Sunteți pe pagina 1din 55

Formularul F3

Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024109 20m P 2CBL C JT/MT H=1.2m,l=0.6m
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
DC04B1
M
42.000
4.91
206.09
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
135.82
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
838.45
DRUMURI
0.00
0.00
0.000
0 Total=
1180.37
Total manopera la UM:
0.29 ore.
002
DG05A1
MP.
12.000
0.00
DECAP IMBR CU STRAT PINA LA 3CM GROS
5.94
FORMATE DIN COVOARE ASFALTICE
0.00
PERMANENTE,BETOANE ASFALTICE
0.00
0.000
0 Total=
Total manopera la UM:
0.54 ore.

0.00
71.28
0.00
0.00
71.28

003
DG06B1
M.C.
0.360
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
13.38
4.18
0.00
17.56

004 TRB01C14
TONA
5.800
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
49.38
0.00
0.00
49.38

005 TRI1AA01C1
TONA
5.800
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
22.33
0.00
0.00
22.33

006 TRA01A10P
TONA
5.800
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
87.00
87.00

007 TSA16D1
M.C.
15.000
0.00
SAP.MAN.IN TRANSEE PT.CABL.EL.IN PAM.CU
34.65
UMID.NAT.FARA SPRIJ.LAT.<1M,ADINC.<1,5M,
0.00
T.F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.15 ore.

0.00
519.75
0.00
0.00
519.75

008 TRB01C14
TONA
27.000
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
229.88
0.00
0.00
229.88

009 TRI1AA01C1
TONA
27.000
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
103.95
0.00
0.00
103.95

0.000

024109 pag
2
=================================================================
010 ACE16A1
M
6.000
0.00
0.00
MONTAREA PARAPETELOR SI PODETELOR
1.76
10.56
METALICE DE INVENTAR LA SANTURI PT.
0.00
0.00
CONDUCTE
0.00
0.00
0.000
0 Total=
10.56
Total manopera la UM:
0.16 ore.
011 ACA11E2
M
42.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 150

69.22
3.96
0.01
0.60
0 Total=

2907.45
166.32
0.57
25.20
3099.54

012
CA01A1
M.C.
4.200
0.02
TURNARE BETON SIMPLU IN FUNDATII
34.98
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM
1.00
<3MC
0.00
0.000
0 Total=
Total manopera la UM:
3.18 ore.

0.08
146.92
4.20
0.00
151.19

Total manopera la UM:

0.006
0.36 ore.

012 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

4.234

285.00
0.00
0.00
0.00
0 Total=

1206.69
0.00
0.00
0.00
1206.69

013 TRA06A10
TONA
10.100
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
151.50
151.50

014
DA06A1
M.C.
7.800
59.03
STRAT AGREG NAT(BALAST)CILINDR CU FUNCT
12.69
REZIST FILTRANT IZOL AERISIRE ANTCAP CU
5.31
ASTERNERE MANUAL
0.00
0.000
0 Total=
Total manopera la UM:
1.15 ore.

460.44
98.99
41.45
0.00
600.88

015
DA06B1
M.C.
0.780
59.03
STRAT AGREG NAT CILINDRATE CU FUNC
4.06
REZIST FILTRANTIZOLAT AERISIRE SI
8.16
ANTICAP CU ASTER MEC BALAST
0.00
0.000
0 Total=
Total manopera la UM:
0.37 ore.

46.04
3.16
6.36
0.00
55.57

0.000

016
DC05D1
MP.
12.000
IMBRAC.BET CIM LA DR EXEC.INTR-UN SINGUR
STRAT IN GROSIME DE 23 CM

2.14
8.15
8.29
0.00
0 Total=

25.71
97.75
99.44
0.00
222.90

325.00
0.00
0.00
0.00
0 Total=

910.00
0.00
0.00
0.00
910.00

017 TRA01A10
TONA
18.900
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE
0.00
DIST.= 10 KM.
15.00
0.000
0 Total=

0.00
0.00
0.00
283.50
283.50

018 TRA06A10
TONA
6.800
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
102.00
102.00

019
DB02C1
100 MP.
0.120
0.00
AMORS SUPRAF STRAT BAZA SAU IMBRAC EXIST
36.30
IN VEDER APLIC STRAT UZ MIX ASF CU BITUM
0.00
TAIAT
0.00
0.000
0 Total=
Total manopera la UM:
3.30 ore.

0.00
4.36
0.00
0.00
4.36

Total manopera la UM:

0.000
0.74 ore.

016 2100969
M.C.
BETON DE CIMENT B 250 STAS 3622

0.000

2.800

024109 pag
3
=================================================================
020
DB20D1
MP.
12.000
ASFALT TURNAT PE PART CAROS GROS 6 CM
ASTER MAN

0.09
4.64
0.00
0.00
0 Total=

1.08
55.65
0.00
0.00
56.73

5150.85
108.68
5.04
121.90
0 Total=

412.07
8.69
0.40
9.75
430.92

022
DZ31A1
TONA
1.800
768.19
PREP MORTAR ASF LA CALD CU ADAOS DE CRIB
38.73
SI BIT PTREPAR SUPRAF DEGRAD SI PLOMB
11.27
GROP IN MALAXOR M
22.40
0.224
0 Total=
Total manopera la UM:
3.52 ore.

1382.74
69.71
20.29
40.32
1513.07

023 TRA05A10
TONA
1.800
0.00
TRANSPORT RUTIER MATERIALE,SEMIFABRICATE
0.00
CU AUTOVEHIC.SPECIALE(CISTERNA,BETON.
0.00
ETC)PE DIST.DE 10
15.00
0.000
0 Total=

0.00
0.00
0.00
27.00
27.00

0.000
0.42 ore.

Total manopera la UM:

021
DZ05A1
TONA
0.080
PREP BITUMULUI TAIAT (CUTBACKIN AMESTEC
DE 60% BI-TUM SI 40% WHITE SPIRT
1.219
9.88 ore.

Total manopera la UM:

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
0.753
7558.40
1807.89
1015.35
726.27
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
1015.35
Detaliere transporturi:
-Articole TRA
-Transport auto

0.753x

TOTAL
11107.91

651.00
75.27

100.00=

Alte cheltuieli directe:


-CAS:
(

1807.89 +
1015.35 * 0.000 +
726.27 * 0.000) * 0.20800 =

-SOMAJ:
(

1807.89 +
726.27 *
-Concedii 0,85%
(
1807.89 +
726.27 *
-SANATATE 5.2%
(
1807.89 +
726.27 *
-Fond de Risc
(
1807.89 +
726.27 *
-FOND DE Gar.
(
1807.89 +
726.27 *

376.04

1015.35 * 0.000 +
0.000) * 0.00500 =

9.04

1015.35 * 0.000 +
0.000) * 0.00850 =

15.37

1015.35 * 0.000 +
0.000) * 0.05200 =

94.01

1015.35 * 0.000 +
0.000) * 0.00260 =

4.70

1015.35 * 0.000 +
0.000) * 0.00250 =

4.52

Total cheltuieli directe:


GREUTATE
0.753

MATERIALE
7558.40

MANOPERA
2311.57

Cheltuieli indirecte:
11611.58 * 0.1000 =
Profit:
12772.74 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
13411.38 * 19.0% =
TOTAL cu TVA

PROIECTANT

UTILAJ
1015.35

TRANSPORT
726.27

TOTAL
11611.58

1 161.16
638.64
13 411.38
2 548.16
15 959.54

CONTRACTANT (OFERTANT)

024110 pag
5
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024110 20m P 3CBL CAROS JT H=1.2m,l=0.65
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
DC04B1
M
42.000
4.91
206.09
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
135.82
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
838.45
DRUMURI
0.00
0.00
0.000
0 Total=
1180.37
Total manopera la UM:
0.29 ore.
002
DG05A1
MP.
13.000
0.00
DECAP IMBR CU STRAT PINA LA 3CM GROS
5.94
FORMATE DIN COVOARE ASFALTICE
0.00
PERMANENTE,BETOANE ASFALTICE
0.00
0.000
0 Total=
Total manopera la UM:
0.54 ore.

0.00
77.22
0.00
0.00
77.22

003
DG06B1
M.C.
0.400
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
14.87
4.64
0.00
19.51

004 TRB01C14
TONA
6.300
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
53.64
0.00
0.00
53.64

005 TRI1AA01C1
TONA
6.300
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
24.25
0.00
0.00
24.25

006 TRA01A10P
TONA
6.300
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
94.50
94.50

007 TSA16D1
M.C.
16.000
0.00
SAP.MAN.IN TRANSEE PT.CABL.EL.IN PAM.CU
34.65
UMID.NAT.FARA SPRIJ.LAT.<1M,ADINC.<1,5M,
0.00
T.F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.15 ore.

0.00
554.40
0.00
0.00
554.40

008 TRB01C14
TONA
29.000
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
246.90
0.00
0.00
246.90

009 TRI1AA01C1
TONA
29.000
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
111.65
0.00
0.00
111.65

0.000

024110 pag
6
=================================================================
010 ACE16A1
M
6.000
0.00
0.00
MONTAREA PARAPETELOR SI PODETELOR
1.76
10.56
METALICE DE INVENTAR LA SANTURI PT.
0.00
0.00
CONDUCTE
0.00
0.00
0.000
0 Total=
10.56
Total manopera la UM:
0.16 ore.
011 ACA11E2
M
63.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 150

69.22
3.96
0.01
0.60
0 Total=

4361.18
249.48
0.86
37.80
4649.31

012
CA01A1
M.C.
4.600
0.02
TURNARE BETON SIMPLU IN FUNDATII
34.98
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM
1.00
<3MC
0.00
0.000
0 Total=
Total manopera la UM:
3.18 ore.

0.09
160.91
4.60
0.00
165.59

Total manopera la UM:

0.006
0.36 ore.

012 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

4.600

285.00
0.00
0.00
0.00
0 Total=

1311.00
0.00
0.00
0.00
1311.00

013 TRA06A10
TONA
11.100
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
166.50
166.50

014
DA06A1
M.C.
8.500
59.03
STRAT AGREG NAT(BALAST)CILINDR CU FUNCT
12.69
REZIST FILTRANT IZOL AERISIRE ANTCAP CU
5.31
ASTERNERE MANUAL
0.00
0.000
0 Total=
Total manopera la UM:
1.15 ore.

501.76
107.87
45.17
0.00
654.81

015
DA06B1
M.C.
0.850
59.03
STRAT AGREG NAT CILINDRATE CU FUNC
4.06
REZIST FILTRANTIZOLAT AERISIRE SI
8.16
ANTICAP CU ASTER MEC BALAST
0.00
0.000
0 Total=
Total manopera la UM:
0.37 ore.

50.18
3.45
6.93
0.00
60.56

0.000

016
DC05D1
MP.
13.000
IMBRAC.BET CIM LA DR EXEC.INTR-UN SINGUR
STRAT IN GROSIME DE 23 CM

2.14
8.15
8.29
0.00
0 Total=

27.85
105.90
107.73
0.00
241.48

325.00
0.00
0.00
0.00
0 Total=

975.00
0.00
0.00
0.00
975.00

017 TRA01A10
TONA
20.600
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE
0.00
DIST.= 10 KM.
15.00
0.000
0 Total=

0.00
0.00
0.00
309.00
309.00

018 TRA06A10
TONA
7.200
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
108.00
108.00

019
DB02C1
100 MP.
0.130
0.00
AMORS SUPRAF STRAT BAZA SAU IMBRAC EXIST
36.30
IN VEDER APLIC STRAT UZ MIX ASF CU BITUM
0.00
TAIAT
0.00
0.000
0 Total=
Total manopera la UM:
3.30 ore.

0.00
4.72
0.00
0.00
4.72

Total manopera la UM:

0.000
0.74 ore.

016 2100969
M.C.
BETON DE CIMENT B 250 STAS 3622

0.000

3.000

024110 pag
7
=================================================================
020
DZ05A1
TONA
0.080
PREP BITUMULUI TAIAT (CUTBACKIN AMESTEC
DE 60% BI-TUM SI 40% WHITE SPIRT

5150.85
108.68
5.04
121.90
0 Total=

412.07
8.69
0.40
9.75
430.92

0.09
4.64
0.00
0.00
0 Total=

1.17
60.29
0.00
0.00
61.46

022
DZ31A1
TONA
1.900
768.19
PREP MORTAR ASF LA CALD CU ADAOS DE CRIB
38.73
SI BIT PTREPAR SUPRAF DEGRAD SI PLOMB
11.27
GROP IN MALAXOR M
22.40
0.224
0 Total=
Total manopera la UM:
3.52 ore.

1459.56
73.58
21.42
42.56
1597.13

023 TRA05A10
TONA
1.900
0.00
TRANSPORT RUTIER MATERIALE,SEMIFABRICATE
0.00
CU AUTOVEHIC.SPECIALE(CISTERNA,BETON.
0.00
ETC)PE DIST.DE 10
15.00
0.000
0 Total=

0.00
0.00
0.00
28.50
28.50

1.219
9.88 ore.

Total manopera la UM:

021
DB20D1
MP.
13.000
ASFALT TURNAT PE PART CAROS GROS 6 CM
ASTER MAN
0.000
0.42 ore.

Total manopera la UM:

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
0.901
9305.95
2004.21
1030.20
796.61
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
1030.20
Detaliere transporturi:
-Articole TRA
-Transport auto

0.901x

TOTAL
13136.97

706.50
90.11

100.00=

Alte cheltuieli directe:


-CAS:
(

2004.21 +
1030.20 * 0.000 +
796.61 * 0.000) * 0.20800 =

-SOMAJ:
(

2004.21 +
796.61 *
-Concedii 0,85%
(
2004.21 +
796.61 *
-SANATATE 5.2%
(
2004.21 +
796.61 *
-Fond de Risc
(
2004.21 +
796.61 *
-FOND DE Gar.
(
2004.21 +
796.61 *

416.88

1030.20 * 0.000 +
0.000) * 0.00500 =

10.02

1030.20 * 0.000 +
0.000) * 0.00850 =

17.04

1030.20 * 0.000 +
0.000) * 0.05200 =

104.22

1030.20 * 0.000 +
0.000) * 0.00260 =

5.21

1030.20 * 0.000 +
0.000) * 0.00250 =

5.01

Total cheltuieli directe:


GREUTATE
0.901

MATERIALE
9305.95

MANOPERA
2562.59

UTILAJ
1030.20

TRANSPORT
796.61

TOTAL
13695.35

Cheltuieli indirecte:
13695.35 * 0.1000 =
Profit:
15064.88 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
15818.13 * 19.0% =
TOTAL cu TVA

PROIECTANT

1 369.53
753.24
15 818.13
3 005.44
18 823.57

CONTRACTANT (OFERTANT)

024111 pag
9
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024111 20m P 4CBL JT H=1.2m,l=0.8m
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
DC04B1
M
42.000
4.91
206.09
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
135.82
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
838.45
DRUMURI
0.00
0.00
0.000
0 Total=
1180.37
Total manopera la UM:
0.29 ore.
002
DG05A1
MP.
16.000
0.00
DECAP IMBR CU STRAT PINA LA 3CM GROS
5.94
FORMATE DIN COVOARE ASFALTICE
0.00
PERMANENTE,BETOANE ASFALTICE
0.00
0.000
0 Total=
Total manopera la UM:
0.54 ore.

0.00
95.04
0.00
0.00
95.04

003
DG06B1
M.C.
0.500
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
18.59
5.80
0.00
24.39

004 TRB01C14
TONA
7.700
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
65.56
0.00
0.00
65.56

005 TRI1AA01C1
TONA
7.700
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
29.64
0.00
0.00
29.64

006 TRA01A10P
TONA
7.700
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
115.50
115.50

007 TSA16D1
M.C.
19.200
0.00
SAP.MAN.IN TRANSEE PT.CABL.EL.IN PAM.CU
34.65
UMID.NAT.FARA SPRIJ.LAT.<1M,ADINC.<1,5M,
0.00
T.F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.15 ore.

