Vous êtes sur la page 1sur 17

Persoana juridica achizitoare Formularul F3

UNIVERSITATEA POLITEHNICA
TIMISOARA

Obiectivul: 0035 45000000 UNIVERSITATEA POLITEHNICA


TIMISOARA
Obiectul: 0001 45000000 CHIMIE

Lista cu cantitatile de lucrari


Deviz oferta 35.4 NOTA DE RENUNTARE SALA 108 - 1

Categoria de lucrari: 0510


Preturile sunt exprimate in RON
======================================================================================================================
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 )
----------------------------------------------------------------------------------------------------------------------
Sectiunea tehnica Sectiunea financiara
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 RPCXJ03B MP. 50.000 2.81 140.50
FINISAJ INTERIOR PRIN GLET DE IPSOS LA 7.84 392.00
PERETI TAVANE DE 3MM.GROS. 0.00 0.00
0.00 0.00 532.50

002 RPCXJ03B MP. 40.000 2.81 112.40


FINISAJ INTERIOR PRIN GLET DE IPSOS LA 7.84 313.60
PERETI TAVANE DE 3MM.GROS. 0.00 0.00
0.00 0.00 426.00

003 CL21A1 KG 24.000 0.50 12.00


MONTAREA CONFECTIILOR METALICE DIVERSE 1.08 25.92
INGLOBATE IN BETON 0.00 0.00
0.00 0.00 37.92

004 3500008 KG 24.000 3.50 84.00


CORNIER CU ARIPI 115X15XE MM 0.00 0.00
0.00 0.00
0.00 0.00 84.00

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.384 348.90 731.52 0.00 0.00 1080.42

Alte cheltuieli directe:

-COTA CONTRIBUTIEI ASIGURATORIE PT MUNCA 2.25%


( 731.52 + 0.00 * 0.000 +
0.00 * 0.380) * 0.02250 = 16.46
-Coeficient 8 (utilizator)
( 731.52 + 0.00 * 0.000 +
0.00 * 0.380) * 0.18500 = 135.33

Total cheltuieli directe:


35.4 pag 2
======================================================================================================================
GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL
0.384 348.90 883.31 0.00 0.00 1232.21

Cheltuieli indirecte:
1232.21 * 0.1000 = 123.22
Profit:
1355.43 * 0.0700 = 94.88

TOTAL GENERAL DEVIZ: 1 450.31


TVA 1450.31 * 19.0% = 275.56
TOTAL cu TVA 1 725.87

PROIECTANT CONTRACTANT (OFERTANT)


S.C. DORAGI CONSULTING S.R.L.

DEVIZIER
35.5 pag 3
======================================================================================================================
Persoana juridica achizitoare Formularul F3
UNIVERSITATEA POLITEHNICA
TIMISOARA

Obiectivul: 0035 45000000 UNIVERSITATEA POLITEHNICA


TIMISOARA
Obiectul: 0001 45000000 CHIMIE

Lista cu cantitatile de lucrari


Deviz oferta 35.5 NOTA DE RENUNTARE SALA 113 - 1

Categoria de lucrari: 0510


Preturile sunt exprimate in RON
======================================================================================================================
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 )
----------------------------------------------------------------------------------------------------------------------
Sectiunea tehnica Sectiunea financiara
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 RPCXJ03B MP. 84.000 2.81 236.04
FINISAJ INTERIOR PRIN GLET DE IPSOS LA 7.84 658.56
PERETI TAVANE DE 3MM.GROS. 0.00 0.00
0.00 0.00 894.60

002 RPCXJ03B MP. 85.500 2.81 240.25


FINISAJ INTERIOR PRIN GLET DE IPSOS LA 7.84 670.32
PERETI TAVANE DE 3MM.GROS. 0.00 0.00
0.00 0.00 910.58

003 CL21A1 KG 33.000 0.50 16.50


MONTAREA CONFECTIILOR METALICE DIVERSE 1.08 35.64
INGLOBATE IN BETON 0.00 0.00
0.00 0.00 52.14

004 3500008 KG 33.000 3.50 115.50


CORNIER CU ARIPI 115X15XE MM 0.00 0.00
0.00 0.00
0.00 0.00 115.50

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.711 608.29 1364.52 0.00 0.00 1972.82

Alte cheltuieli directe:

-COTA CONTRIBUTIEI ASIGURATORIE PT MUNCA 2.25%


( 1364.52 + 0.00 * 0.000 +
0.00 * 0.380) * 0.02250 = 30.70
-Coeficient 8 (utilizator)
( 1364.52 + 0.00 * 0.000 +
0.00 * 0.380) * 0.18500 = 252.44
35.5 pag 4
======================================================================================================================
Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.711 608.29 1647.66 0.00 0.00 2255.95

Cheltuieli indirecte:
2255.95 * 0.1000 = 225.60
Profit:
2481.55 * 0.0700 = 173.71

TOTAL GENERAL DEVIZ: 2 655.26


TVA 2655.26 * 19.0% = 504.50
TOTAL cu TVA 3 159.76

PROIECTANT CONTRACTANT (OFERTANT)


S.C. DORAGI CONSULTING S.R.L.

DEVIZIER
35.6 pag 5
======================================================================================================================
Persoana juridica achizitoare Formularul F3
UNIVERSITATEA POLITEHNICA
TIMISOARA

Obiectivul: 0035 45000000 UNIVERSITATEA POLITEHNICA


TIMISOARA
Obiectul: 0001 45000000 CHIMIE

Lista cu cantitatile de lucrari


Deviz oferta 35.6 SITUATIA DE LUCRARI - SALA 108 - 3

Categoria de lucrari: 0510


Preturile sunt exprimate in RON
======================================================================================================================
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 )
----------------------------------------------------------------------------------------------------------------------
Sectiunea tehnica Sectiunea financiara
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 RPCJ72A1 MP. 183.000 0.78 142.74
PREGATIREA SUPRAFETELOR DE TENC EXTE 0.32 58.56
ZUGRAVITE CU VAR IN VEDEREA VOPSIRII CU 0.00 0.00
VINACET 0.00 0.00 201.30

002 RPCJ11A1 MP. 20.000 1.08 21.60


REP.TENC.SUBT.LA PERETI BET.ARM.1CM 8.63 172.60
GROS.CU MORT.VAR CIM 100T PT.SPRIT MORT. 0.00 0.00
VAR CIM.10T PT.GR.S. 0.00 0.00 194.20

003 RPCXJ03B MP. 47.000 2.81 132.07


FINISAJ INTERIOR PRIN GLET DE IPSOS LA 7.84 368.48
PERETI TAVANE DE 3MM.GROS. 0.00 0.00
0.00 0.00 500.55

004 RPCXJ03B MP. 16.000 2.81 44.96


FINISAJ INTERIOR PRIN GLET DE IPSOS LA 7.84 125.44
PERETI TAVANE DE 3MM.GROS. 0.00 0.00
0.00 0.00 170.40

005 IZA05H1 [ 1] MP. 183.000 4.04 739.32


VOPSITORIE CU AMORSA PE GLET 2.50 457.50
0.00 0.00
0.00 0.00 1196.82

006 6100011 KG 18.300 2.45 44.84


AMORSA DE INTERIOR PE BAZA DE APA EL 0.00 0.00
FLUIDO 0.00 0.00
0.00 0.00 44.84

007 RPCR24A1 MP. 183.000 0.04 7.32


VOPSITORIE CU VOPSEA PE BAZA DE ACETAT 3.62 662.46
POLIVINIL PT.INTERIOR PE TENCUIELI 0.00 0.00
EXISTENTE 0.00 0.00 669.78
35.6 pag 6
======================================================================================================================

008 6104357 L 82.350 5.00 411.75


@VOPSEA MICCA PAINT INTERIOR MAT M 100- 0.00 0.00
00 ALB 0.00 0.00
0.00 0.00 411.75

009 RPCR45A1 [ 1] MP. 55.000 2.23 122.65


VOPSIREA IN CULORI DE ULEI PE TAMPL LEMN 11.29 620.95
INT/EXT MANUAL 0.00 0.00
0.00 0.00 743.60

010 RPCR49A1 MP. 24.000 4.06 97.44


REVOPSIREA CORPURILOR DE RADIATOARE DE 4.81 115.44
CALORIFER 1 STRAT PESTE CEA VECHE CU 0.00 0.00
VOPS.PE BAZA DE ULEI 0.00 0.00 212.88

011 RPCR51A1 M 30.000 0.81 24.30


VOPSIT COND.INST.CU VOPS.ULEI CU D<60 MM 1.33 39.90
INCL.* 0.00 0.00
0.00 0.00 64.20

012 RPCR52B1 MP. 1.000 3.44 3.44


REVOPSIREA COND.DE INST.PESTE VOPSEAUA 5.73 5.73
EXISTENTA VOPSEA PE BAZA DE ULEI PE 0.00 0.00
CONDUCT.CU D> 60 MM * 0.00 0.00 9.17

013 2900030 BUC. 2.000 103.38 206.76


OSB 22X2500X1250 MM CLASA 3 0.00 0.00
0.00 0.00
0.00 0.00 206.76

014 7801013 %. 15.000 0.00 0.00


MATERIAL MARUNT (CUIE, SURUBURI). 0.00 0.00
0.00 0.00
0.00 0.00 0.00

015 RPSB22A1 M 25.000 0.00 0.00


DEMONTARE TEVI PVC TIP U 32-50 MM* 0.50 12.50
0.00 0.00
0.00 0.00 12.50

016 RPSXA04 M 25.000 0.00 0.00


INLOCUIRE TEAVA PVC RIGID TIP G SAU M CU 19.88 497.00
D <110 MM.IN PAMINT CANALE SAU LEGATURI 0.00 0.00
OBIECTE SANITAR 0.00 0.00 497.00

017 7804133 %. 7.500 0.00 0.00


PIESE DE LEGATURA,RACORD SI SUSTINERE 0.00 0.00
0.00 0.00
0.00 0.00 0.00

018 7804134 %. 1.750 0.00 0.00


MATERIAL MARUNT 0.00 0.00
0.00 0.00
0.00 0.00 0.00
35.6 pag 7
======================================================================================================================
019 6704334 BUC. 20.600 8.98 184.99
@TUB POLIPROP CU O MUFA HTEM DN 50X1000 0.00 0.00
COD 62500049 0.00 0.00
0.00 0.00 184.99

020 6704311 BUC. 5.150 9.22 47.48


@TUB POLIPROP CU 2 MUFE HTDM DN 32X1000 0.00 0.00
COD 62502003 0.00 0.00
0.00 0.00 47.48

021 RPCXH10A MP. 180.000 4.51 811.80


MONTAT SI DEMONTAT SCHELA METALICA 9.63 1733.40
TUBULARA INTER. SAU EXTER.INCL.PLATFORME 0.05 9.00
STREASINA PLASA PROT 0.00 0.00 2554.20

022 TRA05A23 TONA 4.000 0.00 0.00


TRANSPORT RUTIER MATERIALE,SEMIFABRICATE 0.00 0.00
CU AUTOVEHIC.SPECIALE(CISTERNA,BETON. 0.00 0.00
ETC)PE DIST.DE 23 13.50 54.00 54.00

023 TRA01A10 TONA 4.000 0.00 0.00


TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOBASCULANTA PE 0.00 0.00
DIST.= 10 KM. 5.95 23.80 23.80

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


1.489 3043.46 4869.96 9.00 77.80 8000.22
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 9.00

Detaliere transporturi:
-Articole TRA 77.80

Alte cheltuieli directe:

-COTA CONTRIBUTIEI ASIGURATORIE PT MUNCA 2.25%


( 4869.96 + 9.00 * 0.000 +
77.80 * 0.380) * 0.02250 = 110.24
-Coeficient 8 (utilizator)
( 4869.96 + 9.00 * 0.000 +
77.80 * 0.380) * 0.18500 = 906.41

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


1.489 3043.46 5886.61 9.00 77.80 9016.87

Cheltuieli indirecte:
9016.87 * 0.1000 = 901.69
Profit:
9918.55 * 0.0700 = 694.30

TOTAL GENERAL DEVIZ: 10 612.85


TVA 10612.85 * 19.0% = 2 016.44
TOTAL cu TVA 12 629.29
35.6 pag 8
======================================================================================================================

PROIECTANT CONTRACTANT (OFERTANT)


S.C. DORAGI CONSULTING S.R.L.

DEVIZIER
35.73 pag 9
======================================================================================================================
Persoana juridica achizitoare Formularul F3
UNIVERSITATEA POLITEHNICA
TIMISOARA

Obiectivul: 0035 45000000 UNIVERSITATEA POLITEHNICA


TIMISOARA
Obiectul: 0001 45000000 CHIMIE

Lista cu cantitatile de lucrari


Deviz oferta 35.73 SITUATIA DE LUCRARI - SALA 113 - 2

Categoria de lucrari: 0510


Preturile sunt exprimate in RON
======================================================================================================================
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 )
----------------------------------------------------------------------------------------------------------------------
Sectiunea tehnica Sectiunea financiara
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 RPCJ11A1 MP. 20.290 1.08 21.91
REP.TENC.SUBT.LA PERETI BET.ARM.1CM 8.63 175.10
GROS.CU MORT.VAR CIM 100T PT.SPRIT MORT. 0.00 0.00
VAR CIM.10T PT.GR.S. 0.00 0.00 197.02

002 RPCR45A1 [ 1] MP. 43.200 2.23 96.34


VOPSIREA IN CULORI DE ULEI PE TAMPL LEMN 11.29 487.73
INT/EXT MANUAL 0.00 0.00
0.00 0.00 584.06

003 RPCR49A1 MP. 33.000 4.06 133.98


REVOPSIREA CORPURILOR DE RADIATOARE DE 4.81 158.73
CALORIFER 1 STRAT PESTE CEA VECHE CU 0.00 0.00
VOPS.PE BAZA DE ULEI 0.00 0.00 292.71

004 RPCR51A1 M 25.000 0.81 20.25


VOPSIT COND.INST.CU VOPS.ULEI CU D<60 MM 1.33 33.25
INCL.* 0.00 0.00
0.00 0.00 53.50

005 RPCR52B1 MP. 9.000 3.44 30.96


REVOPSIREA COND.DE INST.PESTE VOPSEAUA 5.73 51.57
EXISTENTA VOPSEA PE BAZA DE ULEI PE 0.00 0.00
CONDUCT.CU D> 60 MM * 0.00 0.00 82.53

006 RPCR42A1 MP. 3.400 2.51 8.53


VOPSIREA IN CUL.DE ULEI A TIMPL.METALICE 7.39 25.13
IN 2STR.* 0.00 0.00
0.00 0.00 33.66

007 2900030 BUC. 3.000 103.38 310.14


OSB 22X2500X1250 MM CLASA 3 0.00 0.00
0.00 0.00
0.00 0.00 310.14
35.73 pag 10
======================================================================================================================

008 7801013 %. 15.000 0.00 0.00


MATERIAL MARUNT (CUIE, SURUBURI). 0.00 0.00
0.00 0.00
0.00 0.00 0.00

009 RPCXH10A MP. 200.000 4.51 902.00


MONTAT SI DEMONTAT SCHELA METALICA 9.63 1926.00
TUBULARA INTER. SAU EXTER.INCL.PLATFORME 0.05 10.00
STREASINA PLASA PROT 0.00 0.00 2838.00

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.645 1524.11 2857.51 10.00 0.00 4391.62
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 10.00

Alte cheltuieli directe:

-COTA CONTRIBUTIEI ASIGURATORIE PT MUNCA 2.25%


( 2857.51 + 10.00 * 0.000 +
0.00 * 0.380) * 0.02250 = 64.29
-Coeficient 8 (utilizator)
( 2857.51 + 10.00 * 0.000 +
0.00 * 0.380) * 0.18500 = 528.64

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.645 1524.11 3450.44 10.00 0.00 4984.55

Cheltuieli indirecte:
4984.55 * 0.1000 = 498.46
Profit:
5483.01 * 0.0700 = 383.81

TOTAL GENERAL DEVIZ: 5 866.82


TVA 5866.82 * 19.0% = 1 114.70
TOTAL cu TVA 6 981.51

PROIECTANT CONTRACTANT (OFERTANT)


S.C. DORAGI CONSULTING S.R.L.

DEVIZIER
35.8 pag 11
======================================================================================================================
Persoana juridica achizitoare Formularul F3
UNIVERSITATEA POLITEHNICA
TIMISOARA

Obiectivul: 0035 45000000 UNIVERSITATEA POLITEHNICA


TIMISOARA
Obiectul: 0001 45000000 CHIMIE

Lista cu cantitatile de lucrari


Deviz oferta 35.8 NOTA DE COMANDA SUPLIMENTARA + DIVERSE SI NEPREVAZUTE - SALA 108 - 1

Categoria de lucrari: 0510


Preturile sunt exprimate in RON
======================================================================================================================
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 )
----------------------------------------------------------------------------------------------------------------------
Sectiunea tehnica Sectiunea financiara
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 RPCJ75A1 [ 1] MP. 163.000 0.01 1.63
SPALAREA MAN.A TENCUIELILOR 6.75 1100.25
0.00 0.00
0.00 0.00 1101.88

002 RPCR51A1 M 43.000 0.81 34.83


VOPSIT COND.INST.CU VOPS.ULEI CU D<60 MM 1.33 57.19
INCL.* 0.00 0.00
0.00 0.00 92.02

003 RPCR52B1 MP. 4.000 3.44 13.76


REVOPSIREA COND.DE INST.PESTE VOPSEAUA 5.73 22.92
EXISTENTA VOPSEA PE BAZA DE ULEI PE 0.00 0.00
CONDUCT.CU D> 60 MM * 0.00 0.00 36.68

004 CA01A1 M.C. 0.430 0.06 0.03


TURNARE BETON SIMPLU IN FUNDATII 35.99 15.48
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM 0.55 0.24
<3MC 0.00 0.00 15.74

005 2100971 M.C. 0.433 280.00 121.24


BETON DE CIMENT B 300 STAS 3622 0.00 0.00
0.00 0.00
0.00 0.00 121.24

006 RPCD03A1 [ 1] KG 30.000 0.08 2.40


ARMATURA DIN OTEL BETON IN CONSTR. 4.14 124.20
OBISNUITE,PLANSEE DREPTE CU DISTANTIERI 0.00 0.00
DIN MORTAR CIMENT 0.00 0.00 126.60

007 2000030 KG 30.600 3.50 107.10


OTEL BETON PROFIL NETED OB37 STAS 438 D= 0.00 0.00
6MM 0.00 0.00
0.00 0.00 107.10
35.8 pag 12
======================================================================================================================

008 RPSA04A1 M 18.000 0.00 0.00


DEMONTARE TEVI OTEL ZINC EXIST CANAL 1/2 3.02 54.36
-1 TOLI* 0.00 0.00
0.00 0.00 54.36

009 SA01B1 [ 1] M 18.000 3.76 67.68


TEAVA PEXAL MONT.LA CONSTR.IND.IN 6.64 119.52
LEGATURI D= 1/2T 0.00 0.00
0.00 0.00 187.20

010 3270186 M 18.020 11.00 198.22


TEAVA PPR 20 MM CU VALROM 0.00 0.00
0.00 0.00
0.00 0.00 198.22

011 FE23C1 [ 1] BUC. 6.000 2.80 16.80


TEU DE RACORDARE DE 20 MM 28.90 173.40
0.00 0.00
0.00 0.00 190.20

012 3270085 BUC. 6.000 9.00 54.00


TEU PPR EGAL 20 0.00 0.00
0.00 0.00
0.00 0.00 54.00

013 IC50A2 BUC. 7.000 15.52 108.64


COT UA2 CU RACORD OLANDEZ NEGRU D=1/2 3.75 26.25
TOLI 0.00 0.00
0.00 0.00 134.89

014 5000000 BUC. 6.000 9.00 54.00


MUFE PPR D 20X2.8 0.00 0.00
0.00 0.00
0.00 0.00 54.00

015 ID01A2 BUC. 6.000 0.50 3.00


ROBINET VENTIL DUBLU REGLAJ DE COLT PT. 4.25 25.50
INST.INCALZIRE CENTRALA CU D: 1/2'' 0.00 0.00
0.00 0.00 28.50

016 4607492 BUC. 6.000 45.00 270.00


ROBINET VENTIL DREPT PU OI RVDF-25 DN= 0.00 0.00
50 400 N 5307 0.00 0.00
0.00 0.00 270.00

017 SF03A1 M 18.000 0.00 0.00


EFECTUARE PROBA DE ETANS.LA PRES.A INST. 0.58 10.44
INTR.DE APA,DIN TEVI PVC MONT.IN CANAL. 0.00 0.00
INCLUSIV ARMATU 0.00 0.00 10.44

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.307 1053.33 1729.51 0.24 0.00 2783.07
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 0.24
35.8 pag 13
======================================================================================================================

Alte cheltuieli directe:

-COTA CONTRIBUTIEI ASIGURATORIE PT MUNCA 2.25%


( 1729.51 + 0.24 * 0.000 +
0.00 * 0.380) * 0.02250 = 38.91
-Coeficient 8 (utilizator)
( 1729.51 + 0.24 * 0.000 +
0.00 * 0.380) * 0.18500 = 319.96

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.307 1053.33 2088.38 0.24 0.00 3141.94

Cheltuieli indirecte:
3141.94 * 0.1000 = 314.19
Profit:
3456.13 * 0.0700 = 241.93

TOTAL GENERAL DEVIZ: 3 698.06


TVA 3698.06 * 19.0% = 702.63
TOTAL cu TVA 4 400.70

PROIECTANT CONTRACTANT (OFERTANT)


S.C. DORAGI CONSULTING S.R.L.

DEVIZIER
35.9 pag 14
======================================================================================================================
Persoana juridica achizitoare Formularul F3
UNIVERSITATEA POLITEHNICA
TIMISOARA

Obiectivul: 0035 45000000 UNIVERSITATEA POLITEHNICA


TIMISOARA
Obiectul: 0001 45000000 CHIMIE

Lista cu cantitatile de lucrari


Deviz oferta 35.9 NOTA DE COMANDA SUPLIMEMTARA + DIVERSE SI NEPREVAZUTE - SALA 113 - 1

Categoria de lucrari: 0510


Preturile sunt exprimate in RON
======================================================================================================================
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 )
----------------------------------------------------------------------------------------------------------------------
Sectiunea tehnica Sectiunea financiara
0 1 2 3 4 5 6 7 8 9
======================================================================================================================
001 RPCJ75A1 [ 1] MP. 339.000 0.01 3.39
SPALAREA MAN.A TENCUIELILOR 6.75 2288.25
0.00 0.00
0.00 0.00 2291.64

002 RPIXC13B M 17.500 1.78 31.15


DEMONTARE TEAVA NEAGRA CONSTRUCTII 20.95 366.62
DIAMETRU SUB 200 MM. MONTATA INGROPAT 0.00 0.00
SAU APARENT 0.00 0.00 397.77

003 RPCR51A1 M 88.000 0.81 71.28


VOPSIT COND.INST.CU VOPS.ULEI CU D<60 MM 1.33 117.04
INCL.* 0.00 0.00
0.00 0.00 188.32

004 RPCR52B1 MP. 9.000 3.44 30.96


REVOPSIREA COND.DE INST.PESTE VOPSEAUA 5.73 51.57
EXISTENTA VOPSEA PE BAZA DE ULEI PE 0.00 0.00
CONDUCT.CU D> 60 MM * 0.00 0.00 82.53

005 RPCR42A1 MP. 6.600 2.51 16.57


VOPSIREA IN CUL.DE ULEI A TIMPL.METALICE 7.39 48.77
IN 2STR.* 0.00 0.00
0.00 0.00 65.34

006 CA01A1 M.C. 0.760 0.06 0.05


TURNARE BETON SIMPLU IN FUNDATII 35.99 27.35
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM 0.55 0.42
<3MC 0.00 0.00 27.82

007 2100971 M.C. 0.766 280.00 214.48


BETON DE CIMENT B 300 STAS 3622 0.00 0.00
0.00 0.00
0.00 0.00 214.48
35.9 pag 15
======================================================================================================================

008 RPCD03A1 [ 1] KG 60.000 0.08 4.80


ARMATURA DIN OTEL BETON IN CONSTR. 4.14 248.40
OBISNUITE,PLANSEE DREPTE CU DISTANTIERI 0.00 0.00
DIN MORTAR CIMENT 0.00 0.00 253.20

009 2000030 KG 61.199 3.50 214.20


OTEL BETON PROFIL NETED OB37 STAS 438 D= 0.00 0.00
6MM 0.00 0.00
0.00 0.00 214.20

010 RPSA04A1 M 42.000 0.00 0.00


DEMONTARE TEVI OTEL ZINC EXIST CANAL 1/2 3.02 126.84
-1 TOLI* 0.00 0.00
0.00 0.00 126.84

011 SA01B1 [ 1] M 42.000 3.76 157.92


TEAVA PEXAL MONT.LA CONSTR.IND.IN 6.64 278.88
LEGATURI D= 1/2T 0.00 0.00
0.00 0.00 436.80

012 3270186 M 42.042 11.00 462.46


TEAVA PPR 20 MM CU VALROM 0.00 0.00
0.00 0.00
0.00 0.00 462.46

013 FE23C1 [ 1] BUC. 16.000 2.80 44.80


TEU DE RACORDARE DE 20 MM 28.90 462.40
0.00 0.00
0.00 0.00 507.20

014 3270085 BUC. 16.000 9.00 144.00


TEU PPR EGAL 20 0.00 0.00
0.00 0.00
0.00 0.00 144.00

015 IC50A2 BUC. 12.000 15.52 186.24


COT UA2 CU RACORD OLANDEZ NEGRU D=1/2 3.75 45.00
TOLI 0.00 0.00
0.00 0.00 231.24

016 5000000 BUC. 8.000 9.00 72.00


MUFE PPR D 20X2.8 0.00 0.00
0.00 0.00
0.00 0.00 72.00

017 ID01A2 BUC. 16.000 0.50 8.00


ROBINET VENTIL DUBLU REGLAJ DE COLT PT. 4.25 68.00
INST.INCALZIRE CENTRALA CU D: 1/2'' 0.00 0.00
0.00 0.00 76.00

018 4607492 BUC. 16.000 45.00 720.00


ROBINET VENTIL DREPT PU OI RVDF-25 DN= 0.00 0.00
50 400 N 5307 0.00 0.00
0.00 0.00 720.00
35.9 pag 16
======================================================================================================================
019 SF03A1 M 42.000 0.00 0.00
EFECTUARE PROBA DE ETANS.LA PRES.A INST. 0.58 24.36
INTR.DE APA,DIN TEVI PVC MONT.IN CANAL. 0.00 0.00
INCLUSIV ARMATU 0.00 0.00 24.36

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.826 2382.29 4153.49 0.42 0.00 6536.20
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 0.42

Alte cheltuieli directe:

-COTA CONTRIBUTIEI ASIGURATORIE PT MUNCA 2.25%


( 4153.49 + 0.42 * 0.000 +
0.00 * 0.380) * 0.02250 = 93.45
-Coeficient 8 (utilizator)
( 4153.49 + 0.42 * 0.000 +
0.00 * 0.380) * 0.18500 = 768.40

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL


0.826 2382.29 5015.34 0.42 0.00 7398.05

Cheltuieli indirecte:
7398.05 * 0.1000 = 739.80
Profit:
8137.85 * 0.0700 = 569.65

TOTAL GENERAL DEVIZ: 8 707.50


TVA 8707.50 * 19.0% = 1 654.43
TOTAL cu TVA 10 361.93

PROIECTANT CONTRACTANT (OFERTANT)


S.C. DORAGI CONSULTING S.R.L.

DEVIZIER

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

Vous aimerez peut-être aussi