Pag 1

OBIECTIV: DEZAFECTARE SI INLOCUIRE TEVI SI ARMATURI

PUNCT TERMIC PIATRA NEAMT
Beneficiar: UM 01407 PIATRA NEAMT
Proiectant: ________________________________________
Executant: ________________________________________

F3cp - LISTA cu cantitati de lucrari pe categorii 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 NLPD1 DEZAFECTARE LEGATURI TEVI SI buc 1.00 4,031.50 4,031.50
ARMATURI PUNCT TERMIC material: 181.50 181.50
manopera: 2,600.00 2,600.00
utilaj: 1,250.00 1,250.00
transport: 0.00 0.00
1.1 RI1061ZA3313A Taierea conductelor din otel de joasa si buc 20.00 40.00 800.00
medie presiune cu flacara oxiacetilenica pe material: 0.00 0.00
platforma la sol cu diametrul exterior al
manopera: 40.00 800.00
conductei 251-300 mm...si grosimea
peretelui 3-6 mm utilaj: 0.00 0.00
transport: 0.00 0.00
1.2 GE07E2% Montarea sau demontare armaturilor buc 20.00 20.00 400.00
in...statie (robinet cu sertar, supapa de material: 0.00 0.00
siguranta mecanica si orificiu de masurare
manopera: 20.00 400.00
diferentiala) dn= 200 mm - demontare
utilaj: 0.00 0.00
transport: 0.00 0.00
1.3 CB16XA Schela pentru lucrari interioare de finisaje in mp 25.00 47.26 1,181.50
incaperi pina la 5 m inaltime material: 7.26 181.50
manopera: 40.00 1,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.4 CMj21A01A1 Transporturi de santier cu mijloace tona 5.00 80.00 400.00
manuale...Transp. [Link]. cu roaba pneuri mai material: 0.00 0.00
mici de 10 m asezare- asezare grupa 1—3
manopera: 80.00 400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
1.5 AUT1101 Ora pr automacara cu brat cu zabrele 4,5-5,8 ora 5.00 250.00 1,250.00
tf 1 schimb material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 250.00 1,250.00
transport: 0.00 0.00
2 RPIXA08A Lucrari de intretinere la cazane, hidrofoare si buc 1.00 3,584.69 3,584.69
instalatiilor conexe: - ...revizuire reparatie material: 3,120.29 3,120.29
remontare elemente cazan incalzire centrala
manopera: 464.40 464.40
Curatare spalare funingine namol,inlocuire
utilaj: 0.00 0.00
transport: 0.00 0.00
3 RPIXA15B Lucrari diverse la cazane, boilere si instalatii buc 2.00 4,541.69 9,083.38
conexe:...demontare schimbator caldura material: 3,201.69 6,403.38
separator namol separator impuritati,
manopera: 1,020.00 2,040.00
remediere / inlocuire schimbator caldura etc.
