AUTORITATEA CONTRACTANTA: FORMULARUL C5 … de cantitai de... · Comision carti de munca:...

AUTORITATEA CONTRACTANTA: FORMULARUL C5 OBIECTIVUL: F03 REF INST INCALZIRE BIBLIOTECA JUDETEANA ZORILOR

LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 16 ---------------------------------------- DEVIZUL OFERTA:01 OBIECTE SANITARE, BATERII SI ACCESORII

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 SC16A2 BUC 2.0000 a) Rezervor pt.spalare vas wc,din mase plastice, mont.la b) inaltime,cu dibl.de lemn pe zid de caramida c) d) ------------------------------------------------------------------------------------------------------------------------- 2 02 SC14C1 BUC 2.0000 a) Vas closet din fonta em cu teava pvc si rezervor mont cu b) dibluri metalice c) d) ------------------------------------------------------------------------------------------------------------------------- 3 03 SC18A5 BUC 2.0000 a) Rama pentru vas de closet,din polipropilena cu capac b) c) d) ------------------------------------------------------------------------------------------------------------------------- 4 04 SC07C1 BUC 2.0000 a) Lavoar din portelan sanitar,montat pe console fixate cu b) dibluri metalice c) -11402/0007 170A118 LAVOAR PORTELAN F SPATAR L 2-600MM ALB d) S 1540 (BUC) -11403/0001 4610159 CONSOLA BRAT DUBLU EMAILATA 350MM CAL.1 S 3343 (BUC) ------------------------------------------------------------------------------------------------------------------------- 5 05 SC26A2 BUC 2.0000 a) Oglinda sanit.semicrist.margini.slef.cu dimens.500x600mm b) c) d) ------------------------------------------------------------------------------------------------------------------------- 6 06 SC30A3 BUC 2.0000 a) Suport pt.hirtie calitatea 1 (porthirtie) din portelan b) sanitar,hi 2 c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 17 ---------------------------------------- DEVIZUL OFERTA:01 OBIECTE SANITARE, BATERII SI ACCESORII

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= ------------------------------------------------------------------------------------------------------------------------- 8 08 SC28B1 BUC 2.0000 a) Sapuniera din portelan sanitar,tip sa2-15,aparenta,simpla b) c) d) ------------------------------------------------------------------------------------------------------------------------- 9 09 SC24A2 BUC 2.0000 a) Portprosop din am nichel.mont.pe pereti tip u,cu 1 brat, b) deschid.600mm c) d) ------------------------------------------------------------------------------------------------------------------------- EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :01 OBIECTE SANITARE, BATERII SI ACCESORII ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (173.70 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (173.70 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (173.70 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (173.70 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (173.70 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (173.70 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (173.70 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (1521.67 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.133119tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (173.70) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (173.70) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.133119tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (1735.04 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((1735.04 + 173.50) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 19 ---------------------------------------- DEVIZUL OFERTA:02 ARMATURI SI ACCESORII OBIECTE SANITARE

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 SC19A1 BUC 2.0000 a) Sifon din bachelita pentru lavoar de portelan sanitar b) -11405/0011 461U007 SIFON PENTRU OBIECTE SANITARE DN=1 c) 1/4" (BUC) d) ------------------------------------------------------------------------------------------------------------------------- 2 02 SC31A1 BUC 2.0000 a) Ventil de scurgere tip... b) -11410/0004 4610176 VENTIL SCURGERE LAVOAR,BIDEU 1 1/4 FARA c) RAC. S 411 (BUC) d) ------------------------------------------------------------------------------------------------------------------------- 3 03 SD06A1 BUC 2.0000 a) Baterie amestecatoare,stativa,pentru lavoar avand d=1/2 b) toli c) -11413/0014 509A003 BATERIE AMEST. LAVOAR FONTA 1/2 EMAIL. d) JET PERL. S8732 (BUC) ------------------------------------------------------------------------------------------------------------------------- 4 04 SD31A1 BUC 2.0000 a) Racord olandez cu etansare plana cu filet interiorsi b) exterior tip u2,avind d= 3/8 toli c) d) ------------------------------------------------------------------------------------------------------------------------- 5 041 RSTC188 BUC 2.0000 a) RACORD FLEXIBIL 1/2 FF 38R 0003 b) c) d) ------------------------------------------------------------------------------------------------------------------------- 6 05 SD16A1 BUC 2.0000 a) Robinet cu sertar cu corp plat sau oval,din fonta,cu flanse b) pt.conducte presiune,cu d=50mm c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 20 ---------------------------------------- DEVIZUL OFERTA:02 ARMATURI SI ACCESORII OBIECTE SANITARE

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= 7 051 5020285 BUC 2.0000 a) ROBINET COLT CU SFERA 1/2"-1/2" b) c) d) ------------------------------------------------------------------------------------------------------------------------- 8 06 SD13C1 BUC 4.0000 a) Robinet trec.cu ventil si mufe,pt.tevi otel cu d=1'',simbol b) 83-1'' c) d) ------------------------------------------------------------------------------------------------------------------------- 9 061 501R018 BUC 2.0000 a) ROBINET SFERIC FI-FI DN1" b) c) d) ------------------------------------------------------------------------------------------------------------------------- 10 062 501R005 BUC 2.0000 a) ROBINET SFERIC DN 1\2" b) c) d) ------------------------------------------------------------------------------------------------------------------------- 11 063 501R003 BUC 2.0000 a) ROBINET SFERIC DN 1" b) c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :02 ARMATURI SI ACCESORII OBIECTE SANITARE ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (57.60 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (57.60 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (57.60 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (57.60 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (57.60 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (57.60 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (57.60 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (228.06 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.006037tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (57.60) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (57.60) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.006037tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (298.82 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((298.82 + 29.88) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 22 ---------------------------------------- DEVIZUL OFERTA:03 TEAVA DISTRIBUTIE

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 SA15A M 25.0000 a) Teava din material plastic (PP, PE, PP-R si similar) b) imbinata prin sudura prin polifuziune, in conducte de c) legatura, la obiecte sanitare, la cladiri de locuit si d) social-culturale, teava avand diametrul de 16 mm -SL05 /0030 756N041 TUB POLIPROPILENA, AVIND DIAMETRUL DE 20 MM (M) ------------------------------------------------------------------------------------------------------------------------- 2 02 SA17A M 30.0000 a) Teava din material plastic (PP,PE,PP-R si similare) b) imbinata prin sudura prin polifuziune, in conducte de c) distributie la cladiri de locuit si social-culturale, avand d) diametrul de 25 mm -SL05 /0031 756N042 TUB POLIPROPILENA, AVIND DIAMETRUL DE 25 MM (M) ------------------------------------------------------------------------------------------------------------------------ EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT RECAPITULATIE LA DEVIZUL :03 TEAVA DISTRIBUTIE ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (131.80 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (131.80 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (131.80 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (131.80 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (131.80 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (131.80 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (131.80 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (113.47 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.072328tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (131.80) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (131.80) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.072328tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (4.64) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (280.01 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((280.01 + 28.00) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 ------------------------------------------------------------------------------------------------------------------------- OFERTANT,


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 24 ---------------------------------------- DEVIZUL OFERTA:04 IZOLATII

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 IZH22A01* M 55.0000 a) MONTAREA TERMOIZOLATIEI TIP KAIFLEX PE CONDUCTE b) c) d) ------------------------------------------------------------------------------------------------------------------------- 2 011 194A023 M 25.0000 a) IZOLATII CONDUCTE DN=22, 9 MM GR b) c) d) ------------------------------------------------------------------------------------------------------------------------- 3 012 194A024 M 30.0000 a) IZOLATII CONDUCTE D=28 MM, 9 MM GR b) c) d) ------------------------------------------------------------------------------------------------------------------------- EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :04 IZOLATII

