Persoana juridica achizitoare

GAVRILA MARINA
Obiectivul:
Obiectul:

0004
0001

45000000
45000000

Formularul F3

MARINA.CONSTR. BLOC S+P+4E

CLADIRE S+P+4E

Lista cu cantitatile de lucrari

Deviz oferta CCIAMM MM
Categoria de lucrari: 0120
Preturile sunt exprimate in RON
Obs: RON = Leu greu
=========================================================================================
Nr. Capitol de lucr. UM
CANTITATEA PU
MATERIAL MANOPERA UTILAJ TRANSPORT TOTAL
crt.
sau
a)Material (col.3x (col.3x (col.3x (col.3x (col.5+
Subcapitol(norma comasata)
b)Manopera col.4a) col.4b) col.4c) col.4d) 6+7+8)
Denumire
c)Utilaj
d)Transport
(RON/UM) ( RON )( RON )( RON )( RON )( RON )
-------------------------------------------------------------------------------------Sectiunea tehnica
Sectiunea financiara
0
1
2
3
4
5
6
7
8
9
=========================================================================================
001
CA01B1
M.C.
53.000
0.55 29.15
TURNARE BETON SIMPLU IN FUNDATII
10.56
559.50
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM > 0.55
29.10
3MC,SI IN ZIDURI DE SPRIJ
0.00
0.00
617.75
001 2100919
M.C.
53.000
BETON DE CIMENT B 50 STAS 3622

185.00 9805.00
0.00
0.00
0.00

002
CB10B1
MP.
52.000
COFRAJE PT BET IN CUZINETI,FUND PAHAR SI
DE UTILAJE,SIMPLE DIN PAN CU PLACAJ 15MM
INCLUSIV SPIJI

4.45
4.25
0.00
0.00

003
CA02C1
M.C.
25.000
0.55
TURNARE BETON ARMAT IN FUNDATII
14.71
CONTINUE,RADIERE SI PERETI SUB COTA ZERO 0.82
A CONSTR CU GROS <30CM
0.00
003 2100945
M.C.
25.000
BETON DE CIMENT B 150 STAS 3622

0.00
0.00
0.00

9805.00

0.00

452.35

0.00

402.02

0.00

6250.00

0.00

218.01

0.00

1691.75

231.47
220.88
0.00
13.75
367.69
20.59

250.00
0.00
0.00
0.00

6250.00

004
CC01C1
KG
1480.000
MONTARE ARMATURI DIN OTEL BETON IN
FUNDATII CONTI NUE,PLACI DE RADIERE,CU
DIST DIN MASE PLASTICE

0.06
0.08
0.00
0.00

92.50

005
CZ0301A1
KG
444.000
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB
37 D=6-8MM

3.64
0.14
0.04
0.00

1614.38

0.00
0.00

125.51
0.00

60.77
16.60

CCIAMM pag

=========================================================================================
006
CZ0301E1
KG
1036.000
3.54 3662.26
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
0.10
107.63
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.PC 0.04
38.74
52 D=10- 16 MM
0.00
0.00
3808.62
007
CB12I1
MP.
451.000
COFRAJE PT BETON IN PERETI DIAFRAGME DIN
PANOURI LA CTII H<20M CU PLANSEE MONOLIT
PLACAJ DE 1

