Sunteți pe pagina 1din 12

Formularul F3

Obiectivul: 0036 45000000


Obiectul: 0001 45000000 OB. FORAJE DE APA

Lista cu cantitatile de lucrari

Categoria de lucrari: 0001


Preturile sunt exprimate in RON
=================================================================
= 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 TSC02B1 100 MC. 0.400 0.00 0.00
SAPATURA CU EXCAVAT.PE PNEURI 0,21-0,39 0.00 0.00
MC PAMINT UMIDIT.NATUR DESC.DEP.TER.CAT. 1097.50 439.00
2 0.00 0.00
0.000 0 Total= 439.00

002 TSA05C1 M.C. 4.000 0.00 0.00


SAP.MAN.IN SPATII LIMIT.PESTE 1M CU 26.75 107.00
TALUZ INCL.IN PAM.CU UMID.NAT.ADINC.0,0- 0.00 0.00
2M,T.TARE 0.00 0.00
0.000 0 Total= 107.00

003 CA01A1 M.C. 0.800 0.60 0.48


TURNARE BETON SIMPLU IN FUNDATII 39.75 31.80
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM 7.50 6.00
<3MC 0.00 0.00
0.000 0 Total= 38.28

004 CZ0105B1 M.C. 0.800 268.45 214.76


PREPARARE BETON B150,CU AGREGATE GRELE, 14.12 11.30
GRANULATIA<16MM,CIMENT M30 IN INST. 73.25 58.60
NECENTRALIZATE 0.00 0.00
0.308 0 Total= 284.66

005 ACE01B1 [ 1] BUC. 2.000 11.11 22.22


PUS PE POZITIE CAMIN FORAJ APA 34.00 68.00
0.00 0.00
0.00 0.00
0.002 0 Total= 90.22

006 TSD01B1 M.C. 44.000 0.00 0.00


IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 3.83 168.30
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN MIJL. 0.00 0.00
0.000 0 Total= 168.30

007 TSD04D1 M.C. 4.000 0.50 2.00


COMPACTAREA CU MAI.DE MINA A UMPLUT. 8.38 33.50
EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE 0.00 0.00
20CM GROS.T.COEZIV 0.00 0.00
0.000 0 Total= 35.50
DEV103 pag 2
=================================================================
008 TSD06A1 100 MC. 0.400 0.00 0.00
COMPACTARE CU PLACA VIBRAT.DE 0,7T 55.00 22.00
UMPLUTURA PAMINT NECOEZIN IN STRAT DE 20 147.00 58.80
-30CM 0.00 0.00
0.000 0 Total= 80.80

009 TSA02F1 M.C. 27.000 0.00 0.00


SAP.MAN.IN SPATII LIMIT.SUB 1M CU TALUZ 28.12 759.38
VERT.NESPR.IN PAM.COEZ.MIJ.SI F.COEZ. 0.00 0.00
ADINC.<1,5M T.TARE 0.00 0.00
0.000 0 Total= 759.38

010 TSC03C1 100 MC. 2.700 0.00 0.00


SAPAT.MEC.CU EXC.DE 0,41-0,7 MC IN PAM. 0.00 0.00
CU UMIDITATE.NATURAL DESC.DEP.TEREN CAT 587.50 1586.24
3 0.00 0.00
0.000 0 Total= 1586.24

011 ACE08A1 M.C. 21.400 66.62 1425.78


UMPLUTURA IN SANT.LA COND.DE ALIM.CU APA 7.62 163.18
SI CANALIZARE CU: NISIP 0.00 0.00
0.00 0.00
0.000 0 Total= 1588.95

012 TSD01C1 M.C. 58.900 0.00 0.00


IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 5.41 318.80
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN TARE 0.00 0.00
0.000 0 Total= 318.80

013 TSD02A1 100 MC. 2.400 0.00 0.00


IMPRAST.PAMINT AFINAT PROVENIT DIN TER. 0.00 0.00
CAT.1 SAU 2 CU BULD.DE 65-80CP IN STRAT. 272.50 654.00
CU GROS.DE 15-20C 0.00 0.00
0.000 0 Total= 654.00

014 TSD04D1 M.C. 49.100 0.50 24.55


COMPACTAREA CU MAI.DE MINA A UMPLUT. 8.38 411.21
EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE 0.00 0.00
20CM GROS.T.COEZIV 0.00 0.00
0.000 0 Total= 435.76

