Formularul F3

Obiectivul: 0056 45000000 REABILITARE, MODERNIZARE SI

EXTINDERE SPATII DE INVATAMANT
SI CAZARE FACULTATEA DE MECANI
CA CRAIOVA P+4, D+P
Obiectul: 0001 45000000 REABILITARE ARIPA CENTRALA
CLADIRE C2 (P+l) SI EXTINDERE
CU CORP D+P

Lista cu cantitati1e de 1ucrari

Deviz oferta AMEC INCENDIU

Categoria de lucrari: 0056

Preturile sunt exprimate in RON

NR . SIMBOL ART. CANT IT ATE UM PU MAT VAL MAT

D E N U M I R E PU MAN VAL MAN
A R T I C 0 L PU UTI VAL UTI
PU TRA VAL TRA
SPOR MAT MAN UTI GR. /UA GR . TOT.. T 0 T A L

001 LSNA BUC . 1. 000 0 . 00 0.00

MODUL SUPLIMENTAR DE 1 BUCLA 7.60 7 . 60
0 . 00 0.00
0 . 00 0.00
0 . 000 0 Total= 7 . 60

- D E S C R I E R E:
>>> componenta 001
001 EM07A1 BUC . 1 . 000 0 . 00 0.00
MONTAJ MODULE PT SISTEME ,,ANALOG- 4.00 4 . 00
ADRESABILE" 0 . 00 0.00
0.00 0.00
0.000 0 Total= 4.. 00

>>> componenta 002

001 EM08A1 BUC. 1.000 0 . 00 0 . 00
EXECUTARE CONEXIUNI LA MODULE 1 . 60 1. 60
0 . 00 0.00
0.00 0 . 00
0.000 0 Total= 1. 60

>>> componenta 003

001 EM09A1 BUC. 1.000 0.00 0.00
VERIFICARE/PROBE CONEXIUNI LA MODULE 2.00 2 . 00
0 . 00 0.00
0.00 0 . 00
0 . 000 0 Total= 2.00

002 $1231B BUC. 81.000 2 . 23 180.22

DETECTOR OPTIC DE FUM SI TEMPERATURA, 6.16 498 . 96
ADRESABIL 0 . 50 40.50
0.00 0 . 00
0 . 000 0 Total= 719. 68
 AMEC pag 2

- D E S C R I E R E:
>>> componenta 001
002 EM12A2 BUC. 81.000 1.23 99 ' 2 3
MONTAJ DETECTOARE ,,ADRESABILE" DE FUM, 2 . 88 233 . 28
TEMPERATURA, COMBINATE (FUM + 0 , 50 40 ''50
TEMPERATURA) PE TAVAN DE GIPS-CARTON 0.00 0 . 00
0 ' 000 0 Total= 373 . 00

>>> componenta 002

002 EM12Bl BUC . 81.000 0 ' 00 0 . 00
SPOR MANOPERA PT LUCRU LA INALTIME, LA 0 ' 64 51 . 84
MONTAJ DETECTOARE ,,ADRESABILE DE FUM, 0.00 0 ' 00
TEMPERATURA, COMBINATE (FUM+TEMPERATURA) 0 , 00 0 . 00
0 , 000 0 Total= 51.84

>>> componenta 003

002 EM13A2 BUC. 81.000 l. 00 81.00
VERIFICARI/PROBE LA DETECTOARE 2 '64 213.84
ADRESABILE DE FUM, TEMPERATURA, 0 . 00 0 . 00
COMBINATE (FUM+TEMPERATURA) 0 , 00 0.00
0.000 0 Total= 294 . 84

003 1231Bl BUC . 8.000 2 ' 23 17.80

DETECTOR DE TEMPERATURA, ADRESABIL 6.16 49.28
0 . 50 4.00
0 , 00 0 ' 00
0 , 000 0 Total= 71.08

- D E S C R I E R E:
>>> componenta 001
003 EM12A2 BUC. 8.000 1.23 9.80
MONTAJ DETECTOARE , , ADRESABILE" DE FUM, 2. 8 8 23 . 04
TEMPERATURA, COMBINATE (FUM + 0 . 50 4.00
TEMPERATURA) PE TAVAN DE GIPS-CARTON 0.00 0.00
0 . 000 0 Total= 36 . 84

>>> componenta 002

003 EM12B1 BUC. 8.000 0 . 00 0 . 00
SPOR MANOPERA PT LUCRU LA INALTIME, LA 0.64 5.12
MONTAJ DETECTOARE , ,ADRESABILE DE FUM, 0 . 00 0.00
TEMPERATURA, COMBINATE (FUM+TEMPERATURA) 0.00 0 ' 00
0 . 000 0 Total= 5.12

