f3 Devize Oferta

Formularul F3

Obiectivul: 0001 45330000 EXEMPLU

Obiectul: 0002 45330000 EXEMPLU

Lista cu cantitatile de lucrari

Deviz oferta 102008 INFRASTRUCTURA

Categoria de lucrari: 0002

Preturile sunt exprimate in RON

=================================================================

= NR. SIMBOL ART. CANTITATE UM PU MAT VAL MAT =

= D E N U M I R E PU MAN VAL MAN =

= A R T I C O L PU UTI VAL UTI =

= PU TRA VAL TRA =

= SPOR MAT MAN UTI GR./UA GR.TOT. T O T A L =

=================================================================

001 TSA01C1 M.C. 207.000 0.00 0.00

SAP.MAN.IN SPATII INTINSE IN PAM.CU 10.88 2252.16

UMID.NAT.ARUNC.IN DEPOZ.SAU VEHIC.LA H 0.00 0.00

<0,6M T.TARE 0.00 0.00

0.000 0 Total= 2252.16

002 TSE01B1 100 MP. 3.400 0.00 0.00

NIVELAREA MANUALA A TERENURILOR SI A 62.85 213.69

PLATFORMELOR CU DENIVELARI DE 10-20 CM 0.00 0.00

IN TEREN MIJLOCIU 0.00 0.00

0.000 0 Total= 213.69

003 TSD04D1 M.C. 70.000 0.40 28.00

COMPACTAREA CU MAI.DE MINA A UMPLUT. 5.03 352.10

EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE 0.00 0.00

20CM GROS.T.COEZIV 0.00 0.00

0.000 0 Total= 380.10

004 TSA04B1 M.C. 76.000 0.00 0.00

SAP.MAN.IN SPATII LIMIT.SUB 1M CU SPRIJ. 11.18 849.68

SI EVAC.MAN.IN PAM.CU UMID.NAT.LA ADINC. 0.00 0.00

0,0-1,5M T.MIJLO 0.00 0.00

0.000 0 Total= 849.68

005 TSD16B1 M.C. 45.000 37.90 1705.50

STRAT DE REPART.DIN BALAST.SUB PRIZMA DE 9.45 425.25

BALAST.COMPACT.CU PLACA VIBR.DE 0,7T CU 1.25 56.25

MOT.ARD.INT.<10 0.00 0.00

0.000 0 Total= 2187.00

005 TRA01A20 TONA 72.000 0.00 0.00

TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00

SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00

DIST.= 20 KM. 12.50 900.00

0.000 0 Total= 900.00

006 TSA24A1 ORA 200.000 0.00 0.00

EPUIZAREA MEC.A APEI DIN SAP.IN TEREN CU 0.00 0.00

INFILTR.PUTERNICE CU MOTOPOMPA DE APA DE 12.50 2500.00

6,6-12KW 0.00 0.00

0.000 0 Total= 2500.00

102008 pag 2

=================================================================

007 CA06A1 M.C. 18.620 0.80 14.90

TURNARE BETON SIMPLU CU POMPA IN 3.30 61.45

FUNDATII LA ADINCIME PINA LA 10M SI 7.10 132.20

DISTANTE PINA LA 15 M 0.00 0.00

0.001 0 Total= 208.54

007 2100933 M.C. 18.769 165.00 3096.88

BETON DE CIMENT B 100 STAS 3622 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 3096.88

007 TRA06A20 TONA 44.690 0.00 0.00

TRANSPORTUL RUTIER AL BETONULUI- 0.00 0.00

MORTARULUI CU AUTOBETONIERA DE 5,5MC 0.00 0.00

DIST. =20KM 16.50 737.38

0.000 0 Total= 737.38

008 IZF01A1 MP. 350.000 0.94 329.00

AMORSAREA SUPR.PT.APLIC.STRAT DIF.VAPORI 0.28 98.00

CU BITUM TAIAT IN 2 STRATURI SUPRAF. 0.00 0.00

ORIZONT.SI VERT. 0.00 0.00

0.000 0 Total= 427.00

008 2600323 KG 52.500 3.65 191.62

EMULSIE DE BITUM CATIONICA CU RUPERE 0.00 0.00

RAPIDA S8877 0.00 0.00

0.00 0.00

0.001 0 Total= 191.62

009 IZF04B1 MP. 350.000 0.43 150.50

STRAT HIDROIZOLANT CALD CU CARTON BIT 0.60 210.00

LIP MAST BITTIP...PE SUPRAF ORIZ SAU 0.03 10.50

INCLINATE PINA LA 40% 0.00 0.00

0.002 1 Total= 371.00

009 3270062 MP. 385.000 16.55 6371.75

MEMBRANA BITUMINOASA BAUDER TOP UDS 3 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 6371.75

010 IZF04M1 [ 1] MP. 350.000 6.94 2429.00

PROTECTIE HIDROIZOLATIE CU CARTON 2.83 990.50

BITUMINAT 0.06 21.00

0.00 0.00

0.004 1 Total= 3440.50

011 CA06A1 M.C. 224.830 0.80 179.86

TURNARE BETON SIMPLU CU POMPA IN 3.30 741.94

FUNDATII LA ADINCIME PINA LA 10M SI 7.10 1596.29

DISTANTE PINA LA 15 M 0.00 0.00

0.001 0 Total= 2518.10

102008 pag 3

=================================================================

011 2100969 M.C. 226.629 225.00 50991.53


0.00 0.00

0.00 0.00

0.000 0 Total= 50991.53

011 TRA06A20 TONA 539.600 0.00 0.00



DIST. =20KM 16.50 8903.40

0.000 0 Total= 8903.40

012 CA07H1 M.C. 28.900 1.60 46.24

TURNARE BETON ARMAT CU POMPA LA 6.00 173.40

CONSTRUCTII CU H<15M,IN PLANSEE(PLACI, 9.91 286.40

GRINZI,STILPI) 0.00 0.00

0.001 0 Total= 506.04

012 2100969 M.C. 29.131 225.00 6554.48


0.00 0.00

0.00 0.00

0.000 0 Total= 6554.48

012 TRA06A20 TONA 69.360 0.00 0.00



DIST. =20KM 16.50 1144.44

0.000 0 Total= 1144.44

013 CB04A1 MP. 350.000 3.26 1141.00

COFRAJE DIN PANOURI REFOLOSIBILE DIN 6.15 2152.50

SCINDURI LA CONSTRUCTII CU H<20M LA 0.00 0.00

PLACI SI GRINZI 0.00 0.00

0.002 1 Total= 3293.50

014 CC01A1 KG 2781.000 0.06 166.86

MONTARE ARMATURI DIN OTEL BETON D<18MM 0.25 695.25

IN FUNDATIIIZOLATE CU DISTANTIERI DIN 0.00 0.00

MASE PLASTICE 0.00 0.00

0.000 0 Total= 862.11

015 CZ0301B1 KG 2781.000 2.87 7981.47

CONFECT.ARMAT.FASONARE BARE PT.FUNDATII 0.17 472.77

IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB 0.05 139.05

37 D=10- 16 MM 0.00 0.00

0.001 3 Total= 8593.29

016 CC01A1 KG 9264.000 0.06 555.84




0.000 0 Total= 2871.84

102008 pag 4

=================================================================

017 CZ0301E1 KG 9264.000 2.99 27699.36


IZOL.CONTINUI SI RADIERE IN ATEL.CENT.PC 0.05 463.20

52 D=10- 16 MM 0.00 0.00

0.001 9 Total= 29922.72

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

15.555 109633.79 13764.84 5204.89 11685.23 140288.75

Din care:

Valoare aferenta utilaje termice = 0.00

Valoare aferenta utilaje electrice = 5204.89

Detaliere transporturi:

-Articole TRA 11 685.23

Alte cheltuieli directe:

-CAS:

( 13764.84 + 5204.89 * 0.000 +

11685.23 * 0.000) * 0.20800 = 2 863.09

-SOMAJ:

( 13764.84 + 5204.89 * 0.000 +

11685.23 * 0.000) * 0.00500 = 68.82

-C.A.S.S. 5.2%

( 13764.84 + 5204.89 * 0.000 +

11685.23 * 0.000) * 0.05200 = 715.77

-FOND GARANTARE SALARII 0.25%

( 13764.84 + 5204.89 * 0.000 +

11685.23 * 0.000) * 0.00250 = 34.41

-ACC.MUNCA,BOLI PROFES. 0.26%

( 13764.84 + 5204.89 * 0.000 +

11685.23 * 0.000) * 0.00260 = 35.79

-CONTR.CONCEDII MEDICALE 0.85%

( 13764.84 + 5204.89 * 0.000 +

11685.23 * 0.000) * 0.00850 = 117.00

Total cheltuieli directe:


15.555 109633.79 17599.73 5204.89 11685.23 144123.64

Cheltuieli indirecte:

144123.64 * 0.1000 = 14 412.36

Profit:

158536.00 * 0.0600 = 9 512.16

TOTAL GENERAL DEVIZ: 168 048.16

TVA 168048.16 * 24.0% = 40 331.56

TOTAL cu TVA 208 379.72

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER

102018 pag 5

=================================================================

Formularul F3




Deviz oferta 102018 SUPRASTRUCTURA



=================================================================




= PU TRA VAL TRA =


=================================================================

001 CA07G1 M.C. 52.950 1.20 63.54


CONSTRUCTII CU H<15M,IN PERETI SI 9.43 499.32

DIAFRAGME 0.00 0.00

0.001 0 Total= 872.62

001 2100969 M.C. 53.374 225.00 12009.15


0.00 0.00

0.00 0.00

0.000 0 Total= 12009.15

001 TRA06A20 TONA 128.112 0.00 0.00



DIST. =20KM 16.50 2113.85

0.000 0 Total= 2113.85

002 CA07H1 M.C. 206.960 1.60 331.14


CONSTRUCTII CU H<15M,IN PLANSEE(PLACI, 9.91 2050.97

GRINZI,STILPI) 0.00 0.00

0.001 0 Total= 3623.87

002 2100969 M.C. 208.620 225.00 46939.50


0.00 0.00

0.00 0.00

0.000 0 Total= 46939.50

002 TRA06A20 TONA 500.688 0.00 0.00



DIST. =20KM 16.50 8261.35

0.000 0 Total= 8261.35

003 CB03A1 MP. 1200.000 3.61 4332.00

COFRAJE PT.BETON IN PERETI,DIAFRAGME,DIN 6.00 7200.00

PANOURI SCINDURI LA CTII CU H<20M CU 0.00 0.00

PLANSEE MONOLIT 0.00 0.00

0.002 2 Total= 11532.00

102018 pag 6

=================================================================

004 CB13A1 MP. 1936.000 4.52 8750.72

COFRAJE DIN PANOURI REFOLOSIBILE LA 6.38 12351.68

CONSTRUCTII CU H<20M,LA PLACI SI GRINZI, 0.00 0.00

CU PLACAJ DE 8MM 0.00 0.00

0.002 4 Total= 21102.40

005 CB44A1 BUC. 3000.000 0.33 990.00

SUST CU POPI EXTENS PE3100R PT MONT 3.30 9900.00

PLACI,PREDALE TURN PLANSEE MONOL CU GR 0.00 0.00

SAU GR MONOL PL PREF 0.00 0.00

0.000 0 Total= 10890.00

006 AUT1325 ORA 360000.000 0.00 0.00

ORA PR POP METALIC EXTENS PE3100 INCL 0.00 0.00

TEAVA O51X3,5MM 3SCH 0.03 10800.00

0.00 0.00

0.000 0 Total= 10800.00

007 CB45A1 [ 1] MP. 1.000 0.10 0.10

SUSTINERI DIN GRINZI METALICE 15.75 15.75

EXTENSIBILE LA CTII CU H<20M GRINZILE 0.00 0.00

REZEMIND PE PERETI 0.00 0.00

0.000 0 Total= 15.85

008 AUT1301 ORA 76000.000 0.00 0.00

ORA PR GRINDA MET.EXTENS.L=3-5M TIP GE1 0.00 0.00

3SCH. 0.05 3800.00

0.00 0.00

0.000 0 Total= 3800.00

009 CC01A1 KG 6547.000 0.06 392.82




0.000 0 Total= 2029.57

010 CZ0301B1 KG 6547.000 2.87 18789.89


IZOL.CONTINUI SI RADIERE IN ATEL.CENT.OB 0.05 327.35

37 D=10- 16 MM 0.00 0.00

0.001 7 Total= 20230.23

011 CC01A1 KG 28450.000 0.06 1707.00




0.000 0 Total= 8819.50

012 CZ0301E1 KG 28450.000 2.99 85065.50


IZOL.CONTINUI SI RADIERE IN ATEL.CENT.PC 0.05 1422.50

52 D=10- 16 MM 0.00 0.00

0.001 28 Total= 91893.50

102018 pag 7

=================================================================

013 TRA02A10 TONA 250.000 0.00 0.00


SEMIFABRICATELOR CU AUTOCAMIONUL PE 0.00 0.00

DIST.= 10 KM. 8.50 2125.00

0.000 0 Total= 2125.00

014 CB47A1 MP. 700.000 0.89 623.00

MONTAREA SI DEMONTARE SCHELEI MET 3.60 2520.00

TUBULARE PT LUCRARI PE SUPRAFETE 0.00 0.00

VERTICALE H<30,0M 0.00 0.00

0.001 1 Total= 3143.00

015 AUT1219 ORA 500.000 0.00 0.00

ORA PR.MACARA PNEURI BRAT ZABRELE PINA 0.00 0.00

LA 9,9TF 2 SCHIMBURI 32.00 16000.00

0.00 0.00

0.000 0 Total= 16000.00

016 CE17B1 MP. 465.000 25.94 12062.10

SARPANTA DIN LEMN EXECUTATA PE SCAUNE LA 7.88 3664.20

INVELITORI GRELE 1.20 558.00

0.00 0.00

0.016 7 Total= 16284.30

016 2900668 M.C. 9.300 250.00 2325.00

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

0.800 7 Total= 2325.00

017 CE18A1 MP. 490.000 16.71 8187.90

ASTEREALA EXECUTATA DIN SCINDURI DIN 1.50 735.00

RASINOASE 0.40 196.00

0.00 0.00

0.013 6 Total= 9118.90

018 RPCE10A1 MP. 490.000 6.94 3400.60

STRAT SUPLIM.DE SEPAR.EXEC.CU CARTON 0.60 294.00

CA300 ASEZ.PE SUP.ORIZONT.SAU INCLINATE 0.00 0.00

* 0.00 0.00

0.002 1 Total= 3694.60

019 CE01A1 MP. 490.000 6.36 3116.40

INVELITOARE DIN TIGLA PROFILATA DIN 4.95 2425.50

ARGILA ARSA 1.00 490.00

0.00 0.00

0.003 1 Total= 6031.90

019 3270063 MP. 496.000 49.85 24725.60

TIGLA METALICA LINDAB 0.00 0.00

0.00 0.00

0.00 0.00

0.036 18 Total= 24725.60



83.785 233811.96 55925.39 36144.14 12500.20 338381.69

102018 pag 8

=================================================================

Din care:






-CAS:

( 55925.39 + 36144.14 * 0.000 +

12500.20 * 0.000) * 0.20800 = 11 632.48

-SOMAJ:

( 55925.39 + 36144.14 * 0.000 +

12500.20 * 0.000) * 0.00500 = 279.63

-C.A.S.S. 5.2%

( 55925.39 + 36144.14 * 0.000 +

12500.20 * 0.000) * 0.05200 = 2 908.12


( 55925.39 + 36144.14 * 0.000 +

12500.20 * 0.000) * 0.00250 = 139.81


( 55925.39 + 36144.14 * 0.000 +

12500.20 * 0.000) * 0.00260 = 145.41


( 55925.39 + 36144.14 * 0.000 +

12500.20 * 0.000) * 0.00850 = 475.37



83.785 233811.96 71506.20 36144.14 12500.20 353962.50


353962.50 * 0.1000 = 35 396.25

Profit:

389358.75 * 0.0600 = 23 361.52


TVA 412720.27 * 24.0% = 99 052.87



DEVIZIER

102028 pag 9

=================================================================

Formularul F3




Deviz oferta 102028 ARHITECTURA



=================================================================




= PU TRA VAL TRA =


=================================================================

001 CD05D1 [ 1] M.C. 111.000 7.70 854.70

ZIDARIE DIN CARAMIDA TIP GVP LA CONSTR.H 41.85 4645.35

<35M, gros.30mm 0.00 0.00

0.00 0.00

0.003 0 Total= 5500.05

001 2101183 M.C. 12.210 245.00 2991.45

MORTAR DE ZIDARIE M 100 S 1030 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 2991.45

001 3270064 BUC. 13200.000 1.96 25872.00

CARAMIDA SICERAM TERMOBLOC T30 0.00 0.00

0.00 0.00

0.00 0.00

0.003 40 Total= 25872.00

002 CD05C1 M.C. 313.400 7.70 2413.18


<35M, FORMAT 290X240X138MM,CAL.A 0.00 0.00

0.00 0.00

1.233 386 Total= 15199.90

002 2101183 M.C. 43.876 245.00 10749.62


0.00 0.00

0.00 0.00

0.000 0 Total= 10749.62

002 3270067 M.C. 313.400 266.80 83615.12

CARAMIDA grosime 25mm 0.00 0.00

0.00 0.00

0.00 0.00

2.400 752 Total= 83615.12

003 CD05C1 [ 1] M.C. 22.500 7.70 173.25


<35M, grosime 20mm 0.00 0.00

0.00 0.00

0.003 0 Total= 1074.38

102028 pag 10

=================================================================

003 2101183 M.C. 3.150 245.00 771.75


0.00 0.00

0.00 0.00

0.000 0 Total= 771.75

003 3270066 M.C. 22.500 196.25 4415.62

CARAMIDA POROTHERM 20 CU NUT SI FEDER 0.00 0.00

0.00 0.00

0.00 0.00

2.400 54 Total= 4415.62

004 CD05B1 M.C. 12.500 7.70 96.25


<35M, FORMAT 290X140X 88MM,CAL.A 0.00 0.00

0.00 0.00

1.027 13 Total= 692.50

004 2101183 M.C. 2.500 245.00 612.50


0.00 0.00

0.00 0.00

0.000 0 Total= 612.50

004 3270065 M.C. 12.500 165.55 2069.38

CARAMIDA POROTHERM 11,5 CU NUT SI FEDER 0.00 0.00

0.00 0.00

0.00 0.00

2.400 30 Total= 2069.38

005 TRA02A20 TONA 1250.000 0.00 0.00


SEMIFABRICATELOR CU AUTOCAMIONUL PE 0.00 0.00

DIST.= 20 KM. 10.50 13125.00

0.000 0 Total= 13125.00

006 TRI1BA01-1 TONA 1250.000 0.00 0.00

TRANSPORTUL MARFURILOR PE DIST.10M LA 1.13 1412.50

INCARC.DESC.VAGOANELOR,PRIN PURTARE-PE 0.00 0.00

BRATE,UMAR,SPATE CT 0.00 0.00

0.000 0 Total= 1412.50

007 CA01A20 MP. 490.000 2.58 1264.20

Structura termo-hidroizolanta la 18.38 9006.20

acoperis tip terasa,cu strat suport din 0.00 0.00

beton,prin fix.mecanice,execut.cu 0.00 0.00

termoiz.din placi rigide poliuretan,vata Total= 10270.40

min.sau din polistiren extrudat si

hidroiz.din membrane bit.un strat,lipite

la rece.

0.006 3

007 3416280 MP. 499.800 20.35 10170.93

PLACI RIGIDE DIN POLISTIREN EXTRUDAT (38 0.00 0.00

Kg./mmc) -1250x600x50 mm 0.00 0.00

0.00 0.00

0.001 0 Total= 10170.93

102028 pag 11

=================================================================

008 IZF10F1 MP. 490.000 3.79 1857.10

STRAT TERMOIZOL.LA TERASE.ETC.CU PLACI 0.63 308.70

VATA MINERALA SUPR.ORIZ.LIPIT MASTIC 0.05 24.50

BITUM 0.00 0.00

0.003 1 Total= 2190.30

008 2607694 MP. 494.900 38.65 19127.88

@PLACA VATA MINERALA 40 KG/MC 100 MM CU 0.00 0.00

FOLIE ALUMINIU 0.00 0.00

0.00 0.00

0.004 2 Total= 19127.88

009 CK20A1 [ 1] MP. 250.000 0.34 85.00

TAVANE SUSPENDATE GIPS CARTON PT. 22.80 5700.00

MANSARDA 0.00 0.00

0.00 0.00

0.000 0 Total= 5785.00

009 3270068 MP. 250.000 25.20 6300.00

RIGIPS TAVANE 9,5MM 0.00 0.00

0.00 0.00

0.00 0.00

0.005 1 Total= 6300.00

010 CL25A1 M 622.000 0.00 0.00

PROTECTIA MUCHIILOR LA ZIDURI DE 2.85 1772.70

CARAMIDA CU CORNIER OTEL 0.00 0.00

0.00 0.00

0.000 0 Total= 1772.70

010 3270069 M 622.000 1.00 622.00

COLTAR ALUMINIU - 2M 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 622.00

011 CG01D1 [ 1] MP. 1260.000 0.00 0.00

STRAT SUPORT PT.PARDOSELI EXECUTATE DIN 3.60 4536.00

MORTAR DE CIMENT M100-T 5CM GROSIME 0.40 504.00

0.00 0.00

0.000 0 Total= 5040.00

011 2101145 M.C. 63.000 245.00 15435.00

MORTAR DE ZIDARIE M 100 NISIP S 1030 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 15435.00

012 CG11A1 MP. 626.000 8.18 5120.68

PARDOSELI DIN PLACI DE GRESIE CERAMICA 8.25 5164.50

PATRATE SAU DREPTUNGHIULARE DE ACEIAS 0.40 250.40

CULOARE ASEZATE SIM 0.00 0.00

0.014 9 Total= 10535.58

102028 pag 12

=================================================================

012 2419328 MP. 644.780 42.00 27080.76

@PLACI GRESIE MAPISA 33.3X33.3 KENYA 0.00 0.00

0.00 0.00

0.00 0.00

0.015 10 Total= 27080.76

013 CG12A1 M 588.000 0.80 470.40

SCAFE DIN GRESIE CERAMICA 2.63 1546.44

0.10 58.80

0.00 0.00

0.001 1 Total= 2075.64

013 2435091 M 599.754 6.50 3898.40

ELEMENTE RACORD GRESIE NEGLAZURATA 0.00 0.00

NETEDA ALBE S 150X100X 8 C1 S5939 0.00 0.00

0.00 0.00

0.003 2 Total= 3898.40

014 CG01F1 MP. 762.000 7.60 5791.20

SAPA SUPORT DIN IPSOS AUTONIVELATOARE 0.60 457.20

SUB PARDOSELI DE 3CM GROSIME 0.25 190.50

0.00 0.00

0.018 14 Total= 6438.90

015 CG02A1 MP. 762.000 14.94 11384.28

PARDOSELI DIN PARCHET,PE SUPORT 8.93 6804.66

EXISTENT,BATUT IN CUIE,IN INCAPERI CU 0.10 76.20

SUPRAFATA<10MP 0.00 0.00

0.001 1 Total= 18265.14

015 2940204 MP. 634.746 65.66 41677.42

PARCHETE FAG LAMBA,ULUC P1,P3,P4 CL.3 0.00 0.00

ST.17X200 X30-90MM 0.00 0.00

0.00 0.00

0.014 9 Total= 41677.42

016 CG05A1 M 520.000 1.67 868.40

PLINTE PVC MONTATE ORIZONT PERETI 2.33 1211.60

SUPRAF.>20MP 0.02 10.40

0.00 0.00

0.000 0 Total= 2090.40

016 6718374 M 530.395 1.35 716.03

PROFIL PVC PLASTIFIAT BAGHETA PENTRU 0.00 0.00

PLINTA MD2 58X3 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 716.03

017 CG11A1 [ 1] MP. 25.000 8.18 204.50

PARDOSELI DIN PLACI DE GRESIE CERAMICA 8.25 206.25

PATRATE SAU DREPTUNGHIULARE DE ACEIAS 0.40 10.00

CULOARE ASEZATE SIM-PT.SCARI 0.00 0.00

0.014 0 Total= 420.75

102028 pag 13

=================================================================

017 2422197 MP. 25.750 48.00 1236.00

PLACI GRESIE GLAZURATE NETEDE ALBE S 50X 0.00 0.00

50X 6 C1 LIPIT 0.00 0.00

0.00 0.00

0.018 0 Total= 1236.00

018 CF01A1 MP. 3688.000 0.95 3503.60

TENCUIELI INTERIOARE,DRISCUITE,LA 6.98 25742.24

STILPI,PERETI EXECUTATE MANUAL PE 0.18 663.84

ZIDARIE,DE 2CM GROSIME 0.00 0.00

0.003 11 Total= 29909.68

018 2101171 M.C. 66.384 245.00 16264.08


0.00 0.00

0.00 0.00

0.000 0 Total= 16264.08

019 CF03A1 MP. 1235.000 1.18 1457.30

TENCUIELI INTERIOARE DRISCUITE,LA TAVANE 7.57 9348.95

PLANE,IN GROSIME MEDIE DE 2CM 0.20 247.00

0.00 0.00

0.003 4 Total= 11053.25

019 2101171 M.C. 24.700 245.00 6051.50


0.00 0.00

0.00 0.00

0.000 0 Total= 6051.50

020 CF06B1 MP. 242.000 1.18 285.56

TENCUIELI EXTERIOARE OBISNUITE,DRISCUITE 9.60 2323.20

PE ZIDURI,IN GROSIME MEDIE DE 2,5CM 0.00 0.00

0.00 0.00

0.003 1 Total= 2608.76

020 2101171 M.C. 5.566 245.00 1363.67


0.00 0.00

0.00 0.00

0.000 0 Total= 1363.67

021 CF01F1 MP. 552.000 1.14 629.28

TENCUIELI INTERIOARE,DRISCUITE,LA 5.63 3107.76

STILPI,PERETI EXECUTATE MANUAL PE BETON, 0.12 66.24

CU MORTAR M10-T,DE 1CM 0.00 0.00

0.003 2 Total= 3803.28

021 2101171 M.C. 4.416 245.00 1081.92


0.00 0.00

0.00 0.00

0.000 0 Total= 1081.92

102028 pag 14

=================================================================

022 CF03C1 MP. 236.000 1.18 278.48

TENCUIELI INTERIOARE DRISCUITE,LA TAVANE 6.08 1434.88

PLANE,IN GROSIME MEDIE DE 1CM 0.13 30.68

0.00 0.00

0.003 1 Total= 1744.04

022 2101171 M.C. 2.360 245.00 578.20


0.00 0.00

0.00 0.00

0.000 0 Total= 578.20

023 CF10C1 MP. 4923.000 1.03 5070.69

GLET DE IPSOS APLICAT LA TENCUIELI 2.85 14030.55

INTERIOARE DRISCUITE 0.02 98.46

0.00 0.00

0.003 15 Total= 19199.70

024 CI06E1 MP. 2120.000 2.03 4303.60

PLACAJ FAIANTA CU PLACI ALBE CALIT.1 17.25 36570.00

FIXATE CU PASTA ADEZIVA PE BAZA DE 0.10 212.00

ARACET 0.00 0.00

0.002 4 Total= 41085.60

024 2401650 MP. 2225.979 30.00 66779.37

FAIANTA ALBA DECOR MONOCOLOR MUCHII 0.00 0.00

DREPTE 150X 75X5,5 C. 1 S233 0.00 0.00

0.00 0.00

0.013 29 Total= 66779.37

025 CN04C1 MP. 4923.000 1.46 7187.58

VOPSITORII LA INTERIOR SI EXTERIOR 2.25 11076.75

EXECUT MANUAL CU VINAROM PE GLET DE 0.00 0.00

NETEZIRE EXISTENT 0.00 0.00

0.000 0 Total= 18264.33

025 6104353 KG 1476.900 12.00 17722.80

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

80 0.00 0.00

0.00 0.00

0.001 1 Total= 17722.80

026 CK14A1 MP. 30.240 0.00 0.00

USI METALICE DE ORICE FEL INCLUSIV 33.30 1006.99

ACCESORIILE INTR-UN CANAT CU SUPRAFATA < 0.12 3.63

5 MP 0.00 0.00

0.000 0 Total= 1010.62

026 7500030 BUC. 16.000 665.45 10647.20

USA METALICA STRONG SAFE TIP 1 0.00 0.00

0.00 0.00

0.00 0.00

0.030 0 Total= 10647.20

102028 pag 15

=================================================================

027 CK03A1 MP. 89.040 2.13 189.66

USI DIN LEMN SIMPLE INTERIOARE INTR-UN 10.35 921.56

CANAT PE CAPTUSELI 0.12 10.68

0.00 0.00

0.001 0 Total= 1121.90

027 2928505 MP. 89.040 246.85 21979.52

USA INTERIOARA LOCUINTA 1CANAT PLACA 0.00 0.00

CELULARA PE TOC+CAPTUSALA PLINE 2090X 0.00 0.00

784 0.00 0.00

0.026 2 Total= 21979.52

028 CK01A1 [ 2] MP. 127.480 5.10 650.15

TAMPLARIE EXTERIOARA-FERESTRE PVC CU 27.45 3499.33

GEAM TERMOPAN 0.00 0.00

0.00 0.00

0.002 0 Total= 4149.47

028 3270070 MP. 127.480 312.55 39843.87

TAMPLARIE PVC-FERESTRE CU GEAM TERMOPAN- 0.00 0.00

TROCAL 0.00 0.00

0.00 0.00

0.004 1 Total= 39843.87

029 CK01A1 [ 1] MP. 59.620 5.10 304.06

TAMPLARIE EXTERIOARA-USI PVC CU GEAM 34.73 2070.60

TERMOPAN 0.00 0.00

0.00 0.00

0.002 0 Total= 2374.66

029 3270071 MP. 59.620 55.00 3279.10

USI PVC CU GEAM TERMOPAN 0.00 0.00

0.00 0.00

0.00 0.00

0.005 0 Total= 3279.10

030 CA20B1 MP. 880.000 8.20 7216.00

Termoizolatii la fatade cu polistiren 7.50 6600.00

expandat cu tencuieli decorative. 0.00 0.00

0.00 0.00

0.015 13 Total= 13816.00

030 3416211 MP. 888.800 22.65 20131.32

POLISTIREN EXPANDAT DE FATADA, GROSIME 0.00 0.00

10 CM 0.00 0.00

0.00 0.00

0.001 1 Total= 20131.32

030 3416219 M 893.191 1.20 1071.83

PROFIL SOCLU PVC, GROSIME 10 CM 0.00 0.00

0.00 0.00

0.00 0.00

0.001 1 Total= 1071.83

102028 pag 16

=================================================================

030 3416229 KG 2288.000 7.65 17503.20

TENCUIALA DECORATIVA ACRILICA GRANULATIE 0.00 0.00

2,5 MM 0.00 0.00

0.00 0.00

0.001 2 Total= 17503.20

031 CA20C1 MP. 68.000 8.01 544.68

Termoizolatii la elemente de soclu cu 8.63 586.84

polistiren expandat cu tencuieli 0.00 0.00

decorative. 0.00 0.00

0.013 1 Total= 1131.52

031 3416216 MP. 69.360 18.60 1290.10

POLISTIREN EXPANDAT DE FATADA, GROSIME 5 0.00 0.00

CM 0.00 0.00

0.00 0.00

0.001 0 Total= 1290.10

031 3416229 KG 258.400 7.65 1976.76

TENCUIALA DECORATIVA ACRILICA GRANULATIE 0.00 0.00

2,5 MM 0.00 0.00

0.00 0.00

0.001 0 Total= 1976.76

032 CB47A1 MP. 948.000 0.89 843.72

MONTAREA SI DEMONTARE SCHELEI MET 3.60 3412.80

TUBULARE PT LUCRARI PE SUPRAFETE 0.00 0.00

VERTICALE H<30,0M 0.00 0.00

0.001 1 Total= 4256.52

033 CE13A1 M 80.000 21.10 1688.00

JGHIABURI DIN TABLA ZINCATA DE 0,5MM, 3.53 282.40

CONFECTIONATE PE SANTIER SEMIROTUNDE CU 0.00 0.00

D=15CM 0.00 0.00

0.003 0 Total= 1970.40

034 CE14A1 M 112.000 22.21 2487.52

BURLANE DIN TABLA ZINCATA DE 0,5MM 5.18 580.16

CONFECTIONATE PE SANTIER ROTUNDE CU D= 0.00 0.00

15,4CM 0.00 0.00

0.002 0 Total= 3067.68

035 CE19B1 M 100.000 0.11 11.00

PAZII LA STREASINA SAU FRONTOANE DIN 1.58 158.00

SCINDURI GELUITE PROFILAT 0.12 12.00

0.00 0.00

0.000 0 Total= 181.00

035 2903830 M.C. 0.500 650.00 325.00

SCANDURA RASINOASE LUNGA TIVITA CLASA C 0.00 0.00

GR=24MM L=3,00M S 942 0.00 0.00

0.00 0.00

0.500 0 Total= 325.00

102028 pag 17

=================================================================

036 CE19D1 M 136.000 47.79 6499.44

STREASINA INFUNDATA DIN SCINDURI GELUITE 11.10 1509.60

PE O PARTE SI FALTUITE 0.04 5.44

0.00 0.00

0.024 3 Total= 8014.48

036 2903830 M.C. 0.204 650.00 132.60

SCANDURA RASINOASE LUNGA TIVITA CLASA C 0.00 0.00

GR=24MM L=3,00M S 942 0.00 0.00

0.00 0.00

0.500 0 Total= 132.60

037 CL20A1 [ 1] M 54.000 0.00 0.00

BALUSTRADA INOX SCARA SAU BALCOANE 13.28 717.12

0.00 0.00

0.00 0.00

0.000 0 Total= 717.12

037 7500031 M 54.000 312.65 16883.10

BALUSTRADA (MODEL STEEL) INOX, LINIARA 0.00 0.00

ORIZONTALA 0.00 0.00

0.00 0.00

0.002 0 Total= 16883.10

038 CH04A1 M 54.000 3.54 191.16

MINA CURENTA DIN LEMN 5.93 320.22

0.00 0.00

0.00 0.00

0.008 0 Total= 511.38

038 2948142 M 56.699 222.56 12618.93

MINA CURENTA DIN STEJAR PROFILATA, 0.00 0.00

LUSTRUITA 0.00 0.00

0.00 0.00

0.005 0 Total= 12618.93

039 CL20A1 [ 1] M 122.000 0.00 0.00

BALUSTRADA INOX SCARA SAU BALCOANE 13.28 1620.16

0.00 0.00

0.00 0.00

0.000 0 Total= 1620.16

039 7500031 M 122.000 312.65 38143.30

BALUSTRADA (MODEL STEEL) INOX, LINIARA 0.00 0.00

ORIZONTALA 0.00 0.00

0.00 0.00

0.002 0 Total= 38143.30



1424.49 626953.86 183976.31 2474.77 13125.00 826529.94

Din care:





102028 pag 18

=================================================================


-CAS:

( 183976.31 + 2474.77 * 0.000 +

13125.00 * 0.000) * 0.20800 = 38 267.07

-SOMAJ:

( 183976.31 + 2474.77 * 0.000 +

13125.00 * 0.000) * 0.00500 = 919.88

-C.A.S.S. 5.2%

( 183976.31 + 2474.77 * 0.000 +

13125.00 * 0.000) * 0.05200 = 9 566.77


( 183976.31 + 2474.77 * 0.000 +

13125.00 * 0.000) * 0.00250 = 459.94


( 183976.31 + 2474.77 * 0.000 +

13125.00 * 0.000) * 0.00260 = 478.34


( 183976.31 + 2474.77 * 0.000 +

13125.00 * 0.000) * 0.00850 = 1 563.80



1424.49 626953.86 235232.11 2474.77 13125.00 877785.74


877785.74 * 0.1000 = 87 778.58

Profit:

965564.32 * 0.0600 = 57 933.86

TOTAL GENERAL DEVIZ: 1 023 498.18

TVA 1023498.18 * 24.0% = 245 639.56

TOTAL cu TVA 1 269 137.74


DEVIZIER

102038 pag 19

=================================================================

Formularul F3




Deviz oferta 102038 ALIMENTARE APA SI OBIECTE

SANITAR



=================================================================




= PU TRA VAL TRA =


=================================================================

001 SA15A# M 288.000 0.10 28.80

TEAVA PP,PE,PP-R IMB SUD PRIN POLIFUZ,IN 6.00 1728.00

COND LEG,LA OB SAN,LA CLAD LOC,SOC-CULT, 0.00 0.00

D=16MM 0.00 0.00

0.000 0 Total= 1756.80

001 3270033 M 293.760 3.05 895.97

TUB PPR CU FOLIE ALUMINIU PN25 16 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 895.97

001 6719608 BUC. 202.000 0.25 50.50

COT DIN POLIPROPILENA, AVIND DIAMETRUL 0.00 0.00

16 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 50.50

001 6719610 BUC. 130.000 0.40 52.00

TEU DIN POLIPROPILENA, AVIND DIAMETRUL 0.00 0.00

16 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 52.00

001 6719534 BUC. 288.000 3.40 979.20

RACORD DREPT POLIPROPILENA D=16 MM X 1/ 0.00 0.00

2" 0.00 0.00

0.00 0.00

0.000 0 Total= 979.20

001 AUT2998 ORA 1.152 0.00 0.00

APARAT DE SUDURA TIP RITMO 0.00 0.00

16.50 19.01

0.00 0.00

0.000 0 Total= 19.01

102038 pag 20

=================================================================

002 SA15B# M 136.000 0.10 13.60

TEVI PP,PE,PP-R IMB SUD PRIN POLIFUZ,IN 6.30 856.80

COND LEG,LA OB SAN,LA CLAD LOC,SOC-CULT, 0.00 0.00

D=20-25MM 0.00 0.00

0.000 0 Total= 870.40

002 3270034 M 138.720 4.20 582.62

TUB PPR CU FOLIE ALUMINIU PN25 20 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 582.62

002 6719485 BUC. 96.000 0.25 24.00


20 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 24.00

002 6719493 BUC. 60.000 0.36 21.60

TEU DIN POLIPROPILENA AVIND DIAMETRUL 20 0.00 0.00

MM 0.00 0.00

0.00 0.00

0.000 0 Total= 21.60

002 6719513 BUC. 14.000 0.31 4.34

REDUCTIE DIN POLIPROPILENA AVIND 0.00 0.00

DIAMETRUL 20 X 16 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 4.34

002 3270032 BUC. 102.000 2.61 266.22

RACORD <RANDOMKIT> ALB PPR D. 20X1/2"FI 0.00 0.00

PN20 SDR6 0.00 0.00

0.00 0.00

0.000 0 Total= 266.22

002 AUT2998 ORA 5.698 0.00 0.00


16.50 94.02

0.00 0.00

0.000 0 Total= 94.02

003 SA17A# M 75.000 0.00 0.00

TEAVA PP,PE,PP-R IMBIN SUD PRIN POLIFUZ, 1.40 105.00

IN COND DISTRIB LA CLAD LOC SI SOC-CULT, 0.00 0.00

D=25 MM 0.00 0.00

0.000 0 Total= 105.00

003 6717088 M 76.500 3.36 257.04

TUBURI DIN POLIPROPILENA, DIAMETRUL DE 0.00 0.00

25 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 257.04

102038 pag 21

=================================================================

003 6719486 BUC. 6.000 0.39 2.34


25 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 2.34

003 6719494 BUC. 12.000 0.58 6.96


MM 0.00 0.00

0.00 0.00

0.000 0 Total= 6.96

003 6719515 BUC. 4.000 0.29 1.16



0.00 0.00

0.000 0 Total= 1.16

003 6719478 BUC. 8.000 0.31 2.48

MUFA POLIPROPILENA AVIND DIAMETRUL 0.00 0.00

EXTERIOR 25 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 2.48

003 AUT2998 ORA 0.705 0.00 0.00


16.50 11.63

0.00 0.00

0.000 0 Total= 11.63

004 SA17B# M 56.000 0.00 0.00



D=32 MM 0.00 0.00

0.000 0 Total= 89.60

004 6717089 M 57.120 6.20 354.14


32 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 354.14

004 6719487 BUC. 4.000 0.82 3.28


32 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 3.28

004 6719495 BUC. 9.000 1.06 9.54


MM 0.00 0.00

0.00 0.00

0.000 0 Total= 9.54

102038 pag 22

=================================================================

004 6719518 BUC. 3.000 0.36 1.08



0.00 0.00

0.000 0 Total= 1.08

004 6719479 BUC. 6.000 0.59 3.54



0.00 0.00

0.000 0 Total= 3.54

004 AUT2998 ORA 0.594 0.00 0.00


16.50 9.80

0.00 0.00

0.000 0 Total= 9.80

005 SA17C# M 12.000 0.00 0.00



D=40 MM 0.00 0.00

0.000 0 Total= 21.60

005 6717090 M 12.240 9.40 115.06


40 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 115.06

005 6719488 BUC. 2.000 1.42 2.84


40 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 2.84

005 6719496 BUC. 2.000 2.06 4.12


MM 0.00 0.00

0.00 0.00

0.000 0 Total= 4.12

005 6719521 BUC. 2.000 0.65 1.30



0.00 0.00

0.000 0 Total= 1.30

005 6719480 BUC. 2.000 1.09 2.18



0.00 0.00

0.000 0 Total= 2.18

102038 pag 23

=================================================================

005 AUT2998 ORA 0.143 0.00 0.00


16.50 2.36

0.00 0.00

0.000 0 Total= 2.36

006 SA37A# BUC. 144.000 0.21 30.24

BRATARA FIXARE CONDUCTE ALIM APA SI 2.50 360.00

GAZE,OL SAU PVC MONT INCASTRAT, CONDUCTE 0.00 0.00

D=1/2" 0.00 0.00

0.000 0 Total= 390.24

006 4204068 BUC. 144.000 2.40 345.60

BRATARI TEVI INSTALATII APA SI GAZE 1/2" 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 345.60

007 SA37B# BUC. 90.000 0.21 18.90



D=3/4" 0.00 0.00

0.000 0 Total= 279.90

007 4204044 BUC. 90.000 2.46 221.40


0.00 0.00

0.00 0.00

0.000 0 Total= 221.40

008 SA37C# BUC. 50.000 0.21 10.50



D=1" 0.00 0.00

0.000 0 Total= 175.50

008 4204070 BUC. 50.000 2.80 140.00

BRATARI TEVI INSTALATII APA SI GAZE 1" 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 140.00

009 SA37D# BUC. 40.000 0.21 8.40



D=1 1/4" 0.00 0.00

0.000 0 Total= 156.40

009 4204082 BUC. 40.000 3.00 120.00

BRATARI TEVI INSTALATII APA SI GAZE 1"1/ 0.00 0.00

4" 0.00 0.00

0.00 0.00

0.000 0 Total= 120.00

102038 pag 24

=================================================================

010 SA37E# BUC. 12.000 0.21 2.52



D=1 1/2" 0.00 0.00

0.000 0 Total= 50.52

010 4204094 BUC. 12.000 3.25 39.00

BRATARI TEVI INSTALATII APA SI GAZE 1 1/ 0.00 0.00

2" 0.00 0.00

0.00 0.00

0.000 0 Total= 39.00

011 SE56A# BUC. 36.000 0.07 2.59

FILTRU PENTRU APA POTABILA, CU MUFE 23.00 828.00

FILETATE PENTRU MONTAJ PE CONDUCTA, 0.00 0.00

DIMENS 1"-2" 0.00 0.00

0.000 0 Total= 830.59

011 3270035 BUC. 36.000 7.20 259.20

FILTRU IMPURITATI 1/2" 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 259.20

012 SE58A# BUC. 20.000 0.62 12.47

CONTOARE DE APA RECE SI CALDA,AVAND 2.50 50.00

DIAMETRUL DE 15 - 25 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 62.47

012 4625560 BUC. 20.000 62.37 1247.40

CONTOR ROT,MONOJET,CAPETE INTR+IESIRE 0.00 0.00

FILET,DN = 15 MM 0.00 0.00

0.00 0.00

0.001 0 Total= 1247.40

013 SD20A# BUC. 40.000 0.17 6.90

RACORD OLANDEZ SAU COT CU RACORD 1.60 64.00

OLANDEZ,ZN,CU ETANS PLANA,FILET INTERIOR 0.00 0.00

-EXTERIOR,D= 3/8" - 1/2" 0.00 0.00

0.000 0 Total= 70.90

013 4122150 BUC. 40.000 3.38 135.20

@RACORD OLANDEZ DREPT ZN FI DN 1/2" 0.00 0.00

SECPRAL COD 330 0.00 0.00

0.00 0.00

0.000 0 Total= 135.20

014 SD07A# BUC. 120.000 0.27 32.98

ROBINET DE TRECERE CU VENTIL SI MUFE, CU 1.80 216.00

SAU FARA DESCARCARE, PENTRU TEVI OTEL,D= 0.00 0.00

3/8" - 1/2" 0.00 0.00

0.000 0 Total= 248.98

102038 pag 25

=================================================================

014 4202474 BUC. 120.000 13.74 1648.80

ROBINET TRECERE FONTA 1/2"""" A VENTIL+ 0.00 0.00

MUFA PN10 S6480 0.00 0.00

0.00 0.00

0.000 0 Total= 1648.80

015 SD07C# BUC. 4.000 0.48 1.94

ROBINET DE TRECERE CU VENTIL SI MUFE, CU 2.90 11.60

SAU FARA DESCARCARE, PENTRU TEVI OTEL,D= 0.00 0.00

1" 0.00 0.00

0.000 0 Total= 13.54

015 4202486 BUC. 4.000 24.25 97.00

ROBINET TRECERE FONTA 1"""" A VENTIL+ 0.00 0.00

MUFA PN10 S6480 0.00 0.00

0.00 0.00

0.001 0 Total= 97.00

016 SD05A# BUC. 132.000 0.19 24.45

ROBINET REGLAJ, DREPT SAU COLTAR,MONT 3.00 396.00

INAINTEA ARMATURILOR DE LA OBIECTE 0.00 0.00

SANIT,D=3/8"-1/2" 0.00 0.00

0.000 0 Total= 420.45

016 4507207 BUC. 132.000 12.35 1630.20

@ROBINET COLTAR DN 1/2" COD 4O020407 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 1630.20

017 SC04C# BUC. 20.000 3.44 68.74

LAVOAR SEMIPORT,PORTEL SAN,INCL PT HAND, 28.50 570.00

TEVI SC PVC,MONT PE PIEDESTAL 0.00 0.00

0.00 0.00

0.000 0 Total= 638.74

017 2442288 BUC. 20.200 78.65 1588.73

LAVOAR PORTELAN FARA SPATAR L 2-600MM 0.00 0.00

ALB C1 S 1540 0.00 0.00

0.00 0.00

0.014 0 Total= 1588.73

017 2453823 BUC. 20.200 91.50 1848.30

PIEDESTAL LAVOAR P1 PORTELAN ALB C. 1 NI 0.00 0.00

806 0.00 0.00

0.00 0.00

0.009 0 Total= 1848.30

018 SC07A# BUC. 20.000 103.24 2064.83

VAS CLOS,ECHIP,SEMIPORT,PORT SAN INCL PT 70.50 1410.00

HAND,ASEZ PE PARD,REZ APA LA INALT, 0.00 0.00

SEMIINALT,SIF S 0.00 0.00

0.007 0 Total= 3474.83

102038 pag 26

=================================================================

018 2442757 BUC. 20.200 94.20 1902.84

VAS CLOSET COL2-A PORTELAN ALB C. 1 S 0.00 0.00

2066 0.00 0.00

0.00 0.00

0.012 0 Total= 1902.84

018 2452958 BUC. 20.000 122.00 2440.00

REZERVOR WC R 2 SEMIINALTIME ALB C.1 S 0.00 0.00

9441 0.00 0.00

0.00 0.00

0.018 0 Total= 2440.00

018 6719586 BUC. 20.000 32.45 649.00

CAPAC WC DIN MATERIAL PLASTIC 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 649.00

019 SC15A# BUC. 20.000 0.72 14.34

CUIER RUFARIE SAU PORTHARTIE FONTA EM, 4.00 80.00

PVC, PORTEL SANIT,ETC,MONT PE PERETE 0.00 0.00

CARAM SAU BCA 0.00 0.00

0.000 0 Total= 94.34

019 2453615 BUC. 20.200 14.20 286.84

PORTHIRTIE PORTELAN HI-1 ALB C.1 0.00 0.00

0.00 0.00

0.00 0.00

0.002 0 Total= 286.84

020 SC11A# BUC. 20.000 0.72 14.50

PORTPROSOP ALAMA NICHEL,BACHEL,ETC,MONT 4.00 80.00

PE PER DIN ZID CARAM SAU BCA, UN PUNCT 0.00 0.00

SPRIJIN 0.00 0.00

0.000 0 Total= 94.50

020 4201171 BUC. 20.000 36.25 725.00

PORTPROSOP ALAMA CU UN BRAT DE PERETE 0.00 0.00

TIP U 600MM 0.00 0.00

0.00 0.00

0.000 0 Total= 725.00

021 SD04A# BUC. 20.000 71.32 1426.40

BATERIE AMESTEC BRAT BASCUL,STATIVA,PT 16.50 330.00

LAVOAR SAU SPALATOR,INDIF INCHIDERE,INCL 0.00 0.00

PT HAND,D=1/2" 0.00 0.00

0.004 0 Total= 1756.40

021 4201316 BUC. 20.000 209.67 4193.40

@BAT STAT MONOCOM LAV "LEADER MIX" ALBA 0.00 0.00

COD 42L07470 0.00 0.00

0.00 0.00

0.002 0 Total= 4193.40

102038 pag 27

=================================================================

022 SC01A# BUC. 20.000 20.55 410.92

CADA BAIE FONTA EM,TB EM,POLIMETACRIL, 60.00 1200.00

FIBRE ST,INCL HIDROMAS,TEVI SC PVC, 0.00 0.00

PICIOARE CARAM 0.00 0.00

0.024 0 Total= 1610.92

022 7500010 BUC. 4.000 826.50 3306.00

CADA BAIE ALBA CLASSIC 170x71x56.5 0.00 0.00

0.00 0.00

0.00 0.00

0.028 0 Total= 3306.00

022 2308539 BUC. 16.000 745.65 11930.40

CADA DE BAIE DE COLT DIN CERAMICA 0.00 0.00

0.00 0.00

0.00 0.00

0.134 2 Total= 11930.40

023 SD02A# BUC. 20.000 0.16 3.22

BATERIE BAIE AMESTEC,CU DUS FLEX SAU 11.50 230.00

FIX,INDIF INCHID,INCL PT HAND,MONT PE 0.00 0.00

PERETI CARAM SAU BCA 0.00 0.00

0.000 0 Total= 233.22

023 4201407 BUC. 20.000 322.00 6440.00

@BAT MONO+FIL DUS+CADA "LEADER MIX" ALBA 0.00 0.00

COD 42L07100 0.00 0.00

0.00 0.00

0.003 0 Total= 6440.00

024 SC13A# BUC. 20.000 25.40 508.04

OGLINDA SANIT SEMICRIST,CU MARG SLEF,DE 7.50 150.00

400 X 500MM,500 X 600 MM,ETC PE PER 0.00 0.00

CARAM SI BCA 0.00 0.00

0.000 0 Total= 658.04

024 2506709 BUC. 20.200 45.65 922.13

OGLINDA GEAM TRAS SLEFUIT 5X400X600 MM S 0.00 0.00

9042 0.00 0.00

0.00 0.00

0.004 0 Total= 922.13

025 SC12A# BUC. 20.000 0.81 16.24

ETAJERA,PORTELAN SANITAR MONTATA PE 5.50 110.00

PERETE DIN ZIDARIE CARAMIDA SAU BCA 0.00 0.00

0.00 0.00

0.000 0 Total= 126.24

025 2451485 BUC. 20.200 40.20 812.04

ETAJERE PORTELAN TIP E2.30 ALB C.1 NI 0.00 0.00

716 0.00 0.00

0.00 0.00

0.001 0 Total= 812.04

102038 pag 28

=================================================================

026 SC14A# BUC. 20.000 1.48 29.53

PORTPAHAR,SAPUNIERA FONTA EM,PORTELAN 3.30 66.00

SANIT,ETC,MONT PE PERETE DE CARAM SAU 0.00 0.00

BCA 0.00 0.00

0.000 0 Total= 95.53

026 3270061 BUC. 20.200 36.54 738.11

DOZATOR SAPUN LICHID PREMIUM S DISPENSER 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 738.11

027 SC06A# BUC. 16.000 4.69 75.12

SPALAT CU PICUR,1COMP VASE,FONTA EM,TB 23.25 372.00

EM,INOX,SCURG TEVI PVC,PE CONS FIX PE 0.00 0.00

PER CARAM 0.00 0.00

0.000 0 Total= 447.12

027 4200348 BUC. 16.000 222.34 3557.44

SPALATOR SIMPLU DIN INOX 0.00 0.00

0.00 0.00

0.00 0.00

0.012 0 Total= 3557.44

027 4203519 BUC. 32.000 6.20 198.40

CONSOLA BRAT DUBLU EMAILATA 350MM CAL.1 0.00 0.00

S 3343 0.00 0.00

0.00 0.00

0.001 0 Total= 198.40

028 SD04A# BUC. 16.000 71.32 1141.12

BATERIE AMESTEC BRAT BASCUL,STATIVA,PT 16.50 264.00

LAVOAR SAU SPALATOR,INDIF INCHIDERE,INCL 0.00 0.00

PT HAND,D=1/2" 0.00 0.00

0.004 0 Total= 1405.12

028 4201502 BUC. 16.000 258.06 4128.96

@BAT MONO PER+FIL SPALAT "LEADER 0.00 0.00

MIX"ALBA COD 42L07600 0.00 0.00

0.00 0.00

0.002 0 Total= 4128.96



4.685 61162.20 10210.60 136.82 0.00 71509.62

Din care:




-CAS:

( 10210.60 + 136.82 * 0.000 +

0.00 * 0.000) * 0.20800 = 2 123.80

-SOMAJ:

( 10210.60 + 136.82 * 0.000 +

102038 pag 29

=================================================================

0.00 * 0.000) * 0.00500 = 51.05

-C.A.S.S. 5.2%

( 10210.60 + 136.82 * 0.000 +

0.00 * 0.000) * 0.05200 = 530.95


( 10210.60 + 136.82 * 0.000 +

0.00 * 0.000) * 0.00250 = 25.53


( 10210.60 + 136.82 * 0.000 +

0.00 * 0.000) * 0.00260 = 26.55


( 10210.60 + 136.82 * 0.000 +

0.00 * 0.000) * 0.00850 = 86.79



4.685 61162.20 13055.27 136.82 0.00 74354.29


74354.29 * 0.1000 = 7 435.43

Profit:

81789.72 * 0.0600 = 4 907.38


TVA 86697.10 * 24.0% = 20 807.30



DEVIZIER

102048 pag 30

=================================================================

Formularul F3




Deviz oferta 102048 CANALZIARE INTERIOARA



=================================================================




= PU TRA VAL TRA =


=================================================================

001 SB08A# M 68.000 0.07 4.76

TEAVA PE,PP,PP-R PT CANAL,IMBIN CU GARN 2.00 136.00

CAUCIUC,MONT APAR SAU INGROP SUB PARD,DN 0.00 0.00

=32 MM 0.00 0.00

0.000 0 Total= 140.76

001 6704304 BUC. 70.380 3.65 256.89

@TUB POLIPROP CU O MUFA HTEM DN 32X1000 0.00 0.00

COD 62500009 0.00 0.00

0.00 0.00

0.000 0 Total= 256.89

002 SB08B# M 96.000 0.07 6.72



=40 MM 0.00 0.00

0.000 0 Total= 217.92

002 6704319 BUC. 99.360 4.12 409.36


COD 62500029 0.00 0.00

0.00 0.00

0.001 0 Total= 409.36

003 SB08C# M 118.000 0.09 10.62



=50 MM 0.00 0.00

0.000 0 Total= 305.62

003 6704334 BUC. 121.540 4.61 560.30


COD 62500049 0.00 0.00

0.00 0.00

0.001 0 Total= 560.30

004 SB08D# M 38.000 0.18 6.84



=75 MM 0.00 0.00

0.000 0 Total= 113.24

102048 pag 31

=================================================================

004 6704349 BUC. 39.140 11.25 440.32


COD 62500069 0.00 0.00

0.00 0.00

0.002 0 Total= 440.32

005 SB08E# M 122.000 0.34 41.48



=110 MM 0.00 0.00

0.000 0 Total= 431.88

005 6704364 BUC. 125.660 13.86 1741.65


COD 62500089 0.00 0.00

0.00 0.00

0.005 1 Total= 1741.65

006 SB08F# M 68.000 0.43 29.24



=125 MM 0.00 0.00

0.000 0 Total= 274.04

006 6704379 BUC. 70.040 15.25 1068.11


COD 62500109 0.00 0.00

0.00 0.00

0.006 0 Total= 1068.11

007 SB09A# BUC. 120.000 0.16 19.20

PIESE LEG(COT,RED,PIESA CURAT MUFA 1.70 204.00

DUBLA,COMP DILAT)PE,PP,PP-R CANAL IMB 0.00 0.00

GRN CAUCDN=32MM 0.00 0.00

0.000 0 Total= 223.20

007 6712226 BUC. 85.000 0.84 71.40

@COT POLIPROPILENA HTB LA 45 GRADE DN 32 0.00 0.00

COD 62504005 0.00 0.00

0.00 0.00

0.000 0 Total= 71.40

007 6712369 BUC. 35.000 0.89 31.15

@COT POLIPROPILENA HTB LA 87GR 30MIN DN 0.00 0.00

32 COD 62504011 0.00 0.00

0.00 0.00

0.000 0 Total= 31.15

008 SB09B# BUC. 118.000 0.18 21.24




0.000 0 Total= 245.44

102048 pag 32

=================================================================

008 6712238 BUC. 88.000 0.95 83.60


COD 62504017 0.00 0.00

0.00 0.00

0.000 0 Total= 83.60

008 6712372 BUC. 30.000 0.99 29.70


40 COD 62504023 0.00 0.00

0.00 0.00

0.000 0 Total= 29.70

009 SB09C# BUC. 193.000 0.22 42.46




0.000 0 Total= 467.06

009 6712243 BUC. 67.000 1.25 83.75


COD 62504029 0.00 0.00

0.00 0.00

0.000 0 Total= 83.75

009 6712319 BUC. 26.000 1.88 48.88


50 COD 62504031 0.00 0.00

0.00 0.00

0.000 0 Total= 48.88

009 6712381 BUC. 100.000 1.36 136.00

@COT POLIPROPILENA HTD LA 87GR 30MIN DN 0.00 0.00

50 COD 62504035 0.00 0.00

0.00 0.00

0.000 0 Total= 136.00

010 SB09E# BUC. 145.000 0.79 114.55




0.000 0 Total= 155.15

010 6712264 BUC. 45.000 3.48 156.60

@COT POLIPROPILENA HTD LA 45 GRADE DN 0.00 0.00

110 COD 62504053 0.00 0.00

0.00 0.00

0.000 0 Total= 156.60

010 6712408 BUC. 100.000 3.82 382.00

@COT POLIPROPILENA HTD LA 87GR 30MIN DN 0.00 0.00

110 COD 62504059 0.00 0.00

0.00 0.00

0.000 0 Total= 382.00

102048 pag 33

=================================================================

011 SB09F# BUC. 32.000 1.01 32.32




0.000 0 Total= 134.72

011 6712276 BUC. 32.000 4.20 134.40

@COT POLIPROPILENA HTD LA 45 GRADE DN 0.00 0.00

125 COD 62504065 0.00 0.00

0.00 0.00

0.064 2 Total= 134.40

012 SB10B# BUC. 26.000 0.36 9.36

PIESA LEG(RAMIFICATIE SIMPLA)PE,PP,PP-R, 2.10 54.60

CANAL,IMBIN GARN CAUCIUC, DN=40 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 63.96

012 6712810 BUC. 26.000 1.44 37.44

@R.S.EGALA POLIPROP HTEA 45GR DN 40 COD 0.00 0.00

62508007 0.00 0.00

0.00 0.00

0.000 0 Total= 37.44

013 SB10C# BUC. 108.000 0.45 48.60



0.00 0.00

0.000 0 Total= 318.60

013 6712812 BUC. 36.000 2.45 88.20

@R.S.EGALA POLIPROP HTEA 45GR DN50/50 0.00 0.00

COD 62508013 0.00 0.00

0.00 0.00

0.000 0 Total= 88.20

013 6712927 BUC. 54.000 2.47 133.38

@R.S.EGALA POLIPROP HTEA 67GR30MIN DN 50 0.00 0.00

COD 62508015 0.00 0.00

0.00 0.00

0.000 0 Total= 133.38

013 6713048 BUC. 18.000 2.01 36.18

@R.S.EGALA POLIPROP HTEA 87GR30MIN DN 50 0.00 0.00

COD 62508017 0.00 0.00

0.00 0.00

0.000 0 Total= 36.18

014 SB10D# BUC. 14.000 0.90 12.60



0.00 0.00

0.000 0 Total= 51.80

102048 pag 34

=================================================================

014 6712838 BUC. 14.000 6.86 96.04


62508019 0.00 0.00

0.00 0.00

0.000 0 Total= 96.04

015 SB10E# BUC. 60.000 1.57 94.20



0.00 0.00

0.000 0 Total= 286.20

015 6713077 BUC. 20.000 5.65 113.00

@R.S.RED POLIPROP HTEA 87GR30MIN DN 110/ 0.00 0.00

50 COD 62510035 0.00 0.00

0.00 0.00

0.000 0 Total= 113.00

015 6713100 BUC. 22.000 7.42 163.24

@R.S.EGALA POLIPROP HTEA 87GR30MIN DN 0.00 0.00

110 COD 62508029 0.00 0.00

0.00 0.00

0.001 0 Total= 163.24

015 6712862 BUC. 18.000 7.39 133.02


62508025 0.00 0.00

0.00 0.00

0.001 0 Total= 133.02

016 SB10F# BUC. 10.000 2.02 20.20



0.00 0.00

0.000 0 Total= 56.20

016 6712900 BUC. 10.000 29.45 294.50

@R.S.REDUSA POLIPROP HTEA 45GR DN125/110 0.00 0.00

COD 62510049 0.00 0.00

0.00 0.00

0.001 0 Total= 294.50

017 SB09D# BUC. 4.000 0.45 1.80




0.000 0 Total= 11.80

017 6715501 BUC. 4.000 10.75 43.00

@PIESA CURATIRE POLIPROP HTRE DN 75 COD 0.00 0.00

62516005 0.00 0.00

0.00 0.00

0.001 0 Total= 43.00

102048 pag 35

=================================================================

018 SB09E# BUC. 12.000 0.79 9.48




0.000 0 Total= 12.84

018 6715505 BUC. 12.000 7.35 88.20

@PIESA CURATIRE POLIPROP HTRE DN 110 COD 0.00 0.00

62516007 0.00 0.00

0.00 0.00

0.001 0 Total= 88.20

019 SB09F# BUC. 12.000 1.01 12.12




0.000 0 Total= 50.52

019 7500011 BUC. 12.000 10.20 122.40

REDUCTIE EXCENTRICA PP HTR D=125/110mm 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 122.40

020 SB09B# BUC. 36.000 0.18 6.48




0.000 0 Total= 74.88

020 6713933 BUC. 36.000 0.84 30.24

@REDUCTIE EXCENTRICA POLIPROP HTR DN 40/ 0.00 0.00

32 COD 62514001 0.00 0.00

0.00 0.00

0.000 0 Total= 30.24

021 SB09C# BUC. 56.000 0.22 12.32




0.000 0 Total= 135.52

021 6713947 BUC. 32.000 0.89 28.48


32 COD 62514002 0.00 0.00

0.00 0.00

0.000 0 Total= 28.48

021 6713957 BUC. 24.000 0.94 22.56


40 COD 62514003 0.00 0.00

0.00 0.00

0.000 0 Total= 22.56

102048 pag 36

=================================================================

022 SB09D# BUC. 4.000 0.45 1.80




0.000 0 Total= 11.80

022 6713962 BUC. 4.000 2.83 11.32


50 COD 62514007 0.00 0.00

0.00 0.00

0.000 0 Total= 11.32

023 SB09E# BUC. 32.000 0.79 25.28




0.000 0 Total= 34.24

023 7500012 BUC. 4.000 4.20 16.80


0.00 0.00

0.00 0.00

0.001 0 Total= 16.80

023 7500013 BUC. 28.000 1.92 53.76


0.00 0.00

0.00 0.00

0.001 0 Total= 53.76

024 SB09F# BUC. 32.000 1.01 32.32




0.000 0 Total= 134.72

024 6704166 BUC. 32.000 5.80 185.60

MUFA DUBLA MAT PLAST (PE,PP,PP-R,ETC) 0.00 0.00

CANAL,IMBIN GARN CAUC D=125 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 185.60

025 SB09E# BUC. 40.000 0.79 31.60




0.000 0 Total= 42.80

025 6704165 BUC. 40.000 3.78 151.20



0.00 0.00

0.000 0 Total= 151.20

102048 pag 37

=================================================================

026 SB09D# BUC. 6.000 0.45 2.70




0.000 0 Total= 17.70

026 6704164 BUC. 6.000 4.20 25.20



0.00 0.00

0.000 0 Total= 25.20

027 SB09C# BUC. 60.000 0.22 13.20




0.000 0 Total= 145.20

027 6704163 BUC. 60.000 3.20 192.00



0.00 0.00

0.000 0 Total= 192.00

028 SB09B# BUC. 50.000 0.18 9.00




0.000 0 Total= 104.00

028 6704162 BUC. 50.000 2.50 125.00



0.00 0.00

0.001 0 Total= 125.00

029 SB09A# BUC. 50.000 0.16 8.00




0.000 0 Total= 93.00

029 6704161 BUC. 50.000 2.00 100.00



0.00 0.00

0.000 0 Total= 100.00

030 SA37D# BUC. 68.000 0.21 14.28



D=1 1/4" 0.00 0.00

0.000 0 Total= 265.88

102048 pag 38

=================================================================

030 4204082 BUC. 68.000 3.00 204.00


4" 0.00 0.00

0.00 0.00

0.000 0 Total= 204.00

031 SA37E# BUC. 64.000 0.21 13.44



D=1 1/2" 0.00 0.00

0.000 0 Total= 269.44

031 4204094 BUC. 64.000 3.25 208.00


2" 0.00 0.00

0.00 0.00

0.000 0 Total= 208.00

032 SA37F# BUC. 80.000 0.22 17.60



D=2" 0.00 0.00

0.000 0 Total= 361.60

032 4204109 BUC. 80.000 3.62 289.60


0.00 0.00

0.00 0.00

0.000 0 Total= 289.60

033 SA37H# BUC. 68.000 0.22 14.96



D=3" 0.00 0.00

0.000 0 Total= 348.16

033 4204123 BUC. 68.000 3.97 269.96


0.00 0.00

0.00 0.00

0.000 0 Total= 269.96

034 SA37I# BUC. 60.000 0.22 13.20



D=4" 0.00 0.00

0.000 0 Total= 325.20

034 4204135 BUC. 60.000 5.20 312.00


0.00 0.00

0.00 0.00

0.001 0 Total= 312.00

102048 pag 39

=================================================================

035 SA37I# [ 1] BUC. 20.000 0.22 4.40



D=125mm 0.00 0.00

0.000 0 Total= 124.40

035 7500014 BUC. 20.000 7.20 144.00

COLIERE FIXARE TEAVA 125MM 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 144.00

036 SB28A# BUC. 20.000 0.42 8.49

SIFON DE PARDOSEALA DIN POLIPROPILENA, 2.50 50.00

AVAND DIAMETRUL IESIRII DE 50 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 58.49

036 6721102 BUC. 20.000 34.36 687.20

SIF PARD 1IES D50, 4INT D40,ET GRN CON, 0.00 0.00

TUB PP-PEHD VIZ 0.00 0.00

0.00 0.00

0.000 0 Total= 687.20

037 7500016 BUC. 20.000 12.20 244.00

RACORD SIFON DREPT 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 244.00

038 SF12A1 [ 1] BUC. 16.000 0.00 0.00

RACORD VAS WC 7.50 120.00

0.00 0.00

0.00 0.00

0.000 0 Total= 120.00

038 6715540 BUC. 16.000 14.55 232.80

@RACORD PVC-U PT VAS WC DN 110 COD WC- 0.00 0.00

BEK110 0.00 0.00

0.00 0.00

0.001 0 Total= 232.80

039 SC19A1 BUC. 20.000 1.59 31.80

SIFON DIN BACHELITA PENTRU LAVOAR DE 7.90 158.00

PORTELAN SANITAR 0.00 0.00

0.00 0.00

0.000 0 Total= 189.80

039 4202797 BUC. 20.000 24.25 485.00

SIFON PENTRU LAVOAR TIP BUTELIE ALAMA 1 0.00 0.00

1/4"" S 9611 0.00 0.00

0.00 0.00

0.001 0 Total= 485.00

102048 pag 40

=================================================================

040 SC20A1 [ 1] BUC. 16.000 35.85 573.60

SIFON PT.SPALATOR DE 1 1/2" 10.40 166.40

0.00 0.00

0.00 0.00

0.005 0 Total= 740.00

041 SC20A1 [ 2] BUC. 20.000 11.60 232.00

SIFON PT.CADA BAIE DN50 17.40 348.00

0.00 0.00

0.00 0.00

0.001 0 Total= 580.00

041 4203160 BUC. 20.000 32.20 644.00

@SIFON+VENTIL PT CUVA DUS BOIRA DN 1"1/2 0.00 0.00

COD M420 0.00 0.00

0.00 0.00

0.002 0 Total= 644.00

042 SC19A1 [ 1] BUC. 16.000 1.59 25.44

SIFON PENTRU MASINA SPALAT RUFE 10.50 168.00

0.00 0.00

0.00 0.00

0.000 0 Total= 193.44

042 7500017 BUC. 16.000 16.25 260.00

SIFON PT. MASINA DE SPALAT 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 260.00

043 RPCU12A1 BUC. 40.000 0.00 0.00

STRAPUNGERI IN PLANSEE DE BETON ARMAT CU 4.60 184.00

GROSIMEA 7-9CM SI SECTIUNE 151-300CMP 0.00 0.00

0.00 0.00

0.000 0 Total= 184.00

044 RPCU09A2 BUC. 62.000 0.00 0.00

STRAPUNGERI IN ZIDARIE BETON SIMPLU SAU 7.20 446.40

PIATRA SUB 15CM SECTIUNE 301-700 CMP 0.00 0.00

0.00 0.00

0.000 0 Total= 446.40

045 RPCU11C1 M 40.000 0.00 0.00

EXECUTAREA DE SANTURI CU SECTIUNE 81- 4.30 172.00

140CMP IN ZIDARIE DE CARAMIDA CU MORTAR 0.00 0.00

CIMENT 0.00 0.00

0.000 0 Total= 172.00



3.828 13535.13 7103.92 0.00 0.00 20639.05


-CAS:

( 7103.92 + 0.00 * 0.000 +

0.00 * 0.000) * 0.20800 = 1 477.62

102048 pag 41

=================================================================

-SOMAJ:

( 7103.92 + 0.00 * 0.000 +

0.00 * 0.000) * 0.00500 = 35.52

-C.A.S.S. 5.2%

( 7103.92 + 0.00 * 0.000 +

0.00 * 0.000) * 0.05200 = 369.40


( 7103.92 + 0.00 * 0.000 +

0.00 * 0.000) * 0.00250 = 17.76


( 7103.92 + 0.00 * 0.000 +

0.00 * 0.000) * 0.00260 = 18.47


( 7103.92 + 0.00 * 0.000 +

0.00 * 0.000) * 0.00850 = 60.38



3.828 13535.13 9083.07 0.00 0.00 22618.20


22618.20 * 0.1000 = 2 261.82

Profit:

24880.02 * 0.0600 = 1 492.80


TVA 26372.82 * 24.0% = 6 329.48



DEVIZIER

102058 pag 42

=================================================================

Formularul F3




Deviz oferta 102058 INSTALATII TERMICE



=================================================================




= PU TRA VAL TRA =


=================================================================

001 IB06B1# BUC. 20.000 6.97 139.40

RADIATOARE DIN OTEL MONOBLOC AVAND 52.00 1040.00

LUNGIMEA DE 1001-1500 MM 0.38 7.60

0.00 0.00

0.000 0 Total= 1187.00

001 5709347 BUC. 20.000 296.45 5929.00

RADIATOR DIN TEAVA DE OTEL PENTRU BAIE 0.00 0.00

CU H=1280MM SI LATIMEA DE 500MM 0.00 0.00

0.00 0.00

0.005 0 Total= 5929.00

002 IB06A1# BUC. 16.000 5.24 83.84


LUNGIMEA DE PANA LA 1000 MM INCLUSIV 0.30 4.80

0.00 0.00

0.000 0 Total= 728.64

002 5709074 BUC. 16.000 182.45 2919.20

RADIATOR DIN OTEL TIP PANOU 22- H=600 SI 0.00 0.00

L=600 0.00 0.00

0.00 0.00

0.015 0 Total= 2919.20

003 IB06A1# BUC. 16.000 5.24 83.84


LUNGIMEA DE PANA LA 1000 MM INCLUSIV 0.30 4.80

0.00 0.00

0.000 0 Total= 728.64

003 5709078 BUC. 16.000 282.40 4518.40


L=1000 0.00 0.00

0.00 0.00

0.015 0 Total= 4518.40

102058 pag 43

=================================================================

004 IB06B1# BUC. 4.000 6.97 27.88


LUNGIMEA DE 1001-1500 MM 0.38 1.52

0.00 0.00

0.000 0 Total= 237.40

004 5709080 BUC. 4.000 352.40 1409.60


L=1200 0.00 0.00

0.00 0.00

0.015 0 Total= 1409.60

005 IB06B1# BUC. 16.000 6.97 111.52


LUNGIMEA DE 1001-1500 MM 0.38 6.08

0.00 0.00

0.000 0 Total= 949.60

005 5709082 BUC. 16.000 420.15 6722.40


L=1400 0.00 0.00

0.00 0.00

0.015 0 Total= 6722.40

006 ID01A1# BUC. 72.000 1.56 112.32

ROBINET CU VENTIL CU DUBLU REGLAJ PENTRU 1.80 129.60

INSTALATII DE INCALZIRE CENTRALA CU 0.00 0.00

DIAMETRUL 3/8"...1/2" 0.00 0.00

0.000 0 Total= 241.92

006 4204443 BUC. 72.000 12.20 878.40

ROBINET PENTRU RADIATOR, TUR, COLTAR CU 0.00 0.00

D = 1/2 " 0.00 0.00

0.00 0.00

0.001 0 Total= 878.40

007 ID01A1# BUC. 72.000 1.56 112.32

ROBINET CU VENTIL CU DUBLU REGLAJ PENTRU 1.80 129.60

INSTALATII DE INCALZIRE CENTRALA CU 0.00 0.00

DIAMETRUL 3/8"...1/2" 0.00 0.00

0.000 0 Total= 241.92

007 4204437 BUC. 72.000 14.95 1076.40

ROBINET PENTRU RADIATOR, RETUR, COLTAR 0.00 0.00

CU D = 1/2 " 0.00 0.00

0.00 0.00

0.001 0 Total= 1076.40

008 IC31A1# M 650.000 0.33 214.50

TEAVA DIN CUPRU MONTATA PRIN SUDURA LA 2.50 1625.00

LEGATURA CORPURILOR SI APARATELOR DE 0.00 0.00

INCALZIRE IN INSTALATIILE DE INCALZIRE 0.00 0.00

CENTRALA CU DIAMETRUL EXTERIOR DE PANA Total= 1839.50

LA 15,0 MM INCLUSIV

0.000 0

102058 pag 44

=================================================================

008 3334358 M 656.500 9.86 6473.09

@TEAVA CUPRU BARE DN 15 WOESTE 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 6473.09

009 IC31B1# M 220.000 0.41 90.20




CENTRALA CU DIAMETRUL EXTERIOR DE 18,0 Total= 750.20

MM

0.000 0

009 3334429 M 222.200 13.42 2981.92


0.00 0.00

0.00 0.00

0.000 0 Total= 2981.92

010 IC31C1# M 80.000 0.50 40.00




CENTRALA CU DIAMETRUL EXTERIOR DE 22,0 Total= 320.00

MM

0.000 0

010 3334491 M 80.800 21.08 1703.26


0.00 0.00

0.00 0.00

0.001 0 Total= 1703.26

011 IZH01A1 [ 1] M 650.000 0.00 0.00

IZOLAREA CONDUCTELOR CU IZOLATIE TIP 1.40 910.00

ARMAFLEX 0.00 0.00

0.00 0.00

0.000 0 Total= 910.00

011 7500018 M 650.000 2.65 1722.50

TUBURI IZOLANTE ARMAFLEX 6x15 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 1722.50

012 IZH01A1 [ 1] M 220.000 0.00 0.00


ARMAFLEX 0.00 0.00

0.00 0.00

0.000 0 Total= 308.00

012 7500019 M 220.000 3.20 704.00


0.00 0.00

0.00 0.00

0.000 0 Total= 704.00

102058 pag 45

=================================================================

013 IZH01A1 [ 1] M 80.000 0.00 0.00


ARMAFLEX 0.00 0.00

0.00 0.00

0.000 0 Total= 112.00

013 7500020 M 80.000 4.00 320.00


0.00 0.00

0.00 0.00

0.000 0 Total= 320.00

014 ID06A1# BUC. 26.000 0.00 0.00

ROBINET DE AERISIRE CU CHEIE MOBILA 1.00 26.00

PENTRU INSTALATII DE INCALZIRE CENTRALA 0.00 0.00

CU DIAMETRUL NOMINAL DE 1/4" 0.00 0.00

0.000 0 Total= 26.00

014 4202232 BUC. 26.000 6.85 178.10

@ROBINET GOLIRE RECIPIENTI DN1/2" COD 0.00 0.00

40800480 0.00 0.00

0.00 0.00

0.000 0 Total= 178.10

015 IC34A1# BUC. 200.000 0.83 166.00

PIESE DE LEGATURA (FITINGURI) CU 2 3.50 700.00

SUDURI DIN CUPRU MONTATE PRIN SUDURA CU 0.00 0.00

TEAVA DE CUPRU CU DIAMETRUL EXTERIOR DE 0.00 0.00

PANA LA 15 MM INCLUSIV Total= 866.00

0.000 0

015 3270036 BUC. 200.000 1.19 238.00

ADAPTOR CUPRU FILET EXTERIOR 15*1/2" 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 238.00

016 IC34B1# BUC. 240.000 0.99 237.60




18 MM Total= 1197.60

0.000 0

016 3270037 BUC. 80.000 1.80 144.00


0.00 0.00

0.00 0.00

0.000 0 Total= 144.00

016 3270039 BUC. 160.000 3.52 563.20

SEMIOLANDEZ CUPRU DRE 18*1/2 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 563.20

102058 pag 46

=================================================================

017 IC34C1# BUC. 60.000 1.16 69.60




22 MM Total= 369.60

0.000 0

017 3270038 BUC. 20.000 2.42 48.40


0.00 0.00

0.00 0.00

0.001 0 Total= 48.40

017 3270040 BUC. 40.000 5.90 236.00

SEMIOLANDEZ CUPRU DRE 22*3/4 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 236.00

018 IC40A1# BUC. 325.000 0.60 195.00

BRATARA PENTRU FIXAREA CONDUCTELOR DIN 2.00 650.00

OTEL PANA LA 1" INCLUSIV PENTRU 0.15 48.75

INSTALATII DE INCALZIRE CENTRALA SAU 0.00 0.00

GAZE MONTATA PRIN DIBLURI DE PVC PE ZID Total= 893.75

CARAMIDA

0.000 0

018 3270041 BUC. 325.000 0.24 78.00

CLEMA PENTRU TEAVA CUPRU - DUBLU D= 15/2 0.00 0.00

/COLIERE PENTRU TEAVA CUPRU - BP SI 0.00 0.00

BLITZFIX 0.00 0.00

0.000 0 Total= 78.00

019 IC40A1# BUC. 110.000 0.60 66.00





CARAMIDA

0.000 0

019 3270042 BUC. 110.000 0.31 34.10



BLITZFIX 0.00 0.00

0.000 0 Total= 34.10

020 IC40A1# BUC. 40.000 0.60 24.00





CARAMIDA

0.000 0

102058 pag 47

=================================================================

020 3270043 BUC. 40.000 0.40 16.00



BLITZFIX 0.00 0.00

0.000 0 Total= 16.00

021 IC34A1# BUC. 1700.000 0.83 1411.00





0.000 0

021 3334303 BUC. 1500.000 0.57 855.00

COT DIN CUPRU LA 90 GRADE,INTERIOR- 0.00 0.00

INTERIOR CU D= 15MM 0.00 0.00

0.00 0.00

0.000 0 Total= 855.00

021 3334312 BUC. 200.000 0.66 132.00


EXTERIOR CU D= 15MM 0.00 0.00

0.00 0.00

0.000 0 Total= 132.00

022 IC34B1# BUC. 720.000 0.99 712.80




18 MM Total= 3592.80

0.000 0

022 3334304 BUC. 320.000 0.84 268.80



0.00 0.00

0.000 0 Total= 268.80

022 3334313 BUC. 400.000 1.50 600.00



0.00 0.00

0.000 0 Total= 600.00

023 IC34C1# BUC. 92.000 1.16 106.72




22 MM Total= 566.72

0.000 0

023 3334305 BUC. 80.000 1.37 109.60



0.00 0.00

0.000 0 Total= 109.60

102058 pag 48

=================================================================

023 3334314 BUC. 12.000 2.40 28.80



0.00 0.00

0.000 0 Total= 28.80

024 IC34I1# BUC. 118.000 1.49 175.82




18 MM Total= 883.82

0.000 0

024 3330780 BUC. 40.000 3.20 128.00

@TEU REDUS CUPRU DN 18X18X15 WOESTE 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 128.00

024 3330777 BUC. 78.000 2.74 213.72


0.00 0.00

0.00 0.00

0.000 0 Total= 213.72

025 IC34J1# BUC. 22.000 1.65 36.30




22 MM Total= 201.30

0.000 0

025 3330791 BUC. 12.000 2.30 27.60


0.00 0.00

0.00 0.00

0.000 0 Total= 27.60

025 3330797 BUC. 10.000 2.82 28.20


0.00 0.00

0.00 0.00

0.000 0 Total= 28.20

026 IC34A1# BUC. 80.000 0.83 66.40





0.000 0

026 3331106 BUC. 80.000 0.40 32.00

@MUFA CUPRU F15 DN 15 WOESTE 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 32.00

102058 pag 49

=================================================================

027 IC34B1# BUC. 65.000 0.99 64.35




18 MM Total= 324.35

0.000 0

027 3331109 BUC. 65.000 0.60 39.00


0.00 0.00

0.00 0.00

0.000 0 Total= 39.00

028 IC34C1# BUC. 24.000 1.16 27.84




22 MM Total= 147.84

0.000 0

028 3331111 BUC. 24.000 0.90 21.60


0.00 0.00

0.00 0.00

0.000 0 Total= 21.60

029 IC34B1# BUC. 75.000 0.99 74.25




18 MM Total= 374.25

0.000 0

029 3334333 BUC. 75.000 1.22 91.50

REDUCTIE DIN CUPRU CU D= 18X15MM 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 91.50

030 IC34C1# BUC. 38.000 1.16 44.08




22 MM Total= 234.08

0.000 0

030 3334336 BUC. 38.000 1.61 61.18

REDUCTIE DIN CUPRU CU D= 22X18MM 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 61.18

102058 pag 50

=================================================================

031 IA13A1# BUC. 16.000 9.90 158.40

CAZAN DE PREPARARE AGENT TERMIC PENTRU 600.00 9600.00

INCALZIRE (APA CALDA 90/70) SECTIONAL 18.00 288.00

EXECUTAT DIN ELEMENTE DIN FONTA AVAND 0.00 0.00

PUTEREA CALORICA PANA LA 70 KW Total= 10046.40

0.012 0

032 3270044 BUC. 16.000 2146.50 34344.00

CENTRALA TERMICA APARTAMENT 24KW 0.00 0.00

0.00 0.00

0.00 0.00

0.043 1 Total= 34344.00

033 ID04A1# BUC. 16.000 2.08 33.28

ROBINET DE TRECERE SAU RETINERE CU MUFE 1.50 24.00


CU DIAMETRUL DE 1/2"-1" 0.00 0.00

0.000 0 Total= 57.28

033 3270045 BUC. 16.000 7.20 115.20

FILTRU "Y" 1/2" 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 115.20

034 ID04A1# BUC. 16.000 2.08 33.28



CU DIAMETRUL DE 1/2"-1" 0.00 0.00

0.000 0 Total= 57.28

034 3270046 BUC. 16.000 10.60 169.60

FILTRU "Y" 3/4" 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 169.60

035 ID04A1# BUC. 16.000 2.08 33.28



CU DIAMETRUL DE 1/2"-1" 0.00 0.00

0.000 0 Total= 57.28

035 7344060 BUC. 16.000 20.15 322.40

@ROB SFERA FI X FI "MINI" DN 3/4" COD 0.00 0.00

40MI4264 0.00 0.00

0.00 0.00

0.000 0 Total= 322.40

036 ID04A1# BUC. 4.000 2.08 8.32



CU DIAMETRUL DE 1/2"-1" 0.00 0.00

0.000 0 Total= 14.32

102058 pag 51

=================================================================

036 7344061 BUC. 4.000 22.20 88.80

@ROB SFERA FI X FE "MINI" DN 3/4" COD 0.00 0.00

40MI4273 0.00 0.00

0.00 0.00

0.000 0 Total= 88.80

037 ID04A1# BUC. 30.000 2.08 62.40



CU DIAMETRUL DE 1/2"-1" 0.00 0.00

0.000 0 Total= 107.40

037 7344031 BUC. 30.000 14.08 422.40

@ROB SFERA FI X FI "MINI" DN 1/2" COD 0.00 0.00

40MI4263 0.00 0.00

0.00 0.00

0.000 0 Total= 422.40

038 ID04A1# BUC. 16.000 2.08 33.28



CU DIAMETRUL DE 1/2"-1" 0.00 0.00

0.000 0 Total= 57.28

038 7344032 BUC. 16.000 14.56 232.96

@ROB SFERA FI X FE "MINI" DN 1/2" COD 0.00 0.00

40MI4272 0.00 0.00

0.00 0.00

0.000 0 Total= 232.96

039 IC30B1# BUC. 62.000 1.56 96.72

FITINGURI CU 2 INSURUBARI DIN FONTA 1.60 99.20

MALEABILA MONTATE PRIN INSURUBARE CU 0.00 0.00

TEAVA DE OTEL CU DIAMETRUL 1/2" 0.00 0.00

0.000 0 Total= 195.92

039 4123111 BUC. 62.000 0.72 44.64

NIPLU FONTA MALEABILA N8 S478 DN 15 1/2 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 44.64

040 IC30C1# BUC. 36.000 2.08 74.88




0.000 0 Total= 154.08

040 4123197 BUC. 36.000 0.84 30.24


DS 0.00 0.00

0.00 0.00

0.000 0 Total= 30.24

102058 pag 52

=================================================================

041 YC01 SET 1.000 2880.00 2880.00

MATERIALE NECESARE MONTARII TEVII 0.00 0.00

(CANEPA,PASTA DECAPANRA,BURETE ABRAZIV, 0.00 0.00

BUTELIE GAZ) 0.00 0.00

0.000 0 Total= 2880.00

042 IC42A1# [ 1] BUC. 62.000 0.00 0.00

SET CONSOLE RADIATOR 3.20 198.40

0.00 0.00

0.00 0.00

0.000 0 Total= 198.40

042 7500021 BUC. 62.000 12.65 784.30

CONSOLE PRINDERE RADIATOR H=600mm, (SET) 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 784.30

043 RPCU07C1 BUC. 60.000 0.00 0.00

STRAPUNGERI IN ZIDARIE DE 1 1/2 CARAMIDA 4.40 264.00

CU MORTAR VAR SI ADAOS DE CIMEN GAURI PT 0.00 0.00

COND 50-400CMP 0.00 0.00

0.000 0 Total= 264.00

044 VC01C1 [ 4] BUC. 16.000 0.00 0.00

GRILA AERISIRE BUCATARII 23.52 376.32

0.00 0.00

0.00 0.00

0.000 0 Total= 376.32

044 3270048 BUC. 16.000 36.55 584.80

GRILA AERISIRE D100-150 CU INCHIZATOR 0.00 0.00

T88 0.00 0.00

0.00 0.00

0.001 0 Total= 584.80

045 RPCU07C2 [ 2] BUC. 16.000 0.00 0.00

STRAPUNGERI PENTRU GURA AERISIRE 5.10 81.60

BUCATARII 0.00 0.00

0.00 0.00

0.000 0 Total= 81.60

046 RPCU07C2 [ 1] BUC. 16.000 0.00 0.00

STRAPUNGERI PT.COS EVACUARE 5.10 81.60

0.00 0.00

0.00 0.00

0.000 0 Total= 81.60


102058 pag 53

=================================================================


2.093 86577.74 32690.52 384.05 0.00 119652.31

Din care:




-CAS:

( 32690.52 + 384.05 * 0.000 +

0.00 * 0.000) * 0.20800 = 6 799.63

-SOMAJ:

( 32690.52 + 384.05 * 0.000 +

0.00 * 0.000) * 0.00500 = 163.45

-C.A.S.S. 5.2%

( 32690.52 + 384.05 * 0.000 +

0.00 * 0.000) * 0.05200 = 1 699.91


( 32690.52 + 384.05 * 0.000 +

0.00 * 0.000) * 0.00250 = 81.73


( 32690.52 + 384.05 * 0.000 +

0.00 * 0.000) * 0.00260 = 85.00


( 32690.52 + 384.05 * 0.000 +

0.00 * 0.000) * 0.00850 = 277.87



2.093 86577.74 41798.10 384.05 0.00 128759.89


128759.89 * 0.1000 = 12 875.99

Profit:

141635.88 * 0.0600 = 8 498.15


TVA 150134.03 * 24.0% = 36 032.17



DEVIZIER

102068 pag 54

=================================================================

Formularul F3




Deviz oferta 102068 BRANSAMENT APA



=================================================================




= PU TRA VAL TRA =


=================================================================

001 ACA11B2 [ 1] M 36.000 0.00 0.00

MONTARE TEAVA PEHD DN63MM 5.60 201.60

0.03 1.08

0.00 0.00

0.000 0 Total= 202.68

001 6701531 M 36.000 7.47 268.92

@TEAVA HDPE80 WAVIN PN 6 DN 63X3.6 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 268.92

002 6712553 BUC. 4.000 39.92 159.68

@COT PE80 PT SUDURA PN6 90GR DN 63 COD 0.00 0.00

66170003 0.00 0.00

0.00 0.00

0.000 0 Total= 159.68

003 7330403 BUC. 8.000 14.44 115.52

@MUFA ELECTROSUDABILA PEHD DN 63 COD 0.00 0.00

66700006 0.00 0.00

0.00 0.00

0.000 0 Total= 115.52

004 7500023 BUC. 1.000 115.99 115.99

TEU BRANSAMENT PE 100 125-63 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 115.99

005 ACE11C1 [ 1] BUC. 3.000 18.72 56.16

ASIM.-ADAPTOR PE-OL 63-2" FE 22.00 66.00

0.00 0.00

0.00 0.00

0.000 0 Total= 122.16

102068 pag 55

=================================================================

006 ACE12C1 BUC. 1.000 0.00 0.00

MONTARE CONTOR DE APA CU PALETE AVIND D 11.50 11.50

30 MM 0.00 0.00

0.00 0.00

0.000 0 Total= 11.50

006 3270027 BUC. 1.000 1308.44 1308.44

CONTOR <WATERKIT> APA RECE WOLTMAN USCAT 0.00 0.00

CU TURBINA D. 50 QN 15M3/H / Q3 45M3/H 0.00 0.00

CLB 0.00 0.00

0.010 0 Total= 1308.44

007 ACA11A1 [ 1] M 98.000 0.00 0.00

MONTARE TEAVA PEHD DN25MM 2.40 235.20

0.01 0.98

0.00 0.00

0.000 0 Total= 236.18

007 6701506 M 98.000 2.25 220.50

@TEAVA HDPE80 WAVIN PN 6 DN 25X2.0 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 220.50

008 RPCU09A2 BUC. 1.000 0.00 0.00



0.00 0.00

0.000 0 Total= 7.20

009 RPCU12A1 BUC. 1.000 0.00 0.00

STRAPUNGERI IN PLANSEE DE BETON ARMAT CU 4.60 4.60

GROSIMEA 7-9CM SI SECTIUNE 151-300CMP 0.00 0.00

0.00 0.00

0.000 0 Total= 4.60

010 ACD04A1 BUC. 1.000 1015.25 1015.25

CAMIN VIZITARE STAS 2448-73 CU CAMERA 108.95 108.95

LUCRU HC=2M DIN TUB BET.CU CEP SI BUZA 39.60 39.60

LA CANALE CU DN 200 0.00 0.00

2.591 3 Total= 1163.80

010 2101183 M.C. 0.038 245.00 9.31


0.00 0.00

0.00 0.00

0.000 0 Total= 9.31

010 2100945 M.C. 1.010 179.00 180.79


0.00 0.00

0.00 0.00

0.000 0 Total= 180.79

102068 pag 56

=================================================================

011 ACD01L1 BUC. 1.000 750.42 750.42

CAPAC SI RAMA STAS 2308-81 PENTRU CAMINE 22.00 22.00

CU PIESA SUPORT CAROSABIL IV 0.00 0.00

0.00 0.00

0.543 1 Total= 772.42

012 RPCU09A3 BUC. 2.000 0.00 0.00



0.00 0.00

0.000 0 Total= 18.60

013 TSA01F1 M.C. 96.480 0.00 0.00

SAP.MAN.IN SPATII INTINSE IN PAM.CU 10.20 984.10

UMID.NAT.ARUNC.IN VEHIC.LA H DE 0,61-2M 0.00 0.00

T.MIJLOCIU 0.00 0.00

0.000 0 Total= 984.10

014 TSA05A2 M.C. 2.400 0.00 0.00

SAP.MAN.IN SPATII LIMIT.PESTE 1M CU 16.20 38.88

TALUZ INCL.IN PAM.IMBIB.CU APA ADINC.0,0 0.00 0.00

-2M,T.USOR 0.00 0.00

0.000 0 Total= 38.88

015 ACE08A1 M.C. 16.080 41.00 659.28

UMPLUTURA IN SANT.LA COND.DE ALIM.CU APA 6.10 98.09

SI CANALIZARE CU: NISIP 0.00 0.00

0.00 0.00

0.000 0 Total= 757.37

015 TRA01A20 TONA 26.540 0.00 0.00


SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00

DIST.= 20 KM. 12.50 331.75

0.000 0 Total= 331.75

016 TSD01C1 M.C. 88.500 0.00 0.00

IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 4.33 383.20

STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00

BULG.TEREN TARE 0.00 0.00

0.000 0 Total= 383.20

017 TSD04D1 M.C. 88.500 0.40 35.40

COMPACTAREA CU MAI.DE MINA A UMPLUT. 6.70 592.95

EXECUT.PE STRAT.CU UDAREA FIEC.STRAT DE 0.00 0.00

20CM GROS.T.COEZIV 0.00 0.00

0.000 0 Total= 628.35

018 ACE07A1 [ 1] 100 M. 0.360 3.64 1.31

SPALAREA SI DESINFECTAREA CONDUCTELOR DE 17.00 6.12

ALIMENTARE CU APA AVIND DN 65 0.00 0.00

0.00 0.00

0.000 0 Total= 7.43

102068 pag 57

=================================================================

019 ACE07A1 100 M. 0.980 3.64 3.57

SPALAREA SI DESINFECTAREA CONDUCTELOR DE 15.70 15.39

ALIMENTARE CU APA AVIND DN 50 0.00 0.00

0.00 0.00

0.000 0 Total= 18.95



3.181 4900.54 2794.38 41.66 331.75 8068.32

Din care:




-Articole TRA 331.75


-CAS:

( 2794.38 + 41.66 * 0.000 +

331.75 * 0.000) * 0.20800 = 581.23

-SOMAJ:

( 2794.38 + 41.66 * 0.000 +

331.75 * 0.000) * 0.00500 = 13.97

-C.A.S.S. 5.2%

( 2794.38 + 41.66 * 0.000 +

331.75 * 0.000) * 0.05200 = 145.31


( 2794.38 + 41.66 * 0.000 +

331.75 * 0.000) * 0.00250 = 6.99


( 2794.38 + 41.66 * 0.000 +

331.75 * 0.000) * 0.00260 = 7.27


( 2794.38 + 41.66 * 0.000 +

331.75 * 0.000) * 0.00850 = 23.75



3.181 4900.54 3572.89 41.66 331.75 8846.84


8846.84 * 0.1000 = 884.68

Profit:

9731.52 * 0.0600 = 583.89


TVA 10315.41 * 24.0% = 2 475.70



DEVIZIER

102088 pag 58

=================================================================

Formularul F3




Deviz oferta 102088 INSTALATII ELECTRICE



=================================================================




= PU TRA VAL TRA =


=================================================================

001 EA13A2 M 3200.000 0.99 3168.00

TUB IZOLANT USOR PROTEJAT FLEXIBIL IPFY 1.02 3264.00

CU INVELIS FLEXIBIL DIN MATERIAL PLASTIC 0.00 0.00

CU D=15 MM. 0.00 0.00

0.000 0 Total= 6432.00

002 EA13A3 M 2200.000 1.04 2288.00



CU D=19 MM. 0.00 0.00

0.000 0 Total= 4532.00

003 EA13B1 M 365.000 1.10 401.50



CU D=22 MM. 0.00 0.00

0.000 0 Total= 916.15

004 EA01A2 M 585.000 1.25 731.25

TUB IZOLANT IP-PVC MONTAT INGROPAT CU D= 1.80 1053.00

16MM 0.00 0.00

0.00 0.00

0.000 0 Total= 1784.25

005 EA01A3 M 1324.000 1.29 1707.96


18MM 0.00 0.00

0.00 0.00

0.000 0 Total= 4091.16

006 EA01B1 M 342.000 1.58 540.36


25MM 0.00 0.00

0.00 0.00

0.000 0 Total= 1258.56

102088 pag 59

=================================================================

007 EA15D1 [ 1] M 146.000 20.25 2956.50

JGHEAB METALIC 100X60MM, INCLUSIV 3.60 525.60

SISTEMUL DE MONTARE 0.00 0.00

0.00 0.00

0.000 0 Total= 3482.10

008 7500024 M 146.000 14.48 2114.08

CAPAC JGHEAB 3m LATIME=500 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 2114.08

009 EA15D1 [ 2] M 26.000 28.06 729.56

JGHEAB METALIC 200X60MM, INCLUSIV 3.60 93.60

SISTEMUL DE MONTARE 0.00 0.00

0.00 0.00

0.001 0 Total= 823.16

010 7500025 M 26.000 8.30 215.80

CAPAC JGHEAB 3m LATIME=200 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 215.80

011 EA16C1 BUC. 14.000 2.30 32.20

DOZA DERIVATIE PT.CABLURI SAU TEVI DE 2.40 33.60

INSTALATII -NBU PG 16 0.00 0.00

0.00 0.00

0.000 0 Total= 65.80

011 7319034 BUC. 14.000 9.75 136.50

DOZA PATRATA 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 136.50

012 EA17B1 BUC. 176.000 2.13 374.88

DOZE DE RAMIFICATIE SI TRAGERE TIP 2.70 475.20

PATRAT SIMB RIPPMARIMEA 29 PENTRU 0.00 0.00

CIRCUITE ELECTRICE 0.00 0.00

0.000 0 Total= 850.08

013 EB02A1 M 4450.000 0.04 178.00

CONDUCTA CUPRU CU IZOLATIE INTRODUSA IN 0.30 1335.00

TUBURI DE PROTECTIE,CONDUCTA AVIND 0.00 0.00

SECTIUNEA < 4 MMP 0.00 0.00

0.000 0 Total= 1513.00

013 4826880 M 4583.500 0.52 2383.42

CONDUCTOR FY 1X 1,5 S 6865 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 2383.42

102088 pag 60

=================================================================

014 EB02A1 M 6225.000 0.04 249.00




0.000 0 Total= 2116.50

014 4826892 M 6411.750 0.82 5257.64

CONDUCTOR FY 1X 2,5 S 6865 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 5257.64

015 EB02A1 M 1765.000 0.04 70.60




0.000 0 Total= 600.10

015 4826907 M 1817.950 1.42 2581.49

CONDUCTOR FY 1X 4 S 6865 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 2581.49

016 EC05A1 M 880.000 0.01 8.80

CABLU ENERGIE TRAS PRIN TUB PROT METAL 1.00 880.00

PT RACORD MOTOARE TABLOURI APARATE 0.00 0.00

CONDUCTE < 16 MMP.* 0.00 0.00

0.000 0 Total= 888.80

016 3270051 M 897.591 3.20 2872.29

CABLU CYY-F 3X1,5 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 2872.29

017 EC05A1 M 640.000 0.01 6.40



CONDUCTE < 16 MMP.* 0.00 0.00

0.000 0 Total= 646.40

017 3270052 M 652.794 3.90 2545.90

CABLU CYY-F 3X2,5 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 2545.90

018 EC05A1 M 1250.000 0.01 12.50



CONDUCTE < 16 MMP.* 0.00 0.00

0.000 0 Total= 1262.50

102088 pag 61

=================================================================

018 3270053 M 1274.988 5.78 7369.43

CABLU CYY-F 3X6 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 7369.43

019 EC05A1 M 84.000 0.01 0.84



CONDUCTE < 16 MMP.* 0.00 0.00

0.000 0 Total= 84.84

019 3270054 M 85.679 17.65 1512.23

CABLU CYY-F 5X10 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 1512.23

020 EC05A1 M 150.000 0.01 1.50



CONDUCTE < 16 MMP.* 0.00 0.00

0.000 0 Total= 151.50

020 3270055 M 152.999 1.44 220.32

CABLU FLEXIBIL MYYM DE 3 X 1.5 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 220.32

021 EC05A1 M 102.000 0.01 1.02



CONDUCTE < 16 MMP.* 0.00 0.00

0.000 0 Total= 103.02

021 3270056 M 104.039 3.63 377.66

CABLU FLEXIBIL MYYM DE 3 X 4 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 377.66

022 EC08A1 M 1360.000 0.02 27.20

CABLU INST.COM.SEMNALIZ.BLOCARI,TRAS 1.20 1632.00

PRIN TUB PROT.METAL.PT.RAC.TABL.APAR.2- 0.00 0.00

48 COND.0,75-2,5MMP 0.00 0.00

0.000 0 Total= 1659.20

022 3270057 M 1400.800 0.80 1120.64

CABLU COAXIAL PENTRU TV, TIP RG-6U 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 1120.64

102088 pag 62

=================================================================

023 EC08A1 M 1360.000 0.02 27.20

CABLU INST.COM.SEMNALIZ.BLOCARI,TRAS 1.20 1632.00

PRIN TUB PROT.METAL.PT.RAC.TABL.APAR.2- 0.00 0.00

48 COND.0,75-2,5MMP 0.00 0.00

0.000 0 Total= 1659.20

023 3270058 M 1400.800 0.74 1036.59

CABLU CAT. 5E FTP CU SUFA 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 1036.59

024 ED01A1 BUC. 152.000 1.24 188.48

INTRERUPATOR MANUAL INGROPAT UNIPOLAR 3.20 486.40

CONSTRUCTIE NORMALA SAU IMPERMEABILA * 0.00 0.00

0.00 0.00

0.000 0 Total= 674.88

024 5500720 BUC. 153.520 14.25 2187.66

INTRERUPTOR CUMPANA SUB TENCUIALA SIMBOL 0.00 0.00

0170 250V 10A 0.00 0.00

0.00 0.00

0.000 0 Total= 2187.66

025 ED03E1 BUC. 104.000 0.02 2.08

COMUTATOR UNIPOLAR PENTRU SCARA (DE 1.60 166.40

CAPAT SAU CRUCE) MONTAT INGROPAT 0.00 0.00

EXCLUSIV DOZA APARAT 0.00 0.00

0.000 0 Total= 168.48

025 3270059 BUC. 105.040 12.88 1352.92

INTRERUPATOR ALTERNATIV (CAPAT DE SCARA) 0.00 0.00

, VALENA ALB, LEGRAND 0.00 0.00

0.00 0.00

0.001 0 Total= 1352.92

026 ED08A1 BUC. 152.000 1.24 188.48

PRIZA MONTATA INGROPAT CONSTR.NORMALA 3.20 486.40

IMPERMEABILA SAU NORMALA CU CONTACT 0.00 0.00

PROTECTIE 0.00 0.00

0.000 0 Total= 674.88

026 7500027 BUC. 153.520 14.65 2249.07

PRIZA BIPOLARA SIMPLA, CERAMICA CU 0.00 0.00

CONTACT DE PROTECTIE ELEGANT SUB 0.00 0.00

TENCUIALA 0.00 0.00

0.000 0 Total= 2249.07

027 ED08D1 BUC. 36.000 0.04 1.44

PRIZA MONTATA INGROPAT PENTRU ANTENA DE 8.00 288.00

RADIO SI TELEVIZIUNE 0.00 0.00

0.00 0.00

0.000 0 Total= 289.44

102088 pag 63

=================================================================

027 7500028 BUC. 36.360 6.85 249.07

PRIZA TV TATA DIRECTA ALBA 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 249.07

028 ED08D1 BUC. 36.000 0.04 1.44

PRIZA MONTATA INGROPAT PENTRU ANTENA DE 8.00 288.00

RADIO SI TELEVIZIUNE 0.00 0.00

0.00 0.00

0.000 0 Total= 289.44

028 3270060 BUC. 36.360 14.65 532.67

PRIZA DUBLA RJ45 CAT5E 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 532.67

029 ED10A1 BUC. 16.000 1.24 19.84

BUTON DE ACTIONARE SI COMANDA PT.AUTOMAT 3.10 49.60

SCARA,MONTAT INGROPAT SAU PT.SONERIE 0.00 0.00

0.00 0.00

0.000 0 Total= 69.44

029 5500691 BUC. 16.160 24.65 398.34

BUTON SONERIE SIMBOL 0182 10 A ,250 V 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 398.34

030 EA17A1 BUC. 496.000 2.32 1150.72

DOZE DE RAMIFICATIE SI TRAGERE TIP 2.40 1190.40

ROTUND SIMB.RIPR MAR.13 PT.INST.ANTENA R 0.00 0.00

+TV SI RAMIFIC.CIRC.E 0.00 0.00

0.000 0 Total= 2341.12

031 EE05B1 BUC. 156.000 0.36 56.16

APLICA SIMPLA,OBL.DR.MON.TAVAN,PERETE, 3.20 499.20

DIB.LEMN,FARA GLOB 0.00 0.00

0.00 0.00

0.000 0 Total= 555.36

031 5104083 BUC. 157.872 24.65 3891.54

APLICA DIN AMINOPLAST DULIE E27, 0.00 0.00

DREAPTA, 60W, TIP AA-D' SIMBOL B11324 0.00 0.00

0.00 0.00

0.001 0 Total= 3891.54

032 EE05B1 BUC. 104.000 0.36 37.44

APLICA SIMPLA,OBL.DR.MON.TAVAN,PERETE, 3.20 332.80

DIB.LEMN,FARA GLOB 0.00 0.00

0.00 0.00

0.000 0 Total= 370.24

102088 pag 64

=================================================================

032 7500029 BUC. 105.248 52.20 5493.95

APLICA DE PERETE (AP-60/XI/VG-0024) 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 5493.95

033 EF02A1 [ 1] BUC. 16.000 1.74 27.84

TABLOU ELECTRIC PE SCHELET MET.CU MASCA 13.20 211.20

MONT.PERETE SAU IN NISA,TABLOUL CU SUPR. 0.00 0.00

<0,30MP-TABLOU APARTAMENT 0.00 0.00

0.001 0 Total= 239.04

033 7349003 BUC. 16.000 385.25 6164.00

TABLOU DISTRIBUTIE TIP INCHIS C2S STAS 0.00 0.00

5358-56 0.00 0.00

0.00 0.00

0.010 0 Total= 6164.00

034 EF03A1 [ 2] BUC. 1.000 2.34 2.34

TABLOU UTILITATI COMUNE 87.60 87.60

0.00 0.00

0.00 0.00

0.003 0 Total= 89.94

034 7348968 BUC. 1.000 896.55 896.55

TABLOU DISTRIBUTIE TIP INCHIS CU 1 IP 0.00 0.00

III 100 A 0.00 0.00

0.00 0.00

0.012 0 Total= 896.55

035 EG01I1 [ 1] BUC. 1.000 0.00 0.00

PARATRASNET , ANSAMBLU COMPLET ECHIPAT 185.40 185.40

0.00 0.00

0.00 0.00

0.000 0 Total= 185.40

035 YC01RON LEI. 5250.000 1.00 5250.00

DIFERENTA PRET MATERIALE - RON 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 5250.00

036 EG07F1 M 32.000 69.29 2217.28

COND.COBOR. SIRMA TRASA ZINC.MONT.APAR. 6.30 201.60

PE ZIDURI,D=8MM 0.00 0.00

0.00 0.00

0.001 0 Total= 2418.88

037 EG09C1 BUC. 1.000 13.26 13.26

PROT.COND.COBOR.LUNGIME 1,8M EXEC. 4.80 4.80

CORNIER ARIPI EG.40X40X4MM 0.00 0.00

0.00 0.00

0.005 0 Total= 18.06

102088 pag 65

=================================================================

038 EG08B1 M 120.000 13.04 1564.80

COND.LEG.PAM.INST.PARATRASNET PROT.LEG. 13.90 1668.00

PAMINT MONT.PAM.BANDA OL ZINC.40X4MM 0.00 0.00

MONT.IN TEREN TARE * 0.00 0.00

0.001 0 Total= 3232.80

039 W1R06A2 M 20.000 22.95 459.00

ELECTROD DIN TEAVA DE OTEL DE DOI TOLI 10.80 216.00

SI JUMATATEPENTRU LEGAREA LA PAMINT IN 0.66 13.20

TEREN TARE 0.00 0.00

0.007 0 Total= 688.20

040 EG10A1 BUC. 4.000 68.65 274.60

CUTIE CU ECLISA DE LEGATURA PT.CENTURA 13.80 55.20

DE INPAMINTARE 0.00 0.00

0.00 0.00

0.005 0 Total= 329.80

041 EH01A1 BUC. 25.000 0.00 0.00

INCERCAREA CABLURILOR DE ENERGIE 7.70 192.50

ELECTRICA DE MAXIMUM 1 KV. 11.25 281.25

0.00 0.00

0.000 0 Total= 473.75

042 EH05A1 BUC. 16.000 0.00 0.00

INCERCARE TABLOURI MARMURA CU PESTE 6 15.40 246.40

CIRCUITE 0.00 0.00

0.00 0.00

0.000 0 Total= 246.40

043 W1P08A BUC. 4.000 1.57 6.28

VERIFICAREA PRIZELOR DE PAMINT PT. 18.00 72.00

LUCRARI DE INSTALATII ELECTRICE LA 0.00 0.00

CONSTRUCTII 0.00 0.00

0.000 0 Total= 78.28

044 EH06B1 [ 1] BUC. 1.000 4.00 4.00

PROBA INSTALATIE 1105.90 1105.90

0.00 0.00

0.00 0.00

0.002 0 Total= 1109.90

045 EH07A1 KWH. 10.000 0.60 6.00

ENERGIE ELECTRICA PENTRU PROBE 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 6.00



1.113 78144.51 29440.85 294.45 0.00 107879.81

Din care:




102088 pag 66

=================================================================

-CAS:

( 29440.85 + 294.45 * 0.000 +

0.00 * 0.000) * 0.20800 = 6 123.70

-SOMAJ:

( 29440.85 + 294.45 * 0.000 +

0.00 * 0.000) * 0.00500 = 147.20

-C.A.S.S. 5.2%

( 29440.85 + 294.45 * 0.000 +

0.00 * 0.000) * 0.05200 = 1 530.92


( 29440.85 + 294.45 * 0.000 +

0.00 * 0.000) * 0.00250 = 73.60


( 29440.85 + 294.45 * 0.000 +

0.00 * 0.000) * 0.00260 = 76.55


( 29440.85 + 294.45 * 0.000 +

0.00 * 0.000) * 0.00850 = 250.25



1.113 78144.51 37643.07 294.45 0.00 116082.03


116082.03 * 0.1000 = 11 608.20

Profit:

127690.23 * 0.0600 = 7 661.41


TVA 135351.64 * 24.0% = 32 484.39



DEVIZIER

102098 pag 67

=================================================================

Formularul F3




Deviz oferta 102098 INSTALATIE GAZ



=================================================================




= PU TRA VAL TRA =


=================================================================

001 IC29A1# M 56.000 0.27 15.12

TEAVA DIN OTEL NEAGRA SUDATA LONG.PT. 2.80 156.80

INSTAL.MONT.PRIN INSURUB.LA INST.GAZE CU 0.00 0.00

DIAMETRUL DE 3/8"-1/2" 0.00 0.00

0.000 0 Total= 171.92

001 3304823 M 56.560 10.69 604.63

TEAVA INSTALATII NEAGRA NEFILETATA M - 0.00 0.00

15( 1/2) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.001 0 Total= 604.63

002 IC29B1# M 72.000 0.40 28.80



DIAMETRUL DE 3/4"-1" 0.00 0.00

0.000 0 Total= 266.40

002 3304835 M 72.720 13.82 1004.99


20( 3/4) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.002 0 Total= 1004.99

003 IC29B1# M 42.000 0.40 16.80



DIAMETRUL DE 3/4"-1" 0.00 0.00

0.000 0 Total= 155.40

003 3304847 M 42.420 19.68 834.83


25(1 ) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.002 0 Total= 834.83

004 IC29C1# M 16.000 0.53 8.48



DIAMETRUL DE 1 1/4" 0.00 0.00

0.000 0 Total= 70.88

102098 pag 68

=================================================================

004 3304859 M 16.160 25.65 414.50


32(1 1/4) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.003 0 Total= 414.50

005 IC29D1# M 24.000 0.66 15.84



DIAMETRUL DE 1 1/2" 0.00 0.00

0.000 0 Total= 126.24

005 3304861 M 24.240 26.82 650.12


40(1 1/2) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.004 0 Total= 650.12

006 IC29E1# M 36.000 0.79 28.44



DIAMETRUL DE 2" 0.00 0.00

0.000 0 Total= 230.04

006 3304873 M 36.360 26.99 981.36


50(2 ) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.005 0 Total= 981.36

007 IC29F1# M 48.000 1.05 50.40



DIAMETRUL DE 2 1/2" 0.00 0.00

0.000 0 Total= 405.60

007 3304885 M 48.480 52.59 2549.56


65(2 1/2) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.007 0 Total= 2549.56

008 IC30B1# BUC. 40.000 1.56 62.40




0.000 0 Total= 126.40

008 4123147 BUC. 20.000 0.72 14.40


DS 0.00 0.00

0.00 0.00

0.000 0 Total= 14.40

102098 pag 69

=================================================================

008 4117904 BUC. 20.000 0.72 14.40

COT FONTA MALEABILA A1 S474 DN 15 1/2 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 14.40

009 IC30C1# BUC. 256.000 2.08 532.48




0.000 0 Total= 1095.68

009 4122181 BUC. 56.000 5.65 316.40

RACORD OLANDEZ ETANSARE PLANA FILET 0.00 0.00

INTERIOR EXTERIOR U2 S482 DN 20 3/4 0.00 0.00

0.00 0.00

0.000 0 Total= 316.40

009 4113855 BUC. 52.000 0.85 44.20

REDUCTIE FONTA MALEABILA N4 S 477 20X 15 0.00 0.00

F1 0.00 0.00

0.00 0.00

0.000 0 Total= 44.20

009 4123197 BUC. 28.000 0.84 23.52


DS 0.00 0.00

0.00 0.00

0.000 0 Total= 23.52

009 4117930 BUC. 120.000 1.08 129.60


0.00 0.00

0.00 0.00

0.000 0 Total= 129.60

010 IC30M1# BUC. 28.000 3.12 87.36




0.000 0 Total= 204.96

010 4115437 BUC. 28.000 1.29 36.12

TEU FONTA MALEABILA B1 S476 DN= 20 3/4 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 36.12

011 IC30N1# BUC. 28.000 3.90 109.20



TEAVA DE OTEL CU DIAMETRUL 1" 0.00 0.00

0.000 0 Total= 252.00

102098 pag 70

=================================================================

011 4115463 BUC. 28.000 2.08 58.24

TEU FONTA MALEABILA B1 S476 DN= 25 1 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 58.24

012 IC30D1# BUC. 56.000 2.60 145.60




0.000 0 Total= 296.80

012 4113934 BUC. 28.000 1.12 31.36


F1 0.00 0.00

0.00 0.00

0.000 0 Total= 31.36

012 7346520 BUC. 28.000 3.84 107.52

STUTURI FILETATE 1 TOL 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 107.52

013 IC30O1# BUC. 2.000 5.07 10.14



TEAVA DE OTEL CU DIAMETRUL 1 1/4" 0.00 0.00

0.000 0 Total= 23.14

013 4114847 BUC. 2.000 6.85 13.70

TEU FONTA MALEABILA B1 S479 32X 20X32 11 0.00 0.00

/4X 3/4X11/4 F1 0.00 0.00

0.00 0.00

0.000 0 Total= 13.70

014 IC30P1# BUC. 4.000 5.85 23.40




0.000 0 Total= 53.80

014 4114940 BUC. 4.000 9.25 37.00

TEU FONTA MALEABILA B1 S479 40X 20X40 11 0.00 0.00

/2X 3/4X11/2 F1 0.00 0.00

0.00 0.00

0.000 0 Total= 37.00

015 IC30F1# BUC. 6.000 3.90 23.40




0.000 0 Total= 47.40

102098 pag 71

=================================================================

015 4118025 BUC. 4.000 3.21 12.84


0.00 0.00

0.00 0.00

0.001 0 Total= 12.84

015 4114093 BUC. 2.000 1.91 3.82


F2 0.00 0.00

0.00 0.00

0.000 0 Total= 3.82

016 IC30Q1# BUC. 4.000 6.76 27.04




0.000 0 Total= 69.04

016 4115566 BUC. 4.000 5.99 23.96

TEU FONTA MALEABILA B1 S476 DN= 50 2 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 23.96

017 IC30G1# BUC. 16.000 4.94 79.04




0.000 0 Total= 167.04

017 4123343 BUC. 8.000 3.12 24.96

NIPLU FONTA MALEABILA N8 S478 DN 50 2 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 24.96

017 4118049 BUC. 8.000 4.79 38.32

COT FONTA MALEABILA A1 S474 DN 50 2 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 38.32

018 IC30R1# BUC. 1.000 9.75 9.75




0.000 0 Total= 28.75

018 4115592 BUC. 1.000 19.44 19.44

TEU FONTA MALEABILA B1 S476 DN= 65 21/2 0.00 0.00

0.00 0.00

0.00 0.00

0.002 0 Total= 19.44

102098 pag 72

=================================================================

019 IC30H1# BUC. 1.000 6.50 6.50




0.000 0 Total= 16.50

019 4123381 BUC. 1.000 5.73 5.73


0.00 0.00

0.00 0.00

0.001 0 Total= 5.73

020 IC40A1# BUC. 16.000 0.60 9.60





CARAMIDA

0.000 0

020 4204068 BUC. 16.000 2.40 38.40


0.00 0.00

0.00 0.00

0.000 0 Total= 38.40

021 IC40A1# BUC. 32.000 0.60 19.20





CARAMIDA

0.000 0

021 4204044 BUC. 32.000 2.46 78.72


0.00 0.00

0.00 0.00

0.000 0 Total= 78.72

022 IC40A1# BUC. 16.000 0.60 9.60





CARAMIDA

0.000 0

022 4204070 BUC. 16.000 2.80 44.80


0.00 0.00

0.00 0.00

0.000 0 Total= 44.80

102098 pag 73

=================================================================

023 IC40B1# BUC. 6.000 0.60 3.60


OTEL 1 1/4"-2" PENTRU INSTALATII DE 0.15 0.90

INCALZIRE CENTRALA SAU GAZE MONTATA PRIN 0.00 0.00

DIBLURI DE PVC PE ZID CARAMIDA Total= 21.30

0.000 0

023 4204082 BUC. 6.000 3.00 18.00


4" 0.00 0.00

0.00 0.00

0.000 0 Total= 18.00

024 IC40B1# BUC. 8.000 0.60 4.80





0.000 0

024 4204094 BUC. 8.000 3.25 26.00


2" 0.00 0.00

0.00 0.00

0.000 0 Total= 26.00

025 IC40B1# BUC. 16.000 0.60 9.60





0.000 0

025 4204109 BUC. 16.000 3.62 57.92


0.00 0.00

0.00 0.00

0.000 0 Total= 57.92

026 IC40C1# BUC. 14.000 0.60 8.40





0.000 0

026 4204111 BUC. 14.000 3.85 53.90


2 0.00 0.00

0.00 0.00

0.000 0 Total= 53.90

027 IC44A1# BUC. 40.000 0.52 20.80

CONFECTIONAREA MONTAREA SI CIMENTAREA 4.00 160.00

TEVII DE PROTECTIE LA TRECEREA 0.00 0.00

CONDUCTELOR PRIN ZIDURI 1"-2" 0.00 0.00

0.001 0 Total= 180.80

102098 pag 74

=================================================================

027 3304847 M 8.000 19.68 157.44


25(1 ) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.002 0 Total= 157.44

028 IC44A1# BUC. 2.000 0.52 1.04




0.001 0 Total= 9.04

028 3304861 M 0.400 26.82 10.73


40(1 1/2) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.004 0 Total= 10.73

029 IC44A1# BUC. 4.000 0.52 2.08




0.001 0 Total= 18.08

029 3304873 M 0.800 26.99 21.59


50(2 ) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.005 0 Total= 21.59

030 IC44B1# BUC. 2.000 1.12 2.24



CONDUCTELOR PRIN ZIDURI 2 1/2"-4" 0.00 0.00

0.001 0 Total= 12.24

030 3304885 M 0.600 52.59 31.55


65(2 1/2) OL 32 1 S 7656 0.00 0.00

0.00 0.00

0.007 0 Total= 31.55

031 ID10A1# BUC. 40.000 1.56 62.40

ROBINET DE INCHIDERE CU CEP SI MUFE SAU 4.50 180.00

ROBINET CU CEP CU MUFE CU CORP INFUNDAT 0.00 0.00

CU MUFE PT.INSTALATII DE GAZE CU 0.00 0.00

DIAMETRUL 3/8"-1/2" Total= 242.40

0.000 0

031 4204432 BUC. 40.000 12.99 519.60

ROBINET DE TRECERE CU SFERA PENTRU GAZ, 0.00 0.00

TIP FI - FI CU D = 1/2" 0.00 0.00

0.00 0.00

0.001 0 Total= 519.60

102098 pag 75

=================================================================

032 ID10B1# BUC. 32.000 2.08 66.56




DIAMETRUL 3/4" Total= 277.76

0.000 0

032 4204435 BUC. 32.000 17.93 573.76

ROBINET DE TRECERE CU SFERA PENTRU GAZ, 0.00 0.00

TIP FI - FI CU D = 3/4" 0.00 0.00

0.00 0.00

0.001 0 Total= 573.76

033 ID10F1# BUC. 4.000 6.50 26.00




DIAMETRUL 2 1/2" Total= 142.00

0.000 0

033 3270074 BUC. 4.000 208.65 834.60

ROBINET BILA GAZ 903 21/2'' 0.00 0.00

0.00 0.00

0.00 0.00

0.002 0 Total= 834.60

034 IA43A1# BUC. 16.000 2.60 41.60

CONTOR DE GAZE VOLUMETRIC CU RACORDURI 7.00 112.00

OLANDEZE MONTAT PE PLACA DE CONTOR 0.00 0.00

EXISTENTA RACORDURILE AVAND DIAMETRUL DE 0.00 0.00

1" Total= 153.60

0.000 0

035 IA47A1# BUC. 16.000 5.44 87.04

PLACA PENTRU CONTOR DE GAZE DE UZ CASNIC 6.00 96.00

AVAND RACORDURI CU DIAMETRUL NOMINAL DE 0.45 7.20

1"...1 1/2" 0.00 0.00

0.000 0 Total= 190.24

035 7334292 BUC. 16.000 48.00 768.00

PLACA DE CONTOR DE GAZE CU RACORDURI D = 0.00 0.00

1 1/2 TOLI 0.00 0.00

0.00 0.00

0.003 0 Total= 768.00

036 CN13A1 M 294.000 0.15 44.10

VOPSITORII OBISNUITE LA INSTALATII 1.00 294.00

EXECUTATE CU VOPSEA DE ULEI PE CONDUCTE 0.00 0.00

CU D EXT.<34MM INCLUS 0.00 0.00

0.000 0 Total= 338.10

037 IE06A1# M 170.000 0.00 0.00

VERIFICAREA PRELIMINARA LA PRESIUNE A 1.10 187.00

CONDUCTELOR DE GAZE MONTATE INCLUSIV 0.63 107.10

ROBINETELE FARA CONTOARE SI APARATE DE 0.00 0.00

UTILIZARE PANA LA 1" Total= 294.10

0.000 0

102098 pag 76

=================================================================

038 IE06B1# M 124.000 0.00 0.00

VERIFICAREA PRELIMINARA LA PRESIUNE A 1.50 186.00



UTILIZARE PESTE 1" Total= 295.12

0.000 0

039 IE07A1# M 170.000 0.00 0.00

VERIFICARE DEFINITIVA LA PRESIUNE A 0.90 153.00



UTILIZARE CU DIAMETRUL PANA LA 1" Total= 238.00

0.000 0

040 IE07B1# M 124.000 0.00 0.00

VERIFICARE DEFINITIVA LA PRESIUNE A 0.90 111.60



UTILIZARE CU DIAMETRUL PESTE 1" Total= 173.60

0.000 0

041 YB01 BUC. 1.000 0.00 0.00

PUNEREA IN FUNCTIUNE SI RECEPTIA 640.00 640.00

LUCRARII 0.00 0.00

0.00 0.00

0.000 0 Total= 640.00

042 ID03A1# [ 1] BUC. 16.000 5.15 82.40

MONTARE DETECTOR SI ELECTROVANA GAZ LA 32.00 512.00

APARTAMENT 0.00 0.00

0.00 0.00

0.001 0 Total= 594.40

042 7500032 BUC. 16.000 254.56 4072.96

ELECTROVANA + DETECTOR DE GAZ 3/4" 0.00 0.00

0.00 0.00

0.00 0.00

0.001 0 Total= 4072.96

043 ID03A1# [ 1] BUC. 1.000 5.15 5.15

MONTARE DETECTOR SI ELECTROVANA GAZ LA 32.00 32.00

APARTAMENT 0.00 0.00

0.00 0.00

0.001 0 Total= 37.15

043 7500033 BUC. 1.000 996.56 996.56

ELECTROVANA GAZ DN.65 CU REARMARE 0.00 0.00

MANUALA 0.00 0.00

0.00 0.00

0.012 0 Total= 996.56

102098 pag 77

=================================================================

044 IA43A1# [ 1] BUC. 16.000 2.60 41.60

CONTOR DE GAZE VOLUMETRIC CU RACORDURI 45.00 720.00

OLANDEZE MONTAT PE PLACA DE CONTOR 0.00 0.00

EXISTENTA RACORDURILE AVAND DIAMETRUL DE 0.00 0.00

1" Total= 761.60

0.000 0

441 YC01 BUC. 16.000 325.65 5210.40

PROCURARE CONTOR GAZ PT.APARTAMENT 0.00 0.00

0.00 0.00

0.00 0.00

0.000 0 Total= 5210.40

045 IA47A1# [ 1] BUC. 16.000 40.44 647.04

PLACA PENTRU CONTOR DE GAZE DE UZ CASNIC 6.00 96.00

AVAND RACORDURI CU DIAMETRUL NOMINAL DE 0.45 7.20

1"...1 1/2" 0.00 0.00

0.003 0 Total= 750.24



1.267 23985.49 6629.60 393.82 0.00 31008.91

Din care:




-CAS:

( 6629.60 + 393.82 * 0.000 +

0.00 * 0.000) * 0.20800 = 1 378.96

-SOMAJ:

( 6629.60 + 393.82 * 0.000 +

0.00 * 0.000) * 0.00500 = 33.15

-C.A.S.S. 5.2%

( 6629.60 + 393.82 * 0.000 +

0.00 * 0.000) * 0.05200 = 344.74


( 6629.60 + 393.82 * 0.000 +

0.00 * 0.000) * 0.00250 = 16.57


( 6629.60 + 393.82 * 0.000 +

0.00 * 0.000) * 0.00260 = 17.24


( 6629.60 + 393.82 * 0.000 +

0.00 * 0.000) * 0.00850 = 56.35


102098 pag 78

=================================================================


1.267 23985.49 8476.61 393.82 0.00 32855.91


32855.91 * 0.1000 = 3 285.59

Profit:

36141.50 * 0.0600 = 2 168.49


TVA 38309.99 * 24.0% = 9 194.40



DEVIZIER

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

f3 Devize Oferta

Documents

Transcript of f3 Devize Oferta