Model Deviz Instalatii electrice bransament

www.devizconstruct.com consultanta intocmiri devize

- 01 FORMULAR C2
Centralizatorul financiar al obiectelor
--------------------------------------Cod CPV:

Lucrarea: udrea ionel-rosiori-w

45310000 Lucrari de instalatii electrice

|--------|------------------------------------------------------------|-----------------------|-----------------------------------------------------------------------|
| Nr.Crt.|
G r u p a
d e
o b i e c t e
| Valoare
| din care: |
din care:
|
|
|
D e n u m i r e
o b i e c t
|(exclusiv |
C + M
|-----------------------------------------------------------------------|
|
|
|
TVA ) |
|
Contractantul
|
Asociati
|
Subcontractanti
|
|
|
|- RON - |
|
conducator
|
|
|
|
|
|
|
|
(lider asociatie
|
|
|
|
|
|
|
|-----------------------------------------------------------------------|
|
|
|
|
|
Total
|
C+M
|
Total
|
C+M
|
Total
|
C+M
|
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
|
1.
| Investitia (lucrarea) de baza
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.001|
1 brmonof
|
715.67|
715.67|
715.67|
715.67|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
|
|
|
|
|
|
|
|
|
|
|
|
2
| Organizare de santier
0.00%
|
0.00|
0.00|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Valoare ( exclusiv TVA )
RON
|
715.67|
715.67|
715.67|
715.67|
|
|
|
|
|
|
Euro
|
220.25|
220.25|
|
|
|
|
|
|
|
|
( 1 Euro =3.2494 Lei la 28.08.2007 )
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
|
|
|
|
|
|
|
|
|
|
|
|
| Taxa pe valoarea adaugata
- RON |
135.98|
135.98|
135.98|
135.98|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
|
| TOTAL ( inclusiv TVA )
- RON |
851.65|
851.65|
851.65|
851.65|
0.00|
0.00|
|
|
|
|
Procent:
0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
Lucrarea se incadreaza in grupa: IIA

Proiectant

Ofertant

Model Deviz Instalatii electrice bransament

www.devizconstruct.com consultanta intocmiri devize

FORMULAR C3
Centralizatorul financiar al categoriilor de lucrari
---------------------------------------------------Cod CPV:

Devizul-oferta al obiectului brmonof

45310000 Lucrari de instalatii electrice

-----------------------------------------------------------------------------------------------------------------------------------| Nr. |
|
Valoare
|
din care:
|
| Crt.| C a t e g o r i a
d e
l u c r a r i
|(exclusiv TVA)------------------------------------------------------------------|
|
|
|
|
Contractantul
| Asociati
| Subcontractanti
|
|
|
|
- RON |
conducator
|
|
|
|
|
|
| (lider asociatie) |
|
|
|
|
|
|
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| 0 |
1
|
2
|
3
|
4
|
5
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| I. | Cladiri si constructii speciale,instalatii|
|
|
|
|
|
| aferente constructiilor si retele de
|
|
|
|
|
|
| utilitati in incinta
|
|
|
|
|
|
|
|
|
|
|
|
|
1 | 043768 udrea ionel-rosiori
|
715.67 |
715.67
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
|
|
|
|
|
|
|
|
| TOTAL I
|
715.67 |
715.67
|
|
|
|
|
|
|
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| II. | Procurare
|
|
|
|
|
|
| - Utilaje si echipamente tehnologice,
|
0.00 |
|
|
|
|
|
cu montaj
|
|
|
|
|
|
| - Utilaje si echipamente de transport
|
0.00 |
|
|
|
|
| - Dotari,inclusiv utilaje si echipamente |
0.00 |
|
|
|
|
|
independente
|
|
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
|
|
|
|
|
|
|
|
| TOTAL II
|
0.00 |
715.67
|
|
|
|
|
|
|
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
|
|
|
|
|
|
|
|
| Total valoare ( exclusiv TVA )
RON
|
715.67 |
715.67
|
|
|
|
|
Euro
|
220.25 |
( 1 Euro =3.2494 Lei la 28.08.2007 )
|
|
|
|
|
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
|
|
|
|
|
|
|
|
| Taxa pe valoarea adaugata
- RON |
135.98 |
135.98
|
|
|
|
|
|
|
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
|
|
|
|
|
|
|
|
| TOTAL ( inclusiv TVA )
- RON |
851.65 |
851.65
|
|
|
|
|
|
|
|
|
|
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|

Model Deviz Instalatii electrice bransament

www.devizconstruct.com consultanta intocmiri devize

Formularul C5
Obiectivul:
Obiectul:

0288
0001

45310000
45310000

udrea ionel-rosiori-w
brmonof

Lista cu cantitatile de lucrari

Deviz oferta 043768 udrea ionel-rosiori
Categoria de lucrari: 1720
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 W2K01A#
BUC.
1.000
14.26
14.26
Suport de acoperis din teava, cu
9.65
9.65
strapungerea acoperisului, inclusiv
0.00
0.00
bratara cu carlig pe zid de caramida
0.57
0.57
24.48
Total manopera la UM:
1.82 ore.
001 3306110
BUC.
1.000
Suport bransament din teava de otel
zincata ? 60x3,5mm cu bratara si carlig
cu lungimea de 3,5m

115.00
0.00
0.00
4.75

115.00

002 W2K03B#
M
5.000
Tub izolant IPEY-PVC montat aparent pe
perete de caramida si beton cu dibluri
din material plastic tub cu diametrul de
32mm pt. conductor torsadat 16+25 si
cable coaxiale cu sect. 10/10, 16/16;
Total manopera la UM:
0.43 ore.

0.88
2.28
0.00
0.00

4.42

002 6715182
BUC.
1.250
Cot din tub IPEY-PVC diametrul exterior
32mm la 900 montat aparent

1.50
0.00
0.00
0.00

1.88

003 W2K08A#
BUC.
1.000
Bratara cu carlig sau tija pentru
legarea bransamentului pe stalp,
inclusiv bratara pentru fixarea
fascicolului la stalp
Total manopera la UM:
0.55 ore.

0.00
2.92
0.00
0.00

0.00

003 5211355
BUC.
1.000
BRATARA CU CIRLIG PT.BRANS.M1 PE STILPI
SE3 SE4 BBR-5

8.20
0.00
0.00
0.38

8.20

003 5211228
BUC.
1.000
Bratara tip B de fixare pe stalp lemn

9.80
0.00
0.00
0.00

9.80

0.00

11.39

0.00

2.92

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

4.75

119.75

0.00

15.81

0.00

1.88

0.00

2.92

0.38

8.58

0.00

9.80

Model Deviz Instalatii electrice bransament

004 W2K10A#
M
25.000
Conductor coaxial pentru bransament cu
izolatie din PVC

www.devizconstruct.com consultanta intocmiri devize

0.00
0.74
0.00
0.00

0.00

3.09
0.00
0.00
0.00

79.57

0.00
2.12
0.00
0.00

0.00

005 5206900
BUC.
2.000
Clema de intindere bransament CUIB
monofazic

2.80
0.00
0.00
0.19

5.60

006 W2K12A#
BUC.
3.000
Clema de derivatie cu dinti pentru
bransament

0.04
3.18
0.00
0.00

0.11

6.20
0.00
0.00
0.19

18.60

007 W2E11A#
BUC.
1.000
Bloc de masura si protectie din material
plastic cu limitator de putere si loc
pentru contor, tip BMP, monofazic pe zid
de caramida
Total manopera la UM:
1.27 ore.

1.68
6.73
0.00
0.38

1.68

007 7322221
BUC.
1.000
Bloc de masura si protectie monofazat
BMPM de 25A reglaj fix

260.00
0.00
0.00
0.57

260.00

008 W2E20B#
BUC.
2.000
Racordarea circuitelor electrice in
tablouri la borne cu sectiunea de 1016mmp
Total manopera la UM:
0.11 ore.

0.00
0.58
0.00
0.00

0.00

009 W2K06A#
M
5.000
Introducerea in tuburi de protectie a
conductoarelor izolate din aluminiu sau
cupru cu sectiunea de 6 sau 10mmp
Total manopera la UM:
0.04 ore.

0.00
0.21
0.00
0.00

0.00

Total manopera la UM:

0.14 ore.

004 4832369
M
Conductor coaxial ACYCY 16/16

25.750

005 W2K11A#
BUC.
Clema de intindere bransament

2.000

Total manopera la UM:

Total manopera la UM:

0.40 ore.

0.60 ore.

006 5206701
BUC.
3.000
Clema de derivatie cu dinti CDD 45/CN

Cheltuieli directe din articole:

GREUTATE

MATERIALE

MANOPERA

UTILAJ

TRANSPORT

TOTAL

18.55

0.00

4.24

0.00

9.54

0.00

6.73

0.00

1.17

1.06

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18.55

0.00

79.57

0.00

4.24

0.38

5.98

0.00

9.65

0.57

19.17

0.38

8.79

0.57

260.57

0.00

1.17

0.00

1.06

Model Deviz Instalatii electrice bransament

0.0405

519.12

65.24

Detaliere transporturi:
-Transport auto

0.00

0.040x

www.devizconstruct.com consultanta intocmiri devize

7.60

190.00=

591.96
7.60

Alte cheltuieli directe:

-CAS:

-SOMAJ:
(

65.24 +
0.00 * 0.000 +
7.60 * 0.000) * 0.19500 =
65.24 +

12.72

0.00 * 0.000 +

7.60 * 0.000) * 0.02000 =

-Fond garantare plata creantelor salariale
(
65.24 +
0.00 * 0.000
7.60 * 0.000) * 0.00250 =
-COTA ASIGURARI SOCIALE DE SANATATE 6%
(
65.24 +
0.00 * 0.000
7.60 * 0.000) * 0.06000 =
-FOND RISC
(
65.24 +
0.00 * 0.000
7.60 * 0.000) * 0.00989 =
-CONTRIB.AJUT.CONCEDII
(
65.24 +
0.00 * 0.000
7.60 * 0.000) * 0.00850 =
-Cheltuieli cu tichete de masa
1.54 *
7.15=

1.30
+
+
+
+

0.16
3.91
0.65
0.55
11.00

Total cheltuieli directe:

GREUTATE
0.0406

MATERIALE
519.12

MANOPERA
95.55

Cheltuieli indirecte:
622.27 * 0.0850 =
Profit:
675.16 * 0.0600 =
TOTAL GENERAL DEVIZ:
TVA
715.67 * 19.0% =
TOTAL cu TVA

UTILAJ
0.00

TRANSPORT
7.60

TOTAL
622.27
52.89
40.51
715.67
135.98
851.65

Model Deviz Instalatii electrice bransament

Pag.

www.devizconstruct.com consultanta intocmiri devize

1
FORMULAR C6

Lista consumurilor de resurse materiale

---------------------------------------Lucrarea: udrea ionel-rosiori-w

DEVIZ: 043768
udrea ionel-rosiori
Obs: RON = Leu greu
-------------------------------------------------------------------------------------------------------------------------|Nr. | Denumirea resursei materiale
| U.M. |Consumuri| Pret unitar |
Valoare
|
Furnizor
|Greutate|
|Crt.|
|
|cuprinse |(exclusiv TVA)|(exclusiv TVA)|
| (tone) |
|
|
|
|in oferta|
- RON - |
- RON - |
|
|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 0 |
1
| 2
|
3
|
4
|
5
|
6
|
7
|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
|
1| 2100830 IPSOS PT CONSTRUCTII TIP A SACI |KG
|
2.00|
0.100|
0.20|
|
0.002|
|
|
S 545/1
|
|
|
|
|
|
|
|
2| 2950716 DIBLU DIN LEMN
|BUC. |
4.00|
0.210|
0.84|
|
0.000|
|
|
|
|
|
|
|
|
|
|
3| 3306110 Suport bransament din teava de ot|BUC. |
1.00|
115.000|
115.00|
|
0.025|
|
|
el zincata ? 60x3,5mm cu bratara |
|
|
|
|
|
|
|
|
si carlig cu lungimea de 3,5m
|
|
|
|
|
|
|
|
4| 4832369 Conductor coaxial ACYCY 16/16
|M
|
25.75|
3.090|
79.57|
|
0.006|
|
|
|
|
|
|
|
|
|
|
5| 5200332 PIESA ETANSARE LA SUPORT.ZID PT |BUC. |
1.00|
2.336|
2.34|
|
0.000|
|
|
ACOPERIS DIN TABLA
|
|
|
|
|
|
|
|
6| 5206701 Clema de derivatie cu dinti CDD 4|BUC. |
3.00|
6.200|
18.60|
|
0.002|
|
|
5/CN
|
|
|
|
|
|
|
|
7| 5206900 Clema de intindere bransament CUI|BUC. |
2.00|
2.800|
5.60|
|
0.001|
|
|
B monofazic
|
|
|
|
|
|
|
|
8| 5211228 Bratara tip B de fixare pe stalp |BUC. |
1.00|
9.800|
9.80|
|
0.000|
|
|
lemn
|
|
|
|
|
|
|
|
9| 5211355 BRATARA CU CIRLIG PT.BRANS.M1 PE |BUC. |
1.00|
8.200|
8.20|
|
0.002|
|
|
STILPI
SE3 SE4 BBR-5
|
|
|
|
|
|
|
| 10| 5838506 SURUB ZINCAT CU CAP PATRAT L8X80M|BUC. |
4.00|
0.160|
0.64|
|
0.000|
|
|
M
|
|
|
|
|
|
|
| 11| 6312100 BRIDA U D=10MM CU SAIBE SI PIULIT|BUC. |
2.00|
2.200|
4.40|
|
0.001|
|
|
E
|
|
|
|
|
|
|
| 12| 6312145 BRIDA PLATA (COLIER) PENTRU FIXAR|BUC. |
2.00|
2.400|
4.80|
|
0.001|
|
|
EA SUPORTULUI
|
|
|
|
|
|
|
| 13| 6704529 TUB
IZOLAT
TIP I.P.E.(PANTZE|M
|
5.15|
0.632|
3.26|
|
0.001|
|
|
R) 32 STAS 6990
|
|
|
|
|
|
|
| 14| 6715182 Cot din tub IPEY-PVC diametrul ex|BUC. |
1.25|
1.500|
1.88|
|
0.000|
|
|
terior 32mm la 900 montat aparent|
|
|
|
|
|
|
| 15| 6719276 DIBLU DIN PVC D6 CU HOLSURUB
|BUC. |
9.00|
0.200|
1.80|
|
0.001|
|
|
|
|
|
|
|
|
|
| 16| 6719615 CAP DE PROTECTIE DE 2 TOLI DIN PV|BUC. |
1.00|
0.648|
0.65|
|
0.000|
|
|
C
|
|
|
|
|
|
|
| 17| 7306103 BRATARA DIN TABLA ZINCATA PENTRU |BUC. |
0.20|
0.500|
0.10|
|
0.000|
|
|
FIXAREA TUBULUI PE ZID
|
|
|
|
|
|
|
| 18| 7322221 Bloc de masura si protectie monof|BUC. |
1.00|
260.000|
260.00|
|
0.003|
|
|
azat BMPM de 25A reglaj fix
|
|
|
|
|
|
|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 19| 7399995 Diferenta de Pret Materiale (Cota|
|
|
|
1.45|
|
|
|
|
de Aprovizionare si Spor Materia|
|
|
|
|
|
|
|
|
l la Devize)
|
|
|
|
|
|
|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
|
|
T O T A L
|
|
|
RON
|
519.12|
|
0.046|
|
|
|
|
|--------------|--------------|----------------|--------|
|
|
|
|
|
Euro
|
160|
|
|
--------------------------------------------------------------------------------------------------------------------------

