Sunteți pe pagina 1din 9

Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.

oferta MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Articol W2G07H01 MANSON LEGAT.DIN FONTA PT.CABL.SUBT.1 KV SI IZOLAT


BUC / / IE HIRTIE SECT 16- 25 MMP CU TIP ML 50 MONT
Sporuri [%] 0.00/ 0.00/ 0.00

Materiale :
-------------
2601133 MP CART BIT STR ACOP NISIP CPB300 110CMX10M S 138
0.80000 * 0.06= 0.05
din care : 0.05 - manopera manip.

2958990 KG LEMN DE FOC FOIOASE TARI L 1M LIVRABIL DIN DEPOZIT


23.00000 * 0.87= 20.01
din care : 19.78 - livrare
0.23 - manopera manip.

3805281 KG SIRMA MOALE ZINCATA D= 0,90 OL32 S 889


0.08000 * 3.38= 0.27

3809720 KG SIRMA ROTUNDA DE CUPRU HA D= 5 CU99,5 S 683


0.25000 * 0.00= 0.00

5209314 BUC MANSON LEG.1-15 KV FONTA ML 50


1.00000 * 0.43= 0.43
din care : 0.35 - manopera manip.
0.08 - utilaj manip.

5904794 KG ALIAJ DE LIPIT STANIU-PLUMB MARCA LP 40


0.04000 * 0.00= 0.00

5904811 KG ALIAJ STANIU-ZINC (SN 65%, ZN35%)


0.05000 * 0.00= 0.00

6001977 BUC PINZA PT.SLEF.USC.CAR.SIL.NEA.23X30 GR 6 FOI S1582


1.00000 * 0.82= 0.82

6200535 L BENZINA DE EXTRACTIE TIP 80/120 S 45


1.20000 * 4.21= 5.05
din care : 5.04 - livrare
0.01 - manopera manip.

6200755 L PETROL DISTILAT TIP 0/200 NP-NID 767


0.90000 * 3.61= 3.25
din care : 3.24 - livrare
0.01 - manopera manip.

6621519 M BANDA IZOLATOARE DIN PINZA CAUC.TIP PC 10MX10MM S 3658


4.00000 * 1.00= 4.00

6718465 BUC FISIE MARCATA DIN PVC 200X20X2MM STAS 8737-70


1.00000 * 1.05= 1.05

7301087 KG ALCOOL METILIC TEHNIC (MIEZ) NI 98-52


0.10000 * 0.00= 0.00

7304481 M BANDA MATASE VEGETALA LACUITA LATIMEA 25 MM


7.00000 * 0.86= 6.02

7306661 KG BUMBAC DE STERS


0.20000 * 2.00= 0.40

7329467 KG MASA IZOLANTA BITUMINOASA NEAGRA B65 (MTN) S 3897


12.00000 * 0.01= 0.12
din care : 0.12 - manopera manip.
(c) INVEST PROMOTION Cluj
Analiza de pret W2G07H01 continuare.

7332907 KG PASTA MEC.DE PRECIZIE PT.SLEF.ARTIC.MEC.DE PRECIZIE


0.08800 * 0.00= 0.00

7333444 BUC PIESA IZOLANTA DIN EBONITA PT.DIST.CONDUCT.DIN MANSON


2.00000 * 0.00= 0.00

7333872 M PINZA ALBITA DIN BUMBAC 100 % DE 82 CM LATIME


1.00000 * 0.00= 0.00

7345320 KG SNUR AZBEST CU INS.PT.GARN.TIPA,B,>10MM(DN;LAT,PATRAT)


0.20000 * 0.00= 0.00

Manopera : 4.00100 (total)


------------
020219 H ORE PROGRAM ELECTRICIAN CABLE SUBT.CAT.1 TR.B
1.31900 * 9.50= 12.53

020229 H ORE PROGRAM ELECTRICIAN CABLE SUBT.CAT.2 TR.B


0.04400 * 9.55= 0.42

020239 H ORE PROGRAM ELECTRICIAN CABLE SUBT.CAT.3 TR.B


1.31900 * 9.50= 12.53

020251 H ORE PROGRAM ELECTRICIAN CABLE SUBT.CAT.5 TR.1


1.31900 * 9.50= 12.53

(c) INVEST PROMOTION Cluj


Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.
oferta cf.461 MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Apartenenta 0001200 0001 1 1 7


Articol W2G07H01 MANSON LEGAT.DIN FONTA PT.CABL.SUBT.1 KV SI IZOLAT
BUC / / IE HIRTIE SECT 16- 25 MMP CU TIP ML 50 MONT
Sporuri cumulate [%] 0.00/ 0.00/ 0.00