015 TSD06A1 100 MC. 1.960 0.00 0.00


COMPACTARE CU PLACA VIBRAT.DE 0,7T 55.00 107.80
UMPLUTURA PAMINT NECOEZIN IN STRAT DE 20 147.00 288.12
-30CM 0.00 0.00
0.000 0 Total= 395.92

016 ACA11C2 [ 1] M 491.000 0.11 54.12


MONTAT CONDUCTA HPDE 80 IN PAMANT, AVAND 3.38 1657.12
DN90 MM, INCLUSIV BANDA AVERTIZOARE 0.03 14.73
0.00 0.00
0.000 0 Total= 1725.97
DEV301 pag 3
=================================================================
017 TSA02E1 M.C. 5.000 0.00 0.00
SAP.MAN.IN SPATII LIMIT.SUB 1M CU TALUZ 16.50 82.50
VERT.NESPR.IN PAM.COEZ.MIJ.SI F.COEZ. 0.00 0.00
ADINC.<1,5M T.MIJL. 0.00 0.00
0.000 0 Total= 82.50

018 TSD01B1 M.C. 6.000 0.00 0.00


IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 3.83 22.95
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN MIJL. 0.00 0.00
0.000 0 Total= 22.95

019 CB11A1 MP. 27.000 11.01 297.13


COFRAJE PT.BETON IN ELEVATIE DIN PANOURI 12.00 324.00
LA ZID DREPT CU H<3M,CU PLACAJ DE 8MM 0.00 0.00
GROSIME 0.00 0.00
0.003 0 Total= 621.13

020 DA06A1 [ 1] M.C. 1.000 73.27 73.27


STRAT AGREG NAT(BALAST)CILINDR CU FUNCT 14.42 14.42
REZIST FILTRANT IZOL AERISIRE ANTCAP CU 44.00 44.00
ASTERNERE MANUAL 0.00 0.00
2.360 2 Total= 131.69

021 TSD06A1 100 MC. 0.010 0.00 0.00


COMPACTARE CU PLACA VIBRAT.DE 0,7T 55.00 0.55
UMPLUTURA PAMINT NECOEZIN IN STRAT DE 20 147.00 1.47
-30CM 0.00 0.00
0.000 0 Total= 2.02

022 CA02D1 M.C. 9.000 0.50 4.50


TURNARE BETON ARMAT IN FUNDATII 37.75 339.75
CONTINUE,RADIERE SI PERETI SUB COTA ZERO 11.25 101.25
A CONSTR.CU GROS.> 30CM 0.00 0.00
0.000 0 Total= 445.50

022 2000070 M.C. 8.160 250.00 2040.00


BETON CLASA c16/20 0.00 0.00
0.00 0.00
0.00 0.00
2.400 20 Total= 2040.00

022 2000040 M.C. 0.910 210.00 191.10


BETON CLASA C8/10 0.00 0.00
0.00 0.00
0.00 0.00
2.400 2 Total= 191.10

023 TRA06A14 TONA 17.900 0.00 0.00


TRANSPORTUL RUTIER AL BETONULUI- 0.00 0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC 0.00 0.00
DIST. =14KM 20.00 358.00
0.000 0 Total= 358.00
DEV301 pag 4
=================================================================
024 CC01A1 KG 660.000 0.09 57.75
MONTARE ARMATURI DIN OTEL BETON D<18MM 0.41 272.25
IN FUNDATIIIZOLATE CU DISTANTIERI DIN 0.00 0.00
MASE PLASTICE 0.00 0.00
0.000 0 Total= 330.00

024 2001919 KG 216.000 6.00 1296.00


ARMATURA IN PREFABRICATE DE BETON PC52, 0.00 0.00
6-8 MM 0.00 0.00
0.00 0.00
0.001 0 Total= 1296.00

025 CZ0302J1 KG 444.000 3.55 1577.31


CONFECT ARMAT PT PERETI GRINZI STILPI 0.65 288.60
DIAFRAGME LACONST OBIS IN ATELIERE 0.00 0.00
SANTIER PC 52 D=6-8MM 0.00 0.00
0.001 0 Total= 1865.91