4.19
3.83
0.00
0.00

008
CB23B1
MP.
8.000
COFRAJE-RAME DIN TABLA,PT.CREARE GOL
TIMPLARII,IN PERETI DE BETON CU LATIMEA
RAMELOR >15CM
0.00

1.45
1.94
0.00

009
CA02G1
M.C.
49.000
TURNARE BETON ARMAT LA CONSTRUCTII CU H
<35M,IN PERETI SI DIAFRAGME CU GROS
<30CM

1.10
14.63
0.55
0.00

53.90

49.392 260.00
0.00
0.00
0.00

12841.92

009 2100957
M.C.
BETON DE CIMENT B 200 STAS 3622

1891.44
1726.37
0.00
0.00

3617.81

0.00

27.10

0.00

797.67

0.00

12841.92

0.00

567.83

0.00

508.59

0.00

7468.09

0.00

3602.75

0.00

3590.43

0.00

390.21

11.62
15.48
0.00

716.87
26.90

0.00
0.00

010
CC02A1
KG
1960.000
MONTARE ARMAT LA CONSTR H<35M DIN BARE D
<8MM IN PERETI DIAFRAGME CU DIST DIN
PLASTIC

0.09
0.20
0.00
0.00

166.60

011
CC02B1
KG
1960.000
MONT ARMAT LA CONSTR H<35M DIN BARE D
<12MM IN PE RETI DIAFRAGME CU DIST DIN
PLASTIC

0.09
0.17
0.00
0.00

166.60

012
CZ0301A1
KG
1960.000
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB
37 D=6-8MM

3.64
0.14
0.04
0.00

7126.56

013
CZ0301E1
KG
980.000
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.PC
52 D=10- 16 MM

3.54
0.10
0.04
0.00

3464.30

014
CZ0301B1
KG
980.000
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB
37 D=10- 16 MM

3.54
0.09
0.04
0.00

3464.30

015
CG32C1
M.C.
12.000 29.07
UMPLUTURI IN STRATURI EXECUTATE CU
3.44
PIATRA SPARTA SI NISIP COMPACT.MANUAL IN 0.00
INCAP.IZOL.SUPR.<10
0.00

348.90

401.23
0.00

341.99
0.00

268.25
73.28

101.81
36.64

89.49
36.64

41.31
0.00

CCIAMM pag

=========================================================================================
016
CG18A1
MP.
154.000
0.00
0.00
PARDOSELI DIN BETON B100,DE 10CM
1.87
287.56
GROSIME,IN CIMP CONTINUU FARA
0.96
148.22
SCLIVISEALA
0.00
0.00
435.79
016 2100933
M.C.
BETON DE CIMENT B 100 STAS 3622

15.400 225.00
0.00
0.00
0.00

3465.00
0.00
0.00

017
CC02F1
KG
462.000
MONT ARMAT LA CONSTR H<35M DIN PLASE CU
G=1-3KG/MPIN PERETI DIAFRAGME CU DIST
DIN PLASTIC

0.09
0.13
0.00
0.00

017 2002349
KG
462.000
PLASE SUDATE TIP 308 NQ 283X6,5(54,8KG/
BUC) OL 37-1N

80.00
0.00
0.00
0.00

36960.00

018
CZ0301A1
KG
462.000
CONFECT.ARMAT.FASONARE BARE PT.FUNDATII
IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB
37 D=6-8MM

3.64
0.14
0.04
0.00

1679.83

019
CB13I1
MP.
294.000
COFRAJE DIN PANOURI REFOLOSIBILE LA
CONSTRUCTII CU H<20M LA PLACI SI GRINZI
CU PLACAJ DE 15MM

3.82
3.71
0.00
0.00

1121.93
1091.36

020
CB45B1
BUC.
50.000
SUSTINERI DIN GRINZI METALICE
EXTENSIBILE LA CTII CU H<20M GRINZILE
REZEMIND PE POPI METALICI

0.05
10.28
0.00
0.00

2.70

021
CB44A1
BUC.
150.000
SUST CU POPI EXTENS PE3100R PT MONT
PLACI,PREDALE TURN PLANSEE MONOL CU GR
SAU GR MONOL PL PREF

0.19
1.81
0.00
0.00

28.35

022
CA02J1
M.C.
36.000
TURNARE BETON ARMAT LA CONSTRUCTII CU H
<35M,IN PLANSEE(GRINZI,STILPI,PLACI)CU
GROS.PLACII>10CM

1.65
13.04
0.55
0.00

59.40

36.000 260.00
0.00
0.00
0.00

9360.00

022 2100957
M.C.
BETON DE CIMENT B 200 STAS 3622

023
CC02C1
KG
2880.000
MONTARE ARMAT LA CONSTR H<35M DIN BARE
IN GRINZI SI STILPI D<18MM PLACI D<10MM
CU DIST DIN PLAS

0.08
0.14
0.00
0.00

0.00

3465.00

0.00

101.24

0.00

36960.00

0.00

1760.34

0.00

2213.29

0.00

516.61

0.00

299.50

0.00

548.75

0.00

9360.00

0.00

640.01

39.27
61.97
0.00

0.00
0.00

63.23
17.27

0.00

513.91
0.00

271.15
0.00

469.58
19.76

0.00
0.00
236.16
403.85
0.00

CCIAMM pag

=========================================================================================
024
CZ0302M1
KG
576.000
3.64
2094.34
CONFEC.ARMAT.PT.PLACI INCLUSIV SCARI
0.08
47.82
PODESTE LA CONST.OBIS.IN ATELIERE
0.03
17.39
CENTRAL.OB 37 D=6-8MM
0.00
0.00
2159.54
025
CZ0302P1
KG
1440.000
CONFEC.ARMAT.PT.PLACI INCLUSIV SCARI
PODESTE LA CONST.OBIS.IN ATELIERE
CENTRAL.PC 52 D= 10-12