0.00
665.28
0.00
0.00
665.28

008 TRB01C14
TONA
35.500
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
302.24
0.00
0.00
302.24

009 TRI1AA01C1
TONA
35.500
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
136.68
0.00
0.00
136.68

0.000

024111 pag
10
=================================================================
010 TRA01A10P
TONA
35.500
0.00
0.00
TRANSPORTUL RUTIER AL PAMINTULUI SAU
0.00
0.00
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM
0.00
0.00
15.00
532.50
0.000
0 Total=
532.50
011 ACE16A1
M
6.000
0.00
MONTAREA PARAPETELOR SI PODETELOR
1.76
METALICE DE INVENTAR LA SANTURI PT.
0.00
CONDUCTE
0.00
0.000
0 Total=
Total manopera la UM:
0.16 ore.
012 ACA11E2
M
84.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 150

0.00
10.56
0.00
0.00
10.56

69.22
3.96
0.01
0.60
1 Total=

5814.90
332.64
1.14
50.40
6199.08

013
CA01A1
M.C.
5.600
0.02
TURNARE BETON SIMPLU IN FUNDATII
34.98
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM
1.00
<3MC
0.00
0.000
0 Total=
Total manopera la UM:
3.18 ore.

0.10
195.89
5.60
0.00
201.59

Total manopera la UM:

0.006
0.36 ore.

013 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

5.600

285.00
0.00
0.00
0.00
0 Total=

1596.00
0.00
0.00
0.00
1596.00

014 TRA06A10
TONA
13.500
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
202.50
202.50

015
DA06A1
M.C.
10.500
59.03
STRAT AGREG NAT(BALAST)CILINDR CU FUNCT
12.69
REZIST FILTRANT IZOL AERISIRE ANTCAP CU
5.31
ASTERNERE MANUAL
0.00
0.000
0 Total=
Total manopera la UM:
1.15 ore.

619.83
133.26
55.79
0.00
808.88

016
DA06B1
M.C.
0.110
59.03
STRAT AGREG NAT CILINDRATE CU FUNC
4.06
REZIST FILTRANTIZOLAT AERISIRE SI
8.16
ANTICAP CU ASTER MEC BALAST
0.00
0.000
0 Total=
Total manopera la UM:
0.37 ore.

6.49
0.45
0.90
0.00
7.84

0.000

017
DC05D1
MP.
10.500
IMBRAC.BET CIM LA DR EXEC.INTR-UN SINGUR
STRAT IN GROSIME DE 23 CM

2.14
8.15
8.29
0.00
0 Total=

22.49
85.53
87.01
0.00
195.04

325.00
0.00
0.00
0.00
0 Total=

812.50
0.00
0.00
0.00
812.50

018 TRA01A10
TONA
23.500
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE
0.00
DIST.= 10 KM.
15.00
0.000
0 Total=

0.00
0.00
0.00
352.50
352.50

019 TRA06A10
TONA
6.000
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
90.00
90.00

Total manopera la UM:

0.000
0.74 ore.

017 2100969
M.C.
BETON DE CIMENT B 250 STAS 3622
0.000

2.500

024111 pag
11
=================================================================
020
DB02C1
100 MP.
0.160
0.00
0.00
AMORS SUPRAF STRAT BAZA SAU IMBRAC EXIST
36.30
5.81
IN VEDER APLIC STRAT UZ MIX ASF CU BITUM
0.00
0.00
TAIAT
0.00
0.00
0.000
0 Total=
5.81
Total manopera la UM:
3.30 ore.
021
DB20D1
MP.
16.000
ASFALT TURNAT PE PART CAROS GROS 6 CM
ASTER MAN

0.09
4.64
0.00
0.00
0 Total=

1.44
74.20
0.00
0.00
75.64

5150.85
108.68
5.04
121.90
1 Total=

4120.68
86.94
4.03
97.52
4309.17

023
DZ31A1
TONA
2.300
768.19
PREP MORTAR ASF LA CALD CU ADAOS DE CRIB
38.73
SI BIT PTREPAR SUPRAF DEGRAD SI PLOMB
11.27
GROP IN MALAXOR M
22.40
0.224
1 Total=
Total manopera la UM:
3.52 ore.

1766.84
89.08
25.93
51.52
1933.37

024 TRA05A10
TONA
2.300
0.00
TRANSPORT RUTIER MATERIALE,SEMIFABRICATE
0.00
CU AUTOVEHIC.SPECIALE(CISTERNA,BETON.
0.00
ETC)PE DIST.DE 10
15.00
0.000
0 Total=

0.00
0.00
0.00
34.50
34.50

0.000
0.42 ore.

Total manopera la UM:

022
DZ05A1
TONA
0.800
PREP BITUMULUI TAIAT (CUTBACKIN AMESTEC
DE 60% BI-TUM SI 40% WHITE SPIRT
1.219
9.88 ore.

Total manopera la UM:

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
1.994
14967.37
2463.21
1024.66
1526.94
Din care:
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
1024.66
Detaliere transporturi:
-Articole TRA
-Transport auto

1.994x

TOTAL
19982.17

1 327.50
199.44

100.00=

Alte cheltuieli directe:


-CAS:
(

2463.21 +
1024.66 * 0.000 +
1526.94 * 0.000) * 0.20800 =

-SOMAJ:
(

2463.21 +
1526.94 *
-Concedii 0,85%
(
2463.21 +
1526.94 *
-SANATATE 5.2%
(
2463.21 +
1526.94 *
-Fond de Risc
(
2463.21 +
1526.94 *
-FOND DE Gar.
(
2463.21 +
1526.94 *

512.35

1024.66 * 0.000 +
0.000) * 0.00500 =

12.32

1024.66 * 0.000 +
0.000) * 0.00850 =

20.94

1024.66 * 0.000 +
0.000) * 0.05200 =

128.09

1024.66 * 0.000 +
0.000) * 0.00260 =

6.40

1024.66 * 0.000 +
0.000) * 0.00250 =

6.16

Total cheltuieli directe:


GREUTATE
1.994

MATERIALE
14967.37

MANOPERA
3149.45

Cheltuieli indirecte:
20668.42 * 0.1000 =
Profit:
22735.27 * 0.0500 =
TOTAL GENERAL DEVIZ:

UTILAJ
1024.66

TRANSPORT
1526.94

TOTAL
20668.42

2 066.84
1 136.76
23 872.03

024111 pag
12
=================================================================
TVA
23872.03 * 19.0% =
4 535.69
TOTAL cu TVA
28 407.71

PROIECTANT

DEVIZIER

CONTRACTANT (OFERTANT)

024112 pag
13
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024112 20m 1CBL CAR JT/MT (1.2m/0.5m)
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001
DC04B1
M
41.000
4.91
201.19
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
132.59
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
818.49
DRUMURI
0.00
0.00
0.000
0 Total=
1152.26
Total manopera la UM:
0.29 ore.
002
DG05A1
MP.
10.000
0.00
DECAP IMBR CU STRAT PINA LA 3CM GROS
5.94
FORMATE DIN COVOARE ASFALTICE
0.00
PERMANENTE,BETOANE ASFALTICE
0.00
0.000
0 Total=
Total manopera la UM:
0.54 ore.

0.00
59.40
0.00
0.00
59.40

003
DG06B1
M.C.
0.300
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
11.15
3.48
0.00
14.63

004 TRB01C14
TONA
4.800
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
40.87
0.00
0.00
40.87

005 TRI1AA01C1
TONA
4.800
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
18.48
0.00
0.00
18.48

006 TRA01A10P
TONA
4.800
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
72.00
72.00

007 TSA16D1
M.C.
12.000
0.00
SAP.MAN.IN TRANSEE PT.CABL.EL.IN PAM.CU
34.65
UMID.NAT.FARA SPRIJ.LAT.<1M,ADINC.<1,5M,
0.00
T.F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.15 ore.

0.00
415.80
0.00
0.00
415.80

008 TRB01C14
TONA
22.000
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
187.31
0.00
0.00
187.31

009 TRI1AA01C1
TONA
22.000
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
84.70
0.00
0.00
84.70

0.000

024112 pag
14
=================================================================
010 TRA01A10P
TONA
22.000
0.00
0.00
TRANSPORTUL RUTIER AL PAMINTULUI SAU
0.00
0.00
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM
0.00
0.00
15.00
330.00
0.000
0 Total=
330.00
011 ACE16A1
M
6.000
0.00
MONTAREA PARAPETELOR SI PODETELOR
1.76
METALICE DE INVENTAR LA SANTURI PT.
0.00
CONDUCTE
0.00
0.000
0 Total=
Total manopera la UM:
0.16 ore.
012 ACA11E2
M
21.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 150

0.00
10.56
0.00
0.00
10.56

69.22
3.96
0.01
0.60
0 Total=

1453.72
83.16
0.29
12.60
1549.77

013
CA01A1
M.C.
3.500
0.02
TURNARE BETON SIMPLU IN FUNDATII
34.98
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM
1.00
<3MC
0.00
0.000
0 Total=
Total manopera la UM:
3.18 ore.

0.07
122.43
3.50
0.00
126.00

013 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

285.00
0.00
0.00
0.00
0 Total=

997.50
0.00
0.00
0.00
997.50

014 TRA06A10
TONA
8.400
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
126.00
126.00

015
DA06A1
M.C.
6.500
59.03
STRAT AGREG NAT(BALAST)CILINDR CU FUNCT
12.69
REZIST FILTRANT IZOL AERISIRE ANTCAP CU
5.31
ASTERNERE MANUAL
0.00
0.000
0 Total=
Total manopera la UM:
1.15 ore.

383.70
82.49
34.54
0.00
500.73

016
DA06B1
M.C.
0.650
59.03
STRAT AGREG NAT CILINDRATE CU FUNC
4.06
REZIST FILTRANTIZOLAT AERISIRE SI
8.16
ANTICAP CU ASTER MEC BALAST
0.00
0.000
0 Total=
Total manopera la UM:
0.37 ore.

38.37
2.64
5.30
0.00
46.31

Total manopera la UM:

0.006
0.36 ore.

3.500

0.000

017
DC05D1
MP.
10.000
IMBRAC.BET CIM LA DR EXEC.INTR-UN SINGUR
STRAT IN GROSIME DE 23 CM

2.14
8.15
8.29
0.00
0 Total=

21.42
81.46
82.87
0.00
185.75

325.00
0.00
0.00
0.00
0 Total=

747.50
0.00
0.00
0.00
747.50

018 TRA01A10
TONA
15.800
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE
0.00
DIST.= 10 KM.
15.00
0.000
0 Total=

0.00
0.00
0.00
237.00
237.00

019 TRA06A10
TONA
5.600
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =10KM
15.00
0.000
0 Total=

0.00
0.00
0.00
84.00
84.00

Total manopera la UM:

0.000
0.74 ore.

017 2100969
M.C.
BETON DE CIMENT B 250 STAS 3622
0.000

2.300

024112 pag
15
=================================================================
020
DB02C1
100 MP.
0.100
0.00
0.00
AMORS SUPRAF STRAT BAZA SAU IMBRAC EXIST
36.30
3.63
IN VEDER APLIC STRAT UZ MIX ASF CU BITUM
0.00
0.00
TAIAT
0.00
0.00
0.000
0 Total=
3.63
Total manopera la UM:
3.30 ore.
021
DB20D1
MP.
10.000
ASFALT TURNAT PE PART CAROS GROS 6 CM
ASTER MAN

0.09
4.64
0.00
0.00
0 Total=

0.90
46.38
0.00
0.00
47.28

5150.85
108.68
5.04
121.90
0 Total=

412.07
8.69
0.40
9.75
430.92

023
DZ31A1
TONA
1.500
768.19
PREP MORTAR ASF LA CALD CU ADAOS DE CRIB
38.73
SI BIT PTREPAR SUPRAF DEGRAD SI PLOMB
11.27
GROP IN MALAXOR M
22.40
0.224
0 Total=
Total manopera la UM:
3.52 ore.

1152.29
58.09
16.91
33.60
1260.89

024 TRA05A10
TONA
1.500
0.00
TRANSPORT RUTIER MATERIALE,SEMIFABRICATE
0.00
CU AUTOVEHIC.SPECIALE(CISTERNA,BETON.
0.00
ETC)PE DIST.DE 10
15.00
0.000
0 Total=

0.00
0.00
0.00
22.50
22.50

0.000
0.42 ore.

Total manopera la UM:

022
DZ05A1
TONA
0.080
PREP BITUMULUI TAIAT (CUTBACKIN AMESTEC
DE 60% BI-TUM SI 40% WHITE SPIRT
1.219
9.88 ore.

Total manopera la UM:

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
0.560
5408.73
1449.83
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Articole TRA
-Transport auto

0.560x

UTILAJ
965.78
=
=

TRANSPORT
927.45

TOTAL
8751.78

0.00
965.78

871.50
55.95

100.00=

Alte cheltuieli directe:


-CAS:
(

1449.83 +
965.78 * 0.000 +
927.45 * 0.000) * 0.20800 =

-SOMAJ:
(

1449.83 +
927.45 *
-Concedii 0,85%
(
1449.83 +
927.45 *
-SANATATE 5.2%
(
1449.83 +
927.45 *
-Fond de Risc
(
1449.83 +
927.45 *
-FOND DE Gar.
(
1449.83 +
927.45 *

301.56

965.78 * 0.000 +
0.000) * 0.00500 =

7.25

965.78 * 0.000 +
0.000) * 0.00850 =

12.32

965.78 * 0.000 +
0.000) * 0.05200 =

75.39

965.78 * 0.000 +
0.000) * 0.00260 =

3.77

965.78 * 0.000 +
0.000) * 0.00250 =

3.62

Total cheltuieli directe:


GREUTATE
0.560

MATERIALE
5408.73

MANOPERA
1853.75

Cheltuieli indirecte:
9155.71 * 0.1000 =
Profit:
10071.28 * 0.0500 =
TOTAL GENERAL DEVIZ:

UTILAJ
965.78

TRANSPORT
927.45

TOTAL
9155.71

915.57
503.56
10 574.84

024112 pag
16
=================================================================
TVA
10574.84 * 19.0% =
2 009.22
TOTAL cu TVA
12 584.06

PROIECTANT

DEVIZIER

CONTRACTANT (OFERTANT)

024113 pag
17
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024113 MONTARE STALP SE 4 SI FUNDATIE
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 TSA17E2
M.C.
1.100
0.00
0.00
SAP.MAN.GROPI POLIG.MONOBL.PT.LINII EL.
38.94
42.83
PAM.CU UMID.NAT.CU SPRIJ.LAT.>1M,ADINC.
0.00
0.00
<2,5M,T.TARE
0.00
0.00
0.000
0 Total=
42.83
Total manopera la UM:
3.54 ore.
002 TSF13A1
MP.
5.500
0.82
SPRIJ.MAL.CU DULAPI FAG ASEZ.ORIZ.PT
3.30
LINII EL.INALTA TENS.LA SAP.SUB 1,5M
0.00
LAT.CU INTERSP.0,2-0,6
0.20
0.002
0 Total=
Total manopera la UM:
0.30 ore.

4.51
18.15
0.00
1.10
23.76

003 TRB01C14
TONA
1.900
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
16.18
0.00
0.00
16.18

004 TRA01A10P
TONA
1.900
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
28.50
28.50

005 TRI1AA01C1
TONA
1.900
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
7.32
0.00
0.00
7.32

0.000

006
CA01M1
M.C.
0.700
TURNARE BETON SIMPLU IN FUNDATII LA
CONSTRUCTII INGINERESTI(STILPI LEA,ETC.)

0.02
38.17
0.00
0.00
0 Total=

0.01
26.72
0.00
0.00
26.73

285.00
0.00
0.00
0.00
0 Total=

201.21
0.00
0.00
0.00
201.21

007
CB01A1
MP.
1.000
2.90
COFRAJE IN CUZINETI FUND PAHAR,FUND
11.77
UTILAJE,DIN PAN REF,DIN SCINDURI RAS SC
0.00
SI SUBSC INCL SPIJIN
0.30
0.003
0 Total=
Total manopera la UM:
1.07 ore.

