Noua Oferta Slivilesti

Formularul F3
Obiectivul: 0033 45000000 REPARTII DRUM COMUNAL DC 84 SLIVILESTI

Obiectul: 0001 45000000 REPARATII DRUM COMUNAL
Lista cu cantitatile de lucrari
Deviz oferta SLI008 REPARATII DRUM COMUNAL DC84
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 AUT1143 ORA 47.000 0.00 0.00
FREZARE SUPRAFETE ASFALTARE 0.00 0.00
250.00 11750.00
0.00 0.00 11750.00
002 TRA01A05 TONA 220.300 0.00 0.00

TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00
DIST.= 5 KM. 12.00 2643.60 2643.60
003 DI02F1 MP. 2343.500 5.03 11797.18

REP SUPR DEGR INCL PLOMB GROPI LA IMBR 7.60 17810.60
BIT CU MOR ASF CU ADAOS CRIBL PREP LA 13.35 31285.72
CALD CU DECAP MECAN 0.00 0.00 60893.50
003 3270009 TONA 284.840 520.00 148116.80

BETON ASFALTIC BA16 0.00 0.00
0.00 0.00
0.00 0.00 148116.80
004 DB01A1 MP. 2343.500 0.00 3.28

CURATIREA PT APLIC IMBRAC SAU TRATAM 0.00 0.00
BITUM A STRATSUPORT DIN BET CIM SAU PAV 0.01 32.96
PIATRA BITUMATE MEC 0.00 0.00 36.24
005 DB02D1 100 MP. 23.440 364.02 8532.65

AMORS SUPRAF STRAT BAZA SAU IMBRAC EXIST 40.00 937.60
IN VEDER APLIC STRAT UZ MIX ASF CU 6.89 161.50
EMULSIE CATIONICA 0.00 0.00 9631.75
006 TRA05A50 TONA 1.070 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 50 45.00 48.15 48.15
007 TRA01A50 TONA 241.840 0.00 0.00

DIST.= 50 KM. 45.00 10882.80 10882.80
008 DG06A1 M.C. 48.260 0.00 0.00

SPARG SI DESF BET CIM PE SUPRAF LIMIT PT 84.50 4077.96
POZARE CABLE COND,POD,GURI SCURGERE LA 120.40 5810.71
IMBRAC CAROSAB 0.00 0.00 9888.67
009 TRI1AA01F1 TONA 113.420 0.00 0.00

INCARCAREA MATERIALELOR,GRUPA A-GRELE SI 9.00 1020.78
MARUNTE,PRIN TRAN.PINA LA 10M RAMPA SAU 0.00 0.00
TEREN-AUTO CATE 0.00 0.00 1020.78
010 TSC04G1 100 MC. 3.450 0.00 0.00

SAP.MEC.CU EXC.DE 0,71-1,25MC IN PAM.CU 0.00 0.00
UMIDITATE NATURAL DESC.AUT.TER.CAT.3 382.50 1319.62
0.00 0.00 1319.62
011 TSA01C1 M.C. 86.300 0.00 0.00

SAP.MAN.IN SPATII INTINSE IN PAM.CU 29.00 2502.70
UMID.NAT.ARUNC.IN DEPOZ.SAU VEHIC.LA H 0.00 0.00
<0,6M T.TARE 0.00 0.00 2502.70
012 TRI1AA01F1 TONA 155.320 0.00 0.00

TEREN-AUTO CATE 0.00 0.00 1397.88
013 TSE06B1 100 MP. 7.310 0.47 3.41

PREGATIREA PLATF.PAM.PT.STRAT IZOLATOR 180.68 1320.77
SI REPARTITIE DIN NISIP SAU BALAST EXEC. 210.00 1535.10
IN PAM.COEZIV 0.00 0.00 2859.28
014 DA19A1 [ 2] MP. 848.250 0.00 0.00

GEOCOMPOZIT ANTIFISURA 0.64 544.75
0.00 0.00
0.00 0.00 544.75
014 2100305 MP. 848.250 24.00 20358.00

GEOTEXTIL 0.00 0.00
0.00 0.00
0.00 0.00 20358.00
015 TRA02A50 TONA 8.400 0.00 0.00

SEMIFABRICATELOR CU AUTOCAMIONUL PE 0.00 0.00
DIST.= 50 KM. 45.00 378.00 378.00
016 DA06A1 M.C. 270.610 70.90 19186.85

STRAT AGREG NAT(BALAST)CILINDR CU FUNCT 23.07 6244.22
REZIST FILTRANT IZOL AERISIRE ANTCAP CU 23.78 6436.14
ASTERNERE MANUAL 0.00 0.00 31867.21
017 DA12B1 M.C. 127.000 96.65 12275.16

STRAT FUND REPROF P SPARTA PT DRUM CU 12.00 1523.95
ASTERNERE MECANICA EXEC CU IMPANARE FARA 46.80 5944.08
INNOROIRE 0.00 0.00 19743.19
018 TRA01A50 TONA 603.110 0.00 0.00

DIST.= 50 KM. 45.00 27139.95 27139.95
019 TRA01A50 TONA 305.250 0.00 0.00

DIST.= 50 KM. 45.00 13736.25 13736.25
020 TRA05A05 TONA 94.660 0.00 0.00

CU AUTOVEHIC.SPECIALE(CISTERNA,BETON. 0.00 0.00
ETC)PE DIST.DE 5 12.00 1135.92 1135.92
021 DB01A1 MP. 536.250 0.00 0.75

022 DB02D1 100 MP. 5.360 364.02 1951.15

023 TRA05A50 TONA 0.240 0.00 0.00

CU AUTOVEHIC.SPECIALE(CISTERNA,BETON, 0.00 0.00
ETC) PE DIST DE 50 45.00 10.80 10.80
024 DB14B1 TONA 79.300 0.92 72.96

STRAT DE BAZA MIXTURI ASFALTICE EXEC LA 8.24 653.70
CALD CU ASTERN MECANICA 18.48 1465.46
0.00 0.00 2192.12
024 3298586 TONA 79.300 445.00 35288.50

BINDER BADPC 31.5 0.00 0.00
0.00 0.00
0.00 0.00 35288.50
025 DB16D1 MP. 536.250 0.09 47.19

IMBRAC BET ASF CU AGREGAT MARUNT EXEC LA 2.32 1244.42
CALD IN GROS DE 4,0CM ASTERN MANUALA 1.71 916.99
0.00 0.00 2208.60
026 3285654 TONA 50.000 520.00 26000.00

BETON ASFALTIC BAPC16 0.00 0.00
0.00 0.00
0.00 0.00 26000.00
027 TRA01A50 TONA 129.300 0.00 0.00

DIST.= 50 KM. 45.00 5818.50 5818.50
028 TSE02A1 100 MP. 2.930 0.00 0.00

FINISAREA MANUALA A PLATFORMELOR,IN T. 68.40 200.41
USOR 0.00 0.00
0.00 0.00 200.41
029 DI08A1 M 1050.000 12.48 13103.34

INTRET ROST SI COLMAT CRAPAT LA IMBRAC 2.25 2364.39
CU LIANTI HIDRAULICI FOLOSIND MASTIC 0.01 9.66
BITUMINOS 0.00 0.00 15477.39
030 TRA01A05 TONA 12.230 0.00 0.00

DIST.= 5 KM. 12.00 146.76 146.76
030 2600215 TONA 12.230 635.00 7766.05

MORTAR ASFALTIC 0.00 0.00
0.00 0.00
0.00 0.00 7766.05
031 DH11A1 100 MP. 33.040 0.00 0.00

ADUCEREA LA PROFIL A ACOSTAMENTELOR PRIN 506.00 16718.23
TAIEREA LOR PE O GROS MEDIE DE 10 CM CU 0.00 0.00
MIJLOACE MANUA 0.00 0.00 16718.23
032 TRI1AA01F1 TONA 594.540 0.00 0.00

TEREN-AUTO CATE 0.00 0.00 5350.86
033 TRA01A05 TONA 594.540 0.00 0.00

DIST.= 5 KM. 12.00 7134.48 7134.48
034 DH04C1 M.C. 247.780 0.13 31.79

ASTERNEREA MAT PIETROASE DE INTRETINERE 37.60 9316.43
INCLUSIV CILINDRAREA,MANUAL 23.06 5714.69
0.00 0.00 15062.91
034 2201660 M.C. 248.000 67.92 16844.61

PIATRA SPARTA PENTRU DRUMURI ROCI 0.00 0.00
MAGMATICE 25-40 MM. 0.00 0.00
0.00 0.00 16844.61
035 TRA01A50 TONA 605.620 0.00 0.00

DIST.= 50 KM. 45.00 27252.90 27252.90
Cheltuieli directe din articole:
GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

345.432 321379.66 73444.04 72427.12 96328.11 563578.93
Din care:
Valoare aferenta utilaje termice = 72427.12
Valoare aferenta utilaje electrice = 0.00
Detaliere transporturi:
-Articole TRA 96 328.11
Alte cheltuieli directe:
-Contributia asiguratorie pentru munca

( 73444.04 + 72427.12 * 0.000 +
96328.11 * 0.000) * 0.022500 = 1 652.49
Total cheltuieli directe:

345.432 321379.66 75096.53 72427.12 96328.11 565231.42
Cheltuieli indirecte:
565231.42 * 0.07000 = 39 566.20
Profit:
604797.62 * 0.01000 = 6 047.98
TOTAL GENERAL DEVIZ: 610 845.60

TVA 610845.60 * 19.0% = 116 060.66
TOTAL cu TVA 726 906.26
CONTRACTANT (OFERTANT)
Formularul F3

Obiectul: 0002 45000000 REPARATII PODURI
Deviz oferta SLI018 REPARATII PODURI

======================================================================================================================
Denumire c)Utilaj
d)Transport
----------------------------------------------------------------------------------------------------------------------
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 DG04A1 M 50.000 0.00 0.00
DESFACEREA DE BORDURI DE PIATRA SAU DE 2.98 148.99
BETON ORICEDIMENSIUNE ASEZATE PE NISIP 0.00 0.00
0.00 0.00 148.99
002 DG06A1 M.C. 3.375 0.00 0.00

003 TRA01A05 TONA 14.100 0.00 0.00

DIST.= 5 KM. 12.00 169.20 169.20
004 DE10A1 [ 4] M 50.000 37.98 1898.89

BORDURI PREFABRICATE DIN BETON CUTENTA 11.80 590.25
45X23X100 CM 0.00 0.00
0.00 0.00 2489.14
004 2100969 M.C. 2.250 365.00 821.25

BETON DE CIMENT B 250 STAS 3622 0.00 0.00
0.00 0.00
0.00 0.00 821.25
005 TRA02A50 TONA 12.500 0.00 0.00

DIST.= 50 KM. 45.00 562.50 562.50
006 TRA06A50 TONA 6.300 0.00 0.00

TRANSPORTUL RUTIER AL BETONULUI- 0.00 0.00
MORTARULUI CU AUTOBETONIERA DE 5,5 MC 0.00 0.00
DIST.=50 KM 45.00 283.50 283.50
007 DG06A1 M.C. 5.850 0.00 0.00

008 TRA01A02 TONA 13.630 0.00 0.00

DIST.= 2 KM. 12.00 163.56 163.56
009 DB01A1 MP. 195.000 0.00 0.27

010 DB02D1 100 MP. 3.900 364.02 1419.68

011 DB16H1 MP. 390.000 0.09 34.32

IMBRAC BET ASF CU AGREGAT MARUNT EXEC LA 1.05 407.86
CALD IN GROS DE 4,0 CM ASTERN MECANICA 2.23 868.14
0.00 0.00 1310.32
011 3270009 TONA 36.350 520.00 18902.00

BETON ASFALTIC BA16 0.00 0.00
0.00 0.00
0.00 0.00 18902.00
012 TRA01A50 TONA 36.350 0.00 0.00

DIST.= 50 KM. 45.00 1635.75 1635.75
013 PK47B1 TONA 1.250 0.70 0.87
SPALARE DE CORPURI GRASE SI FUNINGINE CU 28.80 36.00
APA SI SODA A PIESELOR MET.LA POD CU GR. 0.00 0.00
CU INIMA PLINA 0.00 0.00 36.87
014 PK48A1 TONA 1.250 83.56 104.45

VOPSIREA PIESELOR MET CU UN STRAT DE 57.40 71.75
VOPSEA MINIU SUP V351-3 CU PENSULA DE 0.00 0.00
MINA LA POD GR ZABREL 0.00 0.00 176.19
015 PC02A1 MP. 24.800 14.34 355.58

COFRAJE PT.BETON ELEVATIE SI ZIDURI 19.04 472.16
SPRIJ.DIN PANOURI CU PLACAJ P CU 0.00 0.00
SUPRAFETE PLANE 0.00 0.00 827.75
016 PJ09A1 M 48.000 0.00 0.00

GAURI SI STRAPUNG. D MAXIM 50MM PT. 171.84 8248.31
INTRODUC. BUL.SI ANCOR. PT. REPAR. 0.00 0.00
CAMASUIELI CU FORARE MANU 0.00 0.00 8248.31
017 PD01A1 KG 843.500 0.08 67.48

MONT.ARMATURI PT.BETON ARMAT IN FUND. 0.44 369.12
RADIERE ELEV.INFRASTR.SUPRASTR.POD 0.00 0.00
GRINZI DREPTE,CADRE ETC. 0.00 0.00 436.60
018 CZ0301L1 KG 843.500 8.12 6849.22

CONFECT.ARMAT.FASONARE BARE PT.FUNDATII 0.56 472.36
IZOL.CONTINUI SI RADIERE IN ATEL.SANT.PC 0.00 0.00
52 D> 16MM 0.00 0.00 7321.58
019 TRA02A50 TONA 0.850 0.00 0.00

DIST.= 50 KM. 45.00 38.25 38.25
020 DF09D1 M 30.000 17.62 528.53

PARAP METALIC DEFORMABIL (FLEXIBIL) TIP 29.12 873.66
D CU LISA SI STILPI METALICI 0.00 0.00
0.00 0.00 1402.19
020 6306339 KG 1101.600 28.98 31924.37

PARAPET METALIC DIRECTIONAL PENTRU 0.00 0.00
INSTALATII 0.00 0.00
0.00 0.00 31924.37
020 2100945 M.C. 2.490 305.00 759.45

BETON DE CIMENT B 150 STAS 3622 0.00 0.00
0.00 0.00
0.00 0.00 759.45
021 PB06B1 M.C. 6.000 0.00 0.00

TURN.BET.SIMP.B100 IN ELEV.CULEI,ARIPI, 8.97 53.81
ZID,TIMPAN CU POMPA 56.70 340.21
0.00 0.00 394.02
021 2100930 M.C. 6.048 445.00 2691.36

BETON DE CIMENT C30/37 0.00 0.00
0.00 0.00
0.00 0.00 2691.36
022 PB02B1 M.C. 9.200 0.00 0.00

TURNARE BETON SIMPLU B75 IN FUNDATII 6.83 62.81
OBISNUITE ZIDDE SPRIJIN,PEREURI ETC.CU 59.74 549.61
POMPA 0.00 0.00 612.42
022 2100928 M.C. 9.274 395.00 3663.23

BETON DE CIMENT C20/25 0.00 0.00
0.00 0.00
0.00 0.00 3663.23
023 TRA06A50 TONA 36.800 0.00 0.00

TRANSPORTUL RUTIER AL BETONULUI- 0.00 0.00
MORTARULUI CU AUTOBETONIERA DE 5,5 MC 0.00 0.00
DIST.=50 KM 45.00 1656.00 1656.00
024 DA06A1 M.C. 18.450 70.90 1308.15

STRAT AGREG NAT(BALAST)CILINDR CU FUNCT 23.07 425.73
REZIST FILTRANT IZOL AERISIRE ANTCAP CU 23.78 438.81
ASTERNERE MANUAL 0.00 0.00 2172.68
025 TRA01A50 TONA 35.060 0.00 0.00

DIST.= 50 KM. 45.00 1577.70 1577.70

3.773 71329.10 13168.32 3337.11 6086.46 93920.99
Din care:
Valoare aferenta utilaje termice = 3337.11
Valoare aferenta utilaje electrice = 0.00
Detaliere transporturi:
-Articole TRA 6 086.46
-Contributia asiguratorie pentru munca

( 13168.32 + 3337.11 * 0.000 +
6086.46 * 0.000) * 0.022500 = 296.29

3.773 71329.10 13464.61 3337.11 6086.46 94217.27
94217.27 * 0.07000 = 6 595.21
Profit:
100812.48 * 0.01000 = 1 008.12

TVA 101820.61 * 19.0% = 19 345.92
Formularul F3

Obiectul: 0003 45000000 ORGANIZARE DE SANTIER
Deviz oferta SLI028 ORGANIZARE DE SANTIER

======================================================================================================================
Denumire c)Utilaj
d)Transport
----------------------------------------------------------------------------------------------------------------------
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 3275019 BUC. 1.000 3269.91 3269.91
INCHIRIERE WC ECOLOGIC 0.00 0.00
0.00 0.00
0.00 0.00 3269.91

0.012 3269.91 0.00 0.00 0.00 3269.91

0.012 3269.91 0.00 0.00 0.00 3269.91
3269.91 * 0.07000 = 228.89
Profit:
3498.80 * 0.01000 = 34.99

TVA 3533.79 * 19.0% = 671.42
FORMULAR C6
Lista consumurilor de resurse materiale (cantitati totale)
----------------------------------------------------------
Lucrarea: REPARTII DRUM COMUNAL DC 84 SLIVILESTI
Deviz: SLI008 REPARATII DRUM COMUNAL DC84

-------------------------------------------------------------------------------------------------------------------------
|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| 2100305 GEOTEXTIL |MP. | 848.25| 24.00| 20358.00| | 0.085|
| 2| 2200393 BALAST NESPALAT DE RIU 0-70 MM |M.C. | 354.77| 54.00| 19157.56| | 603.109|
| 3| 2200513 NISIP SORTAT NESPALAT DE RIU SI |M.C. | 7.03| 58.00| 407.77| | 9.491|
| | LACURI 0,0-3,0 MM | | | | | | |
| 4| 2201658 PIATRA SPARTA PENTRU DRUMURI ROCI|M.C. | 25.78| 67.92| 1751.09| | 38.672|
| | MAGMATICE 15-25 MM. | | | | | | |
| | MAGMATICE 25-40 MM. | | | | | | |
| | MAGMATICE 40-63 MM. | | | | | | |
| 7| 2205680 AZBEST CRISOLITIC DE ORSOVA FULGI|KG | 483.00| 10.08| 4866.32| | 0.483|
| | CAL 2 S 3315 | | | | | | |
| 8| 2600206 BITUM PENTRU DRUMURI TIP D 80/120|KG | 984.27| 9.00| 8858.43| | 1.083|
| | STAS 754 | | | | | | |
| 9| 2600215 MORTAR ASFALTIC |TONA | 12.23| 635.00| 7766.05| | 29.352|
| 10| 2600220 BITUM PENTRU DRUMURI TIP D 180/ |KG | 451.50| 8.00| 3612.00| | 0.497|
| | 200 STAS 754 | | | | | | |
| 11| 2600323 EMULSIE DE BITUM CATIONICA CU |KG | 1310.40| 8.00| 10483.20| | 1.441|
| | RUPERE RAPIDA S8877 | | | | | | |
| 12| 3270009 BETON ASFALTIC BA16 |TONA | 284.84| 520.00| 148116.80| | 0.684|
| 13| 3285654 BETON ASFALTIC BAPC16 |TONA | 50.00| 520.00| 26000.00| | 120.000|
| 14| 3298586 BINDER BADPC 31.5 |TONA | 79.30| 445.00| 35288.50| | 190.320|
| 15| 3421097 OTEL PATRAT LAMINAT LA CALD S 334|KG | 5.90| 8.00| 47.19| | 0.006|
| | OL37-1N LT= 30 | | | | | | |
| | OL37-1N LT= 36 | | | | | | |
| 17| 6200676 WHITE SPIRIT RAFINAT TIP A STAS |KG | 451.23| 6.00| 2707.38| | 0.564|
| | 44 | | | | | | |
| 18| 6200951 MOTORINA PENTRU MOTOR DIESEL LD |KG | 630.00| 7.00| 4410.00| | 0.787|
| | IARNA VARA S 240 | | | | | | |
| 19| 6202806 APA INDUSTRIALA PENTRU LUCRARI |M.C. | 167.22| 0.47| 78.01| | 167.216|
| | DRUMURI SI TERASAMENTE IN | | | | | | |
| | CISTERNE | | | | | | |
| 20| 6621612 PUDRETA CAUCIUC CU CONTINUT DE |KG | 120.75| 0.32| 38.62| | 0.121|
| | DESEURI TEXTILE GRANULATIE 0,1- | | | | | | |
| | 5MM | | | | | | |
|----|------------------------------------------|------|----------|-------------|--------------|----------------|--------|
| | T O T A L | | |RON | 321379.66| |1768.138|
| | | | |-------------|--------------|----------------|--------|
| | | | |EURO | 83043.84| | |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 2
FORMULAR C6
----------------------------------------------------------
Deviz: SLI018 REPARATII PODURI

-------------------------------------------------------------------------------------------------------------------------
|----|------------------------------------------|------|----------|-------------|--------------|----------------|--------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|----|------------------------------------------|------|----------|-------------|--------------|----------------|--------|
| 1| 2000597 OTEL BETON PROFIL PERIODIC PC 52 |KG | 856.15| 8.00| 6849.22| | 0.856|
| | S 438 D=18MM | | | | | | |
| 2| 2100024 CIMENT PORTLAND P 40 SACI S 388 |KG | 152.06| 0.80| 121.65| | 0.154|
| 3| 2100928 BETON DE CIMENT C20/25 |M.C. | 9.27| 395.00| 3663.23| | 22.258|
| 4| 2100930 BETON DE CIMENT C30/37 |M.C. | 6.05| 445.00| 2691.36| | 14.515|
| 5| 2100945 BETON DE CIMENT B 150 STAS 3622 |M.C. | 2.49| 305.00| 759.45| | 6.125|
| 6| 2100969 BETON DE CIMENT B 250 STAS 3622 |M.C. | 2.25| 365.00| 821.25| | 5.647|
| 7| 2200290 PIETRIS CIURUIT SPALAT DE MAL 7- |M.C. | 0.03| 54.00| 1.62| | 0.048|
| | 30 MM | | | | | | |
| 8| 2200393 BALAST NESPALAT DE RIU 0-70 MM |M.C. | 24.19| 54.00| 1306.15| | 41.120|
| | LACURI 0,0-3,0 MM | | | | | | |
| | LACURI 0,0-7,0 MM | | | | | | |
| 11| 2600323 EMULSIE DE BITUM CATIONICA CU |KG | 177.45| 8.00| 1419.60| | 0.195|
| | RUPERE RAPIDA S8877 | | | | | | |
| 12| 2901167 MANELE D=7-11CM L=2-6M RASINOASE |M.C. | 0.04| 1600.00| 71.42| | 0.027|
| | S.1040 | | | | | | |
| 13| 2903969 SCANDURA RASINOASE LUNGA TIVITA |M.C. | 0.01| 1600.00| 15.87| | 0.005|
| | CLASA D GR=18MM L=6,00M S 942 | | | | | | |
| 14| 2908737 GRINZI RASINOASE CU 2 FETE PLANE |M.C. | 0.03| 1600.00| 51.58| | 0.016|
| | GROSIME=10/12-35/35 LUNGIME=4-6M | | | | | | |
| 15| 2917685 DULAP FAG LUNG TIVIT CLASA C |M.C. | 0.01| 1600.00| 9.60| | 0.005|
| | GROSIME=50MM LUNGIME=2,50M S 8689| | | | | | |
| 16| 2928335 PANOU DE COFRAJ TIP P FAG G 8MM |MP. | 1.49| 108.36| 161.24| | 0.034|
| | PENTRU PERETI | | | | | | |
| 17| 3270009 BETON ASFALTIC BA16 |TONA | 36.35| 520.00| 18902.00| | 0.087|
| | OL37-1N LT= 30 | | | | | | |
| 19| 3803116 SIRMA MOALE OBISNUITA D= 1 OL32 S|KG | 8.44| 8.00| 67.48| | 0.008|
| | 889 | | | | | | |
| 20| 3803269 SIRMA MOALE OBISNUITA D= 3 OL32 S|KG | 1.76| 8.00| 14.09| | 0.002|
| | 889 | | | | | | |
| 21| 5989457 BORDURI PREFABRICATE DIN BETON |BUC. | 50.25| 35.00| 1758.75| | 1.256|
| | CURENTE 45X23X100 CM | | | | | | |
| 22| 6103294 VOPSEA MINIUM DE PLUMB V.351-3 |KG | 7.97| 37.98| 302.70| | 0.009|
| | NTR 90-80 | | | | | | |
| 23| 6103830 VOPSEA INTERMEDIARA ALBA V.105-1 |KG | 7.17| 43.58| 312.47| | 0.008|
| | NTR 1703-80 | | | | | | |
| 24| 6202806 APA INDUSTRIALA PENTRU LUCRARI |M.C. | 5.04| 0.47| 2.35| | 5.041|
| | DRUMURI SI TERASAMENTE IN | | | | | | |
| | CISTERNE | | | | | | |
| 25| 6202818 APA INDUSTRIALA PENTRU MORTARE SI|M.C. | 0.73| 0.47| 0.34| | 0.725|
| | BETOANE DELA RETEA | | | | | | |
| 26| 6306339 PARAPET METALIC DIRECTIONAL |KG | 1101.60| 28.98| 31924.37| | 1.102|
| | PENTRU INSTALATII | | | | | | |
| 27| 6311528 SCOABE OTEL PENTRU CONSTRUCTII |KG | 1.04| 7.58| 7.90| | 0.001|
| | DIN LEMN LAT,65-90MM,L.200-300MM | | | | | | |
| 28| 7315789 DECOFROL |KG | 3.72| 9.00| 33.48| | 0.004|
| 29| 7345899 SODA CAUSTICA SOLUTIE (HIDROXID |KG | 0.34| 1.97| 0.67| | 0.000|
| | SODIU TEHIC) TIP E1,E2 (PM) | | | | | | |
|----|------------------------------------------|------|----------|-------------|--------------|----------------|--------|
| | T O T A L | | |RON | 71329.10| | 99.833|
| | | | |-------------|--------------|----------------|--------|
| | | | |EURO | 18431.29| | |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 3
FORMULAR C6
----------------------------------------------------------
Deviz: SLI028 ORGANIZARE DE SANTIER

-------------------------------------------------------------------------------------------------------------------------
|----|------------------------------------------|------|----------|-------------|--------------|----------------|--------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|----|------------------------------------------|------|----------|-------------|--------------|----------------|--------|
| 1| 3275019 INCHIRIERE WC ECOLOGIC |BUC. | 1.00| 3269.91| 3269.91| | 0.012|
|----|------------------------------------------|------|----------|-------------|--------------|----------------|--------|
| | T O T A L | | |RON | 3269.91| | 0.012|
| | | | |-------------|--------------|----------------|--------|
| | | | |EURO | 844.94| | |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
FORMULAR C7
Lista consumurilor cu mana de lucru (cantitati totale)
------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
|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| 101 ASFALTATOR | 1161.255 | 20.000| 23225.11 | 23225.11|
| 2| 113 FINISOR TERASAMENTE | 49.780 | 20.000| 995.59 | 995.59|
| 3| 128 PAVATOR | 1690.141 | 20.000| 33802.82 | 33802.82|
| 4| 196 SAPATOR | 125.135 | 20.000| 2502.70 | 2502.70|
| 5| 199 MUNCITOR DESERVIRE CONSTRUCTII- | 257.415 | 20.000| 5148.30 | 5148.30|
| | MONTAJ | | | | |
| 6| 3197 MUNCITOR INCARCARE-DESCARCARE | 388.476 | 20.000| 7769.52 | 7769.52|
| | MATERIALE | | | | |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| | T O T A L | 3672.202 | RON | 73444.04 | 73444.04|
| | | |------------|---------------------|--------------|
| | | | EURO | 18977.79 | 18977.79|
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 2
FORMULAR C7
------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
| | | | | (2 x 3) | |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 0 | 1 | 2 | 3 | 4 | 5 |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 1| 101 ASFALTATOR | 28.193 | 20.000| 563.86 | 563.86|
| 2| 102 BETONIST | 9.025 | 20.000| 180.50 | 180.50|
| 3| 107 DULGHER CONSTRUCTII | 23.608 | 20.000| 472.16 | 472.16|
| 4| 111 FIERAR BETON | 42.074 | 20.000| 841.48 | 841.48|
| 5| 128 PAVATOR | 43.330 | 20.000| 866.60 | 866.60|
| 6| 196 SAPATOR | 18.673 | 20.000| 373.45 | 373.45|
| 7| 199 MUNCITOR DESERVIRE CONSTRUCTII- | 46.875 | 20.000| 937.49 | 937.49|
| | MONTAJ | | | | |
| 8| 214 LACATUS CONSTRUCTII METALICE | 23.198 | 20.000| 463.97 | 463.97|
| 9| 230 VOPSITOR INDUSTRIAL | 3.587 | 20.000| 71.75 | 71.75|
| 10| 299 MUNCITOR DESERVIRE C-TII MASINI | 1.800 | 20.000| 36.00 | 36.00|
| 11| 302 MINER SUPRAFATA | 412.416 | 20.000| 8248.31 | 8248.31|
| 12| 2230 VOPSITOR INDUSTRIAL-B | 5.638 | 20.000| 112.75 | 112.75|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| | T O T A L | 658.416 | RON | 13168.32 | 13168.32|
| | | |------------|---------------------|--------------|
| | | | EURO | 3402.67 | 3402.67|
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 3
FORMULAR C7
------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
| | | | | (2 x 3) | |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 0 | 1 | 2 | 3 | 4 | 5 |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| | T O T A L | 0.000 | RON | 0.00 | 0.00|
| | | |------------|---------------------|--------------|
| | | | EURO | 0.00 | 0.00|
--------------------------------------------------------------------------------------------------------------------------
Ofertant
FORMULAR C8
Lista consumurilor de ore de functionare a utilajelor de constructii (cantitati totale)
---------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea utilajului de constructii | Consumuri | Tarif orar | Valoare (exclusiv TVA)|
|Crt.| | ore de functionare | RON/ | RON |
| | | | ora functionare | (2 x 3) |
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| 0 | 1 | 2 | 3 | 4 |
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| 1| 1143 FREZARE SUPRAFETE ASFALTARE | 47.000 | 250.000 | 11750.00 |
| 2| 2507 MOTOCOMPR CU 1 CIOCAN DE ABATAJ 2,0- | 175.762 | 150.000 | 26364.37 |
| | 3,9 MC/MIN | | | |
| 3| 2509 MOTOCOMPR.AER MOBIL JOASA PRESIUNE | 38.608 | 150.000 | 5791.20 |
| | 4,0-5,9 MC/MIN | | | |
| 4| 2801 CIOCAN PNEUM.(EXCLUSIV CONSUM AER) 8 | 38.608 | 0.505 | 19.51 |
| | -15 KG | | | |
| 5| 3502 EXCAVATOR PE SENILE CU O CUPA CU | 5.279 | 250.000 | 1319.62 |
| | MOTOR TERMIC 0,71-1,25MC | | | |
| 6| 3546 AUTOGREDER PINA LA 175CP | 5.334 | 180.000 | 960.12 |
| 7| 4004 COMPACTOR AUTOPROP.CU RULOUR. | 46.655 | 150.000 | 6998.28 |
| | (VALTURI) PINA LA 12TF | | | |
| 8| 4005 COMPACTOR STATIC AUTOPROP.,CU | 116.581 | 150.000 | 17487.12 |
| | RULOURI(VALTURI),R8-14;DE 14TF | | | |
| 9| 4008 COMPACTOR STATIC AUTOPROP.PE | 3.489 | 150.000 | 523.38 |
| | PNEURI10,1-16TF | | | |
| 10| 4026 PERIE MEC.PT CURATAT FUNDATII | 0.864 | 10.632 | 9.19 |
| | DRUMURI 6 CP | | | |
| 11| 4035 MALAXOR MANUAL DE ASFALT PINA LA | 8.400 | 1.150 | 9.66 |
| | 600L | | | |
| 12| 4046 REPARTIZATORFINISORMIXTURIASFALTICEM | 3.489 | 120.000 | 418.70 |
| | OT.TERM.FARAPALPATOR92CP | | | |
| 13| 4047 AUTOGUDRONATOR 3500-3600L | 1.526 | 130.000 | 198.43 |
| 14| 5603 AUTOCISTERNA CU DISP.DE STROP CU M. | 15.931 | 36.253 | 577.53 |
| | A.J. 5-8T | | | |
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| | T O T A L | 507.526 | RON | 72427.12 |
| | | |-----------------------|-----------------------|
| | | | EURO | 18715.02 |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 2
FORMULAR C8
---------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| 0 | 1 | 2 | 3 | 4 |
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| 1| 2509 MOTOCOMPR.AER MOBIL JOASA PRESIUNE | 7.380 | 150.000 | 1107.00 |
| | 4,0-5,9 MC/MIN | | | |
| 2| 2801 CIOCAN PNEUM.(EXCLUSIV CONSUM AER) 8 | 7.380 | 0.505 | 3.73 |
| | -15 KG | | | |
| 3| 3336 POMPA HIDRAULICA DE BETON CU 100M | 0.966 | 45.664 | 44.11 |
| | CONDUCTA,PINA LA 40 MC/H | | | |
| 4| 3720 VIBRATOR UNIVERSAL CU MOTOR TERMIC | 5.638 | 150.000 | 845.70 |
| | 2,9-4CP | | | |
| 5| 4005 COMPACTOR STATIC AUTOPROP.,CU | 4.890 | 150.000 | 733.48 |
| | RULOURI(VALTURI),R8-14;DE 14TF | | | |
| 6| 4008 COMPACTOR STATIC AUTOPROP.PE | 2.067 | 150.000 | 310.05 |
| | PNEURI10,1-16TF | | | |
| 7| 4026 PERIE MEC.PT CURATAT FUNDATII | 0.058 | 10.632 | 0.62 |
| | DRUMURI 6 CP | | | |
| 8| 4046 REPARTIZATORFINISORMIXTURIASFALTICEM | 2.067 | 120.000 | 248.04 |
| | OT.TERM.FARAPALPATOR92CP | | | |
| 9| 4047 AUTOGUDRONATOR 3500-3600L | 0.207 | 130.000 | 26.87 |
| 10| 5603 AUTOCISTERNA CU DISP.DE STROP CU M. | 0.483 | 36.253 | 17.50 |
| | A.J. 5-8T | | | |
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| | T O T A L | 31.136 | RON | 3337.11 |
| | | |-----------------------|-----------------------|
| | | | EURO | 862.30 |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 3
FORMULAR C8
---------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| 0 | 1 | 2 | 3 | 4 |
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
|----|--------------------------------------------|----------------------|-----------------------|-----------------------|
| | T O T A L | 0.000 | RON | 0.00 |
| | | |-----------------------|-----------------------|
| | | | EURO | 0.00 |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
FORMULAR C9
Lista consumurilor privind transporturile (cantitati totale)
------------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Tip de transport |Elemente rezultate din analiza lucrarilor| Tarif unitar |Valoare(exclusiv TVA)|
|Crt.| | ce urmeaza a fi executate | RON/ | RON |
| | |-----------------------------------------| tona | |
| | | tone | km. | ore de | | |
| | | transportate | parcursi | functionare | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 1. | Transport auto (total) din care,pe | 2816.560 | | | | 96328.11 |
| | categorii | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | 1.001 TRA01A05 | 827.070 | | | 12.000 | 9924.84 |
| | TRANSPORTUL RUTIER AL | | | | | |
| | MATERIALELOR,SEMIFABRICATELOR| | | | | |
| | CU AUTOBASCULANTA PE DIST.= 5| | | | | |
| | KM. | | | | | |
| | 1.002 TRA01A50 | 1885.120 | | | 45.000 | 84830.40 |
| | CU AUTOBASCULANTA PE DIST.= | | | | | |
| | 50 KM. | | | | | |
| | 1.003 TRA02A50 | 8.400 | | | 45.000 | 378.00 |
| | CU AUTOCAMIONUL PE DIST.= 50 | | | | | |
| | KM. | | | | | |
| | 1.004 TRA05A05 | 94.660 | | | 12.000 | 1135.92 |
| | TRANSPORT RUTIER MATERIALE, | | | | | |
| | SEMIFABRICATE CU AUTOVEHIC. | | | | | |
| | SPECIALE(CISTERNA,BETON.ETC) | | | | | |
| | PE DIST.DE 5 | | | | | |
| | 1.005 TRA05A50 | 1.310 | | | 45.000 | 58.95 |
| | TRANSPORT RUTIER MATERIALE, | | | | | |
| | SEMIFABRICATE CU AUTOVEHIC. | | | | | |
| | SPECIALE(CISTERNA,BETON,ETC) | | | | | |
| | PE DIST DE 50 | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 2. | Transport pe cale ferata (total) | | | | | 0.00 |
| | din care,pe categorii | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 3. | Alte transporturi (total) | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | T O T A L | 2816.560 | | | RON | 96328.11 |
| | | | | | EURO | 24890.98 |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 2
FORMULAR C9
------------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
| | |-----------------------------------------| tona | |
| | | tone | km. | ore de | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | categorii | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | 1.001 TRA01A02 | 13.630 | | | 12.000 | 163.56 |
| | KM. | | | | | |
| | 1.002 TRA01A05 | 14.100 | | | 12.000 | 169.20 |
| | KM. | | | | | |
| | 1.003 TRA01A50 | 71.410 | | | 45.000 | 3213.45 |
| | CU AUTOBASCULANTA PE DIST.= | | | | | |
| | 50 KM. | | | | | |
| | 1.004 TRA02A50 | 13.350 | | | 45.000 | 600.75 |
| | CU AUTOCAMIONUL PE DIST.= 50 | | | | | |
| | KM. | | | | | |
| | 1.005 TRA06A50 | 43.100 | | | 45.000 | 1939.50 |
| | BETONULUI-MORTARULUI CU | | | | | |
| | AUTOBETONIERA DE 5,5 MC DIST.| | | | | |
| | =50 KM | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | T O T A L | 155.590 | | | RON | 6086.46 |
| | | | | | EURO | 1572.73 |
--------------------------------------------------------------------------------------------------------------------------
Ofertant
pag. 3
FORMULAR C9
------------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------------
| | |-----------------------------------------| tona | |
| | | tone | km. | ore de | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | categorii | | | | | |
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
|----|------------------------------------|--------------|----------|---------------|--------------|---------------------|
| | T O T A L | 0.000 | | | RON | 0.00 |
| | | | | | EURO | 0.00 |
--------------------------------------------------------------------------------------------------------------------------
Ofertant

Noua Oferta Slivilesti

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Noua Oferta Slivilesti

Încărcat de

Drepturi de autor:

Formate disponibile

Formularul F3

Obiectivul: 0033 45000000 REPARTII DRUM COMUNAL DC 84 SLIVILESTI

Categoria de lucrari: 0130

002 TRA01A05 TONA 220.300 0.00 0.00

003 DI02F1 MP. 2343.500 5.03 11797.18

003 3270009 TONA 284.840 520.00 148116.80

004 DB01A1 MP. 2343.500 0.00 3.28

005 DB02D1 100 MP. 23.440 364.02 8532.65

006 TRA05A50 TONA 1.070 0.00 0.00

007 TRA01A50 TONA 241.840 0.00 0.00

008 DG06A1 M.C. 48.260 0.00 0.00

009 TRI1AA01F1 TONA 113.420 0.00 0.00

010 TSC04G1 100 MC. 3.450 0.00 0.00

011 TSA01C1 M.C. 86.300 0.00 0.00

012 TRI1AA01F1 TONA 155.320 0.00 0.00

013 TSE06B1 100 MP. 7.310 0.47 3.41

014 DA19A1 [ 2] MP. 848.250 0.00 0.00

014 2100305 MP. 848.250 24.00 20358.00

015 TRA02A50 TONA 8.400 0.00 0.00

016 DA06A1 M.C. 270.610 70.90 19186.85

017 DA12B1 M.C. 127.000 96.65 12275.16

018 TRA01A50 TONA 603.110 0.00 0.00

019 TRA01A50 TONA 305.250 0.00 0.00

020 TRA05A05 TONA 94.660 0.00 0.00

021 DB01A1 MP. 536.250 0.00 0.75

022 DB02D1 100 MP. 5.360 364.02 1951.15

023 TRA05A50 TONA 0.240 0.00 0.00

024 DB14B1 TONA 79.300 0.92 72.96

024 3298586 TONA 79.300 445.00 35288.50

025 DB16D1 MP. 536.250 0.09 47.19

026 3285654 TONA 50.000 520.00 26000.00

027 TRA01A50 TONA 129.300 0.00 0.00

028 TSE02A1 100 MP. 2.930 0.00 0.00

029 DI08A1 M 1050.000 12.48 13103.34

030 TRA01A05 TONA 12.230 0.00 0.00

030 2600215 TONA 12.230 635.00 7766.05

031 DH11A1 100 MP. 33.040 0.00 0.00

032 TRI1AA01F1 TONA 594.540 0.00 0.00

033 TRA01A05 TONA 594.540 0.00 0.00

034 DH04C1 M.C. 247.780 0.13 31.79

034 2201660 M.C. 248.000 67.92 16844.61

035 TRA01A50 TONA 605.620 0.00 0.00

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

Alte cheltuieli directe:

-Contributia asiguratorie pentru munca

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

TOTAL GENERAL DEVIZ: 610 845.60

Obiectivul: 0033 45000000 REPARTII DRUM COMUNAL DC 84 SLIVILESTI

Categoria de lucrari: 0130

002 DG06A1 M.C. 3.375 0.00 0.00

003 TRA01A05 TONA 14.100 0.00 0.00

004 DE10A1 [ 4] M 50.000 37.98 1898.89

004 2100969 M.C. 2.250 365.00 821.25

005 TRA02A50 TONA 12.500 0.00 0.00

006 TRA06A50 TONA 6.300 0.00 0.00

007 DG06A1 M.C. 5.850 0.00 0.00

008 TRA01A02 TONA 13.630 0.00 0.00

009 DB01A1 MP. 195.000 0.00 0.27

010 DB02D1 100 MP. 3.900 364.02 1419.68

011 DB16H1 MP. 390.000 0.09 34.32

011 3270009 TONA 36.350 520.00 18902.00