Formularul F3

Obiectivul: 0003 45000000 LUCRARI CONSTRUCTII

Obiectul: 0014 45000000 RAC.LEA 20KV EOLIENE CIOCARLIA

Situatie de plata ( s2 )
Deviz 003141 LEA 20 KV

Categoria de lucrari: 0003

Preturi de contractare. Preturile sunt exprimate in RON
Obs: RON = Leu greu
======================================================================================================================
Nr. Capitol de lucr. UM CANTITATEA PU MATERIAL MANOPERA UTILAJ TRANSPORT TOTAL
crt. sau a)Material (col.3x (col.3x (col.3x (col.3x (col.5+
Subcapitol(norma comasata) b)Manopera col.4a) col.4b) col.4c) col.4d) 6+7+8)
Denumire c)Utilaj
d)Transport
( RON /UM) ( RON ) ( RON ) ( RON ) ( RON ) ( RON )
----------------------------------------------------------------------------------------------------------------------
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
004 W1MJ06E# BUC. 9.000 122.22 1099.98
Legatura de sustinere si intindere 14.94 134.46
pentru LEA 20KV cu izolatoare CTS 40-3p, 0.00 0.00
zonele III si IV de poluare Intindere 0.00 0.00 1234.44
dubla faza extrema, cu clema de
tractiune TPD 8-16

004 5600377 BUC. 54.540 43.40 2367.04

Izolator tip tija ITFs 45/5 0.00 0.00
0.00 0.00
0.00 0.00 2367.04

004 5205293 BUC. 9.000 10.00 90.00

Clema de tractiune prin presare 0.00 0.00
derivatie cu placa de contact central 0.00 0.00
tip CTPDFc 70/12 0.00 0.00 90.00

004 5211838 BUC. 9.000 13.00 117.00

Armatura de suspensie, intindere sau 0.00 0.00
sustinere U60-140 0.00 0.00
0.00 0.00 117.00

005 W1MK02A# KM. 0.090 0.58 0.05

Conductoare otel aluminiu montate manual 282.24 25.40
in teren accidentat 35-50mmp 0.00 0.00
0.00 0.00 25.45

005 4831574 M 91.890 0.83 76.27

CONDUCTOR OL-AL.N.PTR.LEA.STR.ZN>50% 35/ 0.00 0.00
6 1+ 6 S3000 0.00 0.00
0.00 0.00 76.27

005 5205413 BUC. 0.090 11.90 1.07

CLEMA CU CRESTATURI OL-AL 50MMP 0.00 0.00
0.00 0.00
0.00 0.00 1.07

006 W1MK02A# KM. 0.030 0.58 0.02

Conductoare otel aluminiu montate manual 282.24 8.47
in teren accidentat 35-50mmp 0.00 0.00
0.00 0.00 8.48

006 4831586 M 30.630 1.14 34.92

CONDUCTOR OL-AL. PTR.LEA.STR.ZN>50% 50/8 0.00 0.00
S3000 0.00 0.00
0.00 0.00 34.92

006 5205413 BUC. 0.030 11.90 0.36

CLEMA CU CRESTATURI OL-AL 50MMP 0.00 0.00
0.00 0.00
0.00 0.00 0.36

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.063 3786.70 168.33 0.00 0.00 3955.03

Alte cheltuieli directe:

-CAS:
( 168.33 + 0.00 * 0.000 +
0.00 * 0.000) * 0.20800 = 35.01
-SOMAJ:
( 168.33 + 0.00 * 0.000 +
0.00 * 0.000) * 0.00500 = 0.84
-FOND PENTRU SANATATE
( 168.33 + 0.00 * 0.000 +
0.00 * 0.000) * 0.05200 = 8.75
-FOND PENTRU ACCIDENTE
( 168.33 + 0.00 * 0.000 +
0.00 * 0.000) * 0.00279 = 0.47
-FOND GARANTII CREANTE
( 168.33 + 0.00 * 0.000 +
0.00 * 0.000) * 0.00250 = 0.42
-FOND SPECIAL CONCEDII
( 168.33 + 0.00 * 0.000 +
 003141 pag 2
======================================================================================================================
0.00 * 0.000) * 0.00850 = 1.43

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.063 3786.70 215.26 0.00 0.00 4001.96

Cheltuieli indirecte:
4001.96 * 0.1000 = 400.20
Profit:
4402.15 * 0.0500 = 220.11

TOTAL GENERAL DEVIZ: 4 622.26

TVA 4622.26 * 24.0% = 1 109.34
TOTAL cu TVA 5 731.60

EXECUTANT BENEFICIAR

INTOCMIT VERIFICAT
 003146 pag 3
======================================================================================================================
Obiectivul: 0003 45000000 LUCRARI CONSTRUCTII
Obiectul: 0014 45000000 RAC.LEA 20KV EOLIENE CIOCARLIA

Situatie de plata ( s2 )
Deviz 003146 LEA 20 KV - 6306

Categoria de lucrari: 0003

Preturi de contractare. Preturile sunt exprimate in RON
Obs: RON = Leu greu
======================================================================================================================
Nr. Capitol de lucr. UM CANTITATEA PU MATERIAL MANOPERA UTILAJ TRANSPORT TOTAL
crt. sau a)Material (col.3x (col.3x (col.3x (col.3x (col.5+
Subcapitol(norma comasata) b)Manopera col.4a) col.4b) col.4c) col.4d) 6+7+8)
Denumire c)Utilaj
d)Transport
( RON /UM) ( RON ) ( RON ) ( RON ) ( RON ) ( RON )
----------------------------------------------------------------------------------------------------------------------
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
004 W1MJ01A# BUC. 15.000 2.31 34.66
Legatura de sustinere pentru LEA 20KV cu 9.27 139.05
izolatoare ISNS si RTS24-02 coronament 0.00 0.00
triunghi sau orizontal Sustinere simpla 0.00 0.00 173.72
in aliniament cu CA

004 5601573 BUC. 15.150 92.00 1393.80

Izolator de sustinere tip suport RTS 24- 0.00 0.00
02A 0.00 0.00
0.00 0.00 1393.80

004 4831639 M 16.500 2.73 45.05

CONDUCTOR OL-AL.N.PTR.LEA.STR.ZN>50% 95/ 0.00 0.00
15 7+10 S3000 0.00 0.00
0.00 0.00 45.05

004 5204780 BUC. 60.000 5.60 336.00

CLEMA ALUNEC AL,LEA IZ.NESTRAP CA-35 6- 0.00 0.00
20KV 70-200DAN 0.00 0.00
0.00 0.00 336.00

005 W1MJ03D# BUC. 12.000 110.28 1323.36

Legatura de sustinere si intindere 14.94 179.28
pentru LEA 20KV cu izolatoare CTS 70/1 0.00 0.00
zonele I si II de poluare Intindere 0.00 0.00 1502.64
dubla faza extrema, cu masuri de
siguranta suplimentare

005 5600375 BUC. 72.720 107.00 7781.04

Izolator SILICONIC tip tija ITS 70/II 0.00 0.00
0.00 0.00
0.00 0.00 7781.04

005 5205415 BUC. 12.000 12.00 144.00

Clema cu crestaturi OL-AL 95mmp 0.00 0.00
0.00 0.00
0.00 0.00 144.00

005 5205693 BUC. 12.000 18.40 220.80

CLEMA LEG.ELECT.DIN AL.CLEAL 95/120 IN= 0.00 0.00
360A NTR28 0.00 0.00
0.00 0.00 220.80

005 5211840 BUC. 12.000 15.00 180.00

ARMATURA DE SUSPENSIE, INTINDERE SAU 0.00 0.00
SUSTINERE U2 65-232 0.00 0.00
0.00 0.00 180.00

006 W1MK02B# KM. 2.200 0.58 1.27

Conductoare otel aluminiu montate manual 302.40 665.28
in teren accidentat 70-95mmp 0.00 0.00
0.00 0.00 666.55

006 4831639 M 2246.200 2.73 6132.13

CONDUCTOR OL-AL.N.PTR.LEA.STR.ZN>50% 95/ 0.00 0.00
15 7+10 S3000 0.00 0.00
0.00 0.00 6132.13

006 5205415 BUC. 2.200 12.00 26.40

Clema cu crestaturi OL-AL 95mmp 0.00 0.00
0.00 0.00
0.00 0.00 26.40

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.380 17618.50 983.61 0.00 0.00 18602.11

Alte cheltuieli directe:

-CAS:
( 983.61 + 0.00 * 0.000 +
0.00 * 0.000) * 0.20800 = 204.59
-SOMAJ:
 003146 pag 4
======================================================================================================================
( 983.61 + 0.00 * 0.000 +
0.00 * 0.000) * 0.00500 = 4.92
-FOND PENTRU SANATATE
( 983.61 + 0.00 * 0.000 +
0.00 * 0.000) * 0.05200 = 51.15
-FOND PENTRU ACCIDENTE
( 983.61 + 0.00 * 0.000 +
0.00 * 0.000) * 0.00279 = 2.74
-FOND GARANTII CREANTE
( 983.61 + 0.00 * 0.000 +
0.00 * 0.000) * 0.00250 = 2.46
-FOND SPECIAL CONCEDII
( 983.61 + 0.00 * 0.000 +
0.00 * 0.000) * 0.00850 = 8.36

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.380 17618.50 1257.83 0.00 0.00 18876.33

Cheltuieli indirecte:
18876.33 * 0.1000 = 1 887.63
Profit:
20763.97 * 0.0500 = 1 038.20

TOTAL GENERAL DEVIZ: 21 802.16

TVA 21802.17 * 24.0% = 5 232.52
TOTAL cu TVA 27 034.68

EXECUTANT BENEFICIAR

INTOCMIT VERIFICAT

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

 FORMULAR C6
Lista consumurilor de resurse materiale
---------------------------------------

Lucrarea: LUCRARI CONSTRUCTII

Deviz: 003141 LEA 20 KV

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea resursei materiale | U.M. |Consumuri| Pret unitar | Valoare | Furnizor |Greutate|
|Crt.| | |cuprinse |(exclusiv TVA)|(exclusiv TVA)| | (tone) |
| | | |in oferta| RON | RON | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 1| 3805293 SIRMA MOALE ZINCATA D= 1 OL32 S |KG | 0.02| 3.840| 0.07| | 0.000|
| | 889 | | | | | | |
| 2| 4831574 CONDUCTOR OL-AL.N.PTR.LEA.STR.ZN>|M | 91.89| 0.830| 76.27| | 0.016|
| | 50% 35/6 1+ 6 S3000 | | | | | | |
| 3| 4831586 CONDUCTOR OL-AL. PTR.LEA.STR.ZN> |M | 30.63| 1.140| 34.92| | 0.006|
| | 50% 50/8 S3000 | | | | | | |
| 4| 5204950 CLEMA TRACT.TIP FURCA BRAT OL |BUC. | 9.00| 10.000| 90.00| | 0.005|
| | CTPF-120 FR=3500DAN | | | | | | |
| 5| 5205293 Clema de tractiune prin presare |BUC. | 9.00| 10.000| 90.00| | 0.000|
| | derivatie cu placa de contact | | | | | | |
| | central tip CTPDFc 70/12 | | | | | | |
| 6| 5205413 CLEMA CU CRESTATURI OL-AL 50MMP |BUC. | 0.12| 11.900| 1.43| | 0.000|
| 7| 5211838 Armatura de suspensie, ntindere |BUC. | 9.00| 13.000| 117.00| | 0.006|
| | sau sustinere U60-140 | | | | | | |
| 8| 5214113 JUGURI SIMPLE PT.STATII EXT.SI |BUC. | 18.00| 23.110| 415.98| | 0.051|
| | LEA JS 250- 8 NTR28 | | | | | | |
| 9| 5215041 OCHI SIMPLU OSS-11 |BUC. | 18.00| 8.000| 144.00| | 0.000|
| 10| 5215225 PIESA RASUCITA PR-75 |BUC. | 9.00| 9.000| 81.00| | 0.000|
| 11| 5216162 NUCA SUSTINERE FURCA NSP-11 |BUC. | 18.00| 12.000| 216.00| | 0.000|
| 12| 5216163 PIESA ARTICULATIE |BUC. | 9.00| 9.000| 81.00| | 0.000|
| 13| 5216174 AGRAFA PENTRU ARMATURI DE |BUC. | 18.00| 4.000| 72.00| | 0.000|
| | SUSTINERE W-11 | | | | | | |
| 14| 5600377 Izolator tip tija ITFs 45/5 |BUC. | 54.54| 43.400| 2367.04| | 0.000|
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| | T O T A L | | | RON | 3786.70| | 0.084|
| | | | |--------------|--------------|----------------|--------|
| | | | | EURO | 904.42| | |
--------------------------------------------------------------------------------------------------------------------------

Ofertant
 pag. 2
FORMULAR C6
Lista consumurilor de resurse materiale
---------------------------------------

Lucrarea: LUCRARI CONSTRUCTII

Deviz: 003146 LEA 20 KV - 6306

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea resursei materiale | U.M. |Consumuri| Pret unitar | Valoare | Furnizor |Greutate|
|Crt.| | |cuprinse |(exclusiv TVA)|(exclusiv TVA)| | (tone) |
| | | |in oferta| RON | RON | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| 1| 3704841 BANDA ALUMINIU M 1 X 10 AL99 |KG | 0.90| 18.400| 16.56| | 0.001|
| | S5681 | | | | | | |
| 2| 3805293 SIRMA MOALE ZINCATA D= 1 OL32 S |KG | 0.33| 3.840| 1.27| | 0.000|
| | 889 | | | | | | |
| 3| 3810885 SARMA ALUMINIU D 2,45 |KG | 1.57| 15.000| 23.62| | 0.000|
| 4| 4831639 CONDUCTOR OL-AL.N.PTR.LEA.STR.ZN>|M | 2262.70| 2.730| 6177.17| | 0.996|
| | 50% 95/15 7+10 S3000 | | | | | | |
| 5| 5204780 CLEMA ALUNEC AL,LEA IZ.NESTRAP CA|BUC. | 60.00| 5.600| 336.00| | 0.007|
| | -35 6-20KV 70-200DAN | | | | | | |
| 6| 5204950 CLEMA TRACT.TIP FURCA BRAT OL |BUC. | 12.00| 10.000| 120.00| | 0.007|
| | CTPF-120 FR=3500DAN | | | | | | |
| 7| 5205415 Clema cu crestaturi OL-AL 95mmp |BUC. | 14.20| 12.000| 170.40| | 0.006|
| 8| 5205693 CLEMA LEG.ELECT.DIN AL.CLEAL 95/ |BUC. | 12.00| 18.400| 220.80| | 0.007|
| | 120 IN= 360A NTR28 | | | | | | |
| 9| 5211840 ARMATURA DE SUSPENSIE, INTINDERE |BUC. | 12.00| 15.000| 180.00| | 0.000|
| | SAU SUSTINERE U2 65-232 | | | | | | |
| 10| 5214149 JUGURI SIMPLE PT.STATII EXT.SI |BUC. | 24.00| 23.110| 554.64| | 0.095|
| | LEA JS 400- 8 NTR28 | | | | | | |
| 11| 5214943 OCHIURI SIMPLE DE SUSPENSIE OSS |BUC. | 24.00| 8.200| 196.80| | 0.010|
| | 16-12 NTR61 | | | | | | |
| 12| 5215223 DISTANTIER RASUCIT DR-8 |BUC. | 24.00| 12.000| 288.00| | 0.000|
| 13| 5216161 NUCA SCURTA DIN PLATBANDA PT |BUC. | 24.00| 4.400| 105.60| | 0.009|
| | ROTULA NSP-16 FR=3500 | | | | | | |
| 14| 5216173 AGRAFA PENTRU ARMATURI DE |BUC. | 24.00| 2.200| 52.80| | 0.000|
| | SUSPENSIE W-16 NTR28 | | | | | | |
| 15| 5600375 Izolator SILICONIC tip tija ITS |BUC. | 72.72| 107.000| 7781.04| | 0.233|
| | 70/II | | | | | | |
| 16| 5601573 Izolator de sustinere tip suport |BUC. | 15.15| 92.000| 1393.80| | 0.029|
| | RTS 24-02A | | | | | | |
|----|------------------------------------------|------|---------|--------------|--------------|----------------|--------|
| | T O T A L | | | RON | 17618.50| | 1.400|
| | | | |--------------|--------------|----------------|--------|
| | | | | EURO | 4208.01| | |
--------------------------------------------------------------------------------------------------------------------------

Ofertant
 FORMULAR C7
Lista consumurilor cu mana de lucru
-----------------------------------

Lucrarea: LUCRARI CONSTRUCTII

Deviz: 003141 LEA 20 KV

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea meseriei |Consumuri (om-ore) |Tarif mediu |Valoare(exclusiv TVA)| Procent |
|Crt.| |cu manopera directa | RON/ora | RON | 100% |
| | | | | (2 x 3) | |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 0 | 1 | 2 | 3 | 4 | 5 |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 1| 201 ELECTRICIAN LINII ELECTRICE AERIENE| 18.703 | 9.000| 168.33 | 168.33|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| | T O T A L | 18.703 | RON | 168.33 | 168.33|
| | | |------------|---------------------|--------------|
| | | | EURO | 40.20 | 40.20|
--------------------------------------------------------------------------------------------------------------------------

Ofertant
 pag. 2
FORMULAR C7
Lista consumurilor cu mana de lucru
-----------------------------------

Lucrarea: LUCRARI CONSTRUCTII

Deviz: 003146 LEA 20 KV - 6306

--------------------------------------------------------------------------------------------------------------------------
|Nr. | Denumirea meseriei |Consumuri (om-ore) |Tarif mediu |Valoare(exclusiv TVA)| Procent |
|Crt.| |cu manopera directa | RON/ora | RON | 100% |
| | | | | (2 x 3) | |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 0 | 1 | 2 | 3 | 4 | 5 |
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| 1| 201 ELECTRICIAN LINII ELECTRICE AERIENE| 109.290 | 9.000| 983.61 | 983.61|
|----|--------------------------------------------|--------------------|------------|---------------------|--------------|
| | T O T A L | 109.290 | RON | 983.61 | 983.61|
| | | |------------|---------------------|--------------|
| | | | EURO | 234.93 | 234.93|
--------------------------------------------------------------------------------------------------------------------------

Ofertant