2.90
11.77
0.00
0.30
14.97

008
CB17B1
MP.
4.500
COFRAJE PT RELIZ GOL PT BULOANE CANALE
IN FUNDATI I DIN PFL DUR DE 6MM GROS

22.33
66.83
0.00
2.70
91.85

Total manopera la UM:

0.000
3.47 ore.

006 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

0.706

0.000

Total manopera la UM:

0.006
1.35 ore.

4.96
14.85
0.00
0.60
0 Total=

024113 pag
18
=================================================================
009
CP25A1
M.C.
0.250
0.03
0.01
TURN.BET.IN IMBINARI ELEM.PREF.DIN BET.
105.38
26.34
ARM.LA MON OLITIZAREA STILPILOR IN
5.00
1.25
FUNDATII PAHAR
0.00
0.00
0.000
0 Total=
27.60
Total manopera la UM:
9.58 ore.
009 2100957
M.C.
BETON DE CIMENT B 200 STAS 3622

0.252

302.00
0.00
0.00
0.00
0 Total=

76.10
0.00
0.00
0.00
76.10

010
CF11A1
MP.
2.000
1.75
TENCUIELI SCLIVISITE CU MORTAR M100-T
11.88
APLIC LA PERETI CU SUPR.PLANE DE 2CM
0.00
GROS EXCLUSIV SCHELA
0.30
0.003
0 Total=
Total manopera la UM:
1.08 ore.

3.50
23.76
0.00
0.60
27.86

011
CZ0209G1
M.C.
0.040
265.00
PREPARARE MORTAR CU CIMENT M30 PENTRU
33.00
TENCUIELI,MARCA M100-T MANUAL FARA ADAOS
0.00
VAR
38.10
0.381
0 Total=
Total manopera la UM:
3.00 ore.

10.60
1.32
0.00
1.52
13.44

012 TSD19C1
M.C.
0.300
0.02
UMPLUT.COMPACTATA LA FUNDATI STILP.LINII
40.85
ELECTR.AER.DE INALTA TENS.CU PAM.DIN T.
0.00
F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.71 ore.

0.00
12.26
0.00
0.00
12.26

013 ACA11C1
M
1.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 75

26.50
2.97
0.01
0.10
0 Total=

26.50
2.97
0.01
0.10
29.58

014 TRA06A15
TONA
4.700
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =15KM
10.00
0.000
0 Total=

0.00
0.00
0.00
47.00
47.00

015 W2G17A#
M
2.000
Montare si demontare podete metalice

0.00
7.04
0.00
0.00
0 Total=

0.00
14.08
0.00
0.00
14.08

016
DG06B1
M.C.
0.130
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
4.83
1.51
0.00
6.34

017
DC04B1
M
3.200
4.91
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
DRUMURI
0.00
0.000
0 Total=
Total manopera la UM:
0.29 ore.

15.70
10.35
63.88
0.00
89.93

0.000

Total manopera la UM:

Total manopera la UM:

0.001
0.27 ore.

0.000
0.64 ore.

018
DG04B1
M
2.000
DESFACEREA DE BORDURI DE PIATRA SAU DE
BETON ORICEDIMENSIUNE ASEZATA PE BETON

Total manopera la UM:

0.000
0.32 ore.

0.00
3.57
0.00
0.00
0 Total=

0.00
7.15
0.00
0.00
7.15

024113 pag
19
=================================================================
019 W2A08A#
BUC.
1.000
0.00
0.00
Stalp de sustinere din beton, montat cu
42.24
42.24
automacaraua in fundatie turnata in
94.50
94.50
teren normal
0.00
0.00
0.000
0 Total=
136.74
Total manopera la UM:
3.84 ore.
019 6420874
BUC.
1.000
STILP LIN.EL.AER.SE 4 1KV 10 M BPSBP.
VIBR.IPCT831/II

500.00
0.00
0.00
74.60
1 Total=

500.00
0.00
0.00
74.60
574.60

020 W2A17A#
MP.
0.200
4.34
Vopsirea inscriptiilor avertizoare si
9.90
numerotarea stalpilor din beton la LEA
0.00
0,4KV
0.10
0.001
0 Total=
Total manopera la UM:
0.90 ore.

0.87
1.98
0.00
0.02
2.87

021 W2A19A#
BUC.
1.000
0.60
Tractarea stalpilor din beton de la
5.72
locul de subdepozit lucrare la locul de
7.54
montaj (borna) pe distanta de pana la
14.10
500 m cu tractor, teren normal
Total=
0.141
0
Total manopera la UM:
0.52 ore.

0.60
5.72
7.54
14.10
27.96

022 W2A20A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton in autosa
2.75
la depozit si descarcarea la lucrare cu
19.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.25 ore.

0.00
2.75
19.50
0.00
22.25

023 W2A22A#
BUC.
1.000
0.00
Insotirea transportului cu stalpi sau
0.00
cable de catre automacaraua pe pneuri de
78.00
la depozit constructor la lucrare in
0.00
vederea descarcarii dus-intors pe
Total=
distanta de pana la 20 Km
0.000
0

0.00
0.00
78.00
0.00
78.00

0.746

024 W2I06A#
BUC.
1.000
Imbinarea prizei de legare la pamant cu
suruburi zincate

0.57
1.10
0.00
0.00
0 Total=

0.57
1.10
0.00
0.00
1.67

025 W2J05A#
BUC.
1.000
0.00
Scoaterea de sub tensiune a retelei
51.26
electrice in vederea repararii sau
0.00
racordarii bransamentelor si repunerea
0.00
in functiune retea electrica aeriana
Total=
0.000
0
Total manopera la UM:
4.66 ore.

0.00
51.26
0.00
0.00
51.26

026 W2J01B#
BUC.
1.000
0.00
Verificarea si incercarea retelei
45.76
electrice aeriene in vederea receptiei
225.00
si punerii in functiune retea care se
0.00
repara
Total=
0.000
0
Total manopera la UM:
4.16 ore.

0.00
45.76
225.00
0.00
270.76

Total manopera la UM:

0.000
0.10 ore.

027 W2J03A#
BUC.
Verificarea prizelor de pamant

Total manopera la UM:

1.000

0.000
1.80 ore.

0.00
19.80
0.00
0.00
0 Total=

0.00
19.80
0.00
0.00
19.80

Cheltuieli directe din articole:


GREUTATE
0.950
Din care:

MATERIALE
865.42

MANOPERA
463.46

UTILAJ
491.19

TRANSPORT
170.54

TOTAL
1990.62

024113 pag
20
=================================================================
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
491.19
Detaliere transporturi:
-Articole TRA
-Transport auto

0.950x

75.50
95.04

100.00=

Alte cheltuieli directe:


-CAS:
(

463.46 +
491.19 * 0.000 +
170.54 * 0.000) * 0.20800 =

-SOMAJ:
(

463.46 +
170.54 *
-Concedii 0,85%
(
463.46 +
170.54 *
-SANATATE 5.2%
(
463.46 +
170.54 *
-Fond de Risc
(
463.46 +
170.54 *
-FOND DE Gar.
(
463.46 +
170.54 *

96.40

491.19 * 0.000 +
0.000) * 0.00500 =

2.32

491.19 * 0.000 +
0.000) * 0.00850 =

3.94

491.19 * 0.000 +
0.000) * 0.05200 =

24.10

491.19 * 0.000 +
0.000) * 0.00260 =

1.21

491.19 * 0.000 +
0.000) * 0.00250 =

1.16

Total cheltuieli directe:


GREUTATE
0.950

MATERIALE
865.42

MANOPERA
592.58

UTILAJ
491.19

TRANSPORT
170.54

TOTAL
2119.74

Cheltuieli indirecte:
2119.74 * 0.1000 =
Profit:
2331.71 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
2448.30 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

211.97
116.59
2 448.30
465.18
2 913.47

CONTRACTANT (OFERTANT)

024114 pag
21
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024114 MONTARE STALP SE 10 SI FUNDATIE
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 TSA17E2
M.C.
2.100
0.00
0.00
SAP.MAN.GROPI POLIG.MONOBL.PT.LINII EL.
38.94
81.77
PAM.CU UMID.NAT.CU SPRIJ.LAT.>1M,ADINC.
0.00
0.00
<2,5M,T.TARE
0.00
0.00
0.000
0 Total=
81.77
Total manopera la UM:
3.54 ore.
002 TSF13A1
MP.
7.500
0.82
SPRIJ.MAL.CU DULAPI FAG ASEZ.ORIZ.PT
3.30
LINII EL.INALTA TENS.LA SAP.SUB 1,5M
0.00
LAT.CU INTERSP.0,2-0,6
0.20
0.002
0 Total=
Total manopera la UM:
0.30 ore.

6.14
24.75
0.00
1.50
32.39

003 TRB01C14
TONA
3.700
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
31.50
0.00
0.00
31.50

004 TRA01A10P
TONA
3.700
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
55.50
55.50

005 TRI1AA01C1
TONA
3.700
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
14.24
0.00
0.00
14.24

006
CA01M1
M.C.
1.700
TURNARE BETON SIMPLU IN FUNDATII LA
CONSTRUCTII INGINERESTI(STILPI LEA,ETC.)

0.02
38.17
0.00
0.00
0 Total=

0.03
64.89
0.00
0.00
64.92

285.00
0.00
0.00
0.00
0 Total=

484.50
0.00
0.00
0.00
484.50

007
CB01A1
MP.
1.320
2.90
COFRAJE IN CUZINETI FUND PAHAR,FUND
11.77
UTILAJE,DIN PAN REF,DIN SCINDURI RAS SC
0.00
SI SUBSC INCL SPIJIN
0.30
0.003
0 Total=
Total manopera la UM:
1.07 ore.

3.83
15.54
0.00
0.40
19.77

008
CB17B1
MP.
3.400
COFRAJE PT RELIZ GOL PT BULOANE CANALE
IN FUNDATI I DIN PFL DUR DE 6MM GROS

16.87
50.49
0.00
2.04
69.40

0.000

Total manopera la UM:

0.000
3.47 ore.

006 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

1.700

0.000

Total manopera la UM:

0.006
1.35 ore.

4.96
14.85
0.00
0.60
0 Total=

024114 pag
22
=================================================================
009
CP25A1
M.C.
0.250
0.03
0.01
TURN.BET.IN IMBINARI ELEM.PREF.DIN BET.
105.38
26.34
ARM.LA MON OLITIZAREA STILPILOR IN
5.00
1.25
FUNDATII PAHAR
0.00
0.00
0.000
0 Total=
27.60
Total manopera la UM:
9.58 ore.
009 2100957
M.C.
BETON DE CIMENT B 200 STAS 3622

0.252

302.00
0.00
0.00
0.00
0 Total=

76.10
0.00
0.00
0.00
76.10

010
CF11A1
MP.
2.600
1.75
TENCUIELI SCLIVISITE CU MORTAR M100-T
11.88
APLIC LA PERETI CU SUPR.PLANE DE 2CM
0.00
GROS EXCLUSIV SCHELA
0.30
0.003
0 Total=
Total manopera la UM:
1.08 ore.

4.55
30.89
0.00
0.78
36.22

011
CZ0209G1
M.C.
0.050
265.00
PREPARARE MORTAR CU CIMENT M30 PENTRU
33.00
TENCUIELI,MARCA M100-T MANUAL FARA ADAOS
0.00
VAR
38.10
0.381
0 Total=
Total manopera la UM:
3.00 ore.

13.25
1.65
0.00
1.91
16.80

012 TSD19C1
M.C.
0.300
0.02
UMPLUT.COMPACTATA LA FUNDATI STILP.LINII
40.85
ELECTR.AER.DE INALTA TENS.CU PAM.DIN T.
0.00
F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.71 ore.

0.00
12.26
0.00
0.00
12.26

013 ACA11C1
M
1.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 75

26.50
2.97
0.01
0.10
0 Total=

26.50
2.97
0.01
0.10
29.58

014 TRA06A15
TONA
7.900
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =15KM
10.00
0.000
0 Total=

0.00
0.00
0.00
79.00
79.00

015 W2G17A#
M
2.000
Montare si demontare podete metalice

0.00
7.04
0.00
0.00
0 Total=

0.00
14.08
0.00
0.00
14.08

016
DG06B1
M.C.
0.240
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
8.92
2.78
0.00
11.71

017
DC04B1
M
4.400
4.91
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
DRUMURI
0.00
0.000
0 Total=
Total manopera la UM:
0.29 ore.

21.59
14.23
87.84
0.00
123.66

0.000

Total manopera la UM:

Total manopera la UM:

0.001
0.27 ore.

0.000
0.64 ore.

018
DG04B1
M
2.000
DESFACEREA DE BORDURI DE PIATRA SAU DE
BETON ORICEDIMENSIUNE ASEZATA PE BETON

Total manopera la UM:

0.000
0.32 ore.

0.00
3.57
0.00
0.00
0 Total=

0.00
7.15
0.00
0.00
7.15

024114 pag
23
=================================================================
019 W2A10A#
BUC.
1.000
0.00
0.00
Stalp special din beton armat, montat cu
41.03
41.03
automacaraua in fundatie turnata in
96.00
96.00
teren normal
0.00
0.00
0.000
0 Total=
137.03
Total manopera la UM:
3.73 ore.
019 6420941
BUC.
1.000
STILP LIN.EL.AER.SE 10 1KV 10 M BPSBP.
VIBR.IPCT831/II

900.00
0.00
0.00
182.40
2 Total=

900.00
0.00
0.00
182.40
1082.40

020 W2A17A#
MP.
0.200
4.34
Vopsirea inscriptiilor avertizoare si
9.90
numerotarea stalpilor din beton la LEA
0.00
0,4KV
0.10
0.001
0 Total=
Total manopera la UM:
0.90 ore.

0.87
1.98
0.00
0.02
2.87

021 W2A19A#
BUC.
1.000
0.60
Tractarea stalpilor din beton de la
5.72
locul de subdepozit lucrare la locul de
7.54
montaj (borna) pe distanta de pana la
14.10
500 m cu tractor, teren normal
Total=
0.141
0
Total manopera la UM:
0.52 ore.

0.60
5.72
7.54
14.10
27.96

022 W2A20A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton in autosa
2.75
la depozit si descarcarea la lucrare cu
19.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.25 ore.

0.00
2.75
19.50
0.00
22.25

023 W2A22A#
BUC.
1.000
0.00
Insotirea transportului cu stalpi sau
0.00
cable de catre automacaraua pe pneuri de
78.00
la depozit constructor la lucrare in
0.00
vederea descarcarii dus-intors pe
Total=
distanta de pana la 20 Km
0.000
0

0.00
0.00
78.00
0.00
78.00

1.824

024 W2I06A#
BUC.
1.000
Imbinarea prizei de legare la pamant cu
suruburi zincate

0.57
1.10
0.00
0.00
0 Total=

0.57
1.10
0.00
0.00
1.67

025 W2J05A#
BUC.
1.000
0.00
Scoaterea de sub tensiune a retelei
51.26
electrice in vederea repararii sau
0.00
racordarii bransamentelor si repunerea
0.00
in functiune retea electrica aeriana
Total=
0.000
0
Total manopera la UM:
4.66 ore.

0.00
51.26
0.00
0.00
51.26

026 W2J01B#
BUC.
1.000
0.00
Verificarea si incercarea retelei
45.76
electrice aeriene in vederea receptiei
225.00
si punerii in functiune retea care se
0.00
repara
Total=
0.000
0
Total manopera la UM:
4.16 ore.

0.00
45.76
225.00
0.00
270.76

Total manopera la UM:

0.000
0.10 ore.

027 W2J03A#
BUC.
Verificarea prizelor de pamant

Total manopera la UM:

1.000

0.000
1.80 ore.

