SOLUTIA 1 TARIF RACORDARE/FONDURI DEO

Nr. Crt. Materiale UM Cantitate Pret Unitar (fara TVA) Valoare (fara TVA)
1 2 3 4 5 6
1
Realizare Fundatie SC15014 buc 1.00 2,200.00 2,200.00
2
Montare Stalp SC15014 buc 1.00 3,565.00 3,565.00
3
Realizare Priza de pamant C3 buc 1.00 600.00 600.00
4
Montare Consola CIT140/SC15014 buc 1.00 1,000.00 1,000.00
5
Montare Coonsola CDV550/SC15014 buc 2.00 420.00 840.00
6
Legaturi de intindere duble cu izolatori ceramici buc 6.00 1,700.00 10,200.00
Legaturi de intindere simple cu izolatori
675.00
7 compoziti buc 3.00 225.00
8 Montare conductor OLAL 50/8 m 60.00 7.50 450.00
9 Inscriptionari buc 1.00 100.00 100.00
10 Material marunt buc 1.00 150.00 150.00
Total Materiale 19,780.00

Nr. Crt. Manopera UM Cantitate Pret Unitar (fara TVA) Valoare (fara TVA)
1 Manopera materiale buc 1.00 7,912.00 7,912.00
2 Demontare CDV550/SC15014 buc 1.00 100.00 100.00
3 Demontare izolatori de intindere buc 3.00 50.00 150.00
4 Demonatre conductoare OLAL m 6.00 10.00 60.00
5 GIS buc 1.00 500.00 500.00
6 Total Manopera 8,722.00

Contributie asiguratorie de munca 2,25% 196.25

Materiale Manopera Utilaje Transport Total

19780.00 8,918.25 1,000.00 1,000.00 30,698.25

Indirecte 10% 3,069.82

Profit 5% 1,688.40
Utilaje UM Cantitate Pret unitar (fara TVA) Valoare (fara TVA)

Total utilaje

Total General Oferta de lucrari, RON fara TVA 35,456.47

TVA 6,736.73
Total General cu TVA 42,193.20

Proiectant,
 SOLUTIA 1 FONDURI BENEFICIAR

Nr. Crt. Materiale UM Cantitate Pret Unitar (fara TVA) Valoare (fara TVA)
1 2 3 4 5 6
1
Realizare Fundatie SC15014 buc 1.00 2,200.00 2,200.00
2
Montare Stalp SC15014 buc 1.00 3,565.00 3,565.00
3
Realizare Priza de pamant 2C3 buc 1.00 1,200.00 1,200.00
4
Montare consola CDV550/SC15014 buc 1.00 420.00 420.00
5
Montare consola CIT140/SC15014 buc 1.00 1,000.00 1,000.00
Montare legaturi de intindere duble cu izolatori
2,550.00
6 compoziti buc 6.00 425.00
7 Montare separator+kit/SC15014 buc 1.00 150.00 150.00
8 Montare suport CT+Desc ZnO/SC15014 buc 1.00 450.00 450.00
9 Montare capete terminale de exterior set 11.00 414.00 4,554.00
10 Montare capete terminale de interior set 1.00 330.00 330.00
11 Montare cablu A2XS(F)2Y 3x1x50mmp m 20.00 75.00 1,500.00
12 Tub pretectie cablu montat pe stalp m 3.00 30.00 90.00
13 Realizare fundatie PTAB buc 1.00 350.00 350.00
14 Realizare priza de pamant PTAB buc 1.00 1,200.00 1,200.00
15 Inscriptionari buc 1.00 300.00 300.00
16 Material marunt buc 1.00 300.00 300.00
Total Materiale 20,159.00

Nr. Crt. Manopera UM Cantitate Pret Unitar (fara TVA) Valoare (fara TVA)
1 Manopera materiale buc 1.00 8,063.60 8,063.60
2 Canalizare profil M m 5.00 55.00 275.00
3 Manopera fundatie PTAB buc 1.00 1,000.00 1,000.00
4 Manopera montaj utilaje cu montaj buc 1.00 8,000.00 8,000.00
5 GIS buc 1.00 1,000.00 1,000.00
6 Total Manopera 18,338.60

Contributie asiguratorie de munca 2,25% 412.62

Materiale Manopera Utilaje Transport Total

20159.00 18,751.22 2,500.00 1,000.00 42,410.22

Indirecte 10% 4,241.02

Profit 5% 2,332.56
Utilaje UM Cantitate Pret unitar (fara TVA) Valoare (fara TVA)
1 Separator orizontal STEPNo+kit/SC15014 buc 1.00 7,500.00 7,500.00
2 Descarcatori ZnO buc 1.00 1,550.00 1,550.00
3 PTAB 100KVA buc 1.00 214,000.00 214,000.00
Total utilaje 223,050.00

Total General Oferta de lucrari, RON fara TVA 272,033.80

TVA 51,686.42
Total General cu TVA 323,720.22

Proiectant,