Formularul F3

Obiectivul: 0003 45000000 LUCRARI CONSTRUCTII

Obiectul: 0014 45000000 RAC.LEA 20KV EOLIENE CIOCARLIA

Situatie de plata (S1)

Deviz 003145 MONTARE GRUP MASURA

Categoria de lucrari: 0003

Preturile sunt exprimate in RON
Obs: RON = Leu greu
======================================================================================================================
Nr. Capitol de lucr. UM CANTITATEA PU MATERIAL MANOPERA UTILAJ TRANSPORT TOTAL
crt. sau a)Material (col.3x (col.3x (col.3x (col.3x (col.5+
Subcapitol(norma comasata) b)Manopera col.4a) col.4b) col.4c) col.4d) 6+7+8)
Denumire c)Utilaj
d)Transport
( RON /UM) ( RON ) ( RON ) ( RON ) ( RON ) ( RON )
----------------------------------------------------------------------------------------------------------------------
Sectiunea tehnica Sectiunea financiara
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 W2E05B# [ 2] BUC. 1.000 0.00 0.00
Contor electric pentru energie activa, 0.00 0.00
inclusiv legaturile trifazat (0) 0.00 0.00
0.00 0.00 0.00

002 W1MD05B# BUC. 15.000 5.71 85.68

Legarea conductorului la circuitele 2.25 33.75
secundare Intre sirul de cleme si 0.00 0.00
aparate sau intre aparate, tip FY (1,5- 0.00 0.00 119.43
16mmp);

002 4826881 M 30.000 0.43 12.90

Conductor FY 1x1,5mmp; 0.00 0.00
0.00 0.00
0.00 0.00 12.90

003 W1F06A [ 1] BUC. 1.000 0.00 0.00

INCERCARI DESCARCATOR SI CONTOR (0) 0.00 0.00
0.00 0.00
0.00 0.00 0.00

004 EF03A1 BUC. 1.000 3.12 3.12

TABLOU ELECTRIC PANOU,DULAP,CELULA SAU 78.84 78.84
PUPITRU GATA ECHIPAT,CU GREUTATEA <150KG 0.00 0.00
0.00 0.00 81.96

004 7349003 BUC. 1.000 163.59 163.59

TABLOU DISTRIBUTIE TIP INCHIS C2S STAS 0.00 0.00
5358-56 0.00 0.00
0.00 0.00 163.59

005 EC09A1 M 8.000 0.85 6.80

CABLU COAXIAL IN TUBURI SAU TEVI 0.99 7.92
EXISTENTE 0.00 0.00
0.00 0.00 14.72

006 EH01A1 BUC. 2.000 0.00 0.00

INCERCAREA CABLURILOR DE ENERGIE 6.93 13.86
ELECTRICA DE MAXIMUM 1 KV. 20.00 40.00
0.00 0.00 53.86

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.015 272.09 134.37 40.00 0.00 446.46
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 40.00

Alte cheltuieli directe:

-CAS:
( 134.37 + 40.00 * 0.000 +
0.00 * 0.000) * 0.20800 = 27.95
-SOMAJ:
( 134.37 + 40.00 * 0.000 +
0.00 * 0.000) * 0.00500 = 0.67
-FOND PENTRU SANATATE
( 134.37 + 40.00 * 0.000 +
0.00 * 0.000) * 0.05200 = 6.99
-FOND PENTRU ACCIDENTE
( 134.37 + 40.00 * 0.000 +
0.00 * 0.000) * 0.00279 = 0.37
-FOND GARANTII CREANTE
( 134.37 + 40.00 * 0.000 +
0.00 * 0.000) * 0.00250 = 0.34
-FOND SPECIAL CONCEDII
( 134.37 + 40.00 * 0.000 +
0.00 * 0.000) * 0.00850 = 1.14

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

 003145 pag 2
======================================================================================================================
0.015 272.09 171.83 40.00 0.00 483.92

Cheltuieli indirecte:
483.92 * 0.1000 = 48.39
Profit:
532.31 * 0.0500 = 26.62

TOTAL GENERAL DEVIZ: 558.93

TVA 558.93 * 24.0% = 134.14
TOTAL cu TVA 693.07

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER

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

 003143 pag 6
======================================================================================================================
Obiectivul: 0003 45000000 LUCRARI CONSTRUCTII
Obiectul: 0014 45000000 RAC.LEA 20KV EOLIENE CIOCARLIA

Situatie de plata (S1)

Deviz 003143 LEC 20 KV

Categoria de lucrari: 0003

Preturi de contractare. Preturile sunt exprimate in RON
Obs: RON = Leu greu
======================================================================================================================
Nr. Capitol de lucr. UM CANTITATEA PU MATERIAL MANOPERA UTILAJ TRANSPORT TOTAL
crt. sau a)Material (col.3x (col.3x (col.3x (col.3x (col.5+
Subcapitol(norma comasata) b)Manopera col.4a) col.4b) col.4c) col.4d) 6+7+8)
Denumire c)Utilaj
d)Transport
( RON /UM) ( RON ) ( RON ) ( RON ) ( RON ) ( RON )
----------------------------------------------------------------------------------------------------------------------
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 W1MO06C# KM. 0.090 0.00 0.00
Cablu Al 20KV monofazat cu izolatie din 1215.00 109.35
polietilena, montat in tuburi, cu 61.20 5.51
tractiune manuala sectiunea 150-185mmp 0.00 0.00 114.86
fara obstacole

001 4807828 M 92.250 21.78 2009.20

Cablu A2XS2Y 1x185/25mmp; 0.00 0.00
0.00 0.00
0.00 0.00 2009.20

001 6718440 BUC. 3.150 2.00 6.30

Eticheta din material plastic pentru 0.00 0.00
marcare traseului de cable (250x20x2) 0.00 0.00
FPVC - 2 0.00 0.00 6.30

002 W1MO31B# SET 2.000 0.00 0.00

Set de trei terminale de interior cu 99.45 198.90
materiale din import pentru cable 0.00 0.00
monofazate de 20KVcu izolatie din MP, cu 0.00 0.00 198.90
sectiunea de 1x70 - 1x185mmp

002 5208772 BUC. 2.000 900.00 1800.00

Terminal de interior TTI-90, benzi si 0.00 0.00
palarii FTI-90 0.00 0.00
0.00 0.00 1800.00

002 5208777 BUC. 2.000 15.00 30.00

Accesoriu legare la pamant EAKT 1655/ 0.00 0.00
POLT-24D/1XO 0.00 0.00
0.00 0.00 30.00

002 5203554 BUC. 2.000 4.64 9.28

PAPUC STANTAT DIN CUPRU PT. COND.CUPRU 0.00 0.00
10X16,5 MMP 0.00 0.00
0.00 0.00 9.28

003 W1MO32B# SET 1.000 0.00 0.00

Set de trei terminale de exterior din 105.75 105.75
set de accesorii din materiale 0.00 0.00
termocontractibile din import pentru 0.00 0.00 105.75
cablu trifazat cu izolatie din MP, cu
sectiunea conductoarelor de 3x70 -
3x185mmp

003 5208793 BUC. 1.000 900.00 900.00

Set accesorii IXSU-C5322 0.00 0.00
0.00 0.00
0.00 0.00 900.00

003 5208777 BUC. 1.000 15.00 15.00

Accesoriu legare la pamant EAKT 1655/ 0.00 0.00
POLT-24D/1XO 0.00 0.00
0.00 0.00 15.00

004 W1ML04A# BUC. 1.000 114.65 114.65

Grup de trei descarcatoare cu coarne DCP 79.20 79.20
Grup de trei descarcatoare DCP montate 0.00 0.00
pe izolator suport 0.00 0.00 193.85

004 4831586 M 7.500 1.14 8.55

CONDUCTOR OL-AL. PTR.LEA.STR.ZN>50% 50/8 0.00 0.00
S3000 0.00 0.00
0.00 0.00 8.55

004 5204431 BUC. 3.000 16.20 48.60

CLEMA LEG.EL.FONTA.PLACI CONT.AL.LEPC-3- 0.00 0.00
2,50 - 70MMP 0.00 0.00
0.00 0.00 48.60

004 5203763 BUC. 3.000 3.46 10.38

Papuc aluminiu PTA m 50 0.00 0.00
0.00 0.00
0.00 0.00 10.38
 FORMULAR C6
Lista consumurilor de resurse materiale
---------------------------------------