3.54
0.08
0.03
0.00

5090.40

026
CZ0302A1
KG
288.000
CONFECT ARMAT PT PERETI GRINZI STILPI
DIAFRAGME LACONST OBIS IN ATELIERE
CENTRALIZATE OB 37 D=6-

3.64
0.15
0.03
0.00

1047.17

027
CZ0302E1
KG
576.000
CONFECT ARMAT PT PERETI GRINZI STILPI
DIAFRAGME LACONST OBIS IN ATELIERE
CENTRALIZATEPC 52 D=10-

3.54
0.10
0.03
0.00

2036.16

028
CD04B1
M.C.
10.000 654.55
ZIDARIE DIN CARAMIDA PRESATA 240X115X63M 60.76
M PT PROTECTIE HIDROIZOL.PERETI, CAL.1,
0.00
H<3M
0.00

6545.50

028 2101183
M.C.
MORTAR DE ZIDARIE M 100 S 1030

43.47
0.00

5253.42

0.00

1099.97

0.00

2113.55

0.00

7153.10

0.00

573.75

0.00

97.08

0.00

1110.00

31.94

31.94

63.01

63.01

43.04
9.77

57.38
20.01

607.60
0.00

2.250 255.00
0.00
0.00
0.00

029
CA01D1
M.C.
6.000
TURNARE BETON SIMPLU IN STRATURI DE 320CM GROSIMELA CONSTRUCTII CU H<35M
029 2100919
M.C.
BETON DE CIMENT B 50 STAS 3622

119.55

573.75
0.00
0.00

1.10
14.64
0.44
0.00

6.60

6.000 185.00
0.00
0.00
0.00

1110.00

87.84
2.64

0.00
0.00

030 TRA06A10
TONA
4.300
TRANSPORTUL RUTIER AL BETONULUIMORTARULUI CU AUTOBETONIERA DE 5,5MC
DIST. =10KM

0.00
0.00
0.00
7.43

0.00

031 TRA04A10
TONA
8.750
TRANSPORT RUTIER MATER.SEMIFABR. CU
AUTOREMORCHERE CU REMORCI TREILER SUB
20T PE DIS.10 KM.*

0.00
0.00
0.00
7.20

0.00

0.00
0.00

0.00
0.00

Cheltuieli directe din articole:

GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
24.271
122691.21
9270.61
557.03
94.95
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
557.03

TOTAL
132613.81

CCIAMM pag

=========================================================================================
Detaliere transporturi:
-Articole TRA
94.95
Alte cheltuieli directe:
-CAS:
(

9270.61 +
557.03 * 0.000 +
94.95 * 0.000) * 0.20800 =

1 928.29

-SOMAJ:
(

9270.61 +
557.03 * 0.000
94.95 * 0.000) * 0.05000 =
-Asig. de sanatate
(
9270.61 +
557.03 * 0.000
94.95 * 0.000) * 0.05200 =
-Creante slariale
(
9270.61 +
557.03 * 0.000
94.95 * 0.000) * 0.00300 =
-Fond de accidente
(
9270.61 +
557.03 * 0.000
94.95 * 0.000) * 0.00279 =
-Concedii si indemnizatii
(
9270.61 +
557.03 * 0.000
94.95 * 0.000) * 0.00850 =

+
463.53
+
482.07
+
27.81
+
25.87
+
78.80

Total cheltuieli directe:

GREUTATE
24.271

MATERIALE
122691.21

MANOPERA
12276.98

Cheltuieli indirecte:
135620.17 * 0.1200 =
Profit:
151894.59 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
159489.32 * 24.0% =
TOTAL cu TVA
PROIECTANT
GAVRILA MARINA

UTILAJ
557.03

TRANSPORT
94.95

TOTAL
135620.17
16 274.42
7 594.73
159 489.32
38 277.44
197 766.76
CONTRACTANT (OFERTANT)

DEVIZIER

SISTEM INFORMATIC PROIECTAT DE FIRMA I N F S E R V (Tel:2109807)