0.00
19.80
0.00
0.00
0 Total=

0.00
19.80
0.00
0.00
19.80

Cheltuieli directe din articole:


GREUTATE
2.032
Din care:

MATERIALE
1555.42

MANOPERA
571.08

UTILAJ
517.93

TRANSPORT
337.74

TOTAL
2982.17

024114 pag
24
=================================================================
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
517.93
Detaliere transporturi:
-Articole TRA
-Transport auto

2.032x

134.50
203.24

100.00=

Alte cheltuieli directe:


-CAS:
(

571.08 +
517.93 * 0.000 +
337.74 * 0.000) * 0.20800 =

-SOMAJ:
(

571.08 +
337.74 *
-Concedii 0,85%
(
571.08 +
337.74 *
-SANATATE 5.2%
(
571.08 +
337.74 *
-Fond de Risc
(
571.08 +
337.74 *
-FOND DE Gar.
(
571.08 +
337.74 *

118.78

517.93 * 0.000 +
0.000) * 0.00500 =

2.86

517.93 * 0.000 +
0.000) * 0.00850 =

4.85

517.93 * 0.000 +
0.000) * 0.05200 =

29.70

517.93 * 0.000 +
0.000) * 0.00260 =

1.48

517.93 * 0.000 +
0.000) * 0.00250 =

1.43

Total cheltuieli directe:


GREUTATE
2.032

MATERIALE
1555.42

MANOPERA
730.18

UTILAJ
517.93

TRANSPORT
337.74

TOTAL
3141.27

Cheltuieli indirecte:
3141.27 * 0.1000 =
Profit:
3455.40 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
3628.17 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

314.13
172.77
3 628.17
689.35
4 317.52

CONTRACTANT (OFERTANT)

024115 pag
25
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024115 MONTARE STALP SE 8 SI FUNDATIE
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 TSA17E2
M.C.
2.720
0.00
0.00
SAP.MAN.GROPI POLIG.MONOBL.PT.LINII EL.
38.94
105.92
PAM.CU UMID.NAT.CU SPRIJ.LAT.>1M,ADINC.
0.00
0.00
<2,5M,T.TARE
0.00
0.00
0.000
0 Total=
105.92
Total manopera la UM:
3.54 ore.
002 TSF13A1
MP.
9.120
0.82
SPRIJ.MAL.CU DULAPI FAG ASEZ.ORIZ.PT
3.30
LINII EL.INALTA TENS.LA SAP.SUB 1,5M
0.00
LAT.CU INTERSP.0,2-0,6
0.20
0.002
0 Total=
Total manopera la UM:
0.30 ore.

7.47
30.10
0.00
1.82
39.39

003 TRB01C14
TONA
4.900
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
41.72
0.00
0.00
41.72

004 TRA01A10P
TONA
4.900
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
73.50
73.50

005 TRI1AA01C1
TONA
4.900
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
18.86
0.00
0.00
18.86

006
CA01M1
M.C.
2.140
TURNARE BETON SIMPLU IN FUNDATII LA
CONSTRUCTII INGINERESTI(STILPI LEA,ETC.)

0.02
38.17
0.00
0.00
0 Total=

0.03
81.68
0.00
0.00
81.72

285.00
0.00
0.00
0.00
0 Total=

609.90
0.00
0.00
0.00
609.90

007
CB01A1
MP.
1.500
2.90
COFRAJE IN CUZINETI FUND PAHAR,FUND
11.77
UTILAJE,DIN PAN REF,DIN SCINDURI RAS SC
0.00
SI SUBSC INCL SPIJIN
0.30
0.003
0 Total=
Total manopera la UM:
1.07 ore.

4.36
17.66
0.00
0.45
22.46

008
CB17B1
MP.
4.100
COFRAJE PT RELIZ GOL PT BULOANE CANALE
IN FUNDATI I DIN PFL DUR DE 6MM GROS

20.34
60.88
0.00
2.46
83.69

0.000

Total manopera la UM:

0.000
3.47 ore.

006 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

2.140

0.000

Total manopera la UM:

0.006
1.35 ore.

4.96
14.85
0.00
0.60
0 Total=

024115 pag
26
=================================================================
009
CP25A1
M.C.
0.250
0.03
0.01
TURN.BET.IN IMBINARI ELEM.PREF.DIN BET.
105.38
26.34
ARM.LA MON OLITIZAREA STILPILOR IN
5.00
1.25
FUNDATII PAHAR
0.00
0.00
0.000
0 Total=
27.60
Total manopera la UM:
9.58 ore.
009 2100957
M.C.
BETON DE CIMENT B 200 STAS 3622

0.250

302.00
0.00
0.00
0.00
0 Total=

75.50
0.00
0.00
0.00
75.50

010
CF11A1
MP.
2.810
1.75
TENCUIELI SCLIVISITE CU MORTAR M100-T
11.88
APLIC LA PERETI CU SUPR.PLANE DE 2CM
0.00
GROS EXCLUSIV SCHELA
0.30
0.003
0 Total=
Total manopera la UM:
1.08 ore.

4.92
33.38
0.00
0.84
39.15

011
CZ0209G1
M.C.
0.060
265.00
PREPARARE MORTAR CU CIMENT M30 PENTRU
33.00
TENCUIELI,MARCA M100-T MANUAL FARA ADAOS
0.00
VAR
38.10
0.381
0 Total=
Total manopera la UM:
3.00 ore.

15.90
1.98
0.00
2.29
20.17

012 TSD19C1
M.C.
0.300
0.02
UMPLUT.COMPACTATA LA FUNDATI STILP.LINII
40.85
ELECTR.AER.DE INALTA TENS.CU PAM.DIN T.
0.00
F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.71 ore.

0.00
12.26
0.00
0.00
12.26

013 ACA11C1
M
1.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 75

26.50
2.97
0.01
0.10
0 Total=

26.50
2.97
0.01
0.10
29.58

014 TRA06A15
TONA
6.740
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =15KM
10.00
0.000
0 Total=

0.00
0.00
0.00
67.40
67.40

015 W2G17A#
M
2.000
Montare si demontare podete metalice

0.00
7.04
0.00
0.00
0 Total=

0.00
14.08
0.00
0.00
14.08

016 W1MH11B#
BUC.
1.000
0.78
Stalp de sustinere din beton pentru LEA
76.34
20KV montat cu automacaraua in fundatie
156.00
turnata In teren accidentat
0.10
0.001
0 Total=
Total manopera la UM:
6.94 ore.

0.78
76.34
156.00
0.10
233.22

0.000

Total manopera la UM:

Total manopera la UM:

0.001
0.27 ore.

0.000
0.64 ore.

016 6421062
BUC.
1.000
STILP LIN.EL.AER.SE 8T-15KV-12 M-BPSBP.
VIBR.ISPE389/77
3.407
017 W1MH27A#
MP.
0.200
Inscriptionarea cu vopsea a stalpilor
din beton LEA 20KV

Total manopera la UM:

0.001
2.10 ore.

2500.00
0.00
0.00
340.70
3 Total=

2500.00
0.00
0.00
340.70
2840.70

3.99
23.10
0.00
0.10
0 Total=

0.80
4.62
0.00
0.02
5.44

024115 pag
27
=================================================================
018 W1MH24B#
BUC.
1.000
4.34
4.34
Placa metalica montata pe stalp
9.90
9.90
Avertizoare
0.00
0.00
0.10
0.10
0.001
0 Total=
14.34
Total manopera la UM:
0.90 ore.
019 W1MH28A#
BUC.
1.000
1.21
Tractarea la borne a stalpilor din
7.48
beton, de la subdepozit la locul de
12.21
montaj (borna) pe distanta de 500m cu
0.70
tractor, teren normal
Total=
0.007
0
Total manopera la UM:
0.68 ore.

1.21
7.48
12.21
0.70
21.60

020 W1MH29A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton sau metal
3.74
in autosa si descarcarea la lucrare cu
25.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.34 ore.

0.00
3.74
25.50
0.00
29.24

021 W1MH31A#
BUC.
1.000
0.00
Insotire transport cu stalpi sau tamburi
0.00
de catre automacara pe pneuri de la
78.00
depozit la lucrare si retur Pe distanta
0.00
pana la 20km
Total=
0.000
0

0.00
0.00
78.00
0.00
78.00

022 W1MN02A#
KG
1.000
0.24
Conductor montat in paralel pentru
7.92
legarea la pamant, montat in interior pe
1.44
suport existent principal, din banda de
0.00
otel zincata
Total=
0.000
0
Total manopera la UM:
0.72 ore.

0.24
7.92
1.44
0.00
9.60

022 3701414
KG
Banda din otel Zn 40x4mm;

1.030

4.50
0.00
0.00
0.10
0 Total=

4.63
0.00
0.00
0.10
4.74

023 W1MG02A#
BUC.
1.000
Intreruperea si repunerea sub tensiune a
liniei electrice de 20KV LEA 20KV

0.00
121.00
0.00
0.00
0 Total=

0.00
121.00
0.00
0.00
121.00

024 W1MN01A#
KG
1.000
0.12
Conductor pentru legarea la pamant
5.28
montat in interior pe suport existent
0.72
principal, din banda de otel zincata
0.00
0.000
0 Total=
Total manopera la UM:
0.48 ore.

0.12
5.28
0.72
0.00
6.12

024 3701414
KG
Banda din otel Zn 40x4mm;

4.63
0.00
0.00
0.10
4.74

0.001

Total manopera la UM:

0.000
11.00 ore.

1.030

0.001

4.50
0.00
0.00
0.10
0 Total=

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
3.498
3281.70
684.11
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Articole TRA
-Transport auto
Alte cheltuieli directe:
-CAS:

3.498x

UTILAJ
275.13
=
=

TRANSPORT
490.69

TOTAL
4731.63

0.00
275.13

100.00=

140.90
349.79

024115 pag
28
=================================================================
(
684.11 +
275.13 * 0.000 +
490.69 * 0.000) * 0.20800 =
142.30
-SOMAJ:
(
684.11 +
275.13 * 0.000 +
490.69 * 0.000) * 0.00500 =
3.42
-Concedii 0,85%
(
684.11 +
275.13 * 0.000 +
490.69 * 0.000) * 0.00850 =
5.81
-SANATATE 5.2%
(
684.11 +
275.13 * 0.000 +
490.69 * 0.000) * 0.05200 =
35.57
-Fond de Risc
(
684.11 +
275.13 * 0.000 +
490.69 * 0.000) * 0.00260 =
1.78
-FOND DE Gar.
(
684.11 +
275.13 * 0.000 +
490.69 * 0.000) * 0.00250 =
1.71
Total cheltuieli directe:
GREUTATE
3.498

MATERIALE
3281.70

MANOPERA
874.71

UTILAJ
275.13

TRANSPORT
490.69

Cheltuieli indirecte:
4922.22 * 0.1000 =
Profit:
5414.44 * 0.0500 =

492.22
270.72

TOTAL GENERAL DEVIZ:


TVA
5685.16 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

TOTAL
4922.22

5 685.16
1 080.18
6 765.34

CONTRACTANT (OFERTANT)

024116 pag
29
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024116 MONT. STALP SC 10002 SI FUNDATIA
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 TSA17E2
M.C.
1.100
0.00
0.00
SAP.MAN.GROPI POLIG.MONOBL.PT.LINII EL.
38.94
42.83
PAM.CU UMID.NAT.CU SPRIJ.LAT.>1M,ADINC.
0.00
0.00
<2,5M,T.TARE
0.00
0.00
0.000
0 Total=
42.83
Total manopera la UM:
3.54 ore.
002 TSF13A1
MP.
5.500
0.82
SPRIJ.MAL.CU DULAPI FAG ASEZ.ORIZ.PT
3.30
LINII EL.INALTA TENS.LA SAP.SUB 1,5M
0.00
LAT.CU INTERSP.0,2-0,6
0.20
0.002
0 Total=
Total manopera la UM:
0.30 ore.

4.51
18.15
0.00
1.10
23.76

003 TRB01C14
TONA
2.000
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
17.03
0.00
0.00
17.03

004 TRA01A10P
TONA
2.000
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
30.00
30.00

005 TRI1AA01C1
TONA
2.000
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
7.70
0.00
0.00
7.70

0.000

006
CA01M1
M.C.
0.810
TURNARE BETON SIMPLU IN FUNDATII LA
CONSTRUCTII INGINERESTI(STILPI LEA,ETC.)

0.02
38.17
0.00
0.00
0 Total=

0.01
30.92
0.00
0.00
30.93

285.00
0.00
0.00
0.00
0 Total=

230.85
0.00
0.00
0.00
230.85

007
CB01A1
MP.
0.960
2.90
COFRAJE IN CUZINETI FUND PAHAR,FUND
11.77
UTILAJE,DIN PAN REF,DIN SCINDURI RAS SC
0.00
SI SUBSC INCL SPIJIN
0.30
0.003
0 Total=
Total manopera la UM:
1.07 ore.

2.79
11.30
0.00
0.29
14.38

008
CB17B1
MP.
2.640
COFRAJE PT RELIZ GOL PT BULOANE CANALE
IN FUNDATI I DIN PFL DUR DE 6MM GROS

13.10
39.20
0.00
1.58
53.89

Total manopera la UM:

0.000
3.47 ore.

006 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

0.810

0.000

Total manopera la UM:

0.006
1.35 ore.

4.96
14.85
0.00
0.60
0 Total=

024116 pag
30
=================================================================
009
CP25A1
M.C.
0.250
0.03
0.01
TURN.BET.IN IMBINARI ELEM.PREF.DIN BET.
105.38
26.34
ARM.LA MON OLITIZAREA STILPILOR IN
5.00
1.25
FUNDATII PAHAR
0.00
0.00
0.000
0 Total=
27.60
Total manopera la UM:
9.58 ore.
009 2100957
M.C.
BETON DE CIMENT B 200 STAS 3622

0.252

302.00
0.00
0.00
0.00
0 Total=

76.10
0.00
0.00
0.00
76.10

010
CF11A1
MP.
1.440
1.75
TENCUIELI SCLIVISITE CU MORTAR M100-T
11.88
APLIC LA PERETI CU SUPR.PLANE DE 2CM
0.00
GROS EXCLUSIV SCHELA
0.30
0.003
0 Total=
Total manopera la UM:
1.08 ore.

2.52
17.11
0.00
0.43
20.06

011
CZ0209G1
M.C.
0.030
265.00
PREPARARE MORTAR CU CIMENT M30 PENTRU
33.00
TENCUIELI,MARCA M100-T MANUAL FARA ADAOS
0.00
VAR
38.10
0.381
0 Total=
Total manopera la UM:
3.00 ore.

7.95
0.99
0.00
1.14
10.08

012 TSD19C1
M.C.
0.200
0.02
UMPLUT.COMPACTATA LA FUNDATI STILP.LINII
40.85
ELECTR.AER.DE INALTA TENS.CU PAM.DIN T.
0.00
F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.71 ore.

0.00
8.17
0.00
0.00
8.17

0.000

013 ACA11C1
M
1.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 75

26.50
2.97
0.01
0.10
0 Total=

26.50
2.97
0.01
0.10
29.58

014 TRA06A15
TONA
2.500
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =15KM
10.00
0.000
0 Total=

0.00
0.00
0.00
25.00
25.00

015 W2G17A#
M
2.000
Montare si demontare podete metalice

0.00
7.04
0.00
0.00
0 Total=

0.00
14.08
0.00
0.00
14.08

016
DG06B1
M.C.
0.130
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
4.83
1.51
0.00
6.34

017
DC04B1
M
3.200
4.91
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
DRUMURI
0.00
0.000
0 Total=
Total manopera la UM:
0.29 ore.

15.70
10.35
63.88
0.00
89.93

Total manopera la UM:

Total manopera la UM:

0.001
0.27 ore.

0.000
0.64 ore.

018
DG04B1
M
2.000
DESFACEREA DE BORDURI DE PIATRA SAU DE
BETON ORICEDIMENSIUNE ASEZATA PE BETON

Total manopera la UM:

0.000
0.32 ore.

