Formular Nr.3	
(denumirea obiectivului)	WinCmeta	

Deviz local de resurse № 01-01-2000

Valoarea de deviz  1 978 215,90 lei	
Intocmit in preţuri  curente 20.01.2019

№
 crt.	Simbol norme şi Cod  resurse  	
Denumire lucrări şi cheltuieli      	
U.M. 	Cantitate conform datelor din proiect	Valoarea de deviz, lei	
					Pe unitate de măsură
	Total

1	2	3	4	5	6	7	
		Total borderou de resurse № 01-01-2000:					
			Manopera:
 1.	1	Muncitor	h-om	4 033,534	52,57	212 042,893	
 2.	7137010011500	Electrician	h-om	12,905	52,57	678,418	
 3.	7137010011510	Electromontor	h-om	18,760	52,57	986,213	
 4.	7137010011520	Electrician in constructii	h-om	822,280	52,57	43 227,258	
 5.	9310060019900	Muncitor necalificat	h-om	160,102	52,57	8 416,562	
		Total manopera				265 944,09	
			Materiale:
 1.	101-1757	Cirpe de sters	kg	1,280	25,00	32,000	
 2.	1019103	Dibluri de distantare	100 buc	3,337	56,00	186,872	
 3.	1019852	Vopsea	kg	137,982	20,00	2 759,640	
 4.	120	Traversa  TH-2	buc	9,000	100,00	900,000	
 5.	121	Scoba X10	buc	9,000	12,00	108,000	
 6.	122	Izolator  ТФ -20  01	buc	18,000	15,00	270,000	
 7.	124	Dulap 74 Y IP 54	buc	3,000	708,33	2 124,990	
 8.	34	Consoala K 1 /D42-60mm 	buc	188,000	100,00	18 800,000	
 9.	35	Cablu  AVVGng 3x4mm2	m	657,000	5,16	3 390,120	
 10.	36	Cablu AVVG ng 4x35mm2	m	153,000	34,67	5 304,510	
 11.	37	Cablu  SIP 2A1x35+1x54,6	m	11 600,000	20,25	234 900,000	
 12.	38	Cablu SIP2A 3x35+1x54,6mm	m	895,000	32,30	28 908,500	
 13.	39	Banda F 2007	buc	1 315,000	12,50	16 437,500	
 14.	40	Screpa  A200	buc	1 315,000	2,42	3 182,300	
 15.	41	Clama ES1500	buc	258,000	80,33	20 725,140	
 16.	42	Consoala CA1500	buc	298,000	31,67	9 437,660	
 17.	43	Clama PA 1500	buc	298,000	51,67	15 397,660	
 18.	44	Clema de perforare  "P2x95"	buc	52,000	41,67	2 166,840	
 19.	45	Clema de perforare CZEP-13	buc	474,000	57,50	27 255,000	
 20.	46	Clema CDR/CN IS 95 UK	buc	374,000	4,30	1 608,200	
 21.	47	Clema de stingere PS 1-1	buc	468,000	14,17	6 631,560	
 22.	48	Curea CSB	buc	635,000	1,67	1 060,450	
 23.	49	Capac elastic CECT 6-35	buc	81,000	5,00	405,000	
 24.	50	Bandaj de denstantare BIC 50  90  AM	m	68,000	56,67	3 853,560	
 25.	5009031	Scoabe	10 buc	40,356	15,00	605,340	
 26.	5009061	Fisa de izolatie	buc	18,000	1,20	21,600	
 27.	5009062	Papuci de cablu	buc	184,500	6,00	1 107,000	
 28.	51	Ceasornic electric secundar  unilateral de strada	buc	9,000	241,67	2 175,030	
 29.	52	Tub  de plastic gofrat d 20	m	237,000	2,50	592,500	
 30.	53	Tub metalic izolat gofrat  D50  РЗ  - ЦП-50	m	180,000	45,83	8 249,400	
 31.	54	Terminal cablu diam. 35	buc	54,000	312,50	16 875,000	
 32.	55	Terminal cablu diam. 50. 	buc	18,000	312,50	5 625,000	
