PSBIOS pag 52 Formularul F3 BRAILA CONSOLID, Categoria de lucrari: 0120 Preturile sunt exprimate = NR, SIMBOL ART. — CANTITATE uM PU MAT © VAL MAT DENUMIRE PU MAN VAL MAN - ARTICOL BU UTI VAL UTT BU TRA VAL TRA SPOR MAT HAN UTT GR./UA GR. TOT. TOTAL 001 SAI3AL 4 3.000 TEAVA PVC NEPLASTIF.TIP G MONT. LA LOCUINTE+SOCIAL CULT.IN COLOANE D=20 MY 9.000 9 ** SPORURI ** MAT.; -100.08 MAN.: 0.08 001 6701480 ML. 3,000 GTEAVA FOLIPROPILENA PE 16 2N6 0.000 0 001 6712460 BUC, 2.000 0.49 0.40 @cOT DIN POLIPROPILENA AVAND DIAMETRUL 9,00 0.00 DN 20 0.00 9.00 9,00 0.00 0.000 0 Total= 9.40 001 6712860 BUC. 3,000 2.40 7.20 @COT LA 90 CU FILET TNTERIOR/SISTEME 9.90 0.00 PPRC TIP 3 PT.INSTALATII SANITARE SI 0.00 0.00 INCALZIRE D=16 MM 0.00 0.03 0.000 0 Total= 722 002 SAI3AL M 22.000 0.00 0.00 TEAVA PVC NEPLASTIF.TIP G MONT.LA 5.06 221.32 LOCUINTE+SOCIAL CULT.IN COLGANE D=20 NM 0.00 9.00 0.00 0,00 0,000 0 Total= 341,32 ** SPORURI ** MAT.: -100.08 MAN.: 0.07 UTT.: 0.08 002 6701244 4 22.000 2.88 63,36 QTUB PP-R TIP COPRAX DN 20 COD 6370020 G.00 5.00 0,00 9.900 0 Total= ouz 6712463 BUC, 13,000 0.85 2. SCOT REDUS FI POLIPROPILENA DN 20x3/4", 0,00 o. cop 4200903 - 0.00 8 fe 0.00 QO. o.o00 [6 = ai BSS8 i002 6718924 BUS. 2.000 QTEU DIN PB LENA RVAND DIAMETRUL Dw 20 0.900 a 7.000 7 b=20 0.000 0 002 6722708 Buc. 4.000 GTEU REDUS FI POLIFROPTLENA DN 20x3/4" cop 64100703 0.000 0 002 6714042 auc. 3.000 QMUFA REDUSA POLTPROPILENA ON 20X16 COD €4100200 0.000 9 003 sal381 ™ 11.000 TEAVA PVC NEPLASTIF.TIP G MONT. LA MOCUINTE+SOGIAL CULT.IN COLOANE D=25 Mi 0.000 0 ** SPORURI ** MAT.: -100.08 MAN.; 0.03 003 6702245 ™ 11,000 @TUB PP-R TIF COPRAX DN 25 COD 6370025 0.000 0 003 6714723 Buc. 2,000 @TEU REDUS fT POLTPROPILENA DN 2SK1" CoD 64100705 0.000 ° 003 6712474 BUC. 4.000 QCOT DIN POLIPROPILENA AVAND DIAMETRUL DN 25 0.000 0 003 6720063 BUC. 4,000 GMUFA FI INBIN RAPIDA HDPESO DN25x3/4" COD WAVIN 703025 0,000 o 003 6712833, Buc. 1.900 @TEU REDUS MXMXM COPRAX DN 25K20 COD 63350003 0,000" PSBI06 pag 2.88 8.00 0.00 9.00 Teral= 2.80 0.00+ 0.00 00 Total Total= 0,35 9,00 0.00 0.00 Total= 9.00 5.17 0.00 0.00 Total= UTI.: 0.08 4.45 0.00 0.00 0.00 Totals 5.50 =PSBI08 pag + BUC. 2,000 6,20 TERIOR 25-3/4" /FITINGURI PTR.CONDUCTE DIN FE 004 saiany u 20.000 0.00 TEAVA PYC HEPLASTIF.TIP G MONT.LA 5.87 LOCUINTE+SOCIAL CULT.IN COLOANE D=40 mx 0.00 0.00 9.000 0 Total: ** SPORURT ** MATL: -100.08 MAN. 0,08 UTT.: 0.08 004 6701247 " 10.000 9.45 @TUB PP-R TIP COPRAX DN 40 cOD 4370040 0.00 0,00 O.0L 0.001 0 Total= 004 6712512 BUC. 7.000 1,70 @cor 90 GR MXN TIP COPRAX DN 40 CoD 0.00 63200005 0.00 0,00 9.000 0 Total= 004 6713470 BUC. 1,000 3,25 QMUEA 50-40 POLTPROPILENA 9,00 0.00 0.01 0,000 0 total= 00S sAgant suc. 3,000 1.52 BRATARA PT:FIMAREA COND.OTEL+EVC DE 0.57 ALIM.CU APR+GAZE, MONT. PRIN IMPUSCARE, 0.00 COND.AVIND D= 1/4 TOLT 0.00 0.000 0 Total= 006 = sAg451 BUC. 15.000 1.52 BRATARA PT:FIXAREA COND.OTEL+PVC DE, 0.87 ALIM.CU APAGAZE,MONT.PRIN IMPUSCARE, 0.00 COND.AVIND D= 3/3 TOLT 0.00 0.000 0 Total= 007 sAgact BUC. 10.000 1.87 BRATARA PT:FIMAREA COND.OTELHEVC DE 0.57 ALIM.CU APA+GAZE, MONT. PRIN IMPUSCARE, 9.00 COND.AVIND D= 1/2 TOLT 0.00 9.000 9 Total= 00g sagan BUC, 2.000 2.17 BRATARA PT:FIXAREA COND, OTEL+EVC DE 0.69 ALIM.CU APA+GAZE, MONT. ?RIN IMPUSCARE, 9.90 COND.AVIND D=1 TOL! - 0.000 34.50 0.00 0.13 94.62, 11.90 9.00 9,00 0,02 11,92 3,25 0.00 0.00 o.o1 3426 4.35 1673 0.00 0.02 6.26 22.74 8.62 0.00 0,05 31.42 18.66 5.75 9.00 0.06 24.45 13.49 €.21 0.00 0.04 23.74ROBINET TREC.CU VEN OrEL cu O10 SDISAL BUC. 12.000 ROBINET TREC.CU VENTIL sz MUP, eT TEVI OBL CU B= 1/2 SAU D= 3/2 TOLT 0.000 010 4202474 auc. 12.000 ROBINET TRECERE FONTA 1/2""** 3 VENTTLY MUFA PNIO S6480 0.000 011 sp13B1 Buc. 2.000 ROBINET TREC.CU VENTIL SI MUFE, PT. TEVI OTEL CU D=3/4'',SIMBOL £3-3/4'" 0.000 041 4202462 BUC, 2.000 ROBINET TRECERE FONTA 3/4"""" & VENTIL+ MUEA PN10 $6480 0.000 912 sco7E1 Buc. 8.000 LAVOAR DIN PORTELAN SANITAR,MONTAT PE, PIEDESTAL 9.000 012 2442283 Buc. 6.080 LAVOAR PORTELAN FARA SPATAR L 2-600MM ALB C1 S 1540 6.014 032 2453847 Buc. 5.080 PIEDESTAL LAVOAR Pl PORTELAN BICOLOR C. 1 NT 806 9.009 013 sc13B1 Buc. 7.008 VAS FENTRU CLOSET DIN PORTELAN SANTTAR CU SIFON INTERIOR > TIP... 0.002 9.22 30.42 1.38 157,32 0,00 0.03 158.73 711.04 0.00 0.00 2.26 713.30 339,36 0.00 0.00 1.397 340.73 53,54 363.41 0.00 o.14 + 227.08PSBI08 pag 56 en eee O13 2448426 BUC. 7,070 CLOSET DUOBLOC D31/1 DELIA AIBC. 1 065 9 WOBLOC, MONTAT 0.018 0 Totals 01s scleaL auc. 7.000 28.91 202.23 RAMA PENTRU VAS DE CLOSET, DIN LEMY DE 3.22 22.34 FAS, FARA CAPAC 0.00 0.00 0.06 0.44 0.003 0 Total= 225.37 016 sc24ni BUC. 7.000 25.90 181.33 PORTPROSOP DIN AM NICHEL,MOWT.D= 2ERETT 4.71 33.01 TIP U,CU 1 BRAT, DESCHID. 450MM 0.00 9.00 9,01 0.09 0.001 0 Total= 214.42 017 sc2saa BUC, 8.000 0.40 3.24 STAJERA DIN PORTELAN SANITAR TEP 5.87 46.92 0.00 0.00 0.00 0.08 0.000 0 Total= 50,19 017 2451485 Buc. 8.080 42,00 333.36 STAJERE PORTELAN TIP E2.30 ALB C.1 HI 0,00 0,00 716 0.00 0.00 0.03 0.23 0.001 0 torai= 339,59 018 sczena suc. 8.000 61,65 493.17 OGLINDA SANIT, SEMICRIST.MARGINT.SLEF.CU 12,27 90.16 DIMENS. £00XS00MM 0.00 0.00 0.07 0.55 0.003 0 Total 363.89 019 scz0a1 Buc. 7,000 25.36 177,53 SUPORT PT.HIRTIE CALTTATEA 1 (PORTHIRTIE 4.71 33,01 ) DIN PORTELAN SANTTAR, HAI NT 545/62 0.00 0.00 0.03 0.24 0.002 0 Total= 210.78 020 sc31a1 BUC. @.000 1,22 s.78 VENTIL DE SCURGERE TIP... 2.53 20.24 0.00 0.00, 0.00 9.02 9,000 0 Total= 30.03 020 4203348 BUC, 8.000 12.40 38.20 VENTIL SCURGERE LAVOAR.SPRLATOR 1 1/4 CU 0,00 0.00 RACORD $2610 0.00 0.06 23.26PSBI0B pag 8.000 LAVOAR DE Totai= 9.901 0 Toral= 022 SFOiAL u 46.000 0.00 BRECTUARE PROBA DE ETAS.LA PRES.A INST. 1.96 INTER.DE APA,LA COND.OTEL ZN.SAU PB. 0.06 PRES. INCLUSIV ARMAT 9.00 0.000 0 Totai= 023 sazit] u 2.100 0.00 TEAVA PLUNB PRESIUNE HONTATA LA CONSTR. 9.43 INDUSTR.LOCUINTE+SOC. CULT APARENT PE 0.00 PERETI CU D=18x4 MM 9.00 9.000 0 Total= ** SPORURI ** MAT.; -100.08 NAN.: 0,08 0.08 023 7341011 BUC. 7.000 7.30 GRACORD FLEXIBIL 0N3/8" 0.00 0.00 0,01 0.001 0 Total= oz4 sagt ™ 1,800 0.00 TEAVA PLUMB PRESIUNE MONTATA LA CONSTR. 10.46 INDUSTR.LOCUINTE+SOC.CULT.AFARENT PE 9.00 PERETI CU D=26x4 Ma 0,00 9.000 0 Total= ** SPORURI ** MAT.: 100.08 MAN.: 0,08 UTI.: 0.08 024 7341020 Buc. 6.000 8.20 @RACORD FLEXISIL DN1/2MF 1=40 CM cop 0.00 50008101 0.00 0.02 0.001 0 Total~ 025 sD0éAt Buc. 9.000 13.82 BATERIE AMESTECATOARE, STATIVA, PENTRU 18.63 LAVOAR AVIND D=1/2 TOLT 0.00 0.03 0.002 0 Total= 023 4201353 Buc. 9.000 5.00 BATERIE AMESTECATOARE LAVOAR FONTA 1/2"" EMAILATA STATIVA $8732 0,002 0 Totals O26 = sc23A1 BUC. 3.000 181.16 BIDEU DIN PORTELAN SANITAR, CALITATEA 1, 50.26 CU 2 ROBINETE AM 1/2", STEA AM, STMSOL 0.00 421, TIP BX 9.021 51,10 0.00 90.00 0.10 51.20 0.00 18.284 0.00 0.00 18.84 49.20 0.00 0.00 0.12 48.31 124.41, 167.67 0.00 0.30 292.38 585.00 9.00 0.00 0.41 888.41 843.47 150.76 0.00 1.26 695.43PSBIO8 pag 58 027 SAgsBL -_ 9.500 3. CONFECT.ST MONTAPEA TEVII DE PROTECTIE LR TRECEREACONDUCTELOR PRIN ELANSEE, TEAVA AVIND D=1 1/4 T aaen 0.001 2 Total= Cheltuieli dir din GREUTRTE MATERIALE 0,686 6258.08 TRANSPORT Detaliere tra aNSport auto 0.666% Alte cheltuieli directe CRS: ( 1564.80 + 0.00 + 0.000 + 13.32 + 0.000) > 0.20800 = ~SOMAI: ( 1564.80 + 0.00 * 0.000 + 13.32 * 0.000) * 0.00500 = -SANATATE ( 1564.80 + 0.90 * 0.000 + 13,32 * 0.000) * 0.06050 = “FOND DE RISC ( 1564.80 + 0.00 + 9,000 + 13.32 * 0,000) * 0.00270 = ALTE CHELTUIELT 0 1564.80 + 0.00 = 0,000 + 13.32 + 0.000) * 0.00250 = Total cheltuieli directe: GREUTATE MATERIALE MANOPERA © UTILAJ TRANSPORT 0.666 6258.08 2000.91 0.00 13,32 Cheltuieli indirecte: 8272.32 * 0.1000 = Profit: 9099.55 = 0.0500 = TOTAL GENERAL DEVIZ: TVA 9554.53 * 24.08 = TOTAL cu TVA OFERTANT 325.48 7,82 94.67 4.22 TOTAL 8272.32 827,23 454.08 9 554.53 2 293,09 11 847.62