Formularul

F3

Obiectivul: 0003 45240000 Statie de pompare de baza

Obiectul: 0001 45240000 Statie de pompare de baza
Lista cu cantitatile de lucrari
Deviz oferta RALUCA Statie de pompare de baza

Categoria de lucrari: 0710

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 TSC18B1 100 MC. 3.180 0.00
0.00
SAPAT.CU BULDOZ.PE TRACT.65-80CP INCL. 0.00
0.00
IMPINS PAMINTULUI LA 10 M TEREN CAT 2 101.24
321.95
0.00
0.00
0.000 0 Total=
321.95

002 TSC04B1 100 MC. 8.900 0.00

0.00
SAP.MEC.CU EXC.DE 0,71-1,25MC IN PAM.CU 0.00
0.00
UMIDITATE NATURAL DESC.DEP.TER.CAT.2 88.55
788.13
0.00
0.00
0.000 0 Total=
788.13

003 TSC04A1 100 MC. 1590.000 0.00

0.00
SAP.MEC.CU EXC.DE 0,71-1,25MC IN PAM.CU 0.00
0.00
UMIDITATE NATURAL.DESC.DEP.TER.CAT.1 77.87
123806.51
0.00
0.00
 0.000 0 Total=
123806.51

004 TSA04E1 M.C. 127.200 0.95

121.29
SAP.MAN.IN SPATII LIMIT.SUB 1M CU SPRIJ. 10.51
1337.37
SI EVAC.MAN.IN PAM.CU UMID.NAT.LA 0.00
0.00
ADINC1,51-3M T.UMIJLOC 0.00
0.00
0.002 0 Total=
1458.65

005 TSA20B1 M.C. 222.600 0.00

0.00
SAP.MAN.IN DEBLEE SAPATE CU EXCAV.SAU 7.71
1715.73
SCREPER,PTR.COMPLET.SAPATURI LINGA 0.00
0.00
TALUZURI,T.MIJLOCIU * 0.00
0.00
0.000 0 Total=
1715.73

006 TRA01A15 TONA 200.000 0.00

0.00
TRANSPORTUL RUTIER AL MATERIALELOR, 0.00
0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00
0.00
DIST.= 15 KM. 8.10
1620.38
0.000 0 Total=
1620.38

007 ACE08A1 M.C. 79.500 37.13

2951.88
UMPLUTURA IN SANT.LA COND.DE ALIM.CU APA 2.28
181.45
SI CANALIZARE CU: NISIP 0.00
0.00
0.00
0.00
0.000 0 Total=
3133.33

RALUCA pag
2

=================================================================
008 TSE06B1 100 MP. 8.480 0.47
3.96
 PREGATIREA PLATF.PAM.PT.STRAT IZOLATOR 36.93
313.17
SI REPARTITIE DIN NISIP SAU BALAST EXEC. 37.82
320.72
IN PAM.COEZIV 0.00
0.00
0.000 0 Total=
637.85

009 TRA02A15 TONA 455.000 0.00

0.00
TRANSPORTUL RUTIER AL MATERIALELOR, 0.00
0.00
SEMIFABRICATELOR CU AUTOCAMIONUL PE 0.00
0.00
DIST.= 15 KM. 6.75
3071.98
0.000 0 Total=
3071.98

010 ACB12O1 BUC. 32.000 22.14

708.58
IMBINARE PRIN SUDURA ELECTR.PIESE LEGAT. 42.42
1357.31
EXECUTATA LA POZITIE AVIND DN 900 50.41
1613.09
0.00
0.00
0.004 0 Total=
3678.99

011 IZL06A1 MP. 1664.200 18.40

30626.38
IZOL.ANTICOR.EXEC.MAN.PE TRASEU TEVI 1.87
3105.18
OTEL,CU PROT.EXT.BANDA PVC.IZOLATIE 0.21
356.77
NORMALA 0.00
0.00
0.008 14 Total=
34088.33

012 ACB08O1 M 530.000 4.46

2361.17
MONT.TEAVA OL PT.COND.IMB.PRIN SUD.EL.DN 9.96
5279.75
900 12.21
6472.86
0.00
0.00
0.001 1 Total=
14113.79

012 3108229 M 532.650 16.79

8945.16
TEAVA CONSTRUCTII FARA SUDURA LAMINATA 0.00
0.00
LA CALD 57 X 3 /OLT 35 S 404/2 0.00
0.00
0.00
0.00
0.004 2 Total=
8945.16

013 ACB13O1 BUC. 2.000 33.47

66.93
INCHIDERE CAPETE CONDUCTA OTEL PT.PROBA 167.18
334.35
PRESIUNE AVIND DN 900 43.08
86.17
0.00
0.00
0.009 0 Total=
487.46

013 3108229 M 1.000 16.79

16.79
TEAVA CONSTRUCTII FARA SUDURA LAMINATA 0.00
0.00
LA CALD 57 X 3 /OLT 35 S 404/2 0.00
0.00
0.00
0.00
0.004 0 Total=
16.79

014 ACE07P1 100 M. 3.370 272.93

919.77
SPALAREA SI DESINFECTAREA CONDUCTELOR DE 23.53
79.30
ALIMENTARE CU APA AVIND DN 900 0.00
0.00
0.00
0.00
0.008 0 Total=
999.07

RALUCA pag
3

=================================================================
015 TSD01B1 M.C. 174.080 0.00
0.00
IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 1.14
199.31
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00
0.00
 BULG.TEREN MIJL. 0.00
0.00
0.000 0 Total=
199.31

016 TSD04B1 M.C. 174.080 0.05

8.12
COMPACTAREA CU MAI.DE MINA A UMPLUT. 2.84
493.69
EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE 0.00
0.00
10CM GROS.T.COEZIV 0.00
0.00
0.000 0 Total=
501.81

017 TSD02B1 100 MC. 5.220 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. 31.04
162.02
CU GROS.DE 21-30C 0.00
0.00
0.000 0 Total=
162.02

018 TSD05B1 100 MC. 5.220 0.00

0.00
COMPACTARE CU MAI.MEC.DE 150-200KG A 33.00
172.26
UMPL.IN STRAT.DE 20-30CM EXCLUSIV UDARE 144.63
754.99
STRAT DIN PAM.COEZI 0.00
0.00
0.000 0 Total=
927.26

019 TSD14A1 M.C. 20.890 0.47

9.75
UDAREA CU AUTOCIST.DE 5-8T CU DISP.DE 0.00
0.00
STROP.STR. 3.63
75.73
0.00
0.00
0.000 0 Total=
85.48

020 TSD01A1 M.C. 318.000 0.00

0.00
IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 0.68
217.74
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00
0.00
BULG.TEREN USOR 0.00
0.00
0.000 0 Total=
217.74

021 TSC35A2 100 MC. 4.170 0.00

0.00
EXC.TRA.INC.IN AUT.CU INC.FRONT.PE 0.00
0.00
SENILE 1,0-2,50MC.IN PAM.TER.CAT.1 LA 164.27
684.99
DIST.<10M 0.00
0.00
0.000 0 Total=
684.99

022 TRA01A15P TONA 750.000 0.00

0.00
TRANSPORTUL RUTIER AL PAMINTULUI SAU 0.00
0.00
MOLOZULUI CU AUTOBASCULANTA DIST.=15 KM 0.00
0.00
8.10
6076.43
0.000 0 Total=
6076.43

023 TRA05A15 TONA 2193.630 0.00

0.00
TRANSPORT RUTIER MATERIALE,SEMIFABRICATE 0.00
0.00
CU AUTOVEHIC.SPECIALE(CISTERNA,BETON. 0.00
0.00
ETC)PE DIST.DE 15 9.90
21722.20
0.000 0 Total=
21722.20

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT

TOTAL
16.920 46739.80 14786.62 135443.95 32490.98
229461.35

RALUCA pag
4

=================================================================
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 135443.95
 Detaliere transporturi:
-Articole TRA 32
490.98

Alte cheltuieli directe:

-Contributie asiguratorie pentru munca (CAM) : 2,

25%
( 14786.62 + 135443.95 * 0.360 +
32490.98 * 0.380) * 0.04300 = 3
263.40
-Coeficient 3 (utilizator)
( 14786.62 + 135443.95 * 0.360 +
32490.98 * 0.380) * 0.00500 =
379.47

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT

TOTAL
16.920 46739.80 18429.49 135443.95 32490.98
233104.21

Cheltuieli indirecte:
233104.21 * 0.09050 = 21
095.93
Profit:
254200.14 * 0.05000 = 12
710.01

TOTAL GENERAL DEVIZ: 266

910.15
TVA 266910.15 * 19.0% = 50
712.93
TOTAL cu TVA 317
623.08

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER