu
manopera: 29.58 443.77
impanare fara innoroire;
utilaj: 17.97 269.55
transport: 0.00 0.00
TRA01A50 Transportul rutier tona 40.00 50.00 2,000.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 50.00 2,000.00
DA10A1 Strat rutier din materiale mc 12.20 48.22 588.27
granulare,stabilizate cu ciment sau var material: 5.61 68.44
si zgura granulata prin metoda
manopera: 25.82 314.99
amestecarii in statii fixe,executata cu
asternere manuala; utilaj: 16.79 204.84
transport: 0.00 0.00
.L 20010380 Amestec ptr str. stabilizate exec. din mc 12.30 200.00 2,460.00
balast cu 6% ciment
TRA01A10 Transportul rutier tona 27.00 10.00 270.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 10 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 10.00 270.00
DD02A1[1] Pavaj executat cu pavele normale mp 577.00 15.80 9,114.06
calitatea 1 pe un substrat de nisip material: 3.53 2,037.39
manopera: 12.01 6,931.56
utilaj: 0.25 145.12
transport: 0.00 0.00
2205227 Pavele vibropresate 6cm mp 500.00 40.00 20,000.00
material: 40.00 20,000.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
TRA01A30 Transportul rutier tona 56.00 30.00 1,680.00
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: 30.00 1,680.00
2205228 Pavele vibropresate top grilaj mp 106.00 40.00 4,240.00
material: 40.00 4,240.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 5
STADIUL FIZIC: Faza II executie
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
STADIUL FIZIC: Faza II executie
TRA01A30 Transportul rutier tona 12.40 30.00 372.00
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: 30.00 372.00
procent material manopera utilaj transport total
Cheltuieli directe: 144,103.53 17,511.14 10,293.33 22,821.00 194,729.00
Recapitulatia: Clona Recap-3+5
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 394.00 0.00 0.00 394.00
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 144,103.54 17,905.14 10,293.33 22,821.00 195,123.00
directe:
Cheltuieli indirecte 3.0000 % 4,323.11 537.15 308.80 684.63 5,853.69
Total inclusiv Cheltuieli 148,426.64 18,442.29 10,602.13 23,505.63 200,976.69
indirecte:
Profit 5.0000 % 7,421.33 922.11 530.11 1,175.28 10,048.83
Total inclusiv Beneficiu: 155,847.97 19,364.41 11,132.23 24,680.91 211,025.52
TOTAL GENERAL (fara TVA): 211,025.52
TVA: 19.00% 40,094.85
TOTAL GENERAL: 251,120.37
STADIUL FIZIC: Faza III executie
DC04B1 Taierea cu masina cu discuri m 96.00 47.11 4,522.70
diamantate a rosturilor de contractie si material: 3.62 347.52
dilatatie in betonul de uzura la :
manopera: 5.27 506.06
drumuri;
utilaj: 38.22 3,669.12
transport: 0.00 0.00
DE10A1 Montare borduri prefabricate mari m 96.00 52.72 5,060.83
material: 42.21 4,052.16
manopera: 10.51 1,008.67
utilaj: 0.00 0.00
transport: 0.00 0.00
.L 2100945 Beton C8/10 mc 4.32 250.00 1,080.00
DE11A1 Montare borduri prefabricate mici m 96.00 26.24 2,519.40
material: 20.81 1,997.86
manopera: 5.43 521.55
utilaj: 0.00 0.00
transport: 0.00 0.00
.L 2100945 Beton C8/10 mc 1.92 250.00 480.00
DB01B1 Curatirea mecanica in vederea aplicarii mp 10.00 0.10 0.97
imbracamintilor sau tratamentelor material: 0.02 0.15
bituminoase a straturilor suport
manopera: 0.00 0.00
alcatuite din : macadam sau pavaj de
piatra, nebitumat, executata cu perie utilaj: 0.08 0.82
mecanica; transport: 0.00 0.00
DB02D1 Amorsarea suprafetelor straturilor de 100 0.10 222.24 22.22
baza sau a imbracamintilor existente in mp material: 182.14 18.21
vvederea aplicarii unui strat de uzura
manopera: 35.86 3.59
din mixtura asfaltica, executata cu:
emulsie cationica cu rupere rapida utilaj: 4.24 0.42
transport: 0.00 0.00
 Pag 6
STADIUL FIZIC: Faza III executie
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
STADIUL FIZIC: Faza III executie
DB12A1 Strat de legatura (binder) de criblura tona 2.50 27.53 68.82
executata la cald cu asternere manuala material: 0.58 1.44
manopera: 18.83 47.07
utilaj: 8.13 20.31
transport: 0.00 0.00
.L 20018326 Mixtura asfaltica BA16 tona 2.50 300.00 750.00
TRA01A10 Transportul rutier tona 2.50 10.00 25.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 10 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 10.00 25.00
DA11B1 Strat de fundatie sau reprofilare din mc 20.00 119.10 2,382.09
piatra sparta pentru drumuri, cu material: 71.55 1,431.00
asternere manuala executate cu
manopera: 29.58 591.69
impanare fara innoroire;
utilaj: 17.97 359.40
transport: 0.00 0.00
TRA01A50 Transportul rutier tona 42.70 50.00 2,135.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 50 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 50.00 2,135.00
DA10A1 Strat rutier din materiale mc 15.50 48.22 747.40
granulare,stabilizate cu ciment sau var material: 5.61 86.96
si zgura granulata prin metoda
manopera: 25.82 400.20
amestecarii in statii fixe,executata cu
asternere manuala; utilaj: 16.79 260.25
transport: 0.00 0.00
.L 20010380 Amestec ptr str. stabilizate exec. din mc 15.60 200.00 3,120.00
balast cu 6% ciment
TRA01A10 Transportul rutier tona 34.30 10.00 343.00
al...materialelor,semifabricatelor cu material: 0.00 0.00
autobasculanta pe dist.= 10 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 10.00 343.00
DD02A1[1] Pavaj executat cu pavele normale mp 129.00 15.80 2,037.63
calitatea 1 pe un substrat de nisip material: 3.53 455.50
manopera: 12.01 1,549.69
utilaj: 0.25 32.44
transport: 0.00 0.00
2205227 Pavele vibropresate 6cm mp 135.00 40.00 5,400.00
material: 40.00 5,400.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
TRA01A30 Transportul rutier tona 15.20 30.00 456.00
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: 30.00 456.00
procent material manopera utilaj transport total
Cheltuieli directe: 19,220.79 4,628.50 4,342.77 2,959.00 31,151.06
 Pag 7
STADIUL FIZIC: Faza III executie
0 1 2 3 4 5
7
6 = 3 x 4d5
8 4b
4c = 3 x 4
4e
STADIUL FIZIC: Faza III executie
Recapitulatia: Clona Recap-3+5
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 104.14 0.00 0.00 104.14
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 19,220.79 4,732.65 4,342.77 2,959.00 31,255.20
directe:
Cheltuieli indirecte 3.0000 % 576.62 141.98 130.28 88.77 937.66
Total inclusiv Cheltuieli 19,797.41 4,874.62 4,473.05 3,047.77 32,192.86
indirecte:
Profit 5.0000 % 989.87 243.73 223.65 152.39 1,609.64
Total inclusiv Beneficiu: 20,787.29 5,118.36 4,696.70 3,200.16 33,802.50
TOTAL GENERAL (fara TVA): 33,802.50
TVA: 19.00% 6,422.48
TOTAL GENERAL: 40,224.98

TOTAL Cheltuieli directe: 209,729.03 32,256.58 31,501.72 76,696.00 350,183.33

TOTAL Recapitulatie: 17,092.92 3,413.83 2,567.39 6,250.72 29,324.86
TOTAL GENERAL (fara TVA): 226,821.94 35,670.41 34,069.12 82,946.72 379,508.19
TVA: 19.00% 72,106.56
TOTAL GENERAL: 451,614.75
Ofertant,

Reprezentant legal,

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