utilaj: 320.00 640.00
transport: 0.00 0.00
4 CMj26O23G1 Confectionarea si asamblarea...confectionat buc 2.00 1,900.00 3,800.00
distribuitor colector pt. apa calda material: 1,500.00 3,000.00
manopera: 400.00 800.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 2
STADIUL FIZIC: INSTALATII
0 1 2 3 4 5=3x4
5 RPIXA02A Lucrari de intretinere la cazane, hidrofoare si buc 2.00 13,770.40 27,540.80
instalatiilor conexe: - ...inlocuit recipient material: 12,950.00 25,900.00
boilerc apacitate sub 2500 lracordat instal
manopera: 800.40 1,600.80
exclusiv console sustinere
utilaj: 20.00 40.00
transport: 0.00 0.00
6 IC05H1 Teava otel Instalatie sud. Long. Ng. neteda m 65.00 40.50 2,632.79
incalz. Centr constructii ind. Sudura in material: 0.50 32.79
coloane...d=3 toli
manopera: 40.00 2,600.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6.L 3304897 Teava pentru [Link] nefil.m - 80(3 m 65.98 65.00 4,288.38
) OL 32 1 s 7656
7 IZH01A Izolarea cu bete de postav a tevilor cu m 65.00 10.42 677.30
diametrul de...pana la 1 tol, inclusiv material: 0.00 0.00
manopera: 10.42 677.30
utilaj: 0.00 0.00
transport: 0.00 0.00
8 RPIC73D1 Sudare cu flacara oxiacetil. teava otel sudata buc 10.00 40.26 402.57
pentru instalatii exec. In poz. Normala de material: 0.26 2.57
lucru...2
manopera: 40.00 400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
9 2304323 COT FORJAT 2" buc 4.00 55.00 220.00
material: 55.00 220.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
10 2605879 Termoizolatie speciala (mansoane) pentru m 65.00 22.00 1,430.00
teava, D = 20 x 80mm material: 22.00 1,430.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
11 IC34G1 Fitinguri din fonta maleabila pentru imbin. buc 10.00 21.18 211.79
insurub. tevi. otel piesele fiind cu...2 insurub. material: 1.18 11.79
pentru d=2 toli
manopera: 20.00 200.00
utilaj: 0.00 0.00
transport: 0.00 0.00
12 3330847 Niplu alama DN 50 2 buc 10.00 7.00 70.00
material: 7.00 70.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13 CN13C1 Vopsitorii la instalatii cu vopsea de ulei, pe mp 4.00 41.70 166.81
conducte având diametrul exterior peste 34 material: 1.70 6.81
mm;
manopera: 40.00 160.00
utilaj: 0.00 0.00
transport: 0.00 0.00
13.L 6103309 Vopsea crem (fp) v.401-1 ntr kg 0.60 12.00 7.20
90-80
14 ID06D1 Robinet cu sertar pana , cu mufe , pentru buc 4.00 41.64 166.56
instalatie incalzire centrala , cu d:...2 1/2 material: 1.64 6.56
VANE
manopera: 40.00 160.00
utilaj: 0.00 0.00
transport: 0.00 0.00
14.L 4202527 Robinet trec. fonta 2 1/2 A vent+mufa pn10 buc 4.00 75.00 300.00
s6480
 Pag 3
STADIUL FIZIC: INSTALATII
0 1 2 3 4 5=3x4
15 SA41D1 Flansa rotunda plata, pentru sudare,la buc 6.00 40.59 243.55
conducte din teava neagra de otel pentru material: 0.59 3.55
instal,pn...6;10;16atm,d= 65mm
manopera: 40.00 240.00
utilaj: 0.00 0.00
transport: 0.00 0.00
15.L 4406862 Flansa plata pn 16 65- 76 OL 44-3k et buc 6.00 24.23 145.39
cp1 s 8014
16 ACB05A1 RACORDURI POMPE DE CIRCULATIE buc 3.00 160.00 480.00
material: 0.00 0.00
manopera: 160.00 480.00
utilaj: 0.00 0.00
transport: 0.00 0.00
16.L 6607563 Garnitura de etansare ans plan pn6/2,5 D = buc 3.03 1.26 3.81
65 M 100-500 g2x4 s1733
16.L 5801112 Surub cap hexagonal precis M 12 x 45 gr. buc 12.00 0.27 3.26
5.8 s4272
16.L 5842738 Piulita hexagonala semiprecise M 12 gr. 5 s buc 12.00 0.17 2.09
4071
17 ID06E1 Robinet cu sertar pana , cu mufe , pentru buc 1.00 301.89 301.89
instalatie incalzire centrala , cu d:...3- material: 1.89 1.89
CLAPET UNISENS
manopera: 300.00 300.00
utilaj: 0.00 0.00
transport: 0.00 0.00
17.L 4201585 Robinet trecere ventil 3 pn10-clapet buc 1.00 1,800.00 1,800.00
unisens
18 RPIF13A# RACORD VAS EXPANSIUNE INCHIS buc 1.00 732.00 732.00
material: 252.00 252.00
manopera: 280.00 280.00
utilaj: 200.00 200.00
transport: 0.00 0.00
19 ID15A1 AERISITOARE AUTOMATE SET 1.00 1,300.21 1,300.21
material: 900.21 900.21
manopera: 400.00 400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
20 IA24C1 Supapa de siguranta din...alama cu d:1 buc 2.00 507.27 1,014.54
material: 207.27 414.54
manopera: 300.00 600.00
utilaj: 0.00 0.00
transport: 0.00 0.00
21 IA24D1 Supapa de siguranta din...alama cu d:1 1/4 buc 2.00 557.34 1,114.68
material: 257.34 514.68
manopera: 300.00 600.00
utilaj: 0.00 0.00
transport: 0.00 0.00
22 SD29F1 Robinet de retinere cu ventil,drept,cu buc 1.00 149.89 149.89
mufe,pentru instalatii,avand...d=3 toli -filtru material: 1.89 1.89
manopera: 148.00 148.00
utilaj: 0.00 0.00
transport: 0.00 0.00
23 2806230 Filtru desalinizare buc 1.00 840.00 840.00
material: 840.00 840.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 4
STADIUL FIZIC: INSTALATII
0 1 2 3 4 5=3x4
24 IA32B# ASIM SISTEM UMPLERE INSTALATIE buc 1.00 1,509.97 1,509.97
material: 1,109.97 1,109.97
manopera: 400.00 400.00
utilaj: 0.00 0.00
transport: 0.00 0.00
25 ID06A3 Robinet cu sertar pana , cu mufe , pentru buc 1.00 83.25 83.25
instalatie incalzire centrala , cu d:...1-VENTIL material: 0.45 0.45
GAZ
manopera: 82.80 82.80
utilaj: 0.00 0.00
transport: 0.00 0.00
26 5538417 VENTIL/ROBINET INKIDERE GAZ buc 1.00 325.00 325.00
material: 325.00 325.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
27 ID13A1 Robinet de retinere din fonta cu o clapa si buc 1.00 292.65 292.65
flansa pentru instalatie incalz. centrala cu material: 46.65 46.65
d:...40 mm -REGULATOR GAZ
manopera: 246.00 246.00
utilaj: 0.00 0.00
transport: 0.00 0.00
27.L 4202711 REGULATOR GAZ buc 1.00 1,100.00 1,100.00
28 ID13A1 Robinet de retinere din fonta cu o clapa si SET 1.00 1,092.65 1,092.65
flansa pentru instalatie incalz. centrala cu material: 886.65 886.65
d:...40 mm -ROBINET GAZ MANUAL
manopera: 206.00 206.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 ACB01A% RACORDURI FILTRU DE GAZ buc 1.00 808.80 808.80
material: 748.80 748.80
manopera: 60.00 60.00
utilaj: 0.00 0.00
transport: 0.00 0.00
30 ID13A1 Robinet de retinere din fonta cu o clapa si buc 1.00 132.65 132.65
flansa pentru instalatie incalz. centrala cu d material: 46.65 46.65
RACORD ANTIVIBRATII
manopera: 86.00 86.00
utilaj: 0.00 0.00
transport: 0.00 0.00
30.L 4504705 RACORD ANTIVIBRANT buc 1.00 500.00 500.00
31 RPM2619B Racorduri pompe de circulatie ACM SET 1.00 1,040.00 1,040.00
material: 800.00 800.00
manopera: 240.00 240.00
utilaj: 0.00 0.00
transport: 0.00 0.00
32 AMC2221H Manometru CAZAN buc 5.00 170.00 850.00
material: 150.00 750.00
manopera: 20.00 100.00
utilaj: 0.00 0.00
transport: 0.00 0.00
33 FF07A1 TERMOSTAT SIGURANTA CAZAN buc 1.00 930.28 930.28
material: 871.44 871.44
manopera: 58.84 58.84
utilaj: 0.00 0.00
transport: 0.00 0.00
34 FF07A1 TERMOSTAT DE REGLAJ buc 1.00 774.28 774.28
material: 715.44 715.44
manopera: 58.84 58.84
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 5
STADIUL FIZIC: INSTALATII
0 1 2 3 4 5=3x4
35 ACC11A% Montarea pe pozitie existenta a robinetilor tip set 1.00 1,192.17 1,192.17
vana material: 1,052.17 1,052.17
manopera: 140.00 140.00
utilaj: 0.00 0.00
transport: 0.00 0.00
36 ACC11A% Montare regulator de debit buc 1.00 198.67 198.67
material: 38.67 38.67
manopera: 160.00 160.00
utilaj: 0.00 0.00
transport: 0.00 0.00
36.L 20025068 Regulator de debit CT buc 1.00 550.00 550.00
37 FG02A1 Termostat cu rearmare manuala buc 1.00 781.83 781.83
material: 726.08 726.08
manopera: 55.75 55.75
utilaj: 0.00 0.00
transport: 0.00 0.00
38 IA18B1# Armaturi fine pentru cazanele de incalzire set 1.00 1,700.11 1,700.11
centrala..-robineti si accesorii pt control temp material: 1,100.11 1,100.11
cazan
manopera: 600.00 600.00
utilaj: 0.00 0.00
transport: 0.00 0.00
39 CL18A# Confectii metalice diverse din profile laminate, kg 80.00 4.05 323.61
tabla,...tabla striata,otel beton, tevi pentru material: 0.05 3.61
sustineri sau acoperiri, inglobate total
manopera: 4.00 320.00
utilaj: 0.00 0.00
transport: 0.00 0.00
39.L 5900712 Electrod [Link] s 1125/2 e44c kg 0.40 7.39 2.96
2,5
39.L 6309927 Confectie metalice in rame simple otel U < 50 kg 80.00 6.50 520.00
kg/mp
40 TRA02A15 Transportul rutier al tona 10.00 20.00 200.00
materialelor,semifabricatelor cu autocamionul material: 0.00 0.00
pe dist.= ...15 km.
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 20.00 200.00
41 TRB05A25 Transportul materialelor prin purtat tona 10.00 200.00 2,000.00
[Link]...incomode sub 25 kg material: 0.00 0.00
distanta 50m
manopera: 200.00 2,000.00
utilaj: 0.00 0.00
transport: 0.00 0.00
42 IE03A1asim Efectuare proba etans. m 65.00 30.00 1,950.00
material: 0.00 0.00
manopera: 30.00 1,950.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Total Cheltuieli directe: 61,759.18 21,514.74 2,130.00 200.00 85,603.92
Recapitulatia: Recap 1 ianuarie 2018
Contributie 2.250 % 0.00 484.08 0.00 0.00 484.08
asiguratorie pentru
munca (CAM)
Total Inclusiv Cheltuieli directe: 61,759.18 21,998.82 2,130.00 200.00 86,088.00
Cheltuieli indirecte 10.000 % 6,175.92 2,199.88 213.00 20.00 8,608.80
Total Inclusiv Cheltuieli indirecte: 67,935.10 24,198.70 2,343.00 220.00 94,696.80
Profit 5.000 % 3,396.76 1,209.93 117.15 11.00 4,734.84
Total Inclusiv Beneficiu: 71,331.86 25,408.63 2,460.15 231.00 99,431.64
 Pag 6
STADIUL FIZIC: INSTALATII
0 1 2 3 4 5=3x4
TOTAL GENERAL (fara TVA): 99,431.64
TVA: 19.00 % 18,892.01

TOTAL GENERAL: 118,323.65

1 euro = 4.67 lei, curs la data de 17-Oct-18

Raport generat cu ISDP , [Link], e-mail: office@[Link], tel.: 0236 477.007