>>> componenta 003

003 EM13A2 BUC. 8.000 1 . 00 8 . 00
VERIFICARI/PROBE LA DETECTOARE 2.64 21.12
ADRESABILE DE FUM, TEMPERATURA, 0 ' 00 0 . 00
COMBINATE (FUM+TEMPERATURA) 0.00 0.00
0.000 0 Total= 29.12

004 EM12A2 [ 1] BUC. 89.000 2 . 02 180 . 22

MONTAJ SOCLU DETECTOR FUM 2.88 256.32
0 . 12 11..12
0 , 00 0.00
0.004 0 Total= 447 . 67
 AMEC pag 3

005 $416 BUC. 34 . 000 3 , 02 102.85

MONTAJ INDICATOR OPTIC DE FUM 6 ' 16 209.44
0 ' 12 4.25
0 . 00 0 , 00
0 . 004 0 Total= 316 . 54

- D E S C R I E R E:
>>> componenta 001
005 EM12A2 [ 2] BUC . 34 '000 2 ' 02 68.85
MONTAJ INDICATOR OPTIC DE FUM 2.88 97.92
0 , 12 4.25
0 , 00 0.00
0 ' 004 0 Total= 171.02

>>> componenta 002

005 EM12B1 BUC . 34 . 000 0.00 0 . 00
SPOR MANOPERA PT LUCRU LA INALTIME, LA 0.64 21. 7 6
MONTAJ DETECTOARE ,,ADRESABILE DE FUM, 0.00 0 ' 00
TEMPERATURA, COMBINATE (FUM+TEMPERATURA) 0 . 00 0.00
0 , 000 0 Total= 21.. 7 6

>>> componenta 003

005 EM13A2 BUC . 34 . 000 1 . 00 34 . 00
VERIFICARI/PROBE LA DETECTOARE 2 . 64 89.76
ADRESABILE DE FUM, TEMPERATURA, 0.00 0 . 00
COMBINATE (FUM+TEMPERATURA) 0 ' 00 0.00
0.000 0 Total= 123 . 76

006 1404B BUC. 7.000 2 , 02 14.18

BUTON AVERTIZARE MANDALA ADRESABIL 4.48 31.36
0 ' 12 0.88
0.00 0.00
0 . 004 0 Total= 4 6" 41

- D E S C R I E R E:
>>> componenta 001
006 EM27Al+ [ 1] BUC. 7.000 2 ' 02 14.18
Montaj butoane de incendiu adresabile, 2 . 48 17.36
in interior, pe zid beton/caramida, 0.12 0 . 88
suport metal(panouri sandwich) 0 ' 00 0 , 00
0.004 0 Total= 32.41

>>> componenta 002

006 EM28A2+ BUC. 7.000 0.00 0 ' 00
Verificari/probe la butoane de incendiu 2.00 14.00
pentru centrale de incendiu adresabile 0.00 0.00
0 . 00 0.00
0.000 0 Total= 14.00

008 MODIE1 BUC. 2.000 0.00 0 ' 00

MODUL ADRESABIL 1 IESIRE/ 1 INTRARE 7 . 60 15.20
0.00 0 . 00
0 , 00 0.00
0 , 000 0 Total= 15 . 20
 AMEC pag 4

- D E S C R I E R E:
>>> componenta 001
008 EM07Al BUC . 2.000 0 . 00 0 . 00
MONTAJ MODULE PT SISTEME ,,ANALOG- 4.00 8 . 00
ADRESABILE" 0 . 00 0.00
0 . 00 0 . 00
0 . 000 0 Total= 8 . 00

>>> componenta 002

008 EM08Al BUC . 2 . 000 0.00 0 . 00
EXECUTARE CONEXIUNI LA MODULE 1 . 60 3.20
0 . 00 0.00
0.00 0 . 00
0.000 0 Total= 3 . 20

>>> componenta 003

008 EM09Al BUC.. 2.000 0 . 00 0.00
VERIFICARE/PROBE CONEXIUNI LA MODULE 2 .. 00 4 . 00
0 . 00 0.00
0.00 0 . 00
0 . 000 0 Total= 4 .. 00