026 CL21A1 KG 6.000 0.00 0.00


MONTAREA CONFECTIILOR METALICE DIVERSE 1.62 9.75
INGLOBATE IN BETON 0.00 0.00
0.00 0.00
0.000 0 Total= 9.75

026 6309886 KG 6.000 13.00 78.00


CONFECTII METALICE INGLOBATE IN BETON 0.00 0.00
0.00 0.00
0.00 0.00
0.001 0 Total= 78.00

027 TRA02B20 TONA 2.000 0.00 0.00


TRANSPORTUL RUTIER AL MATERIALELOR 0.00 0.00
USOARE CU AUTOCAMIONUL PE DIST.= 20KM 0.00 0.00
20.00 40.00
0.000 0 Total= 40.00

028 TRI1AA08F1 TONA 2.000 0.00 0.00


DESCARCAREA MATERIALELOR,GRUPA A-GRELE 4.38 8.75
SI MARUNTE PRIN TRANS.PINA LA 10M AUTO- 0.00 0.00
RAMPA,TEREN CATEG. 0.00 0.00
0.000 0 Total= 8.75

029 TRI1AA01F1 TONA 1.500 0.00 0.00


INCARCAREA MATERIALELOR,GRUPA A-GRELE SI 5.62 8.44
MARUNTE,PRIN TRAN.PINA LA 10M RAMPA SAU 0.00 0.00
TEREN-AUTO CATE 0.00 0.00
0.000 0 Total= 8.44

030 CL20C1 KG 100.000 0.00 0.01


MONTAREA CONFECTIILOR METALICE APARENTE: 1.12 112.50
DIVERSE EXCLUSIV PARAPETI,BALUSTRAZI, 0.00 0.00
CHEPENGURI 0.00 0.00
0.000 0 Total= 112.50
DEV303 pag 5
=================================================================
030 6305098 KG 100.000 6.00 600.00
CONSOLA DIN OTEL LAT 50X5 MM 0.00 0.00
0.00 0.00
0.00 0.00
0.001 0 Total= 600.00

031 ACA10D1 [ 1] M 15.000 0.19 2.85


MONTARE CONDUCTE HDPE 80 IN PAMANT, 4.12 61.88
AVAND DN110 MM 0.03 0.45
0.00 0.00
0.000 0 Total= 65.17

032 TSA02F1 M.C. 1.200 0.00 0.00


SAP.MAN.IN SPATII LIMIT.SUB 1M CU TALUZ 28.12 33.75
VERT.NESPR.IN PAM.COEZ.MIJ.SI F.COEZ. 0.00 0.00
ADINC.<1,5M T.TARE 0.00 0.00
0.000 0 Total= 33.75

033 TSC03C1 100 MC. 0.130 0.00 0.00


SAPAT.MEC.CU EXC.DE 0,41-0,7 MC IN PAM. 0.00 0.00
CU UMIDITATE.NATURAL DESC.DEP.TEREN CAT 587.50 76.37
3 0.00 0.00
0.000 0 Total= 76.37

034 ACE08A1 M.C. 1.000 66.62 66.62


UMPLUTURA IN SANT.LA COND.DE ALIM.CU APA 7.62 7.62
SI CANALIZARE CU: NISIP 0.00 0.00
0.00 0.00
0.000 0 Total= 74.25

035 TRA01A20 TONA 3.300 0.00 0.00


TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00
DIST.= 20 KM. 24.00 79.20
0.000 0 Total= 79.20

036 TSD01C1 M.C. 1.200 0.00 0.00


IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 5.41 6.50
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN TARE 0.00 0.00
0.000 0 Total= 6.50

037 TSD02A1 100 MC. 0.110 0.00 0.00


IMPRAST.PAMINT AFINAT PROVENIT DIN TER. 0.00 0.00
CAT.1 SAU 2 CU BULD.DE 65-80CP IN STRAT. 272.50 29.98
CU GROS.DE 15-20C 0.00 0.00
0.000 0 Total= 29.98

038 TSD04D1 M.C. 1.000 0.50 0.50


COMPACTAREA CU MAI.DE MINA A UMPLUT. 8.38 8.38
EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE 0.00 0.00
20CM GROS.T.COEZIV 0.00 0.00
0.000 0 Total= 8.88
DEV401 pag 6
=================================================================
039 TSD06A1 100 MC. 0.100 0.00 0.00
COMPACTARE CU PLACA VIBRAT.DE 0,7T 55.00 5.50
UMPLUTURA PAMINT NECOEZIN IN STRAT DE 20 147.00 14.70
-30CM 0.00 0.00
0.000 0 Total= 20.20

040 ACA11D2 [ 1] M 26.000 0.21 5.43


MONTANT CONDUCTA HDPE 80 IN PAMANT AVAND 4.12 107.25
DN125MM INCLUSIV BANDA AVERTIZOARE 0.03 0.78
0.00 0.00
0.000 0 Total= 113.46

041 ACA10D1 [ 1] M 20.000 0.19 3.79


MONTARE CONDUCTE HDPE 80 IN PAMANT, 4.12 82.50
AVAND DN110 MM 0.03 0.60
0.00 0.00
0.000 0 Total= 86.89

042 TSA05A1 M.C. 6.000 0.00 0.00


SAP.MAN.IN SPATII LIMIT.PESTE 1M CU 13.50 81.00
TALUZ INCL.IN PAM.CU UMID.NAT.ADINC.0,0- 0.00 0.00
2M,T.USOR 0.00 0.00
0.000 0 Total= 81.00

043 TSD01B1 M.C. 7.200 0.00 0.00


IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 3.83 27.54
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN MIJL. 0.00 0.00
0.000 0 Total= 27.54

044 DA06A1 [ 1] M.C. 5.200 73.27 380.98


STRAT AGREG NAT(BALAST)CILINDR CU FUNCT 14.42 74.99
REZIST FILTRANT IZOL AERISIRE ANTCAP CU 44.00 228.80
ASTERNERE MANUAL 0.00 0.00
2.360 12 Total= 684.77

045 TSD06A1 100 MC. 0.050 0.00 0.00


COMPACTARE CU PLACA VIBRAT.DE 0,7T 55.00 2.75
UMPLUTURA PAMINT NECOEZIN IN STRAT DE 20 147.00 7.35
-30CM 0.00 0.00
0.000 0 Total= 10.10

046 TRA01A14 TONA 8.500 0.00 0.00


TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00
DIST.= 14 KM. 14.00 119.00
0.000 0 Total= 119.00

047 CA02B1 M.C. 5.000 0.50 2.50


TURNARE BETON ARMAT IN FUNDATII IZOLATE 41.75 208.75
CU VOLUM >3MC SI FUNDATII PAHAR 11.25 56.25
0.00 0.00
0.000 0 Total= 267.50
DEV501 pag 7
=================================================================
047 2000070 M.C. 5.040 250.00 1260.00
BETON CLASA c16/20 0.00 0.00
0.00 0.00
0.00 0.00
2.400 12 Total= 1260.00

048 CB02A1 MP. 3.000 11.11 33.31


COFRAJE PT.BETON IN ELEVATIE DIN PANOURI 9.88 29.62
REFOL.DIN SCINDURI LA ZIDURI DREPTE 0.00 0.00
INCL.SPRIJINIRILE.0 0.00 0.00
0.002 0 Total= 62.94

049 CC01A1 KG 194.000 0.09 16.98


MONTARE ARMATURI DIN OTEL BETON D<18MM 0.41 80.03
IN FUNDATIIIZOLATE CU DISTANTIERI DIN 0.00 0.00
MASE PLASTICE 0.00 0.00
0.000 0 Total= 97.00

050 CZ0302J1 KG 89.000 3.55 316.17


CONFECT ARMAT PT PERETI GRINZI STILPI 0.65 57.85
DIAFRAGME LACONST OBIS IN ATELIERE 0.00 0.00
SANTIER PC 52 D=6-8MM 0.00 0.00
0.001 0 Total= 374.02

050 2000203 MP. 32.000 17.00 544.00


PLASA SUDATA d=5 MM 0.00 0.00
0.00 0.00
0.00 0.00
0.002 0 Total= 544.00

051 CL21A1 KG 1.000 0.00 0.00


MONTAREA CONFECTIILOR METALICE DIVERSE 1.62 1.62
INGLOBATE IN BETON 0.00 0.00
0.00 0.00
0.000 0 Total= 1.63

051 6311607 KG 10.000 10.00 100.00


PIESE METAL.DE TRECERE ETANSA PRIN ZID A 0.00 0.00
CONDUCTELOR 0.00 0.00
0.00 0.00
0.001 0 Total= 100.00

052 H1E22D1 MP. 16.500 1.39 22.98


IZOLATII SPEC.SUPR.BET.CONSTR. 1.88 30.94
HIDROTEHNICE EXEC.PRIN ACOPERIRE CU 0.00 0.00
HIRTIE KRAFT,PE SUPR.INCLIN.<2 0.00 0.00
0.000 0 Total= 53.92

053 ACE08A1 M.C. 2.500 66.62 166.56


UMPLUTURA IN SANT.LA COND.DE ALIM.CU APA 7.62 19.06
SI CANALIZARE CU: NISIP 0.00 0.00
0.00 0.00
0.000 0 Total= 185.62
DEV502 pag 8
=================================================================
054 TSD01C1 M.C. 21.000 0.00 0.00
IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 5.41 113.66
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN TARE 0.00 0.00
0.000 0 Total= 113.66

055 TSD04D1 M.C. 17.000 0.50 8.50


COMPACTAREA CU MAI.DE MINA A UMPLUT. 8.38 142.38
EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE 0.00 0.00
20CM GROS.T.COEZIV 0.00 0.00
0.000 0 Total= 150.88

056 CK16A1 MP. 1.700 6.24 10.60


PORTI METALICE CU RAME DIN OTEL PROFILAT 16.88 28.69
SI CU IMPLETITURA DE SIRMA ZINCATA 0.00 0.00
INCLUSIV ACCESORIILE 0.00 0.00
0.000 0 Total= 39.29

056 7500500 BUC. 1.700 750.00 1275.00


POARTA METALICA CU RAMA DIN OTEL 0.00 0.00
PROFILAT CU PANOU DIN PLASA GALVANIZATA 0.00 0.00
BORDURATA D=5 MM, INALTIMEA 1.70 M 0.00 0.00
0.000 0 Total= 1275.00

056 6310926 PER 1.000 45.00 45.00


BALAMALE APLICATE ARIPI PLANE 70X50 MM 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 45.00

056 7326879 BUC. 1.000 30.00 30.00


LACAT NORMAL DIN OTEL ZINCAT 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 30.00

056 6103414 KG 4.000 22.00 88.00


VOPSEA ALBASTRU DESCHIS V.631-4 NTR 90- 0.00 0.00
80 0.00 0.00
0.00 0.00
0.001 0 Total= 88.00

057 CO07B1 [ 1] M 42.000 115.45 4848.90


IMPREJMUIRI DIN PANOURI DE PLASA 15.25 640.50
BORDURATE DE OTEL D=4MM, GALVANIZATA, 0.00 0.00
FIXATA PE STALPI METALICI 60X60X4 MM, CU 0.00 0.00
INALTIMEA LA COAMA DE 1.70 M Total= 5489.40
0.006 0

057 2000040 M.C. 5.040 210.00 1058.40


BETON CLASA C8/10 0.00 0.00
0.00 0.00
0.00 0.00
2.400 12 Total= 1058.40
DEV601 pag 9
=================================================================
058 TRA06A14 TONA 9.820 0.00 0.00
TRANSPORTUL RUTIER AL BETONULUI- 0.00 0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC 0.00 0.00
DIST. =14KM 20.00 196.40
0.000 0 Total= 196.40

059 TSA02C1 M.C. 3.300 0.00 0.00


SAP.MAN.IN SPATII LIMIT.SUB 1M CU TALUZ 26.38 87.04
VERT.NESPR.IN PAM.NECOEZ.SI SL.COEZ. 0.00 0.00
ADINC.<0,75M T.TARE 0.00 0.00
0.000 0 Total= 87.04

060 TSD01C1 M.C. 3.300 0.00 0.00


IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 5.41 17.86
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN TARE 0.00 0.00
0.000 0 Total= 17.86

061 CB11A1 MP. 13.000 11.01 143.06


COFRAJE PT.BETON IN ELEVATIE DIN PANOURI 12.00 156.00
LA ZID DREPT CU H<3M,CU PLACAJ DE 8MM 0.00 0.00
GROSIME 0.00 0.00
0.003 0 Total= 299.06

062 TRA02B20 TONA 0.800 0.00 0.00


TRANSPORTUL RUTIER AL MATERIALELOR 0.00 0.00
USOARE CU AUTOCAMIONUL PE DIST.= 20KM 0.00 0.00
20.00 16.00
0.000 0 Total= 16.00

063 TRI1AA01F1 TONA 0.800 0.00 0.00


INCARCAREA MATERIALELOR,GRUPA A-GRELE SI 5.62 4.50
MARUNTE,PRIN TRAN.PINA LA 10M RAMPA SAU 0.00 0.00
TEREN-AUTO CATE 0.00 0.00
0.000 0 Total= 4.50

064 TRI1AA08F1 TONA 0.800 0.00 0.00


DESCARCAREA MATERIALELOR,GRUPA A-GRELE 4.38 3.50
SI MARUNTE PRIN TRANS.PINA LA 10M AUTO- 0.00 0.00
RAMPA,TEREN CATEG. 0.00 0.00
0.000 0 Total= 3.50

065 ACE17A1 BUC. 2.000 5.63 11.27


PLACA INDICATOARE MONTATA LA CAMINE 12.85 25.70
REZERV. SAU ALTE CONSTRUCTII PT. 0.00 0.00
ALIMENTARI CU APA SI CANALIZ 0.00 0.00
0.000 0 Total= 36.97

066 CK16A1 MP. 1.700 6.24 10.60


PORTI METALICE CU RAME DIN OTEL PROFILAT 16.88 28.69
SI CU IMPLETITURA DE SIRMA ZINCATA 0.00 0.00
INCLUSIV ACCESORIILE 0.00 0.00
0.000 0 Total= 39.29
DEV602 pag 10
=================================================================
066 7500500 BUC. 1.700 750.00 1275.00
POARTA METALICA CU RAMA DIN OTEL 0.00 0.00
PROFILAT CU PANOU DIN PLASA GALVANIZATA 0.00 0.00
BORDURATA D=5 MM, INALTIMEA 1.70 M 0.00 0.00
0.000 0 Total= 1275.00

066 6310926 PER 2.000 45.00 90.00


BALAMALE APLICATE ARIPI PLANE 70X50 MM 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 90.00

066 7326879 BUC. 1.000 30.00 30.00


LACAT NORMAL DIN OTEL ZINCAT 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 30.00

066 6103414 KG 2.000 22.00 44.00


VOPSEA ALBASTRU DESCHIS V.631-4 NTR 90- 0.00 0.00
80 0.00 0.00
0.00 0.00
0.001 0 Total= 44.00

067 CO07B1 [ 1] M 14.000 115.45 1616.30


IMPREJMUIRI DIN PANOURI DE PLASA 15.25 213.50
BORDURATE DE OTEL D=4MM, GALVANIZATA, 0.00 0.00
FIXATA PE STALPI METALICI 60X60X4 MM, CU 0.00 0.00
INALTIMEA LA COAMA DE 1.70 M Total= 1829.80
0.006 0

067 2000040 M.C. 1.680 210.00 352.80


BETON CLASA C8/10 0.00 0.00
0.00 0.00
0.00 0.00
2.400 4 Total= 352.80

068 TRA06A14 TONA 3.800 0.00 0.00


TRANSPORTUL RUTIER AL BETONULUI- 0.00 0.00
MORTARULUI CU AUTOBETONIERA DE 5,5MC 0.00 0.00
DIST. =14KM 20.00 76.00
0.000 0 Total= 76.00

069 TSA02C1 M.C. 1.300 0.00 0.00


SAP.MAN.IN SPATII LIMIT.SUB 1M CU TALUZ 26.38 34.29
VERT.NESPR.IN PAM.NECOEZ.SI SL.COEZ. 0.00 0.00
ADINC.<0,75M T.TARE 0.00 0.00
0.000 0 Total= 34.29

070 TSD01C1 M.C. 1.300 0.00 0.00


IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 5.41 7.04
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN TARE 0.00 0.00
0.000 0 Total= 7.04
DEV602 pag 11
=================================================================
071 CB11A1 MP. 4.500 11.01 49.52
COFRAJE PT.BETON IN ELEVATIE DIN PANOURI 12.00 54.00
LA ZID DREPT CU H<3M,CU PLACAJ DE 8MM 0.00 0.00
GROSIME 0.00 0.00
0.003 0 Total= 103.52

