Model Deviz – Instalatii electrice – bransament www.devizconstruct.

com– consultanta intocmiri devize

- 01 -

FORMULAR C2

Centralizatorul financiar al obiectelor

---------------------------------------

Lucrarea: udrea ionel-rosiori-w

Cod CPV: 45310000 Lucrari de instalatii electrice

|--------|------------------------------------------------------------|-----------------------|-----------------------------------------------------------------------|
| Nr.Crt.| G r u p a d e o b i e c t e | Valoare | din care: | din care: |
| | D e n u m i r e o b i e c t |(exclusiv | C + M |-----------------------------------------------------------------------|
| | | TVA ) | | Contractantul | Asociati | Subcontractanti |
| | |- RON - | | conducator | | |
| | | | | (lider asociatie | | |
| | | | |-----------------------------------------------------------------------|
| | | | | Total | C+M | Total | C+M | Total | C+M |
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
| 1. | Investitia (lucrarea) de baza | | | | | | | | |
| | | | | | | | | | |
| 1.001| 1 brmonof | 715.67| 715.67| 715.67| 715.67| | | | |
| | | | | | | | | | |
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
| | | | | | | | | | |
| 2 | Organizare de santier 0.00% | 0.00| 0.00| | | | | | |
| | | | | | | | | | |
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
| | | | | | | | | | |
| | Total Valoare ( exclusiv TVA ) RON | 715.67| 715.67| 715.67| 715.67| | | | |
| | Euro | 220.25| 220.25| | | | | | |
| | ( 1 Euro =3.2494 Lei la 28.08.2007 ) | | | | | | | | |
| | | | | | | | | | |
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
| | | | | | | | | | |
| | Taxa pe valoarea adaugata - RON - | 135.98| 135.98| 135.98| 135.98| | | | |
| | | | | | | | | | |
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|
| | TOTAL ( inclusiv TVA ) - RON - | 851.65| 851.65| 851.65| 851.65| 0.00| 0.00| | |
| | Procent: 0% | | | | | | | | |
| | | | | | | | | | |
|--------|------------------------------------------------------------|-----------------------|-----------|-----------|-----------|-----------|-----------|-----------|

Lucrarea se incadreaza in grupa: IIA

Proiectant Ofertant
Model Deviz – Instalatii electrice – bransament www.devizconstruct.com– consultanta intocmiri devize

FORMULAR C3

Centralizatorul financiar al categoriilor de lucrari

----------------------------------------------------

Devizul-oferta al obiectului brmonof

Cod CPV: 45310000 Lucrari de instalatii electrice

------------------------------------------------------------------------------------------------------------------------------------
| Nr. | | Valoare | din care: |
| Crt.| C a t e g o r i a d e l u c r a r i |(exclusiv TVA)------------------------------------------------------------------|
| | | | Contractantul | Asociati | Subcontractanti |
| | | - RON - | conducator | | |
| | | | (lider asociatie) | | |
| | | | | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| 0 | 1 | 2 | 3 | 4 | 5 |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| I. | Cladiri si constructii speciale,instalatii| | | | |
| | aferente constructiilor si retele de | | | | |
| | utilitati in incinta | | | | |
| | | | | | |
| 1 | 043768 udrea ionel-rosiori | 715.67 | 715.67 | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| | | | | | |
| | TOTAL I | 715.67 | 715.67 | | |
| | | | | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| II. | Procurare | | | | |
| | - Utilaje si echipamente tehnologice, | 0.00 | | | |
| | cu montaj | | | | |
| | - Utilaje si echipamente de transport | 0.00 | | | |
| | - Dotari,inclusiv utilaje si echipamente | 0.00 | | | |
| | independente | | | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| | | | | | |
| | TOTAL II | 0.00 | 715.67 | | |
| | | | | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| | | | | | |
| | Total valoare ( exclusiv TVA ) RON | 715.67 | 715.67 | | |
| | Euro | 220.25 | ( 1 Euro =3.2494 Lei la 28.08.2007 ) |
| | | | | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| | | | | | |
| | Taxa pe valoarea adaugata - RON - | 135.98 | 135.98 | | |
| | | | | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
| | | | | | |
| | TOTAL ( inclusiv TVA ) - RON - | 851.65 | 851.65 | | |
| | | | | | |
|-----|-------------------------------------------|--------------|---------------------|---------------------|---------------------|
Model Deviz – Instalatii electrice – bransament www.devizconstruct.com– consultanta intocmiri devize

Formularul C5

Obiectivul: 0288 45310000 udrea ionel-rosiori-w

Obiectul: 0001 45310000 brmonof

Lista cu cantitatile de lucrari

Deviz oferta 043768 udrea ionel-rosiori

Categoria de lucrari: 1720

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 W2K01A# BUC. 1.000 14.26 14.26
Suport de acoperis din teava, cu 9.65 9.65
strapungerea acoperisului, inclusiv 0.00 0.00
bratara cu carlig pe zid de caramida 0.57 0.57 24.48
Total manopera la UM: 1.82 ore.

001 3306110 BUC. 1.000 115.00 115.00

Suport bransament din teava de otel 0.00 0.00
zincata ? 60x3,5mm cu bratara si carlig 0.00 0.00
cu lungimea de 3,5m 4.75 4.75 119.75

002 W2K03B# M 5.000 0.88 4.42

Tub izolant IPEY-PVC montat aparent pe 2.28 11.39
perete de caramida si beton cu dibluri 0.00 0.00
din material plastic tub cu diametrul de 0.00 0.00 15.81
32mm pt. conductor torsadat 16+25 si
cable coaxiale cu sect. 10/10, 16/16;
Total manopera la UM: 0.43 ore.

002 6715182 BUC. 1.250 1.50 1.88

Cot din tub IPEY-PVC diametrul exterior 0.00 0.00
32mm la 900 montat aparent 0.00 0.00
0.00 0.00 1.88

003 W2K08A# BUC. 1.000 0.00 0.00

Bratara cu carlig sau tija pentru 2.92 2.92
legarea bransamentului pe stalp, 0.00 0.00
inclusiv bratara pentru fixarea 0.00 0.00 2.92
fascicolului la stalp
Total manopera la UM: 0.55 ore.

003 5211355 BUC. 1.000 8.20 8.20

BRATARA CU CIRLIG PT.BRANS.M1 PE STILPI 0.00 0.00
SE3 SE4 BBR-5 0.00 0.00
0.38 0.38 8.58

003 5211228 BUC. 1.000 9.80 9.80

Bratara tip B de fixare pe stalp lemn 0.00 0.00
0.00 0.00
0.00 0.00 9.80
Model Deviz – Instalatii electrice – bransament www.devizconstruct.com– consultanta intocmiri devize

004 W2K10A# M 25.000 0.00 0.00

Conductor coaxial pentru bransament cu 0.74 18.55
izolatie din PVC 0.00 0.00
0.00 0.00 18.55
Total manopera la UM: 0.14 ore.

004 4832369 M 25.750 3.09 79.57

Conductor coaxial ACYCY 16/16 0.00 0.00
0.00 0.00
0.00 0.00 79.57

005 W2K11A# BUC. 2.000 0.00 0.00

Clema de intindere bransament 2.12 4.24
0.00 0.00
0.00 0.00 4.24
Total manopera la UM: 0.40 ore.

005 5206900 BUC. 2.000 2.80 5.60

Clema de intindere bransament CUIB 0.00 0.00
monofazic 0.00 0.00
0.19 0.38 5.98

006 W2K12A# BUC. 3.000 0.04 0.11

Clema de derivatie cu dinti pentru 3.18 9.54
bransament 0.00 0.00
0.00 0.00 9.65
Total manopera la UM: 0.60 ore.

006 5206701 BUC. 3.000 6.20 18.60

Clema de derivatie cu dinti CDD 45/CN 0.00 0.00
0.00 0.00
0.19 0.57 19.17

007 W2E11A# BUC. 1.000 1.68 1.68

Bloc de masura si protectie din material 6.73 6.73
plastic cu limitator de putere si loc 0.00 0.00
pentru contor, tip BMP, monofazic pe zid 0.38 0.38 8.79
de caramida
Total manopera la UM: 1.27 ore.

007 7322221 BUC. 1.000 260.00 260.00

Bloc de masura si protectie monofazat 0.00 0.00
BMPM de 25A reglaj fix 0.00 0.00
0.57 0.57 260.57

008 W2E20B# BUC. 2.000 0.00 0.00

Racordarea circuitelor electrice in 0.58 1.17
tablouri la borne cu sectiunea de 10- 0.00 0.00
16mmp 0.00 0.00 1.17
Total manopera la UM: 0.11 ore.

009 W2K06A# M 5.000 0.00 0.00

Introducerea in tuburi de protectie a 0.21 1.06
conductoarelor izolate din aluminiu sau 0.00 0.00
cupru cu sectiunea de 6 sau 10mmp 0.00 0.00 1.06
Total manopera la UM: 0.04 ore.

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

Model Deviz – Instalatii electrice – bransament www.devizconstruct.com– consultanta intocmiri devize

0.0405 519.12 65.24 0.00 7.60 591.96

Detaliere transporturi:
-Transport auto 0.040x 190.00= 7.60

Alte cheltuieli directe:

-CAS:
( 65.24 + 0.00 * 0.000 +
7.60 * 0.000) * 0.19500 = 12.72
-SOMAJ:
( 65.24 + 0.00 * 0.000 +

7.60 * 0.000) * 0.02000 = 1.30

-Fond garantare plata creantelor salariale
( 65.24 + 0.00 * 0.000 +
7.60 * 0.000) * 0.00250 = 0.16
-COTA ASIGURARI SOCIALE DE SANATATE 6%
( 65.24 + 0.00 * 0.000 +
7.60 * 0.000) * 0.06000 = 3.91
-FOND RISC
( 65.24 + 0.00 * 0.000 +
7.60 * 0.000) * 0.00989 = 0.65
-CONTRIB.AJUT.CONCEDII
( 65.24 + 0.00 * 0.000 +
7.60 * 0.000) * 0.00850 = 0.55
-Cheltuieli cu tichete de masa
1.54 * 7.15= 11.00

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.0406 519.12 95.55 0.00 7.60 622.27

Cheltuieli indirecte:
622.27 * 0.0850 = 52.89
Profit:
675.16 * 0.0600 = 40.51

TOTAL GENERAL DEVIZ: 715.67

TVA 715.67 * 19.0% = 135.98
TOTAL cu TVA 851.65
Model Deviz – Instalatii electrice – bransament www.devizconstruct.com– consultanta intocmiri devize

Pag. 1
FORMULAR C6
Lista consumurilor de resurse materiale
----------------------------------------

Lucrarea: udrea ionel-rosiori-w

DEVIZ: 043768 udrea ionel-rosiori

Obs: RON = Leu greu
--------------------------------------------------------------------------------------------------------------------------
|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| 2100830 IPSOS PT CONSTRUCTII TIP A SACI |KG | 2.00| 0.100| 0.20| | 0.002|
| | S 545/1 | | | | | | |
| 2| 2950716 DIBLU DIN LEMN |BUC. | 4.00| 0.210| 0.84| | 0.000|
| | | | | | | | |
| 3| 3306110 Suport bransament din teava de ot|BUC. | 1.00| 115.000| 115.00| | 0.025|
| | el zincata ? 60x3,5mm cu bratara | | | | | | |
| | si carlig cu lungimea de 3,5m | | | | | | |
| 4| 4832369 Conductor coaxial ACYCY 16/16 |M | 25.75| 3.090| 79.57| | 0.006|
| | | | | | | | |
| 5| 5200332 PIESA ETANSARE LA SUPORT.ZID PT |BUC. | 1.00| 2.336| 2.34| | 0.000|
| | ACOPERIS DIN TABLA | | | | | | |
| 6| 5206701 Clema de derivatie cu dinti CDD 4|BUC. | 3.00| 6.200| 18.60| | 0.002|
| | 5/CN | | | | | | |
| 7| 5206900 Clema de intindere bransament CUI|BUC. | 2.00| 2.800| 5.60| | 0.001|
| | B monofazic | | | | | | |
| 8| 5211228 Bratara tip B de fixare pe stalp |BUC. | 1.00| 9.800| 9.80| | 0.000|
| | lemn | | | | | | |
| 9| 5211355 BRATARA CU CIRLIG PT.BRANS.M1 PE |BUC. | 1.00| 8.200| 8.20| | 0.002|
| | STILPI SE3 SE4 BBR-5 | | | | | | |
| 10| 5838506 SURUB ZINCAT CU CAP PATRAT L8X80M|BUC. | 4.00| 0.160| 0.64| | 0.000|
| | M | | | | | | |
| 11| 6312100 BRIDA U D=10MM CU SAIBE SI PIULIT|BUC. | 2.00| 2.200| 4.40| | 0.001|
| | E | | | | | | |
| 12| 6312145 BRIDA PLATA (COLIER) PENTRU FIXAR|BUC. | 2.00| 2.400| 4.80| | 0.001|
| | EA SUPORTULUI | | | | | | |
| 13| 6704529 TUB IZOLAT TIP I.P.E.(PANTZE|M | 5.15| 0.632| 3.26| | 0.001|
| | R) 32 STAS 6990 | | | | | | |
| 14| 6715182 Cot din tub IPEY-PVC diametrul ex|BUC. | 1.25| 1.500| 1.88| | 0.000|
| | terior 32mm la 900 montat aparent| | | | | | |
| 15| 6719276 DIBLU DIN PVC D6 CU HOLSURUB |BUC. | 9.00| 0.200| 1.80| | 0.001|
| | | | | | | | |
| 16| 6719615 CAP DE PROTECTIE DE 2 TOLI DIN PV|BUC. | 1.00| 0.648| 0.65| | 0.000|
| | C | | | | | | |
| 17| 7306103 BRATARA DIN TABLA ZINCATA PENTRU |BUC. | 0.20| 0.500| 0.10| | 0.000|
| | FIXAREA TUBULUI PE ZID | | | | | | |
| 18| 7322221 Bloc de masura si protectie monof|BUC. | 1.00| 260.000| 260.00| | 0.003|
| | azat BMPM de 25A reglaj fix | | | | | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 19| 7399995 Diferenta de Pret Materiale (Cota| | | | 1.45| | |
| | de Aprovizionare si Spor Materia| | | | | | |
| | l la Devize) | | | | | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| | T O T A L | | | RON | 519.12| | 0.046|
| | | | |--------------|--------------|----------------|--------|
| | | | | Euro | 160| | |
--------------------------------------------------------------------------------------------------------------------------

Ofertant
Model Deviz – Instalatii electrice – bransament www.devizconstruct.com– consultanta intocmiri devize

Pag. 1
FORMULAR C7
Lista consumurilor cu mana de lucru
-----------------------------------
Lucrarea: udrea ionel-rosiori-w

DEVIZ: 043768 udrea ionel-rosiori

Obs: RON = Leu greu
--------------------------------------------------------------------------------------------------------------------------
|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| 201 ELECTRICIAN LINII ELECTRICE AERIEN | 11.040 | 5.300 | 58.51 | 58.51|
| | E | | | | |
| 2| 202 ELECTRICIAN CABLURI SUBTERANE | 1.270 | 5.300 | 6.73 | 6.73|
| | | | | | |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| | T O T A L | 12.310 | RON | 65.24 | 65.24|
| | |--------------------|------------|---------------------|--------------|
| | | | Euro | 20 | |
--------------------------------------------------------------------------------------------------------------------------

Lucrarea se incadreaza in grupa: IIA

Ofertant
Model Deviz – Instalatii electrice – bransament www.devizconstruct.com– consultanta intocmiri devize

Pag. 1
FORMULAR C9
Lista consumurilor privind transporturile
-----------------------------------------
Lucrarea: udrea ionel-rosiori-w

DEVIZ: 043768 udrea ionel-rosiori

Obs: RON = Leu greu
--------------------------------------------------------------------------------------------------------------------------
|Nr. | Tip de transport |Elemente rezultate din analiza lucrarilor| Tarif unitar |Valoare(exclusiv TVA)|
|Crt.| | ce urmeaza a fi executate | -RON/tona- | - RON - |
| | |-----------------------------------------| | |
| | | tone | km. | ore de | | |
| | | transportate | parcursi | functionare | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 1. | Transport auto (total) | 0.039 | | | | 7.41 |
| | din care,pe categorii | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | 1.001 Cheltuieli de transport auto | 0.039 | | | 190.000 | 7.41 |
| | | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 2. | Transport pe cale ferata (total) | 0.000 | | | | 0.00 |
| | din care,pe categorii | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 3. | Alte transporturi (total) | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | T O T A L | 0.039 | | | RON | 7.41 |
| | | | | | | |
| | |--------------|----------|---------------|--------------|---------------------|
| | | | | | Euro | 2 |
--------------------------------------------------------------------------------------------------------------------------

Ofertant