009 MODIE2 BUC . 1. 000 0.00 0 . 00

MODUL ADRESABIL 2 IESIRI 7.60 7.60
0.00 0 . 00
0 . 00 0 . 00
0.000 0 Total= 7 . 60

- D E S C R I E R E:
>>> componenta 001
009 EM07Al BUC . 1.000 0 . 00 0.00
MONTAJ MODULE PT SISTEME ,,ANALOG- 4. 00 4.00
ADRESABILE" 0.00 0 . 00
0 . 00 0.00
0.000 0 Total= 4 . 00

>>> componenta 002

009 EM08Al BUC. 1.000 0 . 00 0.00
EXECUTARE CONEXIUNI LA MODULE 1. 60 1 . 60
0.00 0 . 00
0 . 00 0.00
0 . 000 0 Total= 1 . 60

>>> componenta 003

009 EM09A1 BUC.. 1.000 0 . 00 0.00
VERIFICARE/PROBE CONEXIUNI LA MODULE 2.00 2 .. 00
0 . 00 0.00
0.00 0 . 00
0 . 000 0 Total= 2.00

010 $417 BUC . 7.000 2.02 14.18

SIRENA ADRESABILA, DE INTERIOR 4.08 28 . 56
0 . 12 0.88
0.00 0 . 00
0.004 0 Total= 43.61
 AMEC pag 5

- D E S C R I E R E:
>>> componenta 001
010 EM24A1+ [ 2] BUC . 7 . 000 2 . 02 14 . 18
Montaj dispozitive de avertizare sonora 2.00 14.00
si/sau vizuala, pentru centrale analog- 0 . 12 0 . 88
adresabile in interior 0 . 00 0 . 00
0 . 004 0 Total= 29.05

>>> componenta 002

010 EM24B1 BUC . 7.000 0. 00 0.00
SPOR MANOPERA PT LUCRU LA INALTIME, LA 0. 64 4 . 48
MONTAJ DISPOZITIVE DE AVERTIZARE SONORA 0. 00 0 . 00
SI/SAU VIZUALA, PT CENTRALE ,,ANALOG- 0. 00 0 . 00
ADRESABILE" Total= 4 . 48
0.000 0

>>> componenta 003

010 EM25A1+ BUC . 7 . 000 0 . 00 0.00
Verificari/probe la dispozitive de 1. 44 10 . 08
avertizare sonora si/sau vizuala, pentru 0 . 00 0.00
centrale convetionale/analog - 0.00 0 . 00
adresabile interior Total= 10 . 08
0 . 000 0

011 $417BA BUC . 1.000 2 . 02 2.02

SIRENA ADRESABILA DE EXTERIOR 5.12 5.12
0 . 12 0.12
0.00 0.00
0 . 004 0 Total= 7 . 27

- D E S C R I E R E:
>>> componenta 001
011 EM24A2+ [ 1] BUC . 1.000 2 . 02 2.02
Montaj dispozitive de avertizare sonora 2.64 2 .. 64
si/sau vizuala, pentru centrale ana1og- 0.12 0 . 12
adresabile in exterior 0.00 0.00
0.004 0 Total= 4 . 79

>>> componenta 002

011 EM24B1 BUC. 1.000 0.00 0.00
SPOR MANOPERA PT LUCRU LA INALTIME, LA 0 . 64 0 . 64
MONTAJ DISPOZITIVE DE AVERTIZARE SONORA 0 . 00 0.00
SI/SAU VIZUALA, PT CENTRALE ,,ANALOG- 0.00 0 . 00
ADRESABILE" Total= 0.64
0.000 0

>>> componenta 003

011 EM25A2+ BUC. L 000 0 . 00 0.00
Verificari/probe la dispozitive de 1. 84 1.. 84
avertizare sonora si/sau vizuala, pentru 0 . 00 0.00
centrale conventionale/analog - 0.00 0 . 00
adresabile exterior Total= 1. 84
0.000 0
 AMEC pag 6

012 EC08A5 M 1600 000 2 . 96 4729.76

CABLU JEH(St) H 2X2X08 0 . 56 896.00
0 ' 00 0.00
0 . 00 0 . 00
0.001 2 Total= 5625.76