====================================================================================================
===========
Elemente de calcul \ Preturi: Total Material Manopera Utilaj
Transport
====================================================================================================
===========
Materiale total 40.70
- din care :
- livrare 40.62 40.62
- aprovizionare 0.00 0.00
- manopera tot.manipulare 0.89
- utilaj manipulare 0.08 0.08
- transport CF 0.00
0.00
- transport auto 0.00
0.00

Manopera tot.articole deviz 46.68 46.68

Manopera total 47.57


- din care :
- Manopera bruta art.+manip. 38.72 38.72
- Cota maistrii 0.00 % 0.00 0.00
- Cota C A S 15.80 % 6.12 6.12
- Cota somaj 0.50 % 0.19 0.19
- Cota sanatate 5.20 % 2.01 2.01
- Fond risc 0.270 % 0.10 0.10
- Alte cote 1.10 % 0.43 0.43

Utilaje din lucrari 0.00 0.00


Transport din lucrari 0.00
0.00

======================================================================================

T O T A L I 88.27 40.62 47.57 0.08


0.00

Cheltuieli indirecte 6.00 % 5.30


Profit 4.00 % 3.74
=================================

T O T A L LUCRARI DE BAZA 97.31


==================================================

INTOCMIT :

(c) INVEST PROMOTION Cluj


Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.
oferta MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Articol W2G16A01 PROTEJAREA CAPATULUI DE CABLU CU IZOLAT.DE HIRTIE


BUC / / CAPSULA COSITORITA
Sporuri [%] 0.00/ 0.00/ 0.00

Materiale :
-------------
5904768 KG ALIAJ DE LIPIT STANIU-PLUMB LP37
0.08000 * 68.88= 5.51

6200535 L BENZINA DE EXTRACTIE TIP 80/120 S 45


0.15000 * 4.20= 0.63

6621519 M BANDA IZOLATOARE DIN PINZA CAUC.TIP PC 10MX10MM S 3658


2.00000 * 1.00= 2.00

7306661 KG BUMBAC DE STERS


0.05000 * 2.00= 0.10

7329467 KG MASA IZOLANTA BITUMINOASA NEAGRA B65 (MTN) S 3897


0.80000 * 0.01= 0.01
din care : 0.01 - manopera manip.

7346207 KG STEARINA
0.02000 * 0.00= 0.00

Manopera : 0.50999 (total)


------------
020232 H ORE PROGRAM ELECTRICIAN CABLE SUBT.CAT.3 TR.2
0.50999 * 9.49= 4.84

(c) INVEST PROMOTION Cluj


Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.
oferta cf.461 MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Apartenenta 0001200 0001 1 1 8


Articol W2G16A01 PROTEJAREA CAPATULUI DE CABLU CU IZOLAT.DE HIRTIE
BUC / / CAPSULA COSITORITA
Sporuri cumulate [%] 0.00/ 0.00/ 0.00

====================================================================================================
===========
Elemente de calcul \ Preturi: Total Material Manopera Utilaj
Transport
====================================================================================================
===========
Materiale total 8.24
- din care :
- livrare 8.24 8.24
- aprovizionare 0.00 0.00
- manopera tot.manipulare 0.01
- utilaj manipulare 0.00 0.00
- transport CF 0.00
0.00
- transport auto 0.00
0.00

Manopera tot.articole deviz 5.95 5.95

Manopera total 5.96


- din care :
- Manopera bruta art.+manip. 4.85 4.85
- Cota maistrii 0.00 % 0.00 0.00
- Cota C A S 15.80 % 0.78 0.78
- Cota somaj 0.50 % 0.02 0.02
- Cota sanatate 5.20 % 0.25 0.25
- Fond risc 0.270 % 0.01 0.01
- Alte cote 1.10 % 0.05 0.05

Utilaje din lucrari 0.00 0.00


Transport din lucrari 0.00
0.00

======================================================================================

T O T A L I 14.20 8.24 5.96 0.00


0.00

Cheltuieli indirecte 6.00 % 0.85


Profit 4.00 % 0.60
=================================

T O T A L LUCRARI DE BAZA 15.65


==================================================

INTOCMIT :

(c) INVEST PROMOTION Cluj


Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.
oferta MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Articol EG18A# CUTIE CU CLEME PENTRU LEGATURI ECHIPOTENTIALE


BUC / /
Sporuri [%] 0.00/ 0.00/ 0.00

Materiale :
-------------
6313306 BUC DIBLU METALIC CU AUTOFREZARE PT.SURUB M 8
2.00000 * 0.20= 0.40

Manopera : 1.38000 (total)


------------
011512 H ORE PROGRAM INSTALATOR ELECTRICIAN CAT.1 TR.2
0.64000 * 9.50= 6.08

011542 H ORE PROGRAM INSTALATOR ELECTRICIAN CAT.4 TR.2


0.64000 * 9.50= 6.08

221432 H ORE PROGRAM LACATUS CONSTR METAL-B CAT.3 TR.2


0.10000 * 9.50= 0.95

(c) INVEST PROMOTION Cluj


Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.
oferta cf.461 MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Apartenenta 0001200 0001 1 1 11


Articol EG18A# CUTIE CU CLEME PENTRU LEGATURI ECHIPOTENTIALE
BUC / /
Sporuri cumulate [%] 0.00/ 0.00/ 0.00

====================================================================================================
===========
Elemente de calcul \ Preturi: Total Material Manopera Utilaj
Transport
====================================================================================================
===========
Materiale total 0.40
- din care :
- livrare 0.40 0.40
- aprovizionare 0.00 0.00
- manopera tot.manipulare 0.00
- utilaj manipulare 0.00 0.00
- transport CF 0.00
0.00
- transport auto 0.00
0.00

Manopera tot.articole deviz 16.11 16.11

Manopera total 16.11


- din care :
- Manopera bruta art.+manip. 13.11 13.11
- Cota maistrii 0.00 % 0.00 0.00
- Cota C A S 15.80 % 2.07 2.07
- Cota somaj 0.50 % 0.07 0.07
- Cota sanatate 5.20 % 0.68 0.68
- Fond risc 0.270 % 0.04 0.04
- Alte cote 1.10 % 0.14 0.14

Utilaje din lucrari 0.00 0.00


Transport din lucrari 0.00
0.00

======================================================================================

T O T A L I 16.51 0.40 16.11 0.00


0.00

Cheltuieli indirecte 6.00 % 0.99


Profit 4.00 % 0.70
=================================

T O T A L LUCRARI DE BAZA 18.20


==================================================

INTOCMIT :

(c) INVEST PROMOTION Cluj


Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.
oferta MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Articol W1LP2A% PRIZA DIN BANDA OTEL LAT 40X4 MM ZINCATALA CALD PT
M / / PRIZA DE LEGARE LA PAMANT IN TEREN NORMAL
Sporuri [%] 0.00/ 0.00/ 0.00

Materiale :
-------------
3701423 KG BANDA DIN OTEL LAM.CALD S908 4 X 40 OL37-1K
1.26000 * 7.31= 9.21
din care : 9.20 - livrare
0.01 - manopera manip.

Manopera : 1.34000 (total)


------------
020141 H ORE PROGRAM ELECTRICIAN LINII EL.AER CAT.4 TR.1
1.34000 * 9.50= 12.73

(c) INVEST PROMOTION Cluj


Analiza de pret 0001 INFIINTARE RETEA APA POTAB.CANALIZ.
oferta cf.461 MENAJ.SI ST.DE EPUR.ROSIA MONTANA

Apartenenta 0001200 0001 1 1 12


Articol W1LP2A% PRIZA DIN BANDA OTEL LAT 40X4 MM ZINCATALA CALD PT
M / / PRIZA DE LEGARE LA PAMANT IN TEREN NORMAL
Sporuri cumulate [%] 0.00/ 0.00/ 0.00

====================================================================================================
===========
Elemente de calcul \ Preturi: Total Material Manopera Utilaj
Transport
====================================================================================================
===========
Materiale total 9.20
- din care :
- livrare 9.20 9.20
- aprovizionare 0.00 0.00
- manopera tot.manipulare 0.02
- utilaj manipulare 0.00 0.00
- transport CF 0.00
0.00
- transport auto 0.00
0.00

Manopera tot.articole deviz 15.64 15.64

Manopera total 15.66


- din care :
- Manopera bruta art.+manip. 12.75 12.75
- Cota maistrii 0.00 % 0.00 0.00
- Cota C A S 15.80 % 2.02 2.02
- Cota somaj 0.50 % 0.06 0.06
- Cota sanatate 5.20 % 0.66 0.66
- Fond risc 0.270 % 0.03 0.03
- Alte cote 1.10 % 0.14 0.14

Utilaje din lucrari 0.00 0.00


Transport din lucrari 0.00
0.00

======================================================================================

T O T A L I 24.86 9.20 15.66 0.00


0.00

Cheltuieli indirecte 6.00 % 1.49


Profit 4.00 % 1.05
=================================

T O T A L LUCRARI DE BAZA 27.40


==================================================

INTOCMIT :

(c) INVEST PROMOTION Cluj