Formularul F3

Obiectivul: 0055 45000000 ASFALTARE CURTE

Obiectul: 0001 45000000 ASFALTARE CURTE
Lista cu cantitatile de lucrari
Deviz oferta ASF208 ASFALTARE CURTE

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
======================================================================================================================
001 TSC04C1 100 MC. 0.382 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.3 205.50 78.50
0.00 0.00 78.50

002 TRA01A05P TONA 68.850 0.00 0.00

TRANSPORTUL RUTIER AL PAMINTULUI SAU 0.00 0.00
MOLOZULUI CU AUTOBASCULANTA DIST.= 5 KM 0.00 0.00
5.00 344.25 344.25

003 DA06B1 M.C. 17.000 51.24 871.03

STRAT AGREG NAT CILINDRATE CU FUNC 11.06 188.05
REZIST FILTRANTIZOLAT AERISIRE SI 31.30 532.10
ANTICAP CU ASTER MEC BALAST 0.00 0.00 1591.19

004 DA12B1 M.C. 12.750 106.72 1360.68

STRAT FUND REPROF P SPARTA PT DRUM CU 18.00 229.49
ASTERNERE MECANICA EXEC CU IMPANARE FARA 45.75 583.31
INNOROIRE 0.00 0.00 2173.48

005 TRA01A50 TONA 70.280 0.00 0.00

TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00
DIST.= 50 KM. 27.00 1897.56 1897.56

006 DB12B1 TONA 11.170 0.00 0.00

STRAT LEGAT BINDER DE CRIB EXEC LA CALD 12.37 138.12
CU ASTERNERE MECANICA 22.00 245.74
0.00 0.00 383.86

006 2001833 TONA 11.204 406.00 4548.82

MIXTURA ASFALTICA TIP BAD 22.4 0.00 0.00
0.00 0.00
0.00 0.00 4548.82

007 DB02D1 100 MP. 0.850 273.02 232.07

AMORS SUPRAF STRAT BAZA SAU IMBRAC EXIST 60.00 51.00
IN VEDER APLIC STRAT UZ MIX ASF CU 9.54 8.11
EMULSIE CATIONICA 0.00 0.00 291.18

008 DB16H1 MP. 85.000 0.00 0.00

IMBRAC BET ASF CU AGREGAT MARUNT EXEC LA 1.57 133.34
CALD IN GROS DE 4,0 CM ASTERN MECANICA 2.65 225.25
0.00 0.00 358.59

008 2018326 TONA 8.000 416.00 3328.00

MIXTURA ASFALTICA BA16 0.00 0.00
0.00 0.00
0.00 0.00 3328.00

009 TRA01A50 TONA 19.170 0.00 0.00

TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00
DIST.= 50 KM. 27.00 517.59 517.59

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

46.134 10340.60 740.00 1673.01 2759.40 15513.02
Din care:
Valoare aferenta utilaje termice = 1673.01
Valoare aferenta utilaje electrice = 0.00

Detaliere transporturi:
-Articole TRA 2 759.40

Alte cheltuieli directe:

-Contributia asiguratorie pentru munca

( 740.00 + 1673.01 * 0.000 +
2759.40 * 0.000) * 0.022500 = 16.65
Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

46.134 10340.60 756.65 1673.01 2759.40 15529.67

Cheltuieli indirecte:
15529.67 * 0.10000 = 1 552.97
Profit:
17082.64 * 0.05000 = 854.13

TOTAL GENERAL DEVIZ: 17 936.77

TVA 17936.77 * 19.0% = 3 407.99
TOTAL cu TVA 21 344.76

CONTRACTANT (OFERTANT)