Formular F3 Proiectant
Obiectiv
0120 Casa P+2 municipiul Cluj Napoca
LISTA CU CANTITATI DE LUCRARI PE CATEGORII DE LUCRARI
OBIECTUL: 0120002 Casa municipiul Cluj Napoca
[Link]: 00740 Casa fundatii - Cluj Napoca
*******************************************************************************
*COD* ARTICOL DE DEVIZ * U.M. *CANTITATEA*PRET UNIT.* VALOARE *
* * * * * materiale* materiale *
* * * * * manopera * manopera *
* * * * * utilaj * utilaj *
* * * * * transport* transport *
* * * * * Total * Total *
*------------------------------------------------------*----------------------*
* SECTIUNEA TEHNICA * SECTIUNEA FINANCIARA *
*******************************************************************************
TSA02G1 [Link] SPATII MC 20.000 0.00 0
[Link] 1M CU TALUZ [Link] 25.70 514
[Link] [Link] [Link]. 0.00 0
.ADINC.<1,5M [Link] 25.70 514
-------------------------------------------------------------------------------
RPCT09H1 SPARGEREA PARTIAL MC 1.000 0.00 0
A CU MIJLOACE MEC SI MANUALA A 56.55 57
ELEMENTELOR DE [Link] BET.A 2.80 3
[Link] SIMPLU [Link] * 59.35 59
-------------------------------------------------------------------------------
RPCT20A1 DESFACEREA PARDOS MP 15.000 0.00 0
ELILOR DIN CIMENT TURNATE PE L 2.51 38
OC SCLIVISITE ROLATE MOZAICATE 0.00 0
E * 2.51 38
-------------------------------------------------------------------------------
RPCT03B1 DEMOLAREA ZIDURIL MC 2.000 0.00 0
OR DIN CARAMIDA CU MORTAR VAR+ 26.93 54
CIMENT VOLUM PESTE 1,000 MC * 0.00 0
26.93 54
-------------------------------------------------------------------------------
CA01D1 TURNARE BETON SIM MC 1.500 0.20 0
PLU IN STRATURI DE 3-20CM GROS 30.49 46
IMELA CONSTRUCTII CU H<35M 0.60 1
31.29 47
-------------------------------------------------------------------------------
CA02B1 TURNARE BETON ARM MC 9.000 0.10 1
AT IN FUNDATII IZOLATE CU VOLU 31.02 279
M >3MC SI FUNDATII PAHAR 1.13 10
32.24 290
-------------------------------------------------------------------------------
CB01A1 COFRAJE IN CUZINE MP 18.000 6.03 109
TI FUND PAHAR,FUND UTILAJE,DIN 9.80 176
PAN REF,DIN SCINDURI RAS SC S 0.00 0
SI SUBSC INCL SPIJINIRI 15.83 285
-------------------------------------------------------------------------------
CZ0104B1 PREPARARE BETON B MC 2.000 197.65 395
100 CU BALAST,GRANULATIA<31MM 9.51 19
CU CIMENT F25,IN INSTALATII NE 4.39 9
ECENTRALIZATE 211.55 423
-------------------------------------------------------------------------------
CZ0107K1 PREPARARE BETON B MC 10.000 233.31 2333
250 [Link] <31MM CIMENT P 0.69 7
A35 IN FUNDATII,[Link] 3.18 32
MAT,IN [Link]. 237.19 2372
-------------------------------------------------------------------------------
[Link]: 00740 Casa fundatii - Cluj Napoca Pag.2
*******************************************************************************
*COD* DENUMIRE ARTICOL * U.M. *CANTITATEA*PRET UNIT.* VALOARE *
*******************************************************************************
CC01A1 MONTARE ARMATURI KG 113.000 0.04 5
DIN OTEL BETON D<18MM IN FUNDA 0.31 35
TIIIZOLATE CU DISTANTIERI DIN 0.00 0
MASE PLASTICE 0.35 39
-------------------------------------------------------------------------------
CZ0301E1 [Link] KG 100.000 2.93 293
ONARE BARE [Link] [Link] 0.22 22
NTINUI SI RADIERE IN [Link] 0.02 2
[Link] 52 D=10- 16 MM 3.17 317
-------------------------------------------------------------------------------
CZ0301F1 [Link] KG 13.500 2.93 40
ONARE BARE [Link] [Link] 0.21 3
NTINUI SI RADIERE IN [Link] 0.02 0
[Link] 52 D> 16MM 3.16 43
-------------------------------------------------------------------------------
CZ0301A1 [Link] KG 2.500 2.83 7
ONARE BARE [Link] [Link] 0.29 1
NTINUI SI RADIERE IN [Link] 0.02 0
[Link] 37 D=6-8MM 3.14 8
-------------------------------------------------------------------------------
[Link] MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL
-------------------------------------------------------------------------------
3182 1249 57 0 4489
- C.A.S. 197
- AJUTOR SOMAJ 6
- ASIGURARI SANATATE 65
- FOND ASIGURARI ACCIDENTE 2
-------------------------------------------------------------------------------
TOTAL [Link] 3182 1520 57 0 4760
-------------------------------------------------------------------------------
CHELTUIELI INDIRECTE 4760 X 0.1100 524
PROFIT 5283 X 0.0500 264
--------------------------------------------------------------------------------
T O T A L GENERAL EXCLUSIV TVA 5548
--------------------------------------------------------------------------------
Ofertant
Valorile s-au calculat cu preturi declarate pina la 11.10.2016