 33.	56	Sina PE	buc	18,000	41,67	750,060	
 34.	57	Sina Dn, L=0.5m	buc	9,000	41,67	375,030	
 35.	58	Dispozitiv de fixare pentru consoala K-1	buc	474,000	25,00	11 850,000	
 36.	59	Fir electric PV 1 4	m	90,000	5,75	517,500	
 37.	60	Conductor de legare la pamint ZP6	m	187,000	12,00	2 244,000	
 38.	61	Otel rotund diam.16mm L-5m	kg	639,900	20,50	13 117,950	
 39.	62	Otel rotund diam. 10mm 	kg	449,130	27,82	12 494,797	
 40.	626596262	Stilp din beton SET10.5-5	buc	17,000	2 208,33	37 541,610	
 41.	62662626	Stilp din beton SET 9.5-5	buc	17,000	1 375,00	23 375,000	
 42.	63	Beton M200	m3	2,250	883,33	1 987,497	
 43.	64	Nod de fixare Y4	buc	7,000	233,33	1 633,310	
 44.	65	Corpuri de iluminat cu surse LED  25w min 120 lm/w	buc	227,000	1 492,50	338 797,500	
 45.	66	Corpuri de iluminat cu surse LED 30W 120 lm/w	buc	17,000	1 492,50	25 372,500	
 46.	66.	Corp de iluminat de surse LED 50w  120lm/w	buc	9,000	2 123,33	19 109,970	
 47.	67	Dulap BZUM TF  -01-63A	buc	9,000	2 020,00	18 180,000	
 48.	68	Contor Electronic	buc	9,000	1 700,00	15 300,000	
 49.	69	Dulap de comandacu min. 24module IP 54	buc	7,000	426,67	2 986,690	
 50.	70	Automat 3P B 16A	buc	9,000	47,50	427,500	
 51.	71	 Automat 3P C16A	buc	9,000	47,50	427,500	
 52.	72	Siguranta fuzibila In=20A.400v	buc	27,000	202,50	5 467,500	
 53.	73	Separator de sarcina cu SF In=160a .3P NH	buc	9,000	633,33	5 699,970	
 54.	74	Separator de sarcina 63 A 3P	buc	18,000	78,00	1 404,000	
 55.	75	Descarcator OPS 1-B /3P	buc	9,000	1 335,00	12 015,000	
 56.	76	Contactor  KM 63-40	buc	9,000	441,67	3 975,030	
 57.	77	Detensionator SE 45.328-10	buc	27,000	775,00	20 925,000	
 58.	78	Siguranta 2A	buc	253,000	31,67	8 012,510	
		Total materiale de construcţii				1 026 059,20	
			Utilaje de construcţii:
 1.	031001	Autohidroascensoare, capacitate de ridicare 12 m	h-ut	251,790	50,00	12 589,500	
 2.	031050	Turle telescopice, 25 m	h-ut	314,260	10,00	3 142,600	
 3.	040502	Instalatii pentru sudare manuala cu arc electric (de curent continuu)	h-ut	26,381	12,00	316,572	
 4.	160402	Masini de foraj-macara pe automobil, adincime de foraj 3,5 m	h-ut	39,040	150,00	5 856,000	
 5.	330206	Masini de gaurit electrice	h-ut	7,680	12,00	92,160	
 6.	331451	Perforatoare electrice	h-ut	8,352	24,00	200,448	
 7.	400001	Autocamion de bord, tonaj pina la 5 t	h-ut	48,600	60,00	2 916,000	
		Total utilaje de construcţii				25 245,23	

	Total  	 lei			1 648 513,25	
	Total ПЗ 	100,00 +			1 648 513,25	
	TVA (ПЗ) * 20 % 	20,00 %			329 702,65	
	Total deviz:				1 978 215,90	

Intocmit 		
                                       (funcţia, semnătura, numele, prenumele)	
Verificat		
                                      (funcţia, semnătura, numele, prenumele)