------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (166.05 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (166.05 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (166.05 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (166.05 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (166.05 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (166.05 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (166.05 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (139.82 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.001575tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (166.05) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (166.05) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.001575tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (343.80 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((343.80 + 34.38) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 26 ---------------------------------------- DEVIZUL OFERTA:05 SUPORTI PRINDERE-FIXARE TEAVA

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 SA44C1 BUC 18.0000 a) Bratara pt:fixarea cond.otel+pvc de alim.cu b) apa+gaze,mont.prin impuscare,cond.avind d= 1/2 toli c) d) ------------------------------------------------------------------------------------------------------------------------- 2 02 SA44D1 BUC 20.0000 a) Bratara pt:fixarea cond.otel+pvc de alim.cu b) apa+gaze,mont.prin impuscare,cond.avind d= 3/4 toli c) d) ------------------------------------------------------------------------------------------------------------------------- EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :05 SUPORTI PRINDERE-FIXARE TEAVA ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (9.50 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (9.50 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (9.50 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (9.50 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (9.50 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (9.50 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (9.50 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (57.58 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.003415tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (9.50) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (9.50) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.003415tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (69.24 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((69.24 + 6.92) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 28 ---------------------------------------- DEVIZUL OFERTA:06 FITINGURI SI ARMATURI

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 SD01A1 BUC 2.0000 a) Robinet de serviciu simplu b) c) d) ------------------------------------------------------------------------------------------------------------------------- 2 011 755RG01 BUC 2.0000 a) ROBINET DE GOLIRE CU RACORD OLANDEZ 1 1/4" b) c) d) ------------------------------------------------------------------------------------------------------------------------- 3 02 SA47G1. BUC 30.0000 a) MONTAJ FITINGURI SPECIALE b) c) d) ------------------------------------------------------------------------------------------------------------------------- 4 021 753A063 BUC 3.0000 a) TEU PP-R 20 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 5 022 7530A08 BUC 1.0000 a) TEU PP-R 25-20-20 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 6 023 753A065 BUC 2.0000 a) REDUCTIE PP-R 25*20 MM b) c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 29 ---------------------------------------- DEVIZUL OFERTA:06 FITINGURI SI ARMATURI

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= 7 024 753A055 BUC 10.0000 a) COT PP-R 25 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 8 025 753A054 BUC 14.0000 a) COT PP-R 20 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 9 03 RSTJ010 BUC 3.0000 a) SILICON SANITAR TRANSPARENT 76TS0001 b) c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :06 FITINGURI SI ARMATURI ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (117.40 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (117.40 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (117.40 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (117.40 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (117.40 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (117.40 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (117.40 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (163.56 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.000046tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (117.40) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (117.40) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.000046tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (307.77 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((307.77 + 30.78) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 31 ---------------------------------------- DEVIZUL OFERTA:07 PROBE

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 02 SF02A1 M 55.0000 a) Efectuare proba de etans.la pres.a inst.inter.de b) apa,executate cu tevi pvc inclusiv armaturile c) d) ------------------------------------------------------------------------------------------------------------------------- 2 03 SF04A1 M 55.0000 a) Spalarea si darea in functiune a cond.de apa,executate cu b) tevi din pvc. c) d) ------------------------------------------------------------------------------------------------------------------------- EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :07 PROBE ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.000000 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (48.00 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (48.00 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (48.00 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (48.00 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (48.00 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (48.00 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (48.00 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (0.00 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.000000tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (48.00) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (48.00) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.000000tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (58.97 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((58.97 + 5.90) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 33 ---------------------------------------- DEVIZUL OFERTA:08 CANALIZARE MENAJERA

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 SB08B M 3.0000 a) Teava din material plastic (PE, PP, PP-R si similare) b) pentru canalizare, imbinata cu garnitura de cauciuc, c) montata aparent sau ingropat sub pardoseala, avand d) diametrul nominal de 32 mm ------------------------------------------------------------------------------------------------------------------------- 2 011 833S011 M 3.0000 a) TEAVA PE DN 32 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 3 02 SB08D M 3.0000 a) Teava din material plastic (PE, PP, PP-R si similare) b) pentru canalizare, imbinata cu garnitura de cauciuc, c) montata aparent sau ingropat sub pardoseala, avand d) diametrul nominal de 50 mm ------------------------------------------------------------------------------------------------------------------------- 4 021 7210011 M 3.0000 a) TEAVA PE DN 50 MM PN 10BAR b) c) d) ------------------------------------------------------------------------------------------------------------------------- 5 03 SB09B BUC 2.0000 a) Piese de leg.(cot,reductie,piesa de curatire,mufa dubla, b) compensator de dilatatie) din material plastic(PE, PP,PP-R c) si similar) pt canalizare, montate prin imbinare cu d) garnitura de cauciuc, avand diametrul nominal de 32 mm ------------------------------------------------------------------------------------------------------------------------- 6 031 751V001 BUC 2.0000 a) COT PE DN 32 MM EF b) c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT



OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= 7 04 SB09D BUC 4.0000 a) Piese de leg.(cot,reductie,piesa de curatire,mufa dubla, b) compensator de dilatatie) din material plastic(PE, PP,PP-R c) si similar) pt canalizare, montate prin imbinare cu d) garnitura de cauciuc, avand diametrul nominal de 50 mm ------------------------------------------------------------------------------------------------------------------------- 8 041 751R019 BUC 4.0000 a) COT PE 90GR. DN 50 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 9 05 SB09B BUC 1.0000 a) Piese de leg.(cot,reductie,piesa de curatire,mufa dubla, b) compensator de dilatatie) din material plastic(PE, PP,PP-R c) si similar) pt canalizare, montate prin imbinare cu d) garnitura de cauciuc, avand diametrul nominal de 32 mm ------------------------------------------------------------------------------------------------------------------------- 10 051 751U056 BUC 1.0000 a) COT PE DN32 MM, 45GR b) c) d) ------------------------------------------------------------------------------------------------------------------------- 11 06 SB09D BUC 2.0000 a) Piese de leg.(cot,reductie,piesa de curatire,mufa dubla, b) compensator de dilatatie) din material plastic(PE, PP,PP-R c) si similar) pt canalizare, montate prin imbinare cu d) garnitura de cauciuc, avand diametrul nominal de 50 mm ------------------------------------------------------------------------------------------------------------------------- 12 061 751U001 BUC 2.0000 a) COT PE80 SDR11 45GR 50 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 13 07 SB09D BUC 2.0000 a) Piese de leg.(cot,reductie,piesa de curatire,mufa dubla, b) compensator de dilatatie) din material plastic(PE, PP,PP-R c) si similar) pt canalizare, montate prin imbinare cu d) garnitura de cauciuc, avand diametrul nominal de 50 mm ------------------------------------------------------------------------------------------------------------------------- EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT



OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= 14 071 751U072 BUC 2.0000 a) REDUCTIE PE 50/32 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 17 09 SB09E BUC 1.0000 a) Piese de leg.(cot,reductie,piesa de curatire,mufa dubla, b) compensator de dilatatie) din material plastic(PE, PP,PP-R c) si similar) pt canalizare, montate prin imbinare cu d) garnitura de cauciuc, avand diametrul nominal de 110 mm ------------------------------------------------------------------------------------------------------------------------- 18 091 751U060 BUC 1.0000 a) REDUCTIE PE 110/50 MM b) c) d) ------------------------------------------------------------------------------------------------------------------------- 19 10 SB10D BUC 2.0000 a) Piesa de legatura (ramificatie simpla) din material b) plastic, (PE, PP, PP-R si similar), pentru canalizare, c) imbinate cu garnitura de cauciuc, avand diametrul nominal d) de 50 mm ------------------------------------------------------------------------------------------------------------------------- 20 101 751U073 BUC 2.0000 a) RAMIFICATII PE 50/50 MM LA 45 GR b) c) d) ------------------------------------------------------------------------------------------------------------------------- EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT



OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= 21 11 SB10E BUC 2.0000 a) Piesa de legatura (ramificatie simpla) din material b) plastic, (PE, PP, PP-R si similar), pentru canalizare, c) imbinate cu garnitura de cauciuc, avand diametrul nominal d) de 110 mm ------------------------------------------------------------------------------------------------------------------------- 22 111 751U074 BUC 1.0000 a) RAMIFICATII PE 110/50 MM LA 45 GR b) c) d)

------------------------------------------------------------------------------------------------------------------------- 23 112 751U075 BUC 1.0000 a) RAMIFICATII PE 110/110 MM LA 90 GR b) c) d) ------------------------------------------------------------------------------------------------------------------------- 24 12 SB09E BUC 1.0000 a) Piese de leg.(cot,reductie,piesa de curatire,mufa dubla, b) compensator de dilatatie) din material plastic(PE, PP,PP-R c) si similar) pt canalizare, montate prin imbinare cu d) garnitura de cauciuc, avand diametrul nominal de 110 mm -SL13 /0014 761N040 PIESA DE CURATIRE DIN POLIPROPILENA IGNIFUGA PENTRU CANALIZARE, AVIND DIAMETRUL D3 =110 MM (BUC) ------------------------------------------------------------------------------------------------------------------------- 25 13 SB44D1 BUC 2.0000 a) Sifon de pardoseala din fonta emailata avand d= 50mm,dublu b) cu 2 racord si iesire laterala c) d) ------------------------------------------------------------------------------------------------------------------------- 26 14 SB49A1 BUC 1.0000 a) Priza de aerisire, b) d= 50mm c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :08 CANALIZARE MENAJERA ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (79.70 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (79.70 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (79.70 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (79.70 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (79.70 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (79.70 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (79.70 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (785.82 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.018978tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (79.70) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (79.70) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.018978tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (883.72 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((883.72 + 88.37) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 38 ---------------------------------------- DEVIZUL OFERTA:09 PROBE

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 SF01A1 M 10.0000 a) Efectuare proba de etas.la pres.a inst.inter.de apa,la b) cond.otel zn.sau pb.pres.inclusiv armaturi c) d) ------------------------------------------------------------------------------------------------------------------------- EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :09 PROBE ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.000000 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (8.50 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (8.50 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (8.50 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (8.50 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (8.50 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (8.50 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (8.50 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (0.00 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.000000tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (8.50) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (8.50) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.000000tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (10.43 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((10.43 + 1.04) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,


LISTA CUPRINZIND CANTITATILE DE LUCRARI Pag. 40 ---------------------------------------- DEVIZUL OFERTA:10 DEMONTARI

OBIECTUL : 02 INSTALATII SANITARE CATEGORIA DE LUCRARI: LEI ========================================================================================================================= | | | | | PRET UNIT. | MATE-| | | | TOTAL | |NR | | | | a)Material | RIAL |MANO-| | | | |CRT| CAPITOLUL DE LUCRARI | U.M. | CANTITATE | b)Manopera | |PERA | UTI-| | (3x4) | | | | | | c)Utilaj | | | LAJ |TRAN-| sau | | | | | | d)Transport | | | |SPORT| (5+6 | | | | | | Total:a+b+c+d | 3x4a |3x4b |3x4c |3x4d | +7+8) | ------------------------------------------------------------------------------------------------------------------------- | SECTIUNEA TEHNICA | SECTIUNEA FINANCIARA | ------------------------------------------------------------------------------------------------------------------------- | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ========================================================================================================================= CAPITOL: ------------------------------------------------------------ 1 01 RPSA22A1 M 35.0000 a) Demontare tevi pvc tip g m exist 12-32 mm b) c) d)