Lucrarea: LUCRARI CONSTRUCTII

Deviz: 003145 MONTARE GRUP MASURA

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea resursei materiale | U.M. |Consumuri| Pret unitar | Valoare | Furnizor |Greutate|
|Crt.| | |cuprinse |(exclusiv TVA)|(exclusiv TVA)| | (tone) |
| | | |in oferta| RON | RON | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 1| 2100402 CIMENT METALURGIC CU ADAOSURI M |KG | 1.00| 0.450| 0.45| | 0.001|
| | 30 SACI S 1500 | | | | | | |
| 2| 2200525 NISIP SORTAT NESPALAT DE RIU SI |M.C. | 0.00| 45.000| 0.17| | 0.005|
| | LACURI 0,0-7,0 MM | | | | | | |
| 3| 3704853 BANDA ALUMINIU M 1 X 20 AL99,5 |KG | 0.12| 18.400| 2.21| | 0.000|
| | S5681 | | | | | | |
| 4| 4826347 CABLU TELECOM TCC2YY- I 1X0,6 S. |M | 8.24| 0.820| 6.76| | 0.000|
| | 7757 (CABLU COAXIAL 75 OHMI) | | | | | | |
| 5| 4826881 Conductor FY 1x1,5mmp; |M | 30.00| 0.430| 12.90| | 0.001|
| 6| 5827702 SURUB PT.FUNDATII GROSOLAN A M |BUC. | 4.00| 0.280| 1.12| | 0.001|
| | 16X 200 GR. 4.8 S 2350 | | | | | | |
| 7| 5837655 SURUB CILINDRIC CU CAP CRESTAT |BUC. | 15.00| 0.050| 0.75| | 0.000|
| | M6X25MM ZN | | | | | | |
| 8| 5840558 PIULITE HEXAG.GROSOLANE A M 16 |BUC. | 4.00| 0.240| 0.96| | 0.000|
| | GR. 5 S 922 | | | | | | |
| 9| 5842662 PIULITA HEXAGONALA M6 ZN |BUC. | 15.00| 0.050| 0.75| | 0.000|
| 10| 5882105 SAIBA PLATA PENTRU M6 ZN |KG | 0.07| 8.000| 0.60| | 0.000|
| 11| 5882257 SAIBA PREC.PLATA PT.MET A M 18 |KG | 0.04| 8.000| 0.34| | 0.000|
| | OL34 S 5200 | | | | | | |
| 12| 6202818 APA INDUSTRIALA PENTRU MORTARE SI|M.C. | 0.00| 1.800| 0.00| | 0.001|
| | BETOANE DELA RETEA | | | | | | |
| 13| 6704270 TUB PVC FLEXIBIL DN 6 S 8399 |M | 0.90| 0.250| 0.23| | 0.000|
| 14| 6718520 BANDA P.V.C. TIP STERLING 20 X 0,|KG | 0.12| 10.300| 1.24| | 0.000|
| | 5 MM | | | | | | |
| 15| 6719407 TILA PVC (CABLOPROT) TIP 48 |BUC. | 0.40| 0.100| 0.04| | 0.000|
| 16| 6719691 SFOARA VINILIN D 1 MM |M | 3.00| 0.100| 0.30| | 0.000|
| 17| 7306568 BRIDA PENTRU CABLAJ NF 57-78 * |BUC. | 15.00| 2.600| 39.00| | 0.000|
| 18| 7306571 BRIDA PENTRU CABLAJ NF 59-78 |BUC. | 15.00| 2.600| 39.00| | 0.000|
| 19| 7309326 CIRPE DE STERS,DIN BUMBAC DE |KG | 0.03| 2.600| 0.08| | 0.000|
| | ORICE CULOARE | | | | | | |
| 20| 7333951 PINZA NEALBITA DE BUMBAC LATIME |M | 0.15| 10.740| 1.61| | 0.000|
| | 0,90M STAS 322-49 | | | | | | |
| 21| 7349003 TABLOU DISTRIBUTIE TIP INCHIS C2S|BUC. | 1.00| 163.590| 163.59| | 0.010|
| | STAS 5358-56 | | | | | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| | T O T A L | | | RON | 272.09| | 0.021|
| | | | |--------------|--------------|----------------|--------|
| | | | | EURO | 63.28| | |
--------------------------------------------------------------------------------------------------------------------------

Ofertant
 FORMULAR C7
Lista consumurilor cu mana de lucru
-----------------------------------

Lucrarea: LUCRARI CONSTRUCTII

Deviz: 003145 MONTARE GRUP MASURA

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea meseriei |Consumuri (om-ore) |Tarif mediu |Valoare(exclusiv TVA)| Procent |
|Crt.| |cu manopera directa | RON/ora | RON | 100% |
| | | | | (2 x 3) | |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 0 | 1 | 2 | 3 | 4 | 5 |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 1| 115 INSTALATOR ELECTRICIAN | 11.180 | 9.000| 100.62 | 100.62|
| 2| 203 ELECTRICIAN POST TRAFO | 3.750 | 9.000| 33.75 | 33.75|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| | T O T A L | 14.930 | RON | 134.37 | 134.37|
| | | |------------|---------------------|--------------|
| | | | EURO | 31.25 | 31.25|
--------------------------------------------------------------------------------------------------------------------------

Ofertant
 pag. 4
FORMULAR C6
Lista consumurilor de resurse materiale
---------------------------------------

Lucrarea: LUCRARI CONSTRUCTII

Deviz: 003143 LEC 20 KV

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea resursei materiale | U.M. |Consumuri| Pret unitar | Valoare | Furnizor |Greutate|
|Crt.| | |cuprinse |(exclusiv TVA)|(exclusiv TVA)| | (tone) |
| | | |in oferta| RON | RON | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 1| 2100359 CIMENT PORTLAND INTARIRE RAPIDA |KG | 5.00| 0.450| 2.25| | 0.005|
| | RIM 300 VRAC | | | | | | |
| 2| 2200525 NISIP SORTAT NESPALAT DE RIU SI |M.C. | 2.40| 45.000| 108.00| | 3.240|
| | LACURI 0,0-7,0 MM | | | | | | |
| 3| 2605828 VATA MINERALA FARA LIANT VRAC TIP|KG | 0.60| 0.880| 0.53| | 0.001|
| | I 70 KG/MC | | | | | | |
| 4| 2806424 BORNA DE BETON PENTRU MARCARE |BUC. | 2.00| 12.000| 24.00| | 0.010|
| | CABLU | | | | | | |
| 5| 2842727 Piulita hexagonala M12 Zn |KG | 2.40| 0.120| 0.29| | 0.000|
| 6| 3643748 TABLA ZINCATA S2028 1 X1000X2000 |KG | 0.50| 3.790| 1.90| | 0.001|
| | OL32-1N CAL.S | | | | | | |
| 7| 3701414 Banda din otel Zn 40x4mm; |KG | 12.36| 5.500| 67.98| | 0.016|
| 8| 3884024 Saiba grower pt. M12 Zn |KG | 0.01| 0.080| 0.00| | 0.000|
| 9| 4807828 Cablu A2XS2Y 1x185/25mmp; |M | 92.25| 21.780| 2009.20| | 0.000|
| 10| 4831586 CONDUCTOR OL-AL. PTR.LEA.STR.ZN> |M | 7.50| 1.140| 8.55| | 0.001|
| | 50% 50/8 S3000 | | | | | | |
| 11| 5203554 PAPUC STANTAT DIN CUPRU PT. COND.|BUC. | 2.00| 4.640| 9.28| | 0.000|
| | CUPRU 10X16,5 MMP | | | | | | |
| 12| 5203763 Papuc aluminiu PTA m 50 |BUC. | 3.00| 3.460| 10.38| | 0.000|
| 13| 5204431 CLEMA LEG.EL.FONTA.PLACI CONT.AL.|BUC. | 3.00| 16.200| 48.60| | 0.002|
| | LEPC-3-2,50 - 70MMP | | | | | | |
| 14| 5208772 Terminal de interior TTI-90, |BUC. | 2.00| 900.000| 1800.00| | 0.000|
| | benzi si palarii FTI-90 | | | | | | |
| 15| 5208777 Accesoriu legare la pam nt EAKT |BUC. | 3.00| 15.000| 45.00| | 0.000|
| | 1655/POLT-24D/1XO | | | | | | |
| 16| 5208793 Set accesorii IXSU-C5322 |BUC. | 1.00| 900.000| 900.00| | 0.000|
| 17| 5805482 SURUB CU CAP HEXAGONAL M12X40 ZN |BUC. | 2.40| 0.400| 0.96| | 0.000|
| 18| 5817679 SURUB CU CAP HEXAGONAL M10X50 ZN |BUC. | 1.00| 0.400| 0.40| | 0.000|
| 19| 5827556 SURUB PT.FUND. S.2350 F M 12 X |BUC. | 1.50| 0.970| 1.46| | 0.000|
| | 160 OL37 | | | | | | |
| 20| 5840479 PIULITE HEXAG.GROSOLANE A M 12 |BUC. | 1.50| 0.070| 0.10| | 0.000|
| | GR. 5 S 922 | | | | | | |
| 21| 5842703 PIULITA HEXAGONALA M10 ZN |BUC. | 1.00| 0.100| 0.10| | 0.000|
| 22| 5882179 SAIBA PLATA PENTRU M10 ZN |KG | 0.01| 8.000| 0.12| | 0.000|
| 23| 5882193 SAIBA PLATA PENTRU M12 ZN |KG | 0.04| 8.000| 0.29| | 0.000|
| 24| 5883977 SAIBA GROWER PENTRU M10 ZN |KG | 0.00| 8.000| 0.03| | 0.000|
| 25| 5900695 ELECTROD SUD.OL.NEALIAT S 1125/2 |KG | 0.50| 9.000| 4.50| | 0.001|
| | E42A 5 | | | | | | |
| 26| 6001678 HIRTIE SLEF.USC.STICLA FOI 23X30 |BUC. | 1.00| 1.500| 1.50| | 0.000|
| | GR 40 S1581 | | | | | | |
| 27| 6101674 CHIT EPOXID FOL. LIPIRI MICM- NI |KG | 0.80| 16.120| 12.90| | 0.001|
| | 50-59 | | | | | | |
| 28| 6110467 CODEZ 100 ADEZIV NII 4721-76 |KG | 0.04| 15.890| 0.57| | 0.000|
| 29| 6200573 BENZINA AUTO NEETILATA TIP CO/R |L | 0.09| 3.200| 0.28| | 0.000|
| | 75 NORMALA S 176 | | | | | | |
| 30| 6202806 APA INDUSTRIALA PT.LUCR.DRUMURI- |M.C. | 0.90| 1.800| 1.62| | 0.900|
| | TERASAMENTE IN CISTERNE | | | | | | |
| 31| 6202818 APA INDUSTRIALA PENTRU MORTARE SI|M.C. | 0.07| 1.800| 0.13| | 0.075|
| | BETOANE DELA RETEA | | | | | | |
| 32| 6310184 CONSTR.METAL.OL37 PREF.MECANO. |KG | 50.00| 8.100| 405.00| | 0.050|
| | ZINCATE | | | | | | |
| 33| 6700456 TEVI DIN P.V.C.RIGID TIP M 110X |M | 4.20| 15.300| 64.26| | 0.011|
| | 5,3 STAS 6675/2 | | | | | | |
| 34| 6712605 COT PVC NEPLAST.IMBIN.PRIN LIP.PN|BUC. | 0.08| 11.250| 0.91| | 0.000|
| | 10 DN 110 TIP G S7175 | | | | | | |
| 35| 6713491 MUFA PVC TIP G DN 110 NII 2167 |BUC. | 0.44| 6.200| 2.76| | 0.000|
| 36| 6714603 REDUCTIE PVC G TIP B 110-90 STAS |BUC. | 0.08| 5.300| 0.43| | 0.000|
| | 7178 | | | | | | |
| 37| 6714902 TEU PVC PT.IMBIN.PRIN LIP.PN 10 |BUC. | 0.08| 18.800| 1.52| | 0.000|
| | DN 110 STAS 7174 | | | | | | |
| 38| 6716953 BANDA AVERTIZOARE INSCRIPTIONATA |KG | 4.00| 40.000| 160.00| | 0.000|
| | DIN PVC 250MM LATIME | | | | | | |
| 39| 6718440 Eticheta din material plastic |BUC. | 3.15| 2.000| 6.30| | 0.000|
| | pentru marcare traseului de cable| | | | | | |
| | (250x20x2) FPVC - 2 | | | | | | |
| 40| 6719826 BANDA AVERTIZOARE NEINSCRIPTIONAT|KG | 4.00| 40.000| 160.00| | 0.000|
| | A DIN PVC 250MM LATIME | | | | | | |
| 41| 7309952 Conductor funie OL-ZN 50mmp LNP |BUC. | 3.00| 38.000| 114.00| | 0.000|
| | 20KV L=0,9m | | | | | | |
| 42| 7317232 DICLORETAN CS. 17/73 |KG | 0.09| 315.000| 28.48| | 0.000|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| | T O T A L | | | RON | 6004.57| | 4.314|
| | | | |--------------|--------------|----------------|--------|
| | | | | EURO | 1396.51| | |
--------------------------------------------------------------------------------------------------------------------------