072 TRA02B20 TONA 0.300 0.00 0.00


TRANSPORTUL RUTIER AL MATERIALELOR 0.00 0.00
USOARE CU AUTOCAMIONUL PE DIST.= 20KM 0.00 0.00
20.00 6.00
0.000 0 Total= 6.00

073 TRI1AA01F1 TONA 0.300 0.00 0.00


INCARCAREA MATERIALELOR,GRUPA A-GRELE SI 5.62 1.69
MARUNTE,PRIN TRAN.PINA LA 10M RAMPA SAU 0.00 0.00
TEREN-AUTO CATE 0.00 0.00
0.000 0 Total= 1.69

074 TRI1AA08F1 TONA 0.300 0.00 0.00


DESCARCAREA MATERIALELOR,GRUPA A-GRELE 4.38 1.31
SI MARUNTE PRIN TRANS.PINA LA 10M AUTO- 0.00 0.00
RAMPA,TEREN CATEG. 0.00 0.00
0.000 0 Total= 1.31

075 ACE17A1 BUC. 2.000 5.63 11.27


PLACA INDICATOARE MONTATA LA CAMINE 12.85 25.70
REZERV. SAU ALTE CONSTRUCTII PT. 0.00 0.00
ALIMENTARI CU APA SI CANALIZ 0.00 0.00
0.000 0 Total= 36.97

076 EI16XA [ 1] ML. 85.000 0.00 0.00


SANT PENTRU POZAREA CABLULUI SUBTERAN LA 12.50 1062.50
ADANCIMEA DE 0.80 M TEREN NORMAL SANT 0.00 0.00
PENTRU 1 SAU 2 CABLURI-FARA CARAMIDA 0.00 0.00
0.000 0 Total= 1062.50

077 EI16XA [ 1] ML. 210.000 0.00 0.00


SANT PENTRU POZAREA CABLULUI SUBTERAN LA 12.50 2625.00
ADANCIMEA DE 0.80 M TEREN NORMAL SANT 0.00 0.00
PENTRU 1 SAU 2 CABLURI-FARA CARAMIDA 0.00 0.00
0.000 0 Total= 2625.00

078 EI16XA [ 1] ML. 6.000 0.00 0.00


SANT PENTRU POZAREA CABLULUI SUBTERAN LA 12.50 75.00
ADANCIMEA DE 0.80 M TEREN NORMAL SANT 0.00 0.00
PENTRU 1 SAU 2 CABLURI-FARA CARAMIDA 0.00 0.00
0.000 0 Total= 75.00

079 EI16XA [ 1] ML. 180.000 0.00 0.00


SANT PENTRU POZAREA CABLULUI SUBTERAN LA 12.50 2250.00
ADANCIMEA DE 0.80 M TEREN NORMAL SANT 0.00 0.00
PENTRU 1 SAU 2 CABLURI-FARA CARAMIDA 0.00 0.00
0.000 0 Total= 2250.00

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


66.322 21879.89 13869.90 3667.49 890.60 40307.88
DEV704 pag 12
=================================================================
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 3667.49

Detaliere transporturi:
-Articole TRA 890.60

Alte cheltuieli directe:

-CAS:
( 13869.90 + 3667.49 * 0.000 +
890.60 * 0.000) * 0.20800 = 2 884.94
-SOMAJ:
( 13869.90 + 3667.49 * 0.000 +
890.60 * 0.000) * 0.00500 = 69.35
-FOND DE RISC
( 13869.90 + 3667.49 * 0.000 +
890.60 * 0.000) * 0.00300 = 41.61
-CASS
( 13869.90 + 3667.49 * 0.000 +
890.60 * 0.000) * 0.05200 = 721.23
-ACCIDENTE MUNCA, BOLI PROFESIONALE
( 13869.90 + 3667.49 * 0.000 +
890.60 * 0.000) * 0.00250 = 34.67
-COTA CONCEDII SI INDEMNIZATII
( 13869.90 + 3667.49 * 0.000 +
890.60 * 0.000) * 0.00850 = 117.89

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


66.322 21879.89 17739.61 3667.49 890.60 44177.59

Cheltuieli indirecte:
44177.59 * 0.1000 = 4 417.76
Profit:
48595.35 * 0.0500 = 2 429.77

TOTAL GENERAL DEVIZ: 51 025.11


TVA 51025.11 * 24.0% = 12 246.03
TOTAL cu TVA 63 271.14

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER

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