Persoana juridica achizitoare Formularul F3

SC DISTRIBUTIE ENERGIE OLTENIA

SA

Obiectivul: 2150 45310000 BRANSAMENTE 2022

Obiectul: 0305 45310000 OFERTA FDCS 1T 160A CU TC 150/5A
Lista cu cantitatile de lucrari
Deviz oferta 215305 OFERTA -FDCS 1T 160A TC 150/5A

Categoria de lucrari: 1715

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 W2E11B1# BUC. 1.000 0.00 0.00
Demontare Bloc de masura si protectie 37.20 37.20
din material plastic cu limitator de 0.00 0.00
putere si loc pentru contor, tip BMP, 0.00 0.00 37.20
monofazic pe zid de beton

002 W2E13A# [ 3] BUC. 1.000 18.24 18.24

Firida de distributie si contorizare 49.50 49.50
FDCS metalic, la sol 0.00 0.00
0.00 0.00 67.74

002 2600240 BUC. 1.000 6410.00 6410.00

FDCS 1T USOL 160A, TRAFO.DE MASURA DE 0.00 0.00
CURENT 150/5A 0.00 0.00
0.00 0.00 6410.00

002 7815035 %. 0.002 6428.24 12.86

Material marunt (bumbac,unsoare, 0.00 0.00
benzina) 0.00 0.00
0.00 0.00 12.86

003 TSA16C2 M.C. 0.300 0.00 0.00

SAP.MAN.IN TRANSEE PT.CABL.EL.IN PAM.CU 79.80 23.94
UMID.NAT.FARA SPR.CU OBSTAC.LAT.<1M, 0.00 0.00
ADINC.<1,5M,T.TARE 0.00 0.00 23.94

004 CA01A1 M.C. 0.300 0.08 0.02

TURNARE BETON SIMPLU IN FUNDATII 95.40 28.62
(CONTINUE,IZOLATE)SI SOCLURI CU VOLUM 49.50 14.85
<3MC 0.00 0.00 43.49

004 2100933 M.C. 0.302 345.00 104.19

BETON DE CIMENT B 100 STAS 3622 0.00 0.00
0.00 0.00
0.00 0.00 104.19

005 TSD01C1 M.C. 0.600 0.00 0.00

IMPRASTIEREA CU LOPATA A PAMINT.AFINAT, 12.99 7.79
STRAT UNIFORM 10-30CM.GROS CU SFARIM. 0.00 0.00
BULG.TEREN TARE 0.00 0.00 7.79

006 CB10A1 MP. 0.500 10.25 5.12

COFRAJE PT BET IN CUZINETI,FUND PAHAR SI 30.00 15.00
DE UTILAJE,SIMPLE DIN PAN CU PLACAJ 8MM 0.00 0.00
INCLUSIV SPIJI 0.00 0.00 20.12

007 W1MN13A# [ 1] BUC. 1.000 0.00 0.00

Montare priza de pamant 153.00 153.00
0.00 0.00
0.00 0.00 153.00

007 7815017 %. 0.002 0.00 0.00

Material marunt (benzina,bumbac,vopsea 0.00 0.00
bitum) 0.00 0.00
0.00 0.00 0.00

007 7335492 BUC. 1.000 650.00 650.00

PRIZA DE PAMINT 0.00 0.00
0.00 0.00
0.00 0.00 650.00

008 ATA07A BUC. 3.000 3.41 10.24

ETICHETA CU INSCRIPTIE PE PANOU PT. 1.98 5.94
APARATE,MONTATA:CU SURUBURI 0.00 0.00
0.00 0.00 16.19
 215305 pag 2
======================================================================================================================
009 TRA02A20 TONA 1.450 0.00 0.00
TRANSPORTUL RUTIER AL MATERIALELOR, 0.00 0.00
SEMIFABRICATELOR CU AUTOCAMIONUL PE 0.00 0.00
DIST.= 20 KM. 185.00 268.25 268.25

010 4832905 BUC. 3.000 1.30 3.90

Sigiliu provizoriu pentru contor 0.00 0.00
0.00 0.00
0.00 0.00 3.90

011 W2G05C# M 12.000 0.00 0.00

Cablu de energie electrica armat, cu 5.10 61.20
conductoare din cupru de 1KV, pozat in 0.00 0.00
sant pe pat de nisip, cu tractiune 0.00 0.00 61.20
manuala sectiunea de la 3x70+35 pana la
3x95+50 fara obstacole sau cu greutatea
specifica 2,801- 4,900kg/m;

011 7500288 M 12.300 36.21 445.38

CABLU ELECTRIC ACYY 4x70 0.00 0.00
0.00 0.00
0.00 0.00 445.38

011 6718406 BUC. 1.200 1.50 1.80

Eticheta din material plastic pentru 0.00 0.00
marcare traseului de cable (250x20x2) 0.00 0.00
FPVC - 2 0.00 0.00 1.80

011 7815020 %. 0.006 37.27 0.22

Material marunt (bumbac,petrol) 0.00 0.00
0.00 0.00
0.00 0.00 0.22

012 W2K12A# [ 4] BUC. 3.000 0.00 0.00

CONECTOR UNIVERSAL 250 A 18.00 54.00
0.00 0.00
0.00 0.00 54.00

012 5206721 BUC. 3.000 21.50 64.50

CONECTOR UNIVERSAL 250 0.00 0.00
0.00 0.00
0.00 0.00 64.50

012 7815045 %. 0.018 21.50 0.39

Material marunt (banda termocontractibil 0.00 0.00
a,tub PVC,varnish) 0.00 0.00
0.00 0.00 0.39

013 W2K11A# BUC. 4.000 0.00 0.00

Clema de intindere bransament 12.00 48.00
0.00 0.00
0.00 0.00 48.00

013 5206901 BUC. 4.000 9.85 39.40

Clema de intindere bransament CIBT 0.00 0.00
trifazic 0.00 0.00
0.00 0.00 39.40

014 W2K09A# M 40.000 0.00 0.00

Conductor torsadat pentru bransament 3.60 144.00
TYIR 0.00 0.00
0.00 0.00 144.00

014 4833303 M 41.200 45.89 1890.67

CONDUCTOR T2X 4X70 CU IZOLATIE PE 0.00 0.00
RETICULARA 0.00 0.00
0.00 0.00 1890.67

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

0.123 9656.94 628.20 14.85 268.25 10568.24
Din care:
Valoare aferenta utilaje termice = 14.85
Valoare aferenta utilaje electrice = 0.00

Detaliere transporturi:
-Articole TRA 268.25

Alte cheltuieli directe:

-0
( 628.20 + 14.85 * 0.000 +
268.25 * 0.000) * 0.02250 = 14.13

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

 215305 pag 3
======================================================================================================================
0.123 9656.94 642.33 14.85 268.25 10582.37

Cheltuieli indirecte:
10582.37 * 0.08650 = 915.37
Profit:
11497.74 * 0.05000 = 574.89

TOTAL GENERAL DEVIZ: 12 072.63

TVA 12072.63 * 19.0% = 2 293.80
TOTAL cu TVA 14 366.43

PROIECTANT CONTRACTANT (OFERTANT)

DEVIZIER

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