0.00
3.57
0.00
0.00
0 Total=

0.00
7.15
0.00
0.00
7.15

024116 pag
31
=================================================================
019 W2A08A#
BUC.
1.000
0.00
0.00
Stalp de sustinere din beton, montat cu
42.24
42.24
automacaraua in fundatie turnata in
94.50
94.50
teren normal
0.00
0.00
0.000
0 Total=
136.74
Total manopera la UM:
3.84 ore.
019 6421270
BUC.
1.010
STILP LIN.EL.AER.SCP10002-SUB 1KV-BPTBP.
CENTRIF.ISPE212

800.00
0.00
0.00
98.00
1 Total=

808.00
0.00
0.00
98.98
906.98

020 W2A17A#
MP.
0.200
4.34
Vopsirea inscriptiilor avertizoare si
9.90
numerotarea stalpilor din beton la LEA
0.00
0,4KV
0.10
0.001
0 Total=
Total manopera la UM:
0.90 ore.

0.87
1.98
0.00
0.02
2.87

021 W2A19A#
BUC.
1.000
0.60
Tractarea stalpilor din beton de la
5.72
locul de subdepozit lucrare la locul de
7.54
montaj (borna) pe distanta de pana la
14.10
500 m cu tractor, teren normal
Total=
0.141
0
Total manopera la UM:
0.52 ore.

0.60
5.72
7.54
14.10
27.96

022 W2A20A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton in autosa
2.75
la depozit si descarcarea la lucrare cu
19.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.25 ore.

0.00
2.75
19.50
0.00
22.25

023 W2A22A#
BUC.
1.000
0.00
Insotirea transportului cu stalpi sau
0.00
cable de catre automacaraua pe pneuri de
78.00
la depozit constructor la lucrare in
0.00
vederea descarcarii dus-intors pe
Total=
distanta de pana la 20 Km
0.000
0

0.00
0.00
78.00
0.00
78.00

0.980

024 W2I06A#
BUC.
1.000
Imbinarea prizei de legare la pamant cu
suruburi zincate

0.57
1.10
0.00
0.00
0 Total=

0.57
1.10
0.00
0.00
1.67

025 W2J05A#
BUC.
1.000
0.00
Scoaterea de sub tensiune a retelei
51.26
electrice in vederea repararii sau
0.00
racordarii bransamentelor si repunerea
0.00
in functiune retea electrica aeriana
Total=
0.000
0
Total manopera la UM:
4.66 ore.

0.00
51.26
0.00
0.00
51.26

026 W2J01B#
BUC.
1.000
0.00
Verificarea si incercarea retelei
45.76
electrice aeriene in vederea receptiei
225.00
si punerii in functiune retea care se
0.00
repara
Total=
0.000
0
Total manopera la UM:
4.16 ore.

0.00
45.76
225.00
0.00
270.76

Total manopera la UM:

0.000
0.10 ore.

027 W2J03A#
BUC.
Verificarea prizelor de pamant

Total manopera la UM:

1.000

0.000
1.80 ore.

0.00
19.80
0.00
0.00
0 Total=

0.00
19.80
0.00
0.00
19.80

Cheltuieli directe din articole:


GREUTATE
1.177
Din care:

MATERIALE
1190.08

MANOPERA
429.74

UTILAJ
491.19

TRANSPORT
172.75

TOTAL
2283.76

024116 pag
32
=================================================================
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
491.19
Detaliere transporturi:
-Articole TRA
-Transport auto

1.177x

55.00
117.75

100.00=

Alte cheltuieli directe:


-CAS:
(

429.74 +
491.19 * 0.000 +
172.75 * 0.000) * 0.20800 =

-SOMAJ:
(

429.74 +
172.75 *
-Concedii 0,85%
(
429.74 +
172.75 *
-SANATATE 5.2%
(
429.74 +
172.75 *
-Fond de Risc
(
429.74 +
172.75 *
-FOND DE Gar.
(
429.74 +
172.75 *

89.39

491.19 * 0.000 +
0.000) * 0.00500 =

2.15

491.19 * 0.000 +
0.000) * 0.00850 =

3.65

491.19 * 0.000 +
0.000) * 0.05200 =

22.35

491.19 * 0.000 +
0.000) * 0.00260 =

1.12

491.19 * 0.000 +
0.000) * 0.00250 =

1.07

Total cheltuieli directe:


GREUTATE
1.177

MATERIALE
1190.08

MANOPERA
549.46

UTILAJ
491.19

TRANSPORT
172.75

TOTAL
2403.49

Cheltuieli indirecte:
2403.49 * 0.1000 =
Profit:
2643.83 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
2776.03 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

240.35
132.19
2 776.03
527.45
3 303.47

CONTRACTANT (OFERTANT)

024117 pag
33
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0001

45310000
45000000

Norme UNITARE MT si JT
NORME UNITARE JT

Lista cu cantitatile de lucrari


Deviz oferta 024117 MONT. STALP SC 10005 SI FUNDATIA
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 TSA17E2
M.C.
2.100
0.00
0.00
SAP.MAN.GROPI POLIG.MONOBL.PT.LINII EL.
38.94
81.77
PAM.CU UMID.NAT.CU SPRIJ.LAT.>1M,ADINC.
0.00
0.00
<2,5M,T.TARE
0.00
0.00
0.000
0 Total=
81.77
Total manopera la UM:
3.54 ore.
002 TSF13A1
MP.
7.500
0.82
SPRIJ.MAL.CU DULAPI FAG ASEZ.ORIZ.PT
3.30
LINII EL.INALTA TENS.LA SAP.SUB 1,5M
0.00
LAT.CU INTERSP.0,2-0,6
0.20
0.002
0 Total=
Total manopera la UM:
0.30 ore.

6.14
24.75
0.00
1.50
32.39

003 TRB01C14
TONA
3.710
0.00
TRANSPORTUL MATERIALELOR CU ROABA PE
8.51
PNEURI INC ARUNCARE DESC RASTURNARE
0.00
GRUP1-3 DISTANTA 40M
0.00
0.000
0 Total=
Total manopera la UM:
0.77 ore.

0.00
31.59
0.00
0.00
31.59

004 TRA01A10P
TONA
3.710
TRANSPORTUL RUTIER AL PAMINTULUI SAU
MOLOZULUI CU AUTOBASCULANTA DIST.=10 KM

0.00
0.00
0.00
15.00
0 Total=

0.00
0.00
0.00
55.65
55.65

005 TRI1AA01C1
TONA
3.710
0.00
INCARCAREA MATERIALELOR,GRUPA A-GRELE SI
3.85
MARUNTE,PRIN ARUNCARE RAMPA SAU TEREN0.00
AUTO CATEG.1
0.00
0.000
0 Total=
Total manopera la UM:
0.35 ore.

0.00
14.28
0.00
0.00
14.28

006
CA01M1
M.C.
1.700
TURNARE BETON SIMPLU IN FUNDATII LA
CONSTRUCTII INGINERESTI(STILPI LEA,ETC.)

0.02
38.17
0.00
0.00
0 Total=

0.03
64.89
0.00
0.00
64.92

285.00
0.00
0.00
0.00
0 Total=

484.50
0.00
0.00
0.00
484.50

007
CB01A1
MP.
1.300
2.90
COFRAJE IN CUZINETI FUND PAHAR,FUND
11.77
UTILAJE,DIN PAN REF,DIN SCINDURI RAS SC
0.00
SI SUBSC INCL SPIJIN
0.30
0.003
0 Total=
Total manopera la UM:
1.07 ore.

3.78
15.30
0.00
0.39
19.47

008
CB17B1
MP.
3.100
COFRAJE PT RELIZ GOL PT BULOANE CANALE
IN FUNDATI I DIN PFL DUR DE 6MM GROS

15.38
46.03
0.00
1.86
63.28

0.000

Total manopera la UM:

0.000
3.47 ore.

006 2100945
M.C.
BETON DE CIMENT B 150 STAS 3622

1.700

0.000

Total manopera la UM:

0.006
1.35 ore.

4.96
14.85
0.00
0.60
0 Total=

024117 pag
34
=================================================================
009
CP25A1
M.C.
0.250
0.03
0.01
TURN.BET.IN IMBINARI ELEM.PREF.DIN BET.
105.38
26.34
ARM.LA MON OLITIZAREA STILPILOR IN
5.00
1.25
FUNDATII PAHAR
0.00
0.00
0.000
0 Total=
27.60
Total manopera la UM:
9.58 ore.
009 2100957
M.C.
BETON DE CIMENT B 200 STAS 3622

0.252

302.00
0.00
0.00
0.00
0 Total=

76.10
0.00
0.00
0.00
76.10

010
CF11A1
MP.
2.300
1.75
TENCUIELI SCLIVISITE CU MORTAR M100-T
11.88
APLIC LA PERETI CU SUPR.PLANE DE 2CM
0.00
GROS EXCLUSIV SCHELA
0.30
0.003
0 Total=
Total manopera la UM:
1.08 ore.

4.03
27.32
0.00
0.69
32.04

011
CZ0209G1
M.C.
0.040
265.00
PREPARARE MORTAR CU CIMENT M30 PENTRU
33.00
TENCUIELI,MARCA M100-T MANUAL FARA ADAOS
0.00
VAR
38.10
0.381
0 Total=
Total manopera la UM:
3.00 ore.

10.60
1.32
0.00
1.52
13.44

012 TSD19C1
M.C.
0.300
0.02
UMPLUT.COMPACTATA LA FUNDATI STILP.LINII
40.85
ELECTR.AER.DE INALTA TENS.CU PAM.DIN T.
0.00
F.TARE
0.00
0.000
0 Total=
Total manopera la UM:
3.71 ore.

0.00
12.26
0.00
0.00
12.26

013 ACA11C1
M
1.000
MONTARE TEAVA PVC TIP 3(M) IN PAMINT,IN
EXTERIORULCLADIRILOR,AVIND DN 75

26.50
2.97
0.01
0.10
0 Total=

26.50
2.97
0.01
0.10
29.58

014 TRA06A15
TONA
4.900
0.00
TRANSPORTUL RUTIER AL BETONULUI0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC
0.00
DIST. =15KM
10.00
0.000
0 Total=

0.00
0.00
0.00
49.00
49.00

015 W2G17A#
M
2.000
Montare si demontare podete metalice

0.00
7.04
0.00
0.00
0 Total=

0.00
14.08
0.00
0.00
14.08

016
DG06B1
M.C.
0.240
0.00
SPARG SI DESF BET CIM PE SUPRAF LIMIT PT
37.18
POZARE CABL COND POD GURI,SCURG IN ALEI
11.60
FUND DRUM
0.00
0.000
0 Total=
Total manopera la UM:
3.38 ore.

0.00
8.92
2.78
0.00
11.71

017
DC04B1
M
4.400
4.91
TAIEREA CU MAS.CU DISC DIAMANT ROST
3.23
CONTRACTIE SI DILATATIE BETON UZURA LA
19.96
DRUMURI
0.00
0.000
0 Total=
Total manopera la UM:
0.29 ore.

21.59
14.23
87.84
0.00
123.66

0.000

Total manopera la UM:

Total manopera la UM:

0.001
0.27 ore.

0.000
0.64 ore.

018
DG04B1
M
2.000
DESFACEREA DE BORDURI DE PIATRA SAU DE
BETON ORICEDIMENSIUNE ASEZATA PE BETON

Total manopera la UM:

0.000
0.32 ore.

0.00
3.57
0.00
0.00
0 Total=

0.00
7.15
0.00
0.00
7.15

024117 pag
35
=================================================================
019 W2A10B#
BUC.
1.000
0.00
0.00
Stalp special din beton armat, montat cu
49.72
49.72
automacaraua in fundatie turnata in
106.50
106.50
teren accidentat
0.00
0.00
0.000
0 Total=
156.22
Total manopera la UM:
4.52 ore.
019 6421282
BUC.
1.010
STILP LIN.EL.AER.SC 10005-SUB 1KV-BPTBP.
CENTRIF.ISPE212

1800.00
0.00
0.00
151.50
2 Total=

1818.00
0.00
0.00
153.01
1971.02

020 W2A17A#
MP.
0.200
4.34
Vopsirea inscriptiilor avertizoare si
9.90
numerotarea stalpilor din beton la LEA
0.00
0,4KV
0.10
0.001
0 Total=
Total manopera la UM:
0.90 ore.

0.87
1.98
0.00
0.02
2.87

021 W2A19A#
BUC.
1.000
0.60
Tractarea stalpilor din beton de la
5.72
locul de subdepozit lucrare la locul de
7.54
montaj (borna) pe distanta de pana la
14.10
500 m cu tractor, teren normal
Total=
0.141
0
Total manopera la UM:
0.52 ore.

0.60
5.72
7.54
14.10
27.96

022 W2A20A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton in autosa
2.75
la depozit si descarcarea la lucrare cu
19.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.25 ore.

0.00
2.75
19.50
0.00
22.25

023 W2A22A#
BUC.
1.000
0.00
Insotirea transportului cu stalpi sau
0.00
cable de catre automacaraua pe pneuri de
78.00
la depozit constructor la lucrare in
0.00
vederea descarcarii dus-intors pe
Total=
distanta de pana la 20 Km
0.000
0

0.00
0.00
78.00
0.00
78.00

1.515

024 W2I06A#
BUC.
1.000
Imbinarea prizei de legare la pamant cu
suruburi zincate

0.57
1.10
0.00
0.00
0 Total=

0.57
1.10
0.00
0.00
1.67

025 W2J05A#
BUC.
1.000
0.00
Scoaterea de sub tensiune a retelei
51.26
electrice in vederea repararii sau
0.00
racordarii bransamentelor si repunerea
0.00
in functiune retea electrica aeriana
Total=
0.000
0
Total manopera la UM:
4.66 ore.

0.00
51.26
0.00
0.00
51.26

026 W2J01B#
BUC.
1.000
0.00
Verificarea si incercarea retelei
45.76
electrice aeriene in vederea receptiei
225.00
si punerii in functiune retea care se
0.00
repara
Total=
0.000
0
Total manopera la UM:
4.16 ore.

0.00
45.76
225.00
0.00
270.76

Total manopera la UM:

0.000
0.10 ore.

027 W2J03A#
BUC.
Verificarea prizelor de pamant

Total manopera la UM:

1.000

0.000
1.80 ore.

0.00
19.80
0.00
0.00
0 Total=

0.00
19.80
0.00
0.00
19.80

Cheltuieli directe din articole:


GREUTATE
1.732
Din care:

MATERIALE
2468.70

MANOPERA
571.31

UTILAJ
528.43

TRANSPORT
277.85

TOTAL
3846.28

024117 pag
36
=================================================================
Valoare aferenta utilaje termice
=
0.00
Valoare aferenta utilaje electrice =
528.43
Detaliere transporturi:
-Articole TRA
-Transport auto

1.732x

104.65
173.20

100.00=

Alte cheltuieli directe:


-CAS:
(

571.31 +
528.43 * 0.000 +
277.85 * 0.000) * 0.20800 =

-SOMAJ:
(

571.31 +
277.85 *
-Concedii 0,85%
(
571.31 +
277.85 *
-SANATATE 5.2%
(
571.31 +
277.85 *
-Fond de Risc
(
571.31 +
277.85 *
-FOND DE Gar.
(
571.31 +
277.85 *

118.83

528.43 * 0.000 +
0.000) * 0.00500 =

2.86

528.43 * 0.000 +
0.000) * 0.00850 =

4.86

528.43 * 0.000 +
0.000) * 0.05200 =

29.71

528.43 * 0.000 +
0.000) * 0.00260 =

1.49

528.43 * 0.000 +
0.000) * 0.00250 =

1.43

Total cheltuieli directe:


GREUTATE
1.732

MATERIALE
2468.70

MANOPERA
730.47

UTILAJ
528.43

TRANSPORT
277.85

TOTAL
4005.45

Regie intreprindere:
4005.45 * 0.1000 =
Profit:
4405.99 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
4626.29 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

400.54
220.30
4 626.29
879.00
5 505.29

CONTRACTANT (OFERTANT)

024214 pag
37
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0002

45310000
45310000

Norme UNITARE MT si JT
NORME UNITARE MT

Lista cu cantitatile de lucrari


Deviz oferta 024214 MONTARE SC 15014 CU PTA
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 W1MH14A#
BUC.
1.000
0.78
0.78
Stalp special din beton pentru LEA 20KV
83.49
83.49
montat cu automacaraua in fundatie
165.00
165.00
turnata In teren normal
0.10
0.10
0.001
0 Total=
249.37
Total manopera la UM:
7.59 ore.
001 6421581
BUC.
1.000
STILP DIN B.A.C PT.LEA TIP SC-15014 120
6-20KW OB-37

2050.00
0.00
0.00
231.50
2 Total=

2050.00
0.00
0.00
231.50
2281.50

27.26
12.10
0.00
0.10
0 Total=

54.52
24.20
0.00
0.20
78.92

4.34
9.90
0.00
0.10
0 Total=

8.69
19.80
0.00
0.20
28.68

004 W1MH28C#
BUC.
1.000
5.11
Tractarea la borne a stalpilor din
22.33
beton, de la subdepozit la locul de
41.29
montaj (borna) pe distanta de 1000-1500m
2.80
cu tractor, teren normal
Total=
0.028
0
Total manopera la UM:
2.03 ore.

5.11
22.33
41.29
2.80
71.53

005 W1MH29A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton sau metal
3.74
in autosa si descarcarea la lucrare cu
25.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.34 ore.

0.00
3.74
25.50
0.00
29.24

006 W1MI06A#
BUC.
1.000
0.00
Coronament metalic zincat de intindere
21.78
pentru LEA 20KV montat pe stalp din
0.00
beton neplantat, simplu circuit
0.00
Coronament orizontal
Total=
0.000
0
Total manopera la UM:
1.98 ore.

0.00
21.78
0.00
0.00
21.78

2.315
002 W1MH24A#
BUC.
Placa metalica montata pe stalp
Indicatoare emailata

Total manopera la UM:

0.001
1.10 ore.

003 W1MH24B#
BUC.
Placa metalica montata pe stalp
Avertizoare

Total manopera la UM:

2.000

2.000

0.001
0.90 ore.

006 6305423
BUC.
1.000
Consola metalica zincata de intindere
CIT-140 pe stalp TC 15014-120
0.102

770.00
0.00
0.00
10.20
0 Total=

770.00
0.00
0.00
10.20
780.20

024214 pag
38
=================================================================
007 W1MJ02M#
BUC.
2.000
0.00
0.00
Legatura de sustinere sau intindere
16.83
33.66
pentru LEA 20KV cu izolatoare tip tija
0.00
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
0.00
si ITS 66/7 Intindere dubla faza
Total=
33.66
extrema, izolatori ITS 66/7
0.000
0
Total manopera la UM:
1.53 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
007 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

2.000

2.67
0.00
0.00
0.10
0 Total=

5.34
0.00
0.00
0.20
5.54

007 5205681
BUC.
2.000
CLEMA LEG.ELECT.DIN AL.CLEAL 50/ 70 IN=
260A NTR28

13.00
0.00
0.00
0.00
0 Total=

26.00
0.00
0.00
0.00
26.00

269.00
0.00
0.00
0.20
0 Total=

538.00
0.00
0.00
0.40
538.40

008 W1MJ02N#
BUC.
1.000
7.24
Legatura de sustinere sau intindere
20.13
pentru LEA 20KV cu izolatoare tip tija
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
1.10
si ITS 66/7 Intindere dubla faza mijloc,
Total=
izolatori ITS 66/7
0.011
0
Total manopera la UM:
1.83 ore.

7.24
20.13
0.00
1.10
28.47

0.001

0.000
007 2016248
BUC.
2.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

008 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

1.000

2.67
0.00
0.00
0.10
0 Total=

2.67
0.00
0.00
0.10
2.77

008 5205681
BUC.
1.000
CLEMA LEG.ELECT.DIN AL.CLEAL 50/ 70 IN=
260A NTR28

13.00
0.00
0.00
0.00
0 Total=

13.00
0.00
0.00
0.00
13.00

269.00
0.00
0.00
0.20
0 Total=

269.00
0.00
0.00
0.20
269.20

009 W1ML01A#
BUC.
1.000
0.00
Siguranta fuzibila (suport + patron
62.70
fuzibil) de exterior 20KV tripolar tip .
0.00
.. 20KV
0.00
0.000
0 Total=
Total manopera la UM:
5.70 ore.

0.00
62.70
0.00
0.00
62.70

0.001

0.000
008 2016248
BUC.
1.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

009 5405011
BUC.
3.000
FUZ.EXT.VAR.NOUA.TROPICAL.FEN-TH1-20/ 2,
5-10A,700 MVA

192.00
0.00
0.00
0.30
0 Total=

576.00
0.00
0.00
0.90
576.90

010 W1MI20A#
BUC.
1.000
0.00
Confectie metalica zincata pentru
13.86
montare suport sigurante montata pe un
0.00
stalp plantat
0.00
0.000
0 Total=
Total manopera la UM:
1.26 ore.

0.00
13.86
0.00
0.00
13.86

0.003

024214 pag
39
=================================================================
010 6305806
BUC.
1.000
280.00
280.00
Confectie metalica zincata pentru
0.00
0.00
montare suport sigurante pe un stalp din
0.00
0.00
beton TC 15014-120
0.60
0.60
0.006
0 Total=
280.60
011 W1MI15A#
BUC.
1.000
92.42
Confectie metalica zincata PTA cu
135.19
balustrada si podet montata pe un stalp
75.00
din beton plantat
2.60
0.026
0 Total=
Total manopera la UM:
12.29 ore.

92.42
135.19
75.00
2.60
305.21

011 6305737
BUC.
1.000
Confectie metalica zincata PTA pe un
stalp din beton TC 15014-120

600.00
0.00
0.00
14.50
0 Total=

600.00
0.00
0.00
14.50
614.50

126.93
61.16
0.00
0.10
0 Total=

126.93
61.16
0.00
0.10
188.19

3.000

3.91
0.00
0.00
0.00
0 Total=

11.73
0.00
0.00
0.00
11.73

012 5204431
BUC.
6.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

81.60
0.00
0.00
0.60
82.20

385.86
39.16
0.00
0.40
0 Total=

385.86
39.16
0.00
0.40
425.42

6.000

3.91
0.00
0.00
0.00
0 Total=

23.46
0.00
0.00
0.00
23.46

013 4831586
M
2.500
CONDUCTOR OL-AL. PTR.LEA.STR.ZN>50% 50/8
S3000

2.26
0.00
0.00
0.00
0 Total=

5.65
0.00
0.00
0.00
5.65

13.60
0.00
0.00
0.10
0 Total=

81.60
0.00
0.00
0.60
82.20

1.20
308.00
0.00
0.00
0 Total=

0.04
9.24
0.00
0.00
9.28

2.26
0.00
0.00
0.00
0 Total=

69.22
0.00
0.00
0.00
69.22

0.145
012 W1MJ07A#
BUC.
Legarea aparatajului PTA la retea
Racordarea sigurantelor SFEN

Total manopera la UM:

1.000

0.001
5.56 ore.

012 5203763
BUC.
Papuc aluminiu PTA m 50

0.000

0.001
013 W1MJ07B#
BUC.
1.000
Legarea aparatajului PTA la retea
Racordarea transformatorului de putere

Total manopera la UM:


013 5204020
Papuc aluminiu PA50

0.004
3.56 ore.

BUC.

0.000

0.000
013 5204431
BUC.
6.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP
0.001
014 W1MK01A#
KM.
0.030
Conductoare otel aluminiu montate manual
in teren normal 35-50mmp

Total manopera la UM:

0.000
28.00 ore.

014 4831586
M
30.630
CONDUCTOR OL-AL. PTR.LEA.STR.ZN>50% 50/8
S3000
0.000

024214 pag
40
=================================================================
015 W2C11A#
BUC.
1.000
89.30
89.30
Coloana electrica pentru PTA pe stalpi
23.76
23.76
din beton, din teava PVC, inclusiv
0.00
0.00
conductoarele pt. trafo de pana la 100
0.70
0.70
KVA din AFYI 3x95+50mmp
Total=
113.76
0.007
0
Total manopera la UM:
2.16 ore.
015 6311325
SET
1.000
15.00
Bratara zincata pentru fixarea tevii PVC
0.00
tip M ? 90mm pe stalp TC 15014 12m, la
0.00
coloana PTA;
0.10
0.001
0 Total=
015 6700298
M
3.600
TEVI DIN P.V.C.RIGID TIP U 90X1,8 STAS
6675/2

15.00
0.00
0.00
0.10
15.10

1.90
0.00
0.00
0.10
0 Total=

6.82
0.00
0.00
0.36
7.18

016 W2E20G#
BUC.
6.000
0.00
Racordarea circuitelor electrice in
3.19
tablouri la borne cu sectiunea de 2400.00
300mmp
0.00
0.000
0 Total=
Total manopera la UM:
0.29 ore.

0.00
19.14
0.00
0.00
19.14

017 W2E20E#
BUC.
2.000
0.00
Racordarea circuitelor electrice in
2.97
tablouri la borne cu sectiunea de 950.00
120mmp
0.00
0.000
0 Total=
Total manopera la UM:
0.27 ore.

0.00
5.94
0.00
0.00
5.94

018 W2D03G#
BUC.
2.000
0.00
Papuci montati prin presare sau cu surub
0.77
la conductoare din aluminiu sau cupru cu
0.00
sectiunea de 120 mm2
0.00
0.000
0 Total=
Total manopera la UM:
0.07 ore.

0.00
1.54
0.00
0.00
1.54

018 5203798
BUC.
PAPUCI DIN AL PTAM 120 A-4194-50

4.88
0.00
0.00
0.00
0 Total=

9.76
0.00
0.00
0.00
9.76

019 W2D03J#
BUC.
6.000
0.00
Papuci montati prin presare sau cu surub
0.94
la conductoare din aluminiu sau cupru cu
0.00
sectiunea de 240 mm2
0.00
0.000
0 Total=
Total manopera la UM:
0.09 ore.

0.00
5.61
0.00
0.00
5.61

0.001

2.000

0.000

019 5203827
BUC.
PAPUCI DIN AL PTAM 240 A-4194-50

8.13
0.00
0.00
0.00
0 Total=

48.78
0.00
0.00
0.00
48.78

020 W2E15A#
BUC.
1.000
0.00
Cutie si tablou de distributie pentru
13.64
post de transformare CD pt. post pe un
0.00
stalp
0.00
0.000
0 Total=
Total manopera la UM:
1.24 ore.

0.00
13.64
0.00
0.00
13.64

020 6311450
BUC.
2.000
21.00
Bratara zincata cu suruburi si piulite
0.00
de prindere a cutiei de distributie pe
0.00
un stalp tip SC 15014
0.10
0.001
0 Total=

42.00
0.00
0.00
0.20
42.20

020 7312583
BUC.
1.000
4850.00
Cutie de distributie CD-1.2. tip retea
0.00
cu USOL 100A, Ir=63A fara iluminat
0.00
manual
11.00
0.110
0 Total=

4850.00
0.00
0.00
11.00
4861.00

0.000

6.000

024214 pag
41
=================================================================
021 4978865
BUC.
CONTOR EL.TRIFAZ.ENERGIE ACTIVA

1.000

550.56
0.00
0.00
0.20
0 Total=

550.56
0.00
0.00
0.20
550.76

022 W2E03C#
BUC.
12.000
Siguranta cu mare putere de rupere SIST
completa montata in tablou SIST 201/1

151.38
2.53
0.00
0.10
0 Total=

1816.52
30.36
0.00
1.20
1848.08

149.00
0.00
0.00
0.00
0 Total=

1788.00
0.00
0.00
0.00
1788.00

023 TRA01A20
TONA
3.000
0.00
TRANSPORTUL RUTIER AL MATERIALELOR,
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE
0.00
DIST.= 20 KM.
20.00
0.000
0 Total=

0.00
0.00
0.00
60.00
60.00

0.002

0.001
0.23 ore.

Total manopera la UM:


022 5536767
BUC.
Siguranta MPR gabarit 1 80A

12.000

0.000

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
2.811
15301.59
650.43
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Articole TRA
-Transport auto

2.811x

UTILAJ
306.79
=
=

TRANSPORT
341.06

TOTAL
16599.87

0.00
306.79

60.00
281.06

100.00=

Alte cheltuieli directe:


-CAS:
(

650.43 +
306.79 * 0.000 +
341.06 * 0.000) * 0.20800 =

-SOMAJ:
(

650.43 +
341.06 *
-Concedii 0,85%
(
650.43 +
341.06 *
-SANATATE 5.2%
(
650.43 +
341.06 *
-Fond de Risc
(
650.43 +
341.06 *
-FOND DE Gar.
(
650.43 +
341.06 *

135.29

306.79 * 0.000 +
0.000) * 0.00500 =

3.25

306.79 * 0.000 +
0.000) * 0.00850 =

5.53

306.79 * 0.000 +
0.000) * 0.05200 =

33.82

306.79 * 0.000 +
0.000) * 0.00260 =

1.69

306.79 * 0.000 +
0.000) * 0.00250 =

1.63

Total cheltuieli directe:


GREUTATE
2.811

MATERIALE
15301.59

MANOPERA
831.64

Cheltuieli indirecte:
16781.08 * 0.1000 =
Profit:
18459.19 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
19382.14 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

UTILAJ
306.79

TRANSPORT
341.06

TOTAL
16781.08

1 678.11
922.96
19 382.14
3 682.61
23 064.75

CONTRACTANT (OFERTANT)

024215 pag
43
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0002

45310000
45310000

Norme UNITARE MT si JT
NORME UNITARE MT

Lista cu cantitatile de lucrari


Deviz oferta 024215 MONTARE STALP SC 15014
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 W1MH14B#
BUC.
1.000
0.78
0.78
Stalp special din beton pentru LEA 20KV
104.39
104.39
montat cu automacaraua in fundatie
346.50
346.50
turnata In teren accidentat
0.10
0.10
0.001
0 Total=
451.77
Total manopera la UM:
9.49 ore.
001 6421581
BUC.
1.000
STILP DIN B.A.C PT.LEA TIP SC-15014 120
6-20KW OB-37

2050.00
0.00
0.00
231.50
2 Total=

2050.00
0.00
0.00
231.50
2281.50

3.99
23.10
0.00
0.10
0 Total=

3.99
23.10
0.00
0.10
27.19

003 W1MH28A#
BUC.
1.000
1.21
Tractarea la borne a stalpilor din
7.48
beton, de la subdepozit la locul de
12.21
montaj (borna) pe distanta de 500m cu
0.70
tractor, teren normal
Total=
0.007
0
Total manopera la UM:
0.68 ore.

1.21
7.48
12.21
0.70
21.60

004 W1MH29A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton sau metal
3.74
in autosa si descarcarea la lucrare cu
25.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.34 ore.

0.00
3.74
25.50
0.00
29.24

005 W1MH31A#
BUC.
1.000
0.00
Insotire transport cu stalpi sau tamburi
0.00
de catre automacara pe pneuri de la
78.00
depozit la lucrare si retur Pe distanta
0.00
pana la 20km
Total=
0.000
0

0.00
0.00
78.00
0.00
78.00

006 W1MI06A#
BUC.
1.000
0.00
Coronament metalic zincat de intindere
21.78
pentru LEA 20KV montat pe stalp din
0.00
beton neplantat, simplu circuit
0.00
Coronament orizontal
Total=
0.000
0
Total manopera la UM:
1.98 ore.