Ofertant

Model Deviz Instalatii electrice bransament

www.devizconstruct.com consultanta intocmiri devize

Pag.

1
FORMULAR C7

Lista consumurilor cu mana de lucru

----------------------------------Lucrarea: udrea ionel-rosiori-w

DEVIZ: 043768
udrea ionel-rosiori
Obs: RON = Leu greu
-------------------------------------------------------------------------------------------------------------------------|Nr. |
Denumirea meseriei
|Consumuri (om-ore) |Tarif mediu |Valoare(exclusiv TVA)|
Procent
|
|Crt.|
|cu manopera directa | -RON/ora- |
- RON
|
100%
|
|
|
|
|
|
( 2 x 3 )
|
|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 0 |
1
|
2
|
3
|
4
|
5
|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
|
1|
201 ELECTRICIAN LINII ELECTRICE AERIEN |
11.040
|
5.300 |
58.51 |
58.51|
|
|
E
|
|
|
|
|
|
2|
202 ELECTRICIAN CABLURI SUBTERANE
|
1.270
|
5.300 |
6.73 |
6.73|
|
|
|
|
|
|
|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
|
|
T O T A L
|
12.310
| RON
|
65.24 |
65.24|
|
|
|--------------------|------------|---------------------|--------------|
|
|
|
| Euro
|
20 |
|
-------------------------------------------------------------------------------------------------------------------------Lucrarea se incadreaza in grupa: IIA

Ofertant

Model Deviz Instalatii electrice bransament

Pag.

www.devizconstruct.com consultanta intocmiri devize

1
FORMULAR C9

Lista consumurilor privind transporturile

----------------------------------------Lucrarea: udrea ionel-rosiori-w

DEVIZ: 043768
udrea ionel-rosiori
Obs: RON = Leu greu
-------------------------------------------------------------------------------------------------------------------------|Nr. |
Tip de transport
|Elemente rezultate din analiza lucrarilor| Tarif unitar |Valoare(exclusiv TVA)|
|Crt.|
|
ce urmeaza a fi executate
| -RON/tona- |
RON
|
|
|
|-----------------------------------------|
|
|
|
|
|
tone
|
km.
|
ore de
|
|
|
|
|
| transportate | parcursi | functionare
|
|
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 0 |
1
|
2
|
3
|
4
|
5
|
6
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 1. | Transport auto (total)
|
0.039 |
|
|
|
7.41
|
|
| din care,pe categorii
|
|
|
|
|
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|
| 1.001 Cheltuieli de transport auto |
0.039 |
|
|
190.000 |
7.41
|
|
|
|
|
|
|
|
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 2. | Transport pe cale ferata (total)
|
0.000 |
|
|
|
0.00
|
|
| din care,pe categorii
|
|
|
|
|
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 3. | Alte transporturi (total)
|
|
|
|
|
|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|
| T O T A L
|
0.039 |
|
|
RON
|
7.41
|
|
|
|
|
|
|
|
|
|
|
|--------------|----------|---------------|--------------|---------------------|
|
|
|
|
|
|
Euro
|
2
|
--------------------------------------------------------------------------------------------------------------------------

Ofertant