Persoana juridica achizitoare Formularul C5

SC CHAMADE SRL

Obiectivul: 0078 45310000 SERVICE AUTO CHAMADE

Obiectul: 0002 45310000 STATIE DE ITP

Lista cu cantitatile de lucrari

Deviz oferta 780478 INST EL. ILUM SI PRIZE STATIE ITP

Categoria de lucrari: 0430

=================================================================
= 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 EF03A1 BUC. 1.000 3.03 3.03
TABLOU ELECTRIC PANOU,DULAP,CELULA SAU 70.08 70.08
PUPITRU GATA ECHIPAT,CU GREUTATEA <150KG 0.00 0.00
0.00 0.00
0.003 0 Total= 73.11

001 7347867 BUC. 1.000 1600.00 1600.00

TABLOU ELECTRIC DE DISTRIBUTIE TD1 0.00 0.00
0.00 0.00
0.00 0.00
0.028 0 Total= 1600.00

002 EC02C1 M 10.000 1.31 13.10

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 38.40
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 51.50

002 4801907 M 10.300 5.20 53.56

CABLU ENERGIE CYY 0,6/ 1KV 3X 2,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 53.56

002 6719305 BUC. 30.000 0.14 4.20

@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 4.20

002 6500000 BUC. 30.000 0.24 7.20

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 7.20

003 EC02C1 M 18.000 1.31 23.58

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 69.12
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 92.70
003 4801907 M 18.540 5.20 96.41
CABLU ENERGIE CYY 0,6/ 1KV 3X 2,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 96.41
 780478 pag 2
=================================================================
003 6719305 BUC. 54.000 0.14 7.56
@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 7.56

003 6500000 BUC. 54.000 0.24 12.96

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 12.96

004 EC02C1 M 15.000 1.31 19.65

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 57.60
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 77.25

004 4802054 M 15.450 7.10 109.69

CABLU ENERGIE CYY 0,6/ 1KV 4X 2,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 109.69

004 6719305 BUC. 45.000 0.14 6.30

@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 6.30

004 6500000 BUC. 45.000 0.24 10.80

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 10.80

005 EC02C1 M 15.000 1.31 19.65

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 57.60
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 77.25

005 4802066 M 15.450 15.60 241.02

CABLU ENERGIE CYY 0,6/ 1KV 4X 4 U S.8778 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 241.02

005 6719305 BUC. 45.000 0.14 6.30

@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 6.30

005 6500000 BUC. 45.000 0.24 10.80

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
 0.00 0.00
0.000 0 Total= 10.80

006 ED01O1 BUC. 1.000 11.31 11.31

INTRERUPATOR MANUAL PE CONSOLA, HEBLU, 10.00 10.00
PACHET TRIPOLAR,63A LA CONDUCTE CUPRU 0.00 0.00
0.00 0.00
0.002 0 Total= 21.31
 780478 pag 3
=================================================================
006 5518430 BUC. 1.000 123.10 123.10
INTRERUPTOR MANUAL TRIPOLAR IP 200 63A S 0.00 0.00
2425 0.00 0.00
0.00 0.00
0.001 0 Total= 123.10

007 ED01M1 BUC. 1.000 0.11 0.11

INTRERUPATOR MANUAL PE CONSOLA, HEBLU, 2.24 2.24
PACHET TRIPOLAR DE 10 SAU 25 A 0.00 0.00
0.00 0.00
0.002 0 Total= 2.35

007 5500794 BUC. 1.000 75.56 75.56

INTRERUPTOR MANUAL TRIPOLAR SIMBOL 1300 0.00 0.00
25 A 0.00 0.00
0.00 0.00
0.001 0 Total= 75.56

008 EC03G1 M 8.000 1.45 11.60

CABLU ENERGIE MONTAT CU SCOABE PE POD DE 2.40 19.20
CABLURI SAU RULANT,CONDUCTE<10MMP 0.00 0.00
0.00 0.00
0.000 0 Total= 30.80

008 4802066 M 8.240 15.60 128.54

CABLU ENERGIE CYY 0,6/ 1KV 4X 4 U S.8778 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 128.54

009 EC02C1 M 6.000 1.31 7.86

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 23.04
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 30.90

009 4801907 M 6.180 5.20 32.14

CABLU ENERGIE CYY 0,6/ 1KV 3X 2,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 32.14

009 6719305 BUC. 18.000 0.14 2.52

@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 2.52

009 6500000 BUC. 18.000 0.24 4.32

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 4.32

010 EC02C1 M 18.000 1.31 23.58

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 69.12
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 92.70

010 4801907 M 18.540 5.20 96.41

CABLU ENERGIE CYY 0,6/ 1KV 3X 2,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 96.41
 780478 pag 4
=================================================================
010 6719305 BUC. 54.000 0.14 7.56
@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 7.56

010 6500000 BUC. 54.000 0.24 12.96

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 12.96

011 EC02C1 M 20.000 1.31 26.20

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 76.80
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 103.00

011 4801907 M 20.600 5.20 107.12

CABLU ENERGIE CYY 0,6/ 1KV 3X 2,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 107.12

011 6719305 BUC. 60.000 0.14 8.40

@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 8.40

011 6500000 BUC. 60.000 0.24 14.40

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 14.40

012 EC02C1 M 22.000 1.31 28.82

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 84.48
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 113.30

012 4801907 M 22.660 5.20 117.83

CABLU ENERGIE CYY 0,6/ 1KV 3X 2,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 117.83

012 6719305 BUC. 66.000 0.14 9.24

@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 9.24

012 6500000 BUC. 66.000 0.24 15.84

Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
 0.00 0.00
0.000 0 Total= 15.84

013 EA01B1 M 12.000 1.42 17.04

TUB IZOLANT IP-PVC MONTAT INGROPAT CU D= 3.36 40.32
25MM 0.00 0.00
0.00 0.00
0.000 0 Total= 57.36
 780478 pag 5
=================================================================
014 EC05A1 M 16.000 0.00 0.00
CABLU ENERGIE TRAS PRIN TUB PROT PT 0.80 12.80
RACORD MOTOARE TABLOURI APARATE CONDUCTE 0.00 0.00
< 16 MMP.* 0.00 0.00
0.000 0 Total= 12.80

014 4801892 M 16.800 4.20 70.56

CABLU ENERGIE CYY 0,6/ 1KV 3X 1,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 70.56

015 EA16C# BUC. 1.000 0.01 0.01

DOZA DE DERIVATIE PENTRU CABLURI SAU 0.96 0.96
TEVI DE INSTALATIE IN MEDIU NORMAL TIP 0.13 0.13
NBU-PG16; NBU PG21 0.00 0.00
0.000 0 Total= 1.10

015 7318999 BUC. 1.000 2.73 2.73

DOZA DE DERIVATIE PT.CABLURI SAU TEVI 0.00 0.00
INST.TIP:NBU PG21 0.00 0.00
0.00 0.00
0.002 0 Total= 2.73

016 ED03J1 BUC. 2.000 0.25 0.50

COMUTATOR UNIPOLAR APARENT,DIBLURI MAT. 3.36 6.72
PL.SERIE,CONSTR.NORM.DIN BACHELITA SAU 0.00 0.00
CONSTR.ETANSA 0.00 0.00
0.000 0 Total= 7.22

016 5520392 BUC. 2.020 7.20 14.54

COMUTATOR CUMPANA PT.SIMBOL 020 10A 0.00 0.00
1250V S.3185 0.00 0.00
0.00 0.00
0.000 0 Total= 14.54

017 EE12G1 BUC. 7.000 0.67 4.69

CORP DE ILUMINAT PTR. LAMPI FLUORESCENTE 4.96 34.72
TUBULARE ETANS MONTAT PE DIBLURI DE 0.00 0.00
MATERIAL PLASTIC 0.00 0.00
0.000 0 Total= 39.41

017 5103717 BUC. 7.210 132.34 954.17

CORP ILUMINAT PT LAMPI FL. FIPAD-04-258 0.00 0.00
CU TUB SI STARTER 0.00 0.00
0.00 0.00
0.001 0 Total= 954.17

017 EC02C1 M 42.000 1.31 55.02

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 161.28
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 216.30

017 4801907 M 43.260 5.20 224.95

CABLU ENERGIE CYY 0,6/ 1KV 3X 2,5 U S. 0.00 0.00
8778 0.00 0.00
 0.00 0.00
0.000 0 Total= 224.95

017 6719305 BUC. 126.000 0.14 17.64

@DIBLU PLASTIC+HOLZSURUB TIP S8V COD 0.00 0.00
72DS0204 0.00 0.00
0.00 0.00
0.000 0 Total= 17.64
 780478 pag 6
=================================================================
017 6500000 BUC. 126.000 0.24 30.24
Pafta zincata pentru fixare 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 30.24

018 EA16C# BUC. 2.000 0.01 0.03

DOZA DE DERIVATIE PENTRU CABLURI SAU 0.96 1.92
TEVI DE INSTALATIE IN MEDIU NORMAL TIP 0.13 0.26
NBU-PG16; NBU PG21 0.00 0.00
0.000 0 Total= 2.21

018 7318999 BUC. 2.000 2.73 5.46

DOZA DE DERIVATIE PT.CABLURI SAU TEVI 0.00 0.00
INST.TIP:NBU PG21 0.00 0.00
0.00 0.00
0.002 0 Total= 5.46

019 ED08J1 BUC. 10.000 0.36 3.60

PRIZA MONTATA APARENT PE DIBLURI DE 3.36 33.60
MATERIAL PLASTIC CONSTRUCTIE NORMALA SAU 0.00 0.00
CONSTRUCTIE CAPSULA 0.00 0.00
0.000 0 Total= 37.20

019 5536133 BUC. 10.100 7.67 77.47

PRIZA BIPOLARA ANTIGRON 250/10A COD 255 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 77.47

020 EE10A1 BUC. 4.000 0.13 0.52

CORP DE ILUMINAT SPECIAL,PLAF.DIFUZ. 0.96 3.84
MONT.DIB.PLAST. 0.00 0.00
0.00 0.00
0.000 0 Total= 4.36

020 5104071 BUC. 4.012 41.21 165.33

APLICA AMINOPL.DUL.E27,OBLICA ,60W,TIP 0.00 0.00
AA-O,SIMB.B11323 0.00 0.00
0.00 0.00
0.000 0 Total= 165.33

021 EC02C1 M 34.000 1.31 44.54

CABLU ENERGIE MONTAT SCOABE BACH.DIRECT 3.84 130.56
PE ZID PE DIBLURI PLASTIC ,CONDUCTE 0.00 0.00
<10MMP 0.00 0.00
0.000 0 Total= 175.10

021 4801892 M 35.020 4.20 147.08

CABLU ENERGIE CYY 0,6/ 1KV 3X 1,5 U S. 0.00 0.00
8778 0.00 0.00
0.00 0.00
0.000 0 Total= 147.08

022 EB08D1 M 36.000 1.64 59.04

CONDUCTA OTEL PT.LEGARE LA PAMINT SAU 3.86 138.96
NUL A APARATELOR ELECTRICE DIN BANDA 0.00 0.00
OTEL LAMINATA 40X4 MM 0.00 0.00
0.000 0 Total= 198.00

022 3701254 KG 45.252 5.94 268.80

Banda din otel Zn 25x4mm; 0.00 0.00
0.00 0.00
0.00 0.00
0.001 0 Total= 268.80
 780478 pag 7
=================================================================
023 EC01AL11 BUC. 1.000 0.00 0.00
Verificare instalatie in vederea punerii 7.20 7.20
in functiune 0.00 0.00
0.00 0.00
0.000 0 Total= 7.20

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.095 5275.20 1150.56 0.39 0.00 6426.15
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 0.39

Alte cheltuieli directe:

-Cota aprovizionare 10.0% 527.52

-CAS:
( 1150.56 + 0.39 * 0.360 +
0.00 * 0.380) * 0.19500 = 224.39
-SOMAJ:
( 1150.56 + 0.39 * 0.360 +
0.00 * 0.380) * 0.02000 = 23.01
-RET MAISTRU
( 1150.56 + 0.39 * 0.360 +
0.00 * 0.380) * 0.05800 = 66.74
-SANATATE 6%
( 1150.56 + 0.39 * 0.360 +
0.00 * 0.380) * 0.06000 = 69.04
-FOND ACCIDENT DE MUNCA SI BOLI PROFESIONALE
( 1150.56 + 0.39 * 0.360 +
0.00 * 0.380) * 0.00989 = 11.38
-COMISION ITM CARTI DE MUNCA
( 1150.56 + 0.39 * 0.360 +
0.00 * 0.380) * 0.01850 = 21.29
-Cheltuieli cu tichete de masa
17.98 * 7.41= 133.23

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.095 5802.72 1699.64 0.39 0.00 7502.76

Cheltuieli indirecte:
7502.76 * 0.1200 = 900.33
Profit:
8403.09 * 0.0500 = 420.15

TOTAL GENERAL DEVIZ: 8 823.24

BENEFICIAR OFERTANT
BD ELECTRO-SERVICE SRL