0.00
21.78
0.00
0.00
21.78

2.315
002 W1MH27A#
MP.
1.000
Inscriptionarea cu vopsea a stalpilor
din beton LEA 20KV

Total manopera la UM:

0.001
2.10 ore.

006 6305423
BUC.
1.000
Consola metalica zincata de intindere
CIT-140 pe stalp TC 15014-120
0.102

770.00
0.00
0.00
10.20
0 Total=

770.00
0.00
0.00
10.20
780.20

024215 pag
44
=================================================================
007 W1MJ02G#
BUC.
4.000
0.00
0.00
Legatura de sustinere sau intindere
13.31
53.24
pentru LEA 20KV cu izolatoare tip tija
0.00
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
0.00
si ITS 66/7 Intindere simpla faza
Total=
53.24
extrema, izolatori ITFs 45/4, 45/5, 60/6
siRS24-02
0.000
0
Total manopera la UM:
1.21 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
007 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

4.000

2.67
0.00
0.00
0.10
0 Total=

10.68
0.00
0.00
0.40
11.08

007 5204431
BUC.
4.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

54.40
0.00
0.00
0.40
54.80

269.00
0.00
0.00
0.20
0 Total=

1076.00
0.00
0.00
0.80
1076.80

0.001

0.001
007 2016248
BUC.
4.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

008 W1MJ02H#
BUC.
2.000
0.00
Legatura de sustinere sau intindere
14.63
pentru LEA 20KV cu izolatoare tip tija
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
si ITS 66/7 Intindere simpla faza
Total=
mijloc, izolatori ITFs 45/4, 45/5, 60/6
si RS24-02
0.000
0
Total manopera la UM:
1.33 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
008 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

0.00
29.26
0.00
0.00
29.26

2.000

2.67
0.00
0.00
0.10
0 Total=

5.34
0.00
0.00
0.20
5.54

008 5204431
BUC.
2.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

27.20
0.00
0.00
0.20
27.40

269.00
0.00
0.00
0.20
0 Total=

538.00
0.00
0.00
0.40
538.40

144.00
0.00
0.00
0.20
0 Total=

144.00
0.00
0.00
0.20
144.20

0.001

0.001
008 2016248
BUC.
2.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002
008 2016130
BUC.
1.000
IZOLATOR SUPORT COMPOZIT PENTRU OCOLIRE
ICO-24/L
0.002
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
2.452
4681.60
242.99
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Transport auto
Alte cheltuieli directe:
-CAS:

2.452x

UTILAJ
462.21
=
=

TRANSPORT
245.20

TOTAL
5632.00

0.00
462.21

100.00=

245.20

024215 pag
45
=================================================================
(
242.99 +
462.21 * 0.000 +
245.20 * 0.000) * 0.20800 =
50.54
-SOMAJ:
(
242.99 +
462.21 * 0.000 +
245.20 * 0.000) * 0.00500 =
1.21
-Concedii 0,85%
(
242.99 +
462.21 * 0.000 +
245.20 * 0.000) * 0.00850 =
2.07
-SANATATE 5.2%
(
242.99 +
462.21 * 0.000 +
245.20 * 0.000) * 0.05200 =
12.64
-Fond de Risc
(
242.99 +
462.21 * 0.000 +
245.20 * 0.000) * 0.00260 =
0.63
-FOND DE Gar.
(
242.99 +
462.21 * 0.000 +
245.20 * 0.000) * 0.00250 =
0.61
Total cheltuieli directe:
GREUTATE
2.452

MATERIALE
4681.60

MANOPERA
310.69

UTILAJ
462.21

TRANSPORT
245.20

TOTAL
5699.70

Cheltuieli indirecte:
5699.70 * 0.1000 =
Profit:
6269.67 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
6583.15 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

569.97
313.48
6 583.15
1 250.80
7 833.95

CONTRACTANT (OFERTANT)

024216 pag
46
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0002

45310000
45310000

Norme UNITARE MT si JT
NORME UNITARE MT

Lista cu cantitatile de lucrari


Deviz oferta 024216 MONTARE STALP SC 15015
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 W1MH14B#
BUC.
1.000
0.78
0.78
Stalp special din beton pentru LEA 20KV
104.39
104.39
montat cu automacaraua in fundatie
346.50
346.50
turnata In teren accidentat
0.10
0.10
0.001
0 Total=
451.77
Total manopera la UM:
9.49 ore.
001 6421658
BUC.
1.000
STILP DIN B.A.C PT.LEA TIP SC-15015 620KW OB-37

2400.00
0.00
0.00
283.60
3 Total=

2400.00
0.00
0.00
283.60
2683.60

3.99
23.10
0.00
0.10
0 Total=

3.99
23.10
0.00
0.10
27.19

003 W1MH28A#
BUC.
1.000
1.21
Tractarea la borne a stalpilor din
7.48
beton, de la subdepozit la locul de
12.21
montaj (borna) pe distanta de 500m cu
0.70
tractor, teren normal
Total=
0.007
0
Total manopera la UM:
0.68 ore.

1.21
7.48
12.21
0.70
21.60

004 W1MH29A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton sau metal
3.74
in autosa si descarcarea la lucrare cu
25.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.34 ore.

0.00
3.74
25.50
0.00
29.24

005 W1MH31A#
BUC.
1.000
0.00
Insotire transport cu stalpi sau tamburi
0.00
de catre automacara pe pneuri de la
78.00
depozit la lucrare si retur Pe distanta
0.00
pana la 20km
Total=
0.000
0

0.00
0.00
78.00
0.00
78.00

006 W1MI06A#
BUC.
1.000
0.00
Coronament metalic zincat de intindere
21.78
pentru LEA 20KV montat pe stalp din
0.00
beton neplantat, simplu circuit
0.00
Coronament orizontal
Total=
0.000
0
Total manopera la UM:
1.98 ore.

0.00
21.78
0.00
0.00
21.78

006 6305424
BUC.
1.000
770.00
Consola metalica zincata de intindere
0.00
coronament orizontal CIT-140 pe stalp TC
0.00
15015
10.60
0.106
0 Total=

770.00
0.00
0.00
10.60
780.60

2.836
002 W1MH27A#
MP.
1.000
Inscriptionarea cu vopsea a stalpilor
din beton LEA 20KV

Total manopera la UM:

0.001
2.10 ore.

024216 pag
47
=================================================================
007 W1MJ02G#
BUC.
4.000
0.00
0.00
Legatura de sustinere sau intindere
13.31
53.24
pentru LEA 20KV cu izolatoare tip tija
0.00
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
0.00
si ITS 66/7 Intindere simpla faza
Total=
53.24
extrema, izolatori ITFs 45/4, 45/5, 60/6
siRS24-02
0.000
0
Total manopera la UM:
1.21 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
007 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

4.000

2.67
0.00
0.00
0.10
0 Total=

10.68
0.00
0.00
0.40
11.08

007 5204431
BUC.
4.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

54.40
0.00
0.00
0.40
54.80

269.00
0.00
0.00
0.20
0 Total=

1076.00
0.00
0.00
0.80
1076.80

0.001

0.001
007 2016248
BUC.
4.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

008 W1MJ02H#
BUC.
2.000
0.00
Legatura de sustinere sau intindere
14.63
pentru LEA 20KV cu izolatoare tip tija
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
si ITS 66/7 Intindere simpla faza
Total=
mijloc, izolatori ITFs 45/4, 45/5, 60/6
si RS24-02
0.000
0
Total manopera la UM:
1.33 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
008 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

0.00
29.26
0.00
0.00
29.26

2.000

2.67
0.00
0.00
0.10
0 Total=

5.34
0.00
0.00
0.20
5.54

008 5204431
BUC.
2.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

27.20
0.00
0.00
0.20
27.40

269.00
0.00
0.00
0.20
0 Total=

538.00
0.00
0.00
0.40
538.40

144.00
0.00
0.00
0.20
0 Total=

144.00
0.00
0.00
0.20
144.20

0.001

0.001
008 2016248
BUC.
2.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002
008 2016130
BUC.
1.000
IZOLATOR SUPORT COMPOZIT PENTRU OCOLIRE
ICO-24/L
0.002
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
2.977
5031.60
242.99
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Transport auto
Alte cheltuieli directe:
-CAS:

2.977x

UTILAJ
462.21
=
=

TRANSPORT
297.70

TOTAL
6034.50

0.00
462.21

100.00=

297.70

024216 pag
48
=================================================================
(
242.99 +
462.21 * 0.000 +
297.70 * 0.000) * 0.20800 =
50.54
-SOMAJ:
(
242.99 +
462.21 * 0.000 +
297.70 * 0.000) * 0.00500 =
1.21
-Concedii 0,85%
(
242.99 +
462.21 * 0.000 +
297.70 * 0.000) * 0.00850 =
2.07
-SANATATE 5.2%
(
242.99 +
462.21 * 0.000 +
297.70 * 0.000) * 0.05200 =
12.64
-Fond de Risc
(
242.99 +
462.21 * 0.000 +
297.70 * 0.000) * 0.00260 =
0.63
-FOND DE Gar.
(
242.99 +
462.21 * 0.000 +
297.70 * 0.000) * 0.00250 =
0.61
Total cheltuieli directe:
GREUTATE
2.977

MATERIALE
5031.60

MANOPERA
310.69

UTILAJ
462.21

TRANSPORT
297.70

TOTAL
6102.20

Cheltuieli indirecte:
6102.20 * 0.1000 =
Profit:
6712.42 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
7048.04 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

610.22
335.62
7 048.04
1 339.13
8 387.16

CONTRACTANT (OFERTANT)

024217 pag
49
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0002

45310000
45310000

Norme UNITARE MT si JT
NORME UNITARE MT

Lista cu cantitatile de lucrari


Deviz oferta 024217 MONTARE STALP SC 15006 DE SUST.
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 W1MH11B#
BUC.
1.000
0.78
0.78
Stalp de sustinere din beton pentru LEA
76.34
76.34
20KV montat cu automacaraua in fundatie
156.00
156.00
turnata In teren accidentat
0.10
0.10
0.001
0 Total=
233.22
Total manopera la UM:
6.94 ore.
001 6421127
BUC.
1.000
STILP DIN B A C P TIP SCP-15006-120T.
LEA6-20KV *

900.00
0.00
0.00
128.30
1 Total=

900.00
0.00
0.00
128.30
1028.30

3.99
23.10
0.00
0.10
0 Total=

3.99
23.10
0.00
0.10
27.19

003 W1MH28A#
BUC.
1.000
1.21
Tractarea la borne a stalpilor din
7.48
beton, de la subdepozit la locul de
12.21
montaj (borna) pe distanta de 500m cu
0.70
tractor, teren normal
Total=
0.007
0
Total manopera la UM:
0.68 ore.

1.21
7.48
12.21
0.70
21.60

004 W1MH29A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton sau metal
3.74
in autosa si descarcarea la lucrare cu
25.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.34 ore.

0.00
3.74
25.50
0.00
29.24

005 W1MH31A#
BUC.
1.000
0.00
Insotire transport cu stalpi sau tamburi
0.00
de catre automacara pe pneuri de la
78.00
depozit la lucrare si retur Pe distanta
0.00
pana la 20km
Total=
0.000
0

0.00
0.00
78.00
0.00
78.00

006 W1MI04B#
BUC.
1.000
0.00
Coronament metalic zincat de sustinere
12.10
pentru LEA 20KV montat pe stalp din
0.00
beton neplantat, simplu circuit
0.00
Coronament orizontal
Total=
0.000
0
Total manopera la UM:
1.10 ore.

0.00
12.10
0.00
0.00
12.10

006 6305352
BUC.
1.000
590.00
Consola de sustinere orizontala CSO 1385
0.00
cu montanti cu bratara zincata pe stalp
0.00
TCP 15006-120
6.60
0.066
0 Total=

590.00
0.00
0.00
6.60
596.60

1.283
002 W1MH27A#
MP.
1.000
Inscriptionarea cu vopsea a stalpilor
din beton LEA 20KV

Total manopera la UM:

0.001
2.10 ore.

024217 pag
50
=================================================================
007 W1MJ01A#
BUC.
3.000
1.64
4.92
Legatura de sustinere pentru LEA 20KV cu
11.33
33.99
izolatoare ISNS si RTS24-02 coronament
0.00
0.00
triunghi sau orizontal Sustinere simpla
0.00
0.00
in aliniament cu CA
Total=
38.91
0.000
0
Total manopera la UM:
1.03 ore.
007 4831586
M
3.300
CONDUCTOR OL-AL. PTR.LEA.STR.ZN>50% 50/8
S3000
0.000
007 5204792
BUC.
12.000
CLEMA ALUNEC AL,LEA IZ.NESTRAP CA-50 620KV 70-200DAN
0.000
007 2016131
BUC.
3.000
Izolator copozit suport cu cap rotund
tip ICS 24 R/L
0.003

2.26
0.00
0.00
0.00
0 Total=

7.46
0.00
0.00
0.00
7.46

6.80
0.00
0.00
0.00
0 Total=

81.60
0.00
0.00
0.00
81.60

144.00
0.00
0.00
0.30
0 Total=

432.00
0.00
0.00
0.90
432.90

Cheltuieli directe din articole:


GREUTATE
MATERIALE
MANOPERA
1.367
2021.96
156.75
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Transport auto

1.367x

UTILAJ
271.71
=
=

TRANSPORT
136.70

TOTAL
2587.12

0.00
271.71

100.00=

136.70

Alte cheltuieli directe:


-CAS:
(

156.75 +
271.71 * 0.000 +
136.70 * 0.000) * 0.20800 =

-SOMAJ:
(

156.75 +
136.70 *
-Concedii 0,85%
(
156.75 +
136.70 *
-SANATATE 5.2%
(
156.75 +
136.70 *
-Fond de Risc
(
156.75 +
136.70 *
-FOND DE Gar.
(
156.75 +
136.70 *

32.60

271.71 * 0.000 +
0.000) * 0.00500 =

0.78

271.71 * 0.000 +
0.000) * 0.00850 =

1.33

271.71 * 0.000 +
0.000) * 0.05200 =

8.15

271.71 * 0.000 +
0.000) * 0.00260 =

0.41

271.71 * 0.000 +
0.000) * 0.00250 =

0.39

Total cheltuieli directe:


GREUTATE
1.367

MATERIALE
2021.96

MANOPERA
200.42

UTILAJ
271.71

TRANSPORT
136.70

TOTAL
2630.79

Regie intreprindere:
2630.79 * 0.1000 =
Profit:
2893.87 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
3038.56 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

263.08
144.69
3 038.56
577.33
3 615.89

CONTRACTANT (OFERTANT)

024218 pag
51
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0002

45310000
45310000

Norme UNITARE MT si JT
NORME UNITARE MT

Lista cu cantitatile de lucrari


Deviz oferta 024218 MONTARE SC 15015 CU SEPARATOR
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 W1MH14B#
BUC.
1.000
0.78
0.78
Stalp special din beton pentru LEA 20KV
104.39
104.39
montat cu automacaraua in fundatie
346.50
346.50
turnata In teren accidentat
0.10
0.10
0.001
0 Total=
451.77
Total manopera la UM:
9.49 ore.
001 6421658
BUC.
1.000
STILP DIN B.A.C PT.LEA TIP SC-15015 620KW OB-37

2400.00
0.00
0.00
283.60
3 Total=

2400.00
0.00
0.00
283.60
2683.60

3.99
23.10
0.00
0.10
0 Total=

3.99
23.10
0.00
0.10
27.19

003 W1MH28A#
BUC.
1.000
1.21
Tractarea la borne a stalpilor din
7.48
beton, de la subdepozit la locul de
12.21
montaj (borna) pe distanta de 500m cu
0.70
tractor, teren normal
Total=
0.007
0
Total manopera la UM:
0.68 ore.

1.21
7.48
12.21
0.70
21.60

004 W1MH29A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton sau metal
3.74
in autosa si descarcarea la lucrare cu
25.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.34 ore.

0.00
3.74
25.50
0.00
29.24

005 W1MH31A#
BUC.
1.000
0.00
Insotire transport cu stalpi sau tamburi
0.00
de catre automacara pe pneuri de la
78.00
depozit la lucrare si retur Pe distanta
0.00
pana la 20km
Total=
0.000
0

0.00
0.00
78.00
0.00
78.00

006 W1MI06A#
BUC.
1.000
0.00
Coronament metalic zincat de intindere
21.78
pentru LEA 20KV montat pe stalp din
0.00
beton neplantat, simplu circuit
0.00
Coronament orizontal
Total=
0.000
0
Total manopera la UM:
1.98 ore.

0.00
21.78
0.00
0.00
21.78

006 6305424
BUC.
1.000
770.00
Consola metalica zincata de intindere
0.00
coronament orizontal CIT-140 pe stalp TC
0.00
15015
10.60
0.106
0 Total=

770.00
0.00
0.00
10.60
780.60

2.836
002 W1MH27A#
MP.
1.000
Inscriptionarea cu vopsea a stalpilor
din beton LEA 20KV

Total manopera la UM:

0.001
2.10 ore.

024218 pag
52
=================================================================
007 W1MJ02G#
BUC.
4.000
0.00
0.00
Legatura de sustinere sau intindere
13.31
53.24
pentru LEA 20KV cu izolatoare tip tija
0.00
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
0.00
si ITS 66/7 Intindere simpla faza
Total=
53.24
extrema, izolatori ITFs 45/4, 45/5, 60/6
siRS24-02
0.000
0
Total manopera la UM:
1.21 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
007 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

4.000

2.67
0.00
0.00
0.10
0 Total=

10.68
0.00
0.00
0.40
11.08

007 5204431
BUC.
4.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

54.40
0.00
0.00
0.40
54.80

269.00
0.00
0.00
0.20
0 Total=

1076.00
0.00
0.00
0.80
1076.80

0.001

0.001
007 2016248
BUC.
4.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

008 W1MJ02H#
BUC.
2.000
0.00
Legatura de sustinere sau intindere
14.63
pentru LEA 20KV cu izolatoare tip tija
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
si ITS 66/7 Intindere simpla faza
Total=
mijloc, izolatori ITFs 45/4, 45/5, 60/6
si RS24-02
0.000
0
Total manopera la UM:
1.33 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
008 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

0.00
29.26
0.00
0.00
29.26

2.000

2.67
0.00
0.00
0.10
0 Total=

5.34
0.00
0.00
0.20
5.54

008 5204431
BUC.
2.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

27.20
0.00
0.00
0.20
27.40

269.00
0.00
0.00
0.20
0 Total=

538.00
0.00
0.00
0.40
538.40

009 W1ML02B#
BUC.
1.000
1.76
Separator tripolar de exterior tip ...
131.45
20KV (STE, STEP, STEPNO, ROT-AUN) montat
0.00
Pe stalp plantat
0.20
0.002
0 Total=
Total manopera la UM:
11.95 ore.

1.76
131.45
0.00
0.20
133.41

010 W1ML05B#
BUC.
2.000
0.72
Dispozitiv pentru actionarea separatorul
88.00
ui de exterior de 20KV montat Pe stalp
0.00
de beton
0.00
0.000
0 Total=
Total manopera la UM:
8.00 ore.

1.44
176.00
0.00
0.00
177.44

0.001

0.001
008 2016248
BUC.
2.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

010 6305862
SET
2.000
Bratara de fixare dispozitiv de
actionare pe stalp de beton SC 15015
0.001

25.00
0.00
0.00
0.10
0 Total=

50.00
0.00
0.00
0.20
50.20

024218 pag
53
=================================================================
010 6305837
SET
2.000
250.00
500.00
Tija actionare pe stalp de beton SC
0.00
0.00
15015
0.00
0.00
0.30
0.60
0.003
0 Total=
500.60
010 6305882
SET
2.000
Bratara de ghidare-fixare pe stalp de
beton SC 15015

6.90
0.00
0.00
0.10
0 Total=

13.80
0.00
0.00
0.20
14.00

011 W1MI22B#
BUC.
1.000
0.00
Stelaj metalic zincat pentru montarea
20.46
separatorului, montat pe stalp de beton
0.00
neplantat
0.00
0.000
0 Total=
Total manopera la UM:
1.86 ore.

0.00
20.46
0.00
0.00
20.46

011 6305590
BUC.
1.000
261.90
Stelaj zincat de fixare separator
0.00
orizontal STEPNO pe stalp din beton TC
0.00
15015
4.10
0.041
0 Total=

261.90
0.00
0.00
4.10
266.00

012 W1MJ07C#
BUC.
1.000
505.86
Legarea aparatajului PTA la retea
67.65
Racordarea separatorului STE, STEPNO,
0.00
ROT-AUN
0.40
0.004
0 Total=
Total manopera la UM:
6.15 ore.

505.86
67.65
0.00
0.40
573.91

0.001

012 5203763
BUC.
Papuc aluminiu PTA m 50

12.000

3.91
0.00
0.00
0.00
0 Total=

46.92
0.00
0.00
0.00
46.92

012 5204431
BUC.
6.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

81.60
0.00
0.00
0.60
82.20

0.000

0.001
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
3.038
6350.88
638.55
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Transport auto

3.038x

UTILAJ
462.21
=
=

TRANSPORT
303.80

TOTAL
7755.44

0.00
462.21

100.00=

303.80

Alte cheltuieli directe:


-CAS:
(
-SOMAJ:
(

638.55 +
462.21 * 0.000 +
303.80 * 0.000) * 0.20800 =

638.55 +
303.80 *
-Concedii 0,85%
(
638.55 +
303.80 *
-SANATATE 5.2%
(
638.55 +
303.80 *
-Fond de Risc
(
638.55 +
303.80 *
-FOND DE Gar.
(
638.55 +
303.80 *

132.82

462.21 * 0.000 +
0.000) * 0.00500 =

3.19

462.21 * 0.000 +
0.000) * 0.00850 =

5.43

462.21 * 0.000 +
0.000) * 0.05200 =

33.20

462.21 * 0.000 +
0.000) * 0.00260 =

1.66

462.21 * 0.000 +
0.000) * 0.00250 =

1.60

Total cheltuieli directe:

024218 pag
54
=================================================================
GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
TOTAL
3.038
6350.88
816.45
462.21
303.80
7933.34
Cheltuieli indirecte:
7933.34 * 0.1000 =
Profit:
8726.67 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
9163.01 * 19.0% =
TOTAL cu TVA

PROIECTANT

DEVIZIER

793.33
436.33
9 163.01
1 740.97
10 903.98

CONTRACTANT (OFERTANT)

024219 pag
55
=================================================================
Formularul F3
Obiectivul:
Obiectul:

0024
0002

45310000
45310000

Norme UNITARE MT si JT
NORME UNITARE MT

Lista cu cantitatile de lucrari


Deviz oferta 024219 MONTARE SC 15014 CU SEPORATOR
Categoria de lucrari: 0024
=================================================================
= NR. SIMBOL ART.
CANTITATE
UM
PU MAT
VAL MAT =
=
D E N U M I R E
PU MAN
VAL MAN =
=
A R T I C O L
PU UTI
VAL UTI =
=
PU TRA
VAL TRA =
= SPOR MAT MAN UTI
GR./UA
GR.TOT.
T O T A L =
=================================================================
001 W1MH14B#
BUC.
1.000
0.78
0.78
Stalp special din beton pentru LEA 20KV
104.39
104.39
montat cu automacaraua in fundatie
346.50
346.50
turnata In teren accidentat
0.10
0.10
0.001
0 Total=
451.77
Total manopera la UM:
9.49 ore.
001 6421581
BUC.
1.000
STILP DIN B.A.C PT.LEA TIP SC-15014 120
6-20KW OB-37

2050.00
0.00
0.00
231.50
2 Total=

2050.00
0.00
0.00
231.50
2281.50

3.99
23.10
0.00
0.10
0 Total=

3.99
23.10
0.00
0.10
27.19

003 W1MH28A#
BUC.
1.000
1.21
Tractarea la borne a stalpilor din
7.48
beton, de la subdepozit la locul de
12.21
montaj (borna) pe distanta de 500m cu
0.70
tractor, teren normal
Total=
0.007
0
Total manopera la UM:
0.68 ore.

1.21
7.48
12.21
0.70
21.60

004 W1MH29A#
BUC.
1.000
0.00
Incarcarea stalpilor din beton sau metal
3.74
in autosa si descarcarea la lucrare cu
25.50
ajutorul automacaralei pe pneuri
0.00
0.000
0 Total=
Total manopera la UM:
0.34 ore.

0.00
3.74
25.50
0.00
29.24

005 W1MH31A#
BUC.
1.000
0.00
Insotire transport cu stalpi sau tamburi
0.00
de catre automacara pe pneuri de la
78.00
depozit la lucrare si retur Pe distanta
0.00
pana la 20km
Total=
0.000
0

0.00
0.00
78.00
0.00
78.00

006 W1MI06A#
BUC.
1.000
0.00
Coronament metalic zincat de intindere
21.78
pentru LEA 20KV montat pe stalp din
0.00
beton neplantat, simplu circuit
0.00
Coronament orizontal
Total=
0.000
0
Total manopera la UM:
1.98 ore.

0.00
21.78
0.00
0.00
21.78

2.315
002 W1MH27A#
MP.
1.000
Inscriptionarea cu vopsea a stalpilor
din beton LEA 20KV

Total manopera la UM:

0.001
2.10 ore.

006 6305423
BUC.
1.000
Consola metalica zincata de intindere
CIT-140 pe stalp TC 15014-120
0.102

770.00
0.00
0.00
10.20
0 Total=

770.00
0.00
0.00
10.20
780.20

024219 pag
56
=================================================================
007 W1MJ02G#
BUC.
4.000
0.00
0.00
Legatura de sustinere sau intindere
13.31
53.24
pentru LEA 20KV cu izolatoare tip tija
0.00
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
0.00
si ITS 66/7 Intindere simpla faza
Total=
53.24
extrema, izolatori ITFs 45/4, 45/5, 60/6
siRS24-02
0.000
0
Total manopera la UM:
1.21 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
007 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

4.000

2.67
0.00
0.00
0.10
0 Total=

10.68
0.00
0.00
0.40
11.08

007 5204431
BUC.
4.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

54.40
0.00
0.00
0.40
54.80

269.00
0.00
0.00
0.20
0 Total=

1076.00
0.00
0.00
0.80
1076.80

0.001

0.001
007 2016248
BUC.
4.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

008 W1MJ02H#
BUC.
2.000
0.00
Legatura de sustinere sau intindere
14.63
pentru LEA 20KV cu izolatoare tip tija
0.00
ITFs 45/4, ITFs 45/5, ITFs 60/6, RS24-02
0.00
si ITS 66/7 Intindere simpla faza
Total=
mijloc, izolatori ITFs 45/4, 45/5, 60/6
si RS24-02
0.000
0
Total manopera la UM:
1.33 ore.
** SPORURI ** MAT.: -100.0% MAN.:
0.0% UTI.:
0.0%
008 5205413
BUC.
Clema cu crestaturi OL-AL 50mmp

0.00
29.26
0.00
0.00
29.26

2.000

2.67
0.00
0.00
0.10
0 Total=

5.34
0.00
0.00
0.20
5.54

008 5204431
BUC.
2.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

27.20
0.00
0.00
0.20
27.40

269.00
0.00
0.00
0.20
0 Total=

538.00
0.00
0.00
0.40
538.40

009 W1ML02B#
BUC.
1.000
1.76
Separator tripolar de exterior tip ...
131.45
20KV (STE, STEP, STEPNO, ROT-AUN) montat
0.00
Pe stalp plantat
0.20
0.002
0 Total=
Total manopera la UM:
11.95 ore.

1.76
131.45
0.00
0.20
133.41

010 W1ML05B#
BUC.
2.000
0.72
Dispozitiv pentru actionarea separatorul
88.00
ui de exterior de 20KV montat Pe stalp
0.00
de beton
0.00
0.000
0 Total=
Total manopera la UM:
8.00 ore.

1.44
176.00
0.00
0.00
177.44

0.001

0.001
008 2016248
BUC.
2.000
LANT DUBLU DE INT.LDI-S ITS 70, CU IZ.
SILICONICE
0.002

010 6305860
SET
2.000
Bratara de fixare dispozitiv de
actionare pe stalp de beton SC 15014-120
0.000

25.00
0.00
0.00
0.00
0 Total=

50.00
0.00
0.00
0.00
50.00

024219 pag
57
=================================================================
010 6305835
SET
2.000
250.00
500.00
Tija actionare pe stalp de beton SC
0.00
0.00
15014-120
0.00
0.00
0.30
0.60
0.003
0 Total=
500.60
010 6305880
SET
2.000
Bratara de ghidare-fixare pe stalp de
beton SC 15014-120

25.00
0.00
0.00
0.10
0 Total=

50.00
0.00
0.00
0.20
50.20

011 W1MI22B#
BUC.
1.000
0.00
Stelaj metalic zincat pentru montarea
20.46
separatorului, montat pe stalp de beton
0.00
neplantat
0.00
0.000
0 Total=
Total manopera la UM:
1.86 ore.

0.00
20.46
0.00
0.00
20.46

011 6305589
BUC.
1.000
390.00
Stelaj zincat de fixare separator
0.00
orizontal STEPNO pe stalp din beton TC
0.00
15014
4.10
0.041
0 Total=

390.00
0.00
0.00
4.10
394.10

012 W1MJ07C#
BUC.
1.000
505.86
Legarea aparatajului PTA la retea
67.65
Racordarea separatorului STE, STEPNO,
0.00
ROT-AUN
0.40
0.004
0 Total=
Total manopera la UM:
6.15 ore.

505.86
67.65
0.00
0.40
573.91

0.001

012 5203763
BUC.
Papuc aluminiu PTA m 50

12.000

3.91
0.00
0.00
0.00
0 Total=

46.92
0.00
0.00
0.00
46.92

012 5204431
BUC.
6.000
CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-32,50 - 70MMP

13.60
0.00
0.00
0.10
0 Total=

81.60
0.00
0.00
0.60
82.20

0.000

0.001
Cheltuieli directe din articole:
GREUTATE
MATERIALE
MANOPERA
2.511
6165.18
638.55
Din care:
Valoare aferenta utilaje termice
Valoare aferenta utilaje electrice
Detaliere transporturi:
-Transport auto

2.511x

UTILAJ
462.21
=
=

TRANSPORT
251.10

TOTAL
7517.04

0.00
462.21

100.00=

251.10

Alte cheltuieli directe:


-CAS:
(
-SOMAJ:
(

638.55 +
462.21 * 0.000 +
251.10 * 0.000) * 0.20800 =

638.55 +
251.10 *
-Concedii 0,85%
(
638.55 +
251.10 *
-SANATATE 5.2%
(
638.55 +
251.10 *
-Fond de Risc
(
638.55 +
251.10 *
-FOND DE Gar.
(
638.55 +
251.10 *

132.82

462.21 * 0.000 +
0.000) * 0.00500 =

3.19

462.21 * 0.000 +
0.000) * 0.00850 =

5.43

462.21 * 0.000 +
0.000) * 0.05200 =

33.20

462.21 * 0.000 +
0.000) * 0.00260 =

1.66

462.21 * 0.000 +
0.000) * 0.00250 =

1.60

Total cheltuieli directe:

024219 pag
58
=================================================================
GREUTATE
MATERIALE
MANOPERA
UTILAJ TRANSPORT
TOTAL
2.511
6165.18
816.45
462.21
251.10
7694.94
Cheltuieli indirecte:
7694.94 * 0.1000 =
Profit:
8464.43 * 0.0500 =
TOTAL GENERAL DEVIZ:
TVA
8887.66 * 19.0% =
TOTAL cu TVA

PROIECTANT

769.49
423.22
8 887.66
1 688.65
10 576.31

CONTRACTANT (OFERTANT)

DEVIZIER

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