Formularul F3

Obiectivul: 0025 45000000 MODERNIZARE SI DOTARE SCOALA GIMNAZIALA NICOLAE COSTESCU

Obiectul: 0002 45000000 CONSTRUCTII SI INSTALATII
Lista cu cantitatile de lucrari
Deviz oferta BOB068 NOTA DE COMANDA SUPLIMENTARA EXTINDERE C-TII SI INSTALATII

Categoria de lucrari: 0130

Preturile sunt exprimate in RON
======================================================================================================================
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
======================================================================================================================
002 CA02I1 M.C. 85.000 0.00 0.00
TURNARE BETON ARMAT LA CONSTRUCTII CU H 70.64 6004.09
<35M,IN PLANSEE(GRINZI,STILPI,PLACI)CU 12.50 1062.50
GROS.PLACII<10CM 0.00 0.00 7066.59

002 2100969 M.C. 85.680 350.00 29988.00

BETON DE CIMENT B 250 STAS 3622 0.00 0.00
0.00 0.00
0.00 0.00 29988.00

009 CF01A1 MP. 157.000 1.17 184.40

TENCUIELI INTERIOARE,DRISCUITE,LA 16.67 2617.67
STILPI,PERETI EXECUTATE MANUAL PE 0.72 113.04
ZIDARIE,DE 2CM GROSIME 0.00 0.00 2915.10

009 2101183 M.C. 2.826 235.00 664.11

MORTAR DE ZIDARIE M 100 S 1030 0.00 0.00
0.00 0.00
0.00 0.00 664.11

012 CE17B1 MP. 200.000 30.30 6059.76

SARPANTA DIN LEMN EXECUTATA PE SCAUNE LA 18.82 3764.88
INVELITORI GRELE 4.80 960.00
0.00 0.00 10784.64

012 2900668 M.C. 3.692 1000.00 3692.00

LEMN ROTUND CONSTRUCTII RURALE NECOJIT 0.00 0.00
FAG LUNGIME MINIMA 1M D SUB MINIM 18CM 0.00 0.00
S4342 0.00 0.00 3692.00

012 2907907 M.C. 1.829 1000.00 1829.00

Grinda rasin scurta cls b gr 180/120-350 0.00 0.00
/350 mm 1-1.50-2.50m 0.00 0.00
0.00 0.00 1829.00

012 2900503 M.C. 2.666 1000.00 2666.00

LEMN ROTUND CONSTRUCTII RURALE NECOJIT 0.00 0.00
ULM L MIN 1M D SUB MIN 9CM S4342 0.00 0.00
0.00 0.00 2666.00

014 CE01A1 [ 7] MP. 200.000 13.11 2621.93

INVELITOARE DIN TIGLA PROFILATA DIN 11.83 2366.50
ARGILA ARSA 4.00 800.00
0.00 0.00 5788.43

014 3272062 BUC. 2200.000 5.45 11990.00

TIGLA DIN BETON BRAMAC DONAU MARO 0.00 0.00
0.00 0.00
0.00 0.00 11990.00

018 CK33A* [ 4] MP. 14.000 7.00 98.00

USA PVC AVAND UN SINGUR CANAT MONTAT CU 15.24 213.34
DIBLURI DE PLASTIC CU SUPRAFATA TOCULUI 1.60 22.40
PANA LA 2.5 MP INCLUSIV ETANSAREA 0.00 0.00 333.74
ROSTURILOR CU SPUMA POLIURETANICA SI
CORDOANE SILICONICE

018 6306407 MP. 14.113 807.60 11397.66

USA PVC 0.00 0.00
0.00 0.00
0.00 0.00 11397.66

019 CK23B# [ 7] MP. 17.000 9.33 158.53

FERESTRE DIN MASE PLASTICE CU UNUL SAU 13.09 222.49
MAI MULTE CANATURI SUPRAF TOC INTRE 1.11 0.00 0.00
-2.50 MP LA CONST CU H<=35M 0.00 0.00 381.02

019 3271339 MP. 17.165 480.00 8239.20

FEREASTRA PVC-TERMOPAN 0.00 0.00
0.00 0.00
 0.00 0.00 8239.20

023 CE19D1 [ 1] M 20.000 100.41 2008.20

PAZII DI STREASINI INFUNDATA DIN 26.53 530.67
SCINDURI GELUITE PE O PARTE SI FALTUITE 0.16 3.20
0.00 0.00 2542.07

023 2903907 M.C. 0.030 1000.00 30.00

SCANDURA RASINOASE LUNGA TIVITA CLASA D 0.00 0.00
GR=18MM L=3,00M S 942 0.00 0.00
0.00 0.00 30.00

042 CF10C1 MP. 350.000 0.90 315.32

GLET DE IPSOS APLICAT LA TENCUIELI 6.81 2384.42
INTERIOARE DRISCUITE 0.08 28.00
0.00 0.00 2727.74

045 IZF12A1 [ 4] MP. 105.000 57.96 6085.49

SISTEM TERMOIZOLANT LA PERETI EXTERIORI 46.25 4856.70
CU POLISTIREN DE 10 CM GROSIME 41.40 4347.00
0.00 0.00 15289.18

045 2602377 MP. 105.000 12.05 1265.25

@PLACA POLISTIREN EXPANDAT BAUMIT AT-N1 0.00 0.00
10 MM.GROS. 0.00 0.00
0.00 0.00 1265.25

055 CG001A [ 3] MP. 220.000 0.00 0.00

Pardoseli din parchet laminat montat pe 16.14 3549.74
suport existent , inclusiv pervazurile 0.00 0.00
din PVC la incaperi cu suprafete mai 0.00 0.00 3549.74
mari de 16mp

055 2000032 MP. 220.000 55.00 12100.00

PARCHET LAMINAT GROSIME 12MM 0.00 0.00
0.00 0.00
0.00 0.00 12100.00

055 2105001 M 120.000 10.00 1200.00

PLINTA PARCHET LAMINAT 0.00 0.00
0.00 0.00
0.00 0.00 1200.00

055 3417002 MP. 220.000 5.00 1100.00

FOLIE PARCHET 0.00 0.00
0.00 0.00
0.00 0.00 1100.00

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

11.995 103692.84 26510.49 7336.14 0.00 137539.47
Din care:
Valoare aferenta utilaje termice = 7336.14
Valoare aferenta utilaje electrice = 0.00

Alte cheltuieli directe:

-Contributia asiguratorie pentru munca

( 26510.49 + 7336.14 * 0.000 +
0.00 * 0.000) * 0.02250 = 596.49

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

11.995 103692.84 27106.98 7336.14 0.00 138135.96

Cheltuieli indirecte:
138135.96 * 0.10000 = 13 813.60
Profit:
151949.56 * 0.08000 = 12 155.96

TOTAL GENERAL DEVIZ: 164 105.52

TVA 164105.52 * 19.0% = 31 180.05
TOTAL cu TVA 195 285.57