------------------------------------------------------------------------------------------------------------------------- 2 02 RPSB20A1 M 1.0000 a) Demontare tub fonta canaliz 50 mm b) c) d) ------------------------------------------------------------------------------------------------------------------------- 3 03 RPSB20B1 M 4.0000 a) Demontare tub fonta canaliz 75 mm b) c) d) ------------------------------------------------------------------------------------------------------------------------- 4 04 RPSC29B1 BUC 1.0000 a) Demont.clos.cu vas fonta cu rezerv.pe vas b) c) d) ------------------------------------------------------------------------------------------------------------------------- 5 05 RPSC47A1 BUC 1.0000 a) Demontare chiuvete fonta emailata b) c) d) -------------------------------------------------------------------------------------------------------------------------

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

RECAPITULATIE LA DEVIZUL :10 DEMONTARI ------------------------------------------------------------------------------------------------------------------------- CHELTUIELI DIRECTE I TONAJ MATERIALE (M) MANOPERA (m) UTILAJ (U) TRANSPORT (t) TOTAL (T) ------------------------------------------------------------------------------------------------------------------------- 0.000000 0.00 0.00 0.00 0.00 0.00 - Vut termice 0.00 - Vut electrice 0.00 ------------------------------------------------------------------------------------------------------------------------- Alte cheltuieli directe C.A.S. : [(m+m1+m2+m3) x %] (75.07 x 15.80 /100) 0.00 Somaj : [(m+m1+m2+m3) x %] (75.07 x 0.50 /100) 0.00 Fondul de garantare pentru plata creantelor salariale : [(m+m1+m2+m3) x %] (75.07 x 0.25 /100) 0.00 Sanatate : [(m+m1+m2+m3) x %] (75.07 x 5.20 /100) 0.00 Fond de risc : [(m+m1+m2+m3) x %] (75.07 x 0.240 /100) 0.00 Contr.concedii si indemnizatii 0.00% : [(m+m1+m2+m3) x %] (75.07 x 0.85 /100) 0.00 Comision carti de munca: [(m+m1+m2+m3) x %] (75.07 x 0.00 /100) 0.00 Alte cheltuieli conform prevederilor legale, nominalizate : Cota aprovizionare,depozitare materiale : (M x %) (0.00 x 0.00 /100) 0.00 (m1)- Manipulari manuale materiale : (m1) (0.000000tone x 0.00 lei) 0.00 (m2)- Spor manopera in spatii sub exploatare/circulatie : (m2= m x %) (75.07) x 0.000 /100) 0.00 (m3)- Spor santier : (m3= m x %) (75.07) x 0.00 /100) 0.00 Manipulari mecanice materiale : (0.000000tone x 0.00 lei) 0.00 Spor utilaje sub exploatare : (U x % ) (0.00) x 0.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL CHELTUIELI DIRECTE M0 m0 U0 t0 T0 ------------------------------------------------------------------------------------------------------------------------- 0.00 0.00 0.00 0.00 0.00 ------------------------------------------------------------------------------------------------------------------------- Cheltuieli indirecte : I0 = T0 x % (92.22 x 10.00 /100) 0.00 Profit : P0 = (T0 + I0) x % ((92.22 + 9.22) x 5.00 /100) 0.00 ------------------------------------------------------------------------------------------------------------------------- TOTAL GENERAL : - V0 (exclusiv TVA) : 0.00 -------------------------------------------------------------------------------------------------------------------------

OFERTANT,

EDI-8.5 A45 06.09.2015/17:03:22 (R) CONSALT

Date post:	06-Feb-2018
Category:	Documents
Upload:	vandung
View:	223 times
Download:	4 times

AUTORITATEA CONTRACTANTA: FORMULARUL C5 … de cantitai de... · Comision carti de munca:...

Documents