013 ATEOlA BUC. 267 . 000 0 . 00 0 . 00

INCERCAREA CABLURILOR DE COMANDA SI 0 . 64 170.84
SEMNALIZARE 2.21 590 . 07
0.00 0 . 00
0 ' 000 0 Total= 760.91

014 EA02A2 [ 3] M 1000 . 000 1.. 37 1366 . 00

TUB IZOLANT DE PROTECTIE, ETANS IPE-PVC 3.52 3520.00
CU D=20MM 0.00 0 . 00
0 . 00 0.00
0.000 0 Total= 4886 . 00

015 EA13A3 [ 1] M 75 . 000 0.64 48.01

TUB FLEXIBIL - COPEX - CU D=20MM 2. 72 204.00
0 ., 00 0 . 00
0 . 00 0.00
0.000 0 Total= 252.01

016 FUM20A BUC . 1. 000 0 . 00 0.00

CENTRALA DESFUMARE 36 . 40 36 . 40
0 , 00 0.00
0 . 00 0 , 00
0 . 000 0 Total= 36 . 40

- D E S C R I E R E:
>>> componenta 001
016 EM01Al BUC.. 1.000 0 . 00 0.00
CENTRALA DETECTARE/AVERTIZARE INCENDIU, 8.40 8 . 40
DESFUMARE, MONTATA PE ZID BETON/CARAMIDA 0.00 0.00
0 ' 00 0.00
0 . 000 0 Total= 8 . 40

>>> componenta 002

016 EMOlBl BUC. 1.. 000 0 , 00 0 . 00
CONEXIUNI/LEGATURI, ETICHTARE LA 4.00 4.00
CENTRALA DETECTARE/AVERTIZARE INCENDIU, 0 . 00 0.00
DESFUMARE 0.00 0 . 00
0 . 000 0 Total= 4.00

>>> componenta 003

016 EMOlCl BUC. 1 . 000 0 , 00 0 . 00
VERIFICARI/PROBE LA CENTRALA DETECTARE/ 24.00 24.00
AVERTIZARE INCENDIU, DESFUMARE 0.00 0 . 00
0.00 0.00
0.000 0 Total= 24.00

017 EC03Al [ 1] M 50 . 000 3.92 196 . 09

MONTAT CABLU NHXH-FE 180/90 E90 3Xl.5 0 . 56 28.00
MMP 0.00 0.00
0 . 00 0 ' 00
0.001 0 Total= 224.09
 AMEC pag 7

018 TCB30D1 [ 1] BUC. 2.000 0 . 00 0 . 00

MONTARE ACUMULATORI 12V/7A 2.40 4.80
0 . 00 0 . 00
0 . 00 0 . 00
0.000 0 Total= 4.80

019 BUT . D BUC . 1. 000 4 . 05 4. 05

BUTON VENTILARE ZILNICA 2 . 77 2. 77
0 . 25 0 . 25
0 . 00 0 . 00
0 . 008 0 Total= 7. 07

- D E S C R I E R E:
>>> componenta 001
019 EM27A1+ [ 2] BUC. 1 . 000 2 . 02 2 . 02
MONTAJ BUTOANE DE INCENDIU ,,CONVENTIONA 2 . 00 2.00
LE" IN INTERIOR PE ZID BETON/CARAMIDA, 0 . 12 0 . 12
SUPORT METAL (PANOURI SANDWICH) 0 . 00 0.00
0 . 004 0 Total= 4 .. 15

>>> componenta 002

019 EM28A2+ [ 1] BUC. 1. 000 2.02 2.02
Verificari/probe la butoane de incendiu 0 . 77 0 . 77
pentru centrale de incendiu conventional 0.12 0 . 12
e 0 . 00 0.00
0 . 004 0 Total= 2 . 92

020 M2H03A [ 1] BUC . 8 . 000 0 . 00 0 . 00

MONTAJ ECHIPAMENTE ACTIONARE: ACTUATOARE 8.24 65 . 92
24V 0 . 00 0.00
0 . 00 0 . 00
0 . 000 0 Total= 65.92

021 EC03A1 [ 4] M 100.000 13 . 36 1335 . 77

MONTAT CABLU NHXH-FE 180/90 E90 2X2.5 3.44 344.00
MMP 0 . 00 0.00
0 . 00 0 . 00
0 . 002 0 Total= 1679 . 77

022 EA02A2 [ 3] M 100 . 000 L 37 136 . 60

TUB IZOLANT DE PROTECTIE, ETANS IPE-PVC 3.52 352 . 00
CU D=20MM 0 . 00 0.00
0 . 00 0 . 00
0.000 0 Total= 488.60

Cheltuieli directe din articole:

GREUTATE MATERIALE MAN OPERA UTILAJ TRANSPORT TOTAL

2.606 8327.75 6734.16 652.07 0.00 15713 . 98
Din care:
Valoare aferenta utilaje termice 0.00
Valoare aferenta utilaje electrice 652 . 0 7

Alte cheltuieli directe:

-CAS:
6734 . 16 + 652.07 * 0.000 +
0.00 * 0 . 000) * 0 . 20800 = 1 400.71
 AMEC pag 8

-SOMAJ:
( 6734.16 + 652.07 * 0.000 +
0 . 00 * 0.000) * 0 . 00500 = 33 . 67
-FOND DE RISC
( 6734.16 + 652.07 * 0.000 +
0 . 00 * 0 . 000) * 0 . 05200 = 350 . 18
-FOND ASIG.SOCIALE
( 6734.16 + 652.07 * 0.000 +
0 . 00 * 0.000) * 0.00270 = 18 . 18
-FNUAS
6734.16 + 652.07 * 0.000 +
0.00 * 0 . 000) * 0.02500 = 168.35
-FOND GARANTARE
( 6734.16 + 652.07 * 0.000 +
0 . 00 * 0.000) * 0 . 00850 = 57 . 24

Total cheltuieli directe:

GREUTATE MATERIALE MAN OPERA UTILAJ TRANSPORT TOTAL

2 . 606 8327 . 75 8762 . 50 652.07 0.00 17742.31

Cheltuieli indirecte:
17742.31 * 0.0400 709 . 69
Profit:
18452.01 * 0.0300 553.56

TOTAL GENERAL DEVIZ: 19 005.57

TVA 19005.57 * 24.0% 4 561.. 34
TOTAL cu TVA 23 566.90

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER
 VD1 pag 12

Formu1aru1 F3

Obiectivul: 0056 45000000 REABILITARE, MODERNIZARE SI

EXTINDERE SPATII DE INVATAMANT
SI CAZARE FACULTATEA DE MECANI
CA CRAIOVA P+4, D+P
Obiectul: 0001 45000000 REABILITARE ARIPA CENTRALA
CLADIRE C2 (P+1) SI EXTINDERE
CU CORP D+P

Lista cu cantitatile de lucrari

Deviz oferta VD1 SISTEM VOCE DATE

Categoria de lucrari: 0056

Preturile sunt exprimate in RON

NR. SIMBOL ART . CANT I TATE UM PU MAT VAL MAT

D E N U M I R E PU MAN VAL MAN
A R T I C 0 L PU UTI VAL UTI
PU TRA VAL TRA
SPOR MAT MAN UTI GR . /UA GR . TOT.. T 0 T A L

001 ED08Al [ 2] BUC. 12 . 000 2 . 25 27 . 00

PRIJA MONTATA INGROPAT RJ45 - DUBLA 2.56 30.72
0 . 00 0 . 00
0 . 00 0 . 00
0.000 0 Total= 57.72

002 SW24 BUC . L 000 0.00 0.00

SWICH 24 PORTURI, 4 PORTURI SFP 2. 72 2 . 72
0 . 00 0 . 00
0.00 0.00
0.000 0 Total= 2 . 72

- D E S C R I E R E:
>>> componenta 001
002 ES12D4 BUC . L 000 0.00 0.00
MONTAJ ECHIPAMENTE DIVERSE DE PRELUARE, 1 . 52 1. 52
ADAPTARE SI TRANSPORT - DISTRIBUITOR CU 0.00 0 . 00
24 CANALE 0 . 00 0 . 00
0 . 000 0 Total= 1. 52

>>> componenta 002

002 ES12G BUC. 1.000 0.00 0 . 00
CONEXIUNI/VERIFICARI/PROBE ECHIPAMENTE 1 . 20 1. 20
LA MONTAJ ECHIPAMENTE DIVERSE DE 0.00 0 . 00
PRELUARE, ADAPTARE SI TRANSPORT 0 . 00 0.00
0 . 000 0 Total= 1 . 20

003 $MUF1 BUC. 1. 000 0.00 0 . 00

MODUL SFP 5 . 44 5.44
0.00 0 . 00
0.00 0.00
0.000 0 Total= 5 . 44
 VDl pag 1.3

- D E S C R I E R E:
>>> componenta 001
003 ES15A5 BUC. 1.000 0 . 00 0 . 00
MODUL SFP 4 . 64 4 . 64
0 . 00 0.00
0.00 0 . 00
0 . 000 0 Total= 4 . 64

>>> componenta 002

003 ES15C BUC. 1.000 0 . 00 0 . 00
CONEXIUNI/VERIFICARI/PROBE ECHIPAMENTE 0.80 0.80
0.00 0.00
0 . 00 0 . 00
0 . 000 0 Total= 0.80

004 TCB21Al [ 1] BUC. 1. 000 0. 00 0 . 00

MONTARE RACK, 600*600 21 U ECHIPAT CU 57 . 60 57 . 60
MODUL PRIZA, BATERIE VENTILATOARE SI KIT 0. 00 0.00
IMPAMANTARE 0. 00 0.00
0.000 0 Total= 57 . 60

005 TCB53A2 [ 1] BUC . 2.000 0.40 0.80

MONTARE PATCH PANEL CAT.6, 24XRJ45, 9 . 60 19 . 20
ECRANAT 0.25 0.50
0 . 00 0.00
0.002 0 Total= 20 . 50

006 TCB53A2 [ 2] BUC . 1.000 0.00 0 . 00

MONTARE PATCH PANEL TELEFONIC, 25 9.60 9 . 60
PORTURI 0 . 50 0.50
0 . 00 0 . 00
0 . 000 0 Total= 10.10

007 TCB33Bl 2] BUC. 3.000 0.00 0.00

APARATAJ AUXILIAR- ORGANIZATOR CABLURI 0.96 2.88
0 . 00 0 . 00
0.00 0.00
0.000 0 Total= 2 . 88

008 EC09Al 2] M 1440 . 000 1..35 1949 . 83

CABLU UTP, CAT.6 0. 96 1382.40
0 . 00 0 . 00
0 . 00 0.00
0 . 001 1 Total= 3332.23

009 EC01Cl 2] M 100.000 1 . 62 161. 71

CABLU ENERGIE CYY 3Xl . 5 MMP 0 . 80 80 . 00
0.00 0.00
0 . 00 0 . 00
0 . 000 0 Total= 241. 71

010 EC09Bl M 300.000 0 . 00 0.00

CABLU FIBRA OPTICA MM 50Xl25, 4 FIBRE 1. 04 312.00
0 . 00 0.00
0.00 0.00
0.000 0 Total= 312 . 00
 VDl pag 14

010 3.370069 M 300 . 000 7. 25 2175 . 00

CABLU FIBRA OPTICA MULTI MODE / TKF - 0 . 00 0 . 00
CTC 1,2KN 4-50-125 OM2 0 . 00 0.00
0.00 0.00
0 . 001 0 Total= 2175 . 00

011 EC08Al [ 1] M 300 . 000 0 . 00 0.00

CABLU MULTIPERECHE - 10 PERECHI 0.56 168 . 00
0 . 00 0 . 00
0.00 0 . 00
0 . 000 0 Total= 168 . 00

011 4824894 KM . 0 . 300 3287 . 50 986.25

CABLU TELECOMUNICATII TCYY 10X2X0,5 P 0.00 0 . 00
NID 2033 0 . 00 0 . 00
0.00 0 . 00
0.150 0 Total= 986 . 25

012 EA02A2 M 1800.000 L 37 2458 . 80

TUB IZOLANT DE PROTECTIE,ETANS IPE-PVC 3.52 6336 . 00
MONTAT INGROPAT CU D=20MM 0 . 00 0.00
0 . 00 0 . 00
0.000 0 Total= 8794.80

013 EA02B3 [ 1] M 80. 000 5.25 420.00

TUB IZOLANT DE PROTECTIE,ETANS PEHD 5.20 416.00
MONTAT INGROPAT CU D=50MM 0.00 0 . 00
0 . 00 0.00
0 . 000 0 Total= 836 . 00

014 RPCXAOl M. c. 26 . 000 0 . 00 0.00

SAPATURA MANDALA PAMINT SPATII LIMITATE 50 . 08 1302 . 08
<1M . SUB 1 . 5M . ADINC LA SANT CANALE ETC . 0.00 0.00
0 . 00 0 . 00
0 . 000 0 Total= 1302 . 08

015 RPCSK06B M. c . 5.200 64 . 06 333 . 12

UMPLUTURA IN SANT . CU NISIP PT 4 . 88 25 . 38
PROTEJAREA CABLURILOR 0.00 0.00
0 . 00 0.00
0 . 000 0 Total= 358 . 50

016 NL12 M 80.000 0 . 00 0 . 00

MARCAJ LONGITUDINAL CU BANDA DIN 0.08 6.40
MATERIAL TERMOPLASTIC 0 . 00 0 . 00
0.00 0.00
0 . 000 0 Total= 6.40

016 3270141 M 80.000 0.81 64.96

BANDA AVERTIZARE ROSU 250M/ROLA 0.00 0.00
0 . 00 0 . 00
0.00 0.00
0 . 000 0 Total= 64 . 96
 VD1 pag 15

017 TSD18C1 M.C . 20 . 800 0.05 0. 98

UMPLUT . COMPACTATA IN SANT . PT . CABL . 9 . 92 206 . 34
INGROP . LA LINII ELECTR . DE INALTA TENS . CU 0 . 00 0. 00
PAM.DIN TEREN TARE 0 . 00 0. 00
0 . 000 0 Total= 207 . 31

018 TSD01B1 M .. c. 0 . 800 0 . 00 0 . 00

IMPRASTIEREA CU LOPATA A PAMINT . AFINAT, 2 . 45 1..96
STRAT UNIFORM 10-30CM.GROS CU SFARIM . 0 . 00 0 . 00
BULG.TEREN MIJL. 0.00 0.00
0 . 000 0 Total= L 96

019 EH01A1 BUC . 12 . 000 0.00 0.00

INCERCAREA CABLURILOR DE ENERGIE 6 . 16 73 . 92
ELECTRICA DE MAXIMUM 1 KV . 2 . 21 26 . 52
0.00 0 . 00
0 . 000 0 Total= 100 . 44

020 ATE01A BUC . 40 . 000 0 . 00 0 . 00

INCERCAREA CABLURILOR DE COMANDA SI 0.64 25 . 59
SEMNALIZARE 2 . 21 88.40
0.00 0 . 00
0.000 0 Total= 113. 99

Che1tuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

2.056 8578 . 45 10464.22 115 . 92 0 . 00 19158.60
Din care:
Valoare aferenta utilaje termice 0.00
Valoare aferenta utilaje electrice 115 . 92

Alte cheltuieli directe:

-CAS:
10464.22 + 115.92 * 0.000 +
0 . 00 * 0 . 000) * 0 . 20800 = 2 176 . 56
-SOMAJ:
( 10464.22 + 115.92 * 0.000 +
0.00 * 0 . 000) * 0 . 00500 = 52.32
-FOND DE RISC
( 10464.22 + 115.92 * 0 . 000 +
0 . 00 * 0 . 000) * 0 . 05200 = 544 . 14
-FOND ASIG . SOCIALE
( 10464 . 22 + 115 . 92 * 0 . 000 +
0 . 00 * 0.000) * 0.00270 = 28.25
-FNUAS
10464 . 22 + 115 . 92 * 0.000 +
0 . 00 * 0 . 000) * 0 . 02500 = 261 . 61
-FOND GARANTARE
( 10464 . 22 + 115 . 92 * 0 . 000 +
0 . 00 * 0.000) * 0.00850 = 88.95

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

2.056 8578.45 13616 . 05 115.92 0.00 22310.42
 VD1 pag 16

Cheltuieli indirect~:
22310.42 * 0.0400 892.42
Profit:
23202.84 * 0.0300 696 . 09

TOTAL GENERAL DEVIZ: 23 898 . 92

TVA 23898.92 * 24.0% 5 735.74
TOTAL cu TVA 29 634.67

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER
 SON1 pag 9

Formu1aru1 F3

Obiectivu1: 0056 45000000 REABILITARE, MODERNIZARE SI

EXTINDERE SPATII DE INVATAMANT
SI CAZARE FACULTATEA DE MECANI
CA CRAIOVA P+4, D+P
Obiectu1: 0001 45000000 REABILITARE ARIPA CENTRALA
CLADIRE C2 (P+l) SI EXTINDERE
CU CORP D+P

Lista cu cantitatile de lucrari

Deviz oferta SONl SISTEM SONORIZARE

Categoria de lucrari: 0056

Preturile sunt exprimate in RON

NR . SIMBOL ART. CANT IT ATE UM PU MAT VAL MAT

D E N U M I R E PU MAN VAL MAN
A R T I c 0 L PU UTI VAL UTI
PU TRA VAL TRA
SPOR MAT MAN UTI GR . /UA GR. TOT . T 0 T A L

001 TCB33BlC BUC . 10 . 000 0 . 28 2.80

MONTARE DIFUZOARE COLOANA PE PERETE 3.84 38 . 40
1. 25 12.50
0.00 0 . 00
0 . 000 0 Total= 53 . 70

002 AMPl BUC. 1. 000 0.00 0. 00

AMPLIFICATOR 240 W 1.84 1. 84
0.00 0. 00
0 . 00 0. 00
0.000 0 Total= 1. 84

- D E S C R I E R E:
>>> componenta 001
002 ES12Cl BUC. 1. 000 0.00 0 . 00
MONTAJ ECHIPAMENTE DIVERSE DE PRELUARE, 0.64 0 . 64
ADAPTARE SI TRANSPORT - AMPLIFICATOR 0 . 00 0.00
MONTAT IN CARCASA 0.00 0 . 00
0 . 000 0 Total= 0 . 64

>>> componenta 002

002 ES12G BUC.. 1 . 000 0 . 00 0.00
CONEXIUNI/VERIFICARI/PROBE ECHIPAMENTE 1. 20 1.. 20
LA MONTAJ ECHIPAMENTE DIVERSE DE 0 . 00 0.00
PRELUARE, ADAPTARE SI TRANSPORT 0.00 0 . 00
0 . 000 0 Total= 1. 20

003 TCB33Bl [ 1] BUC . 1.. 000 0 . 00 0.00

SURSA SEMNAL AUDIO 3.84 3 . 84
0 . 00 0.00
0 . 00 0 . 00
0.000 0 Total= 3.84
 SON1 pag 10

004 $1240 BUC. L 000 0 . 35 0.35

SURSA UPS 2200VA 4.96 4.96
0.12 0.12
0 ' 00 0.00
0 . 000 0 Total= 5.4.3

- D E S C R I E R E:
>>> componenta 001
004 ET04A3 BUC. 1.000 0 , 35 0.35
MONTAJ SURSA DE ALIMENTARE - SIMPLA, DE 3, 36 3.36
PUTERE MARE/ UPS (PESTE 1000 W) 0.12 0.12
0.00 0 ' 00
0.000 0 Total= 3.83

>>> componenta 002

004 ET04C BUC. LOOO 0 , 00 0 , 00
VERIFICARI/ PROBE UPS 1..60 L 60
0 ' 00 0.00
0 ' 00 0.00
0.000 0 Total= L 60

005 EC01C1 1] M 100.000 0.00 0.00

CABLU ENERGIE CYY 2X1.5 MMP 0.80 80.00
0.00 0.00
0.00 0.00
0.000 0 Total= 80 ' 00

005 4801830 M 100.000 1.50 150.00

CABLU ENERGIE CYY 0,6/ 1KV 2X 1,5 u s. 0.00 0 ' 00
8778 0 , 00 0.00
0.00 0.00
0.000 0 Total= 150.00

006 EA02A2 M 100.000 1. 3 7 136.60

TUB IZOLANT DE PROTECTIE,ETANS IPE-PVC 3.52 352.00
MONTAT INGROPAT CU D=20MM 0.00 0.00
0.00 0.00
0.000 0 Total= 488 . 60

007 EH01A1 BUC. 10.000 0.00 0.00

INCERCAREA CABLURILOR DE ENERGIE 6.16 61.60
ELECTRICA DE MAXIMUM 1 KV. 2.21 22.10
0.00 0.00
0.000 0 Total= 83.70

Che1tuieli directe din articole:

GREUTATE MATERIALE MAN OPERA UTILAJ TRANSPORT TOTAL

0.030 289.75 542.64 34.73 0.00 867.11
Din care:
Valoare aferenta utilaje termice 0.00
Valoare aferenta utilaje electrice 34.73

Alte cheltuieli directe:

-CAS:
542.64 + 34.73 * 0.000 +
0.00 * 0.000) * 0.20800 = 112" 8 7
 SON1 pag 11

-SOMAJ:
( 542.64 + 34.73 * 0.000 +
0.00 * 0 . 000) * 0 . 00500 = 2 '71
-FOND DE RISC
( 542.64 + 34.73 * 0.000 +
0 . 00 * 0 . 000) * 0 . 05200 = 28 ' 22
-FOND ASIG.SOCIALE
( 542.64 + 34.73 * 0.000 +
0 . 00 * 0 . 000) * 0 . 00270 = L 47
-FNUAS
542 . 64 + 34.73 * 0 . 000 +
0 . 00 * 0 . 000) * 0.02500 = 13 , 57
-FOND GARANTARE
( 542.64 + 34.73 * 0.000 +
0 . 00 * 0 . 000) * 0 . 00850 = 4 '61

Total che1tuieli directe:

GREUTATE MATERIALE MAN OPERA UTILAJ TRANSPORT TOTAL

0.030 289 . 75 706., 08 34.73 0.00 1030 ., 56

Cheltuieli indirecte:
1030.56 * 0.0400 41 . 22
Profit:
1071.78 * 0.0300 32 . 15

TOTAL GENERAL DEVIZ: 1 103 . 9.3

TVA 1103. 9.3 * 24. 0% 264 . 94
TOTAL cu TVA 1 368.88

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER