Persoana juridica achizitoare Formularul F3

COMUNA BUZOIESTI, JUDETUL

ARGES.

Obiectivul: 0068 45200000 CRESTEREA EFICIENTEI ENERGETICE LA SCOALA GIMNAZIALA VULPESTI , COMUNA BUZOIESTI
, JUDETUL ARGRS.
Obiectul: 0001 45200000 ARHITECTURA
Lista cu cantitatile de lucrari
Deviz oferta VUL001 ARHITECTURA

Categoria de lucrari: 1000

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 CB47A1 [14] MP. 1169.770 1.20 1403.72
MONTAREA SI DEMONTARE SCHELEI MET 15.00 17546.55
TUBULARE PT LUCRARI PE SUPRAFETE 10.00 11697.70
VERTICALE H<30,0M 0.00 0.00 30647.97

002 RPCJ18B1 [23] MP. 936.380 44.65 41809.37

SISTEM TERMOIZOLANT BAUMIT PENTRU 60.00 56182.80
ELEMENTE DE FATADA STRAT FINISAJ 0.00 0.00
EXTERIOR-STRUCTURATA PERIATA CU 0.00 0.00 97992.17
GRANULATIE MAXIMA 2MM

002 3271528 MP. 944.730 32.32 30533.67

POLISTIREN EXPANDAT AUSTROTHERM EPS A150 0.00 0.00
20-200MM GROS. 100 MM 0.00 0.00
0.00 0.00 30533.67

002 3271909 BUC. 5612.280 0.47 2637.77

DIBLU PENTRU POLISTIREN 160 MM 0.00 0.00
0.00 0.00
0.00 0.00 2637.77

003 RPCJ06B1 [ 1] M 427.000 11.19 4779.36

REPARATII TENCUIELI IN JURUL TOCURILOR 20.62 8806.88
CU MORTAR M10T 0.00 0.00
0.00 0.00 13586.23

004 RPCT33A1 MP. 234.390 0.00 0.00

DEMONTAREA USILOR SI FERESTRELOR DIN 12.87 3016.46
LEMN * 0.00 0.00
0.00 0.00 3016.46

005 CK23A# [ 1] MP. 226.500 118.97 26945.57

Ferestre din mase plastice cu unul sau 60.00 13590.00
mai multe canaturi,supraf toc <= 1,00 0.00 0.00
mp,la ctii cu H<= 35 m 0.00 0.00 40535.57

005 6720346 MP. 226.500 872.02 197512.53

FERESTRE DIN PROFILE PVC TIP SCHNICKS IN 0.00 0.00
2 CANATE 0.00 0.00
0.00 0.00 197512.53

006 CK25A# [ 1] MP. 7.860 87.86 690.58

Usi profiluri mase plastice,1 canat, 60.00 471.60
supraf toc<= 7 mp,incl armaturi si 0.00 0.00
accesorii,montate in zid de orice fel la 0.00 0.00 1162.18
ctii cu H<= 35 m

006 6720293 MP. 7.860 975.00 7663.50

USI DIN PROFILE PVC TIP REHAU S 712 INTR 0.00 0.00
-UN CANAT 0.00 0.00
0.00 0.00 7663.50

007 RPCJ13B1 [ 2] M 427.000 0.28 120.41

REP.TENC.INT.IN JURUL TOC.SI PERV.CU 12.00 5124.00
MORT.VAR CIM.MARCA 10-T CU SPALETII: 0.00 0.00
DREPTI INTRE 15-25CM LA 0.00 0.00 5244.41

008 CL25A1 [ 4] M 427.000 0.36 153.72

PROTECTIA MUCHIILOR LA ZIDURI DE 11.40 4867.80
CARAMIDA CU CORNIER OTEL 0.00 0.00
0.00 0.00 5021.52
 VUL001 pag 2
======================================================================================================================
008 3271454 M 427.000 1.90 811.30
COLTAR DIN ALUMINIU CU PLASA 2.5M 0.00 0.00
0.00 0.00
0.00 0.00 811.30

009 RPCJ36A1 [26] MP. 106.750 8.02 855.92

GLET DE IPSOS PE TENC.INT.DRIS.DE 3 MM. 17.31 1847.84
GROSIME EXECUTAT CU PASTA IPSOS LA 0.00 0.00
PERETI SI STILPI. 0.00 0.00 2703.76

010 RPCR25A1 MP. 106.750 2.09 222.68

VOPSITORIE CU VOPSEA PE BAZA DE ACETAT 11.41 1218.10
POLIVINIL PT.INTERIOR PE GLET DE IPSOS 0.00 0.00
EXISTENT 0.00 0.00 1440.78

010 6104353 KG 32.030 17.00 544.51

VOPSEA VINAROM ALBA V.108-210 STAS 7359- 0.00 0.00
80 0.00 0.00
0.00 0.00 544.51

011 CF07C# [ 1] MP. 26.030 7.16 186.27

Tencuieli interioare,subtiri (0,5 cm), 21.00 546.63
driscuite,exec manual,cu mortar de 0.00 0.00
ciment-var marca M 100-T,pt corectarea 0.00 0.00 732.90
si netezirea suprafetelor de beton.

012 CK26B# [ 1] ML. 104.100 44.38 4619.96

Glafuri aluminiu,montate la ferestre 12.00 1249.20
0.00 0.00
0.00 0.00 5869.16

013 RPCP15A1 [ 2] M 278.770 7.60 2119.21

PROTECTIA MUCHIILOR LA COLTURI CU COLTAR 12.00 3345.24
DE ALUMINIU, PROFIL METALIC CU PICURATOR 0.00 0.00
0.00 0.00 5464.45

014 RPCP15A1 [ 3] M 95.900 2.63 252.22

PROTECTIA MUCHIILOR LA COLTURI CU COLTAR 12.00 1150.80
DE ALUMINIU, PROFILE DE COLT LA PERETII 0.00 0.00
EXTERIORI 0.00 0.00 1403.02

015 CE14A1 [ 5] M 157.550 9.60 1512.48

SISTEM DE BURLANE TIP BRASS DIN TABLA 19.50 3072.22
VOPSITE ANTICOROZIV 0.00 0.00
0.00 0.00 4584.70

015 3270224 M 165.430 16.00 2646.88

BURLAN DE SCURGERE METALIC CIRCULAR 0.00 0.00
BILKA, CARAMIZIU RAL 8004, 3 M, D 90 MM 0.00 0.00
0.00 0.00 2646.88

015 RPCI21B1 [ 7] M 171.000 23.60 4036.03

SISTEM DE JGHEABURI TIP BRASS DIN TABLA 12.00 2052.00
VOPSITE ANTICOROZIV 0.00 0.00
0.00 0.00 6088.03

015 3271264 M 171.000 18.00 3078.00

JGHEAB DE SCURGERE METALIC SEMICIRCULAR, 0.00 0.00
D 125 MM, LINDAB CRAFT GU, BRUN, 3 M 0.00 0.00
0.00 0.00 3078.00

015 3271911 BUC. 179.550 16.00 2872.80

BRATARA JGHEAB - 125 MM 0.00 0.00
0.00 0.00
0.00 0.00 2872.80

016 RPCB18A1 [52] MP. 768.000 0.00 0.00

TERMOSISTEM CU VATA MINERALA BAZALTICA 24.00 18432.00
ROCKWOLL , PENTRU ACOPERISURI TERASA 0.00 0.00
CIRCULABILA, CU UN STRAT DE HIDROIZOLATI 0.00 0.00 18432.00
E

016 2954580 MP. 768.000 31.60 24268.80

Placi vata minerala bazaltica, rigide 0.00 0.00
necirculabile PLN (90 kg/mc) necaserate 0.00 0.00
grosime 100 mm 0.00 0.00 24268.80

016 2936202 MP. 829.440 5.50 4561.92

FOLIE DIN POLIETILENA (PE), GROSIME=0.20 0.00 0.00
MM 0.00 0.00
0.00 0.00 4561.92
 VUL001 pag 3
======================================================================================================================
017 RPCE13B1 [ 1] MP. 768.000 44.56 34222.08
STRAT DE EGALIZ.PT.HIDROIZ.LA REP.TERASE 40.80 31333.71
SAU BALC.CU M.CIM.GR.3,5-4CM.ARM.CU 0.00 0.00
SIRMA APLIC.LA SCAF 0.00 0.00 65555.79

017 3271411 MP. 768.000 57.57 44213.76

POLISTIREN EXTRUDAT BRIOTHERM 100MM 0.00 0.00
0.00 0.00
0.00 0.00 44213.76

018 RPCT20C1 [ 1] MP. 768.000 0.00 0.00

DESFACEREA PARDOSELILOR DIN CIMENT 41.88 32163.61
PLACATE CU PLACI DE MOZAIC FARA 0.00 0.00
RECUPERAREA MATERIALELOR * 0.00 0.00 32163.61

019 RPCA01A1 M.C. 345.000 0.00 0.00

SAPATURA DE PAMINT IN SPATII LIMITATE 93.00 32084.90
SUB 1,00 M LATIME SI 1,50 M ADINCIME CU 0.00 0.00
MALURI NESPRIJINIT 0.00 0.00 32084.90

020 RPCA06A1 [ 4] M.C. 115.200 0.60 69.12

UMPLUTURI DE PAMINT IN STRATURI 42.00 4838.40
ORIZONTALE DE 20-330 CM GROS UDATA SI 9.00 1036.80
BATUTA CU MAIUL DE MINA * 0.00 0.00 5944.32

021 2200147 M.C. 149.760 75.00 11232.00

PIETRIS CIURUIT SPALAT DE RIU 7-15 MM 0.00 0.00
0.00 0.00
0.00 0.00 11232.00

022 CG18B1 [ 1] MP. 768.000 1.18 909.47

PARDOSELI DIN BETON B100,DE 10CM 30.00 23040.00
GROSIME,IN CIMP CONTINUU CU 2MM 0.00 0.00
SCLIVISEALA 0.00 0.00 23949.47

022 2100896 M.C. 77.410 275.00 21287.75

BETON DE CIMENT CLASA C 10/8 (BC 10/ 0.00 0.00
B150) CU 317 KG CIMENT 0.00 0.00
0.00 0.00 21287.75

023 3271411 MP. 768.000 57.57 44213.76

POLISTIREN EXTRUDAT BRIOTHERM 100MM 0.00 0.00
0.00 0.00
0.00 0.00 44213.76

024 RPCD08D# KG 3686.400 0.19 686.59

Montare plase sudate la constructii 1.68 6193.15
speciale sau consolidari si fretari 0.01 22.12
0.00 0.00 6901.86

024 2002349 KG 3723.260 4.95 18430.14

PLASE SUDATE TIP 308 NQ 283X6,5(54,8KG/ 0.00 0.00
BUC) OL 37-1N 0.00 0.00
0.00 0.00 18430.14

025 TRA01A50 TONA 542.000 0.00 0.00

TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00
DIST.= 50 KM. 60.00 32520.00 32520.00

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

224.718 542103.85 272173.89 12756.62 32520.00 859554.36
Din care:
Valoare aferenta utilaje termice = 12756.62
Valoare aferenta utilaje electrice = 0.00

Detaliere transporturi:
-Articole TRA 32 520.00

Alte cheltuieli directe:

-Contributie asiguratorie pentru munca

( 272173.89 + 12756.62 * 0.360 +
32520.00 * 0.380) * 0.02250 = 6 505.29

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

224.718 542103.85 278679.18 12756.62 32520.00 866059.65

Cheltuieli indirecte:
866059.65 * 0.10000 = 86 605.96
Profit:
 VUL001 pag 4
======================================================================================================================
952665.61 * 0.05000 = 47 633.28

TOTAL GENERAL DEVIZ: 1 000 298.89

TVA 1000298.89 * 19.0% = 190 056.79
TOTAL cu TVA 1 190 355.68

PROIECTANT CONTRACTANT (OFERTANT)

SC ELMET GROUP METAL &
ELECTRIC

DEVIZIER

SISTEM INFORMATIC PROIECTAT DE FIRMA I N F S